Date
of Report (Date of Earliest Event Reported):
|
December
14, 2010
|
Delaware
|
000-51108
|
20-0715816
|
||
(State
or other jurisdiction of
|
(Commission
|
(I.R.S.
Employer Identification No.)
|
||
incorporation
or organization)
|
File
Number)
|
1450 S. Miami Avenue. Miami, Florida
|
33130
|
|
(Address
of principal executive offices)
|
(Zip
Code)
|
¨
|
Written
communications pursuant to Rule 425 under the Securities Act (17 CFR
230.425)
|
¨
|
Soliciting
material pursuant to Rule 14a-12 under the Exchange Act (17 CFR
240.14a-12)
|
¨
|
Pre-commencement
communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR
240.14d-2(b))
|
¨
|
Pre-commencement
communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR
240.13e-4(c))
|
|
·
|
Movie
Maker Magazine named Openfilm one of the “top 50 websites for filmmakers”
– June 2009
|
|
·
|
13th
Annual Webby Award Official Honoree – May
2009
|
|
·
|
Reelseo.com
named Openfilm “The Lexus of Video Sharing Social Communities” – February
2009
|
|
·
|
Video
Maker Magazine named Openfilm “Video Sharing Site of 2008” – December
2008
|
|
·
|
“Plus”
membership enrollment at $2.95 per month allows members all of the
benefits of free membership plus access to a comprehensive database of
film festivals, the ability to submit to participating contests via the
Openfilm website, the option to sell mobile versions of their film
content and the ability to opt in or opt out of banner advertisements. A
Plus membership also provides the ability to solicit and accept donations
to fund member projects and to request that Openfilm assist in obtaining
third party syndication of the member’s work.
|
|
·
|
“Pro”
memberships enrollment at $9.95 per month allows members to enjoy all of
the benefits of Plus membership as well as priority uploading of new
content, the ability to submit questions and participate in the Openfilm
Live web chats, access to detailed earnings reports relating to the
member’s content, direct sales of digital versions of content and other
premium services.
|
|
Net Element, Inc.
|
Openfilm, LLC
|
Adjustments
(1)
|
Combined
|
||||||||||||
ASSETS
|
||||||||||||||||
Current
assets
|
||||||||||||||||
Cash
|
$ | 98,364 | $ | 6,255 | $ | - | $ | 104,619 | ||||||||
Accounts
Receivable
|
- | 20,930 | - | 20,930 | ||||||||||||
Deposits
|
8,000 | 20,300 | - | 28,300 | ||||||||||||
Total
current assets
|
106,364 | 47,485 | - | 153,849 | ||||||||||||
Fixed
assets
|
||||||||||||||||
Machinery,
furniture and equipment
|
12,319 | 95,001 | - | 107,320 | ||||||||||||
Less:
accumulated depreciation
|
(6,040 | ) | (87,383 | ) | - | (93,423 | ) | |||||||||
Total
fixed assets (net)
|
6,279 | 7,618 | - | 13,897 | ||||||||||||
Total
assets
|
$ | 112,643 | $ | 55,103 | $ | - | $ | 167,746 | ||||||||
LIABILITIES
AND STOCKHOLDERS' DEFICIT
|
||||||||||||||||
Liabilities
|
||||||||||||||||
Accounts
payable
|
$ | 26,867 | $ | 55,942 | $ | - | $ | 82,809 | ||||||||
Accrued
expenses
|
1,170,879 | 289,297 | - | 1,460,176 | ||||||||||||
Notes
and accounts payable to related parties
|
- | 1,014,716 | - | 1,014,716 | ||||||||||||
Note
payable
|
- | 150,000 | - | 150,000 | ||||||||||||
Total
liabilities
|
1,197,746 | 1,509,955 | - | 2,707,701 | ||||||||||||
COMMITMENTS
AND CONTINGENCIES
|
||||||||||||||||
STOCKHOLDERS'
DEFICIT AND MEMBERS' EQUITY
|
||||||||||||||||
Preferred
stock ($.001 par value, 100,000,000 shares authorized and no shares issued
and outstanding)
|
- | - | - | - | ||||||||||||
Common
stock ($.001 par value, 800,000,000 shares authorized)
|
333,055 | - | 107,238 | 440,293 | ||||||||||||
Treasury
stock, at cost; 6,250,000 shares
|
(2,641,640 | ) | - | - | (2,641,640 | ) | ||||||||||
Paid
in capital
|
26,098,149 | - | (1,545,960 | ) | 24,552,189 | |||||||||||
Accumulated
other comprehensive income
|
13,930 | - | - | 13,930 | ||||||||||||
Accumulated
deficit
|
(24,916,539 | ) | - | - | (24,916,539 | ) | ||||||||||
Noncontrolling
interest
|
27,942 | - | - | 27,942 | ||||||||||||
Common
members' equity
|
- | (3,289,622 | ) | 3,289,622 | - | |||||||||||
Deferred
compensation
|
- | (16,130 | ) | - | (16,130 | ) | ||||||||||
Series
A preferred members' equity
|
- | 1,850,900 | (1,850,900 | ) | - | |||||||||||
Total
deficit & members' equity
|
(1,085,103 | ) | (1,454,852 | ) | - | (2,539,955 | ) | |||||||||
Total
liabilities and stockholders' deficit & members'
equity
|
$ | 112,643 | $ | 55,103 | $ | - | $ | 167,746 |
(1)
|
Reflects
the issuance of common stock to the members of Openfilm, LLC pursuant to
the Openfilm Purchase Agreement. The net assets of Openfilm, LLC
remain at historical cost as the transaction is accounted for as a merger
of entities under common
control.
|
For the three months ended 9-30-10
|
For the three months ended 9-30-09
|
|||||||||||||||||||||||
Net Element, Inc
|
Openfilm, LLC
|
Combined
|
Net Element, Inc
|
Openfilm, LLC
|
Combined
|
|||||||||||||||||||
Sales
|
$ | - | $ | 11,396 | $ | 11,396 | $ | - | $ | 198 | $ | 198 | ||||||||||||
Cost
of sales
|
- | 162,387 | 162,387 | - | 155,108 | 155,108 | ||||||||||||||||||
Gross
Profit
|
- | (150,991 | ) | (150,991 | ) | - | (154,910 | ) | (154,910 | ) | ||||||||||||||
Operating
Expenses
|
||||||||||||||||||||||||
General
and administrative
|
208,482 | 458,241 | 666,723 | 2,313,588 | 73,615 | 2,387,203 | ||||||||||||||||||
Loss
from operations
|
(208,482 | ) | (609,232 | ) | (817,714 | ) | (2,313,588 | ) | (228,525 | ) | (2,542,113 | ) | ||||||||||||
Non-operating
expense
|
||||||||||||||||||||||||
Gain
on disposal of fixed assets
|
- | - | - | - | - | - | ||||||||||||||||||
Other
income
|
- | 3,647 | 3,647 | - | - | - | ||||||||||||||||||
Loss
before income tax provision
|
(208,482 | ) | (605,585 | ) | (814,067 | ) | (2,313,588 | ) | (228,525 | ) | (2,542,113 | ) | ||||||||||||
Income
tax provision
|
- | - | - | - | - | - | ||||||||||||||||||
Net
Loss from continuing operations
|
(208,482 | ) | (605,585 | ) | (814,067 | ) | (2,313,588 | ) | (228,525 | ) | (2,542,113 | ) | ||||||||||||
Net
loss attributable to the noncontrolling interest
|
30 | - | 30 | 25 | - | 25 | ||||||||||||||||||
Net
loss from discontinued operations
|
- | - | - | (159,025 | ) | - | (159,025 | ) | ||||||||||||||||
Net
loss
|
(208,452 | ) | (605,585 | ) | (814,037 | ) | (2,472,588 | ) | (228,525 | ) | (2,701,113 | ) | ||||||||||||
Other
comprehensive income
|
||||||||||||||||||||||||
Foreign
currency translation loss
|
12,700 | - | 12,700 | 6,119 | - | 6,119 | ||||||||||||||||||
Comprehensive
loss
|
$ | (195,752 | ) | $ | (605,585 | ) | $ | (801,337 | ) | $ | (2,466,469 | ) | $ | (228,525 | ) | $ | (2,694,994 | ) |
For the six months ended
9-30-10
|
For the six months ended
9-30-09
|
|||||||||||||||||||||||||||||||
Net Element, Inc
|
Openfilm, LLC
|
Adjustments
(2)
|
Combined
|
Net Element, Inc
|
Openfilm, LLC
|
Adjustments
(2)
|
Combined
|
|||||||||||||||||||||||||
Sales
|
$ | - | $ | 35,188 | $ | (333 | ) | $ | 34,855 | $ | - | $ | 3,076 | $ | - | $ | 3,076 | |||||||||||||||
Cost
of sales
|
- | 429,476 | (128,839 | ) | 300,637 | - | 464,622 | (145,914 | ) | 318,708 | ||||||||||||||||||||||
Gross
Profit
|
- | (394,288 | ) | 128,506 | (265,782 | ) | - | (461,546 | ) | 145,914 | (315,632 | ) | ||||||||||||||||||||
Operating
Expenses
|
||||||||||||||||||||||||||||||||
General
and administrative
|
1,596,815 | 722,461 | (116,242 | ) | 2,203,034 | 3,902,167 | 252,798 | (151,053 | ) | 4,003,912 | ||||||||||||||||||||||
Loss
from operations
|
(1,596,815 | ) | (1,116,749 | ) | 244,748 | (2,468,816 | ) | (3,902,167 | ) | (714,344 | ) | 296,967 | (4,319,544 | ) | ||||||||||||||||||
Non-operating
expense
|
||||||||||||||||||||||||||||||||
Gain
on disposal of fixed assets
|
- | - | - | - | - | 2,175 | - | 2,175 | ||||||||||||||||||||||||
Other
income (expense)
|
- | 7,918 | (355 | ) | 7,563 | - | 30 | (30 | ) | - | ||||||||||||||||||||||
Loss
before income tax provision
|
(1,596,815 | ) | (1,108,831 | ) | 244,393 | (2,461,253 | ) | (3,902,167 | ) | (712,139 | ) | 296,937 | (4,317,369 | ) | ||||||||||||||||||
Income
tax provision
|
- | - | - | - | - | - | - | - | ||||||||||||||||||||||||
Net
Loss from continuing operations
|
(1,596,815 | ) | (1,108,831 | ) | 244,393 | (2,461,253 | ) | (3,902,167 | ) | (712,139 | ) | 296,937 | (4,317,369 | ) | ||||||||||||||||||
Net
loss attributable to the noncontrolling interest
|
59 | - | - | 59 | 39 | - | - | 39 | ||||||||||||||||||||||||
Net
loss from discontinued operations
|
- | - | - | - | (196,299 | ) | - | - | (196,299 | ) | ||||||||||||||||||||||
Net
loss
|
(1,596,756 | ) | (1,108,831 | ) | 244,393 | (2,461,194 | ) | (4,098,427 | ) | (712,139 | ) | 296,937 | (4,513,629 | ) | ||||||||||||||||||
Other
comprehensive income
|
||||||||||||||||||||||||||||||||
Foreign
currency translation loss
|
3,958 | - | - | 3,958 | (1,292 | ) | - | - | (1,292 | ) | ||||||||||||||||||||||
Comprehensive
loss
|
$ | (1,592,798 | ) | $ | (1,108,831 | ) | $ | 244,393 | $ | (2,457,236 | ) | $ | (4,099,719 | ) | $ | (712,139 | ) | $ | 296,937 | $ | (4,514,921 | ) |
(2)
|
Reflects
the elimination of operating results of Openfilm, LLC for the periods from
January 1 through March 31, 2010 and 2009 in order to provide comparative
six-month results consistent with Net Element’s quarterly
fiscal reporting
periods.
|
For the fiscal year ended
|
||||||||||||
3-31-10
|
12-31-09
|
|||||||||||
Net Element, Inc
|
Openfilm, LLC
|
Combined
|
||||||||||
Sales
|
$ | - | $ | 7,492 | $ | 7,492 | ||||||
Cost
of sales
|
- | 603,287 | 603,287 | |||||||||
Gross
Profit
|
- | (595,795 | ) | (595,795 | ) | |||||||
Operating
Expenses
|
||||||||||||
General
and administrative
|
5,789,352 | 372,195 | 6,161,547 | |||||||||
Loss
from operations
|
(5,789,352 | ) | (967,990 | ) | (6,757,342 | ) | ||||||
Non-operating
expense
|
||||||||||||
Gain
on disposal of fixed assets
|
- | 2,175 | 2,175 | |||||||||
Other
income (expense)
|
(171,025 | ) | 30 | (170,995 | ) | |||||||
Loss
before income tax provision
|
(5,960,377 | ) | (965,785 | ) | (6,926,162 | ) | ||||||
Income
tax provision
|
- | - | - | |||||||||
Net
Loss from continuing operations
|
(5,960,377 | ) | (965,785 | ) | (6,926,162 | ) | ||||||
Net
loss attributable to the noncontrolling interest
|
9,560 | - | 9,560 | |||||||||
Net
loss from discontinued operations
|
(646,017 | ) | - | (646,017 | ) | |||||||
Net
loss
|
(6,596,834 | ) | (965,785 | ) | (7,562,619 | ) | ||||||
Other
comprehensive income
|
||||||||||||
Foreign
currency translation loss
|
(26,903 | ) | - | (26,903 | ) | |||||||
Comprehensive
loss
|
$ | (6,623,737 | ) | $ | (965,785 | ) | $ | (7,589,522 | ) |
Name and Address of Beneficial Owner
|
Amount and Nature of
Beneficial owner (number of
Common shares)
|
Percent of
Class
|
||||||
Mike
Zoi (1)
|
443,054,425 | 89.1 | % | |||||
Dmitry
Kozko (2)
|
24,950,000 | 5.7 | ||||||
James
Caan (3)
|
5,568,421 | 1.3 | ||||||
Curtis
Wolfe (4)
|
1,100,000 | * | ||||||
Jonathan
New (5)
|
1,261,111 | * | ||||||
Directors
and named executive officers as a group (1)(2)(3)(4)(5)
|
476,158,957 | 95.6 | % |
(1)
|
Includes 5,754 shares of common
stock held by Mr. Zoi, 312,453,364 shares of common stock and warrants to
purchase 55,595,307 shares of common stock that are held by TGR over which
Mr. Zoi has dispositive and voting power, and 75,000,000 shares of common
stock received in exchange for his ownership interest in Openfilm that is
held by Enerfund (45,937,500 shares) and MZ Capital, LLC (29,062,500
shares), a limited liability company over which Mr. Zoi has dispositive
and voting power and whose members include Mr. Zoi, Mr. Kozko and Mr. Kozko's wife and minor children (Mr. Kozko and his wife and minor children have no voting or dispositive control over the shares of the Company held by MZ Capital and therefore disclaim beneficial ownership thereof).
|
(2)
|
CEO
of Openfilm. Reflects shares of common stock received in exchange for his
ownership interest in Openfilm.
|
(3)
|
Director
nominee appointed to Board of Directors effective January 1, 2011.
Reflects shares of common stock received in exchange for his ownership
interest in Openfilm.
|
(4)
|
Includes 100,000 shares
underlying the grant of stock options expiring on August 12, 2013 and a
strike price of $0.25 per share, and the grant on December 9, 2010 of
1,000,000 shares of restricted stock of the Company in lieu of payment for
legal services provided to the Company, primarily in connection with the
acquisition of Openfilm.
|
(5)
|
Reflects 786,111 shares
underlying stock options that are currently exercisable with respect to
stock options to purchase 1,000,000 shares of common stock that were
granted on August 13, 2008 and vest ratably over 36 months from the date
of grant. These options expire on August 13, 2013 and have a strike
price of $0.25. Also includes restricted stock grants totaling
475,000 shares made during fiscal 2009 and
2010.
|
Name
|
Age
|
Position
|
Year
Appointed
|
|||
Mike
Zoi
|
43
|
CEO,
Director
|
2007
|
|||
Curtis
Wolfe
|
46
|
Secretary,
Director
|
2007
|
|||
James
Caan
|
70
|
Director
Nominee
|
2011
|
|||
Dmitry
Kozko
|
27
|
CEO,
Openfilm
|
2009
|
|||
Jonathan
New
|
50
|
Chief
Financial Officer
|
2008
|
|||
Ivan
Onuchin
|
34
|
Chief
Technical Officer
|
2010
|
|
·
|
Selecting
and hiring our independent
auditors.
|
|
·
|
Evaluating
the qualifications, independence and performance of our independent
auditors.
|
|
·
|
Approving
the audit and non-audit services to be performed by our independent
auditors.
|
|
·
|
Reviewing
the design, implementation, adequacy and effectiveness of our internal
controls and our critical accounting
policies.
|
|
·
|
Overseeing
and monitoring the integrity of our financial statements and our
compliance with legal and regulatory requirements as they relate to
financial statements or accounting
matters.
|
|
·
|
Reviewing
with management and our auditors any earnings announcements and other
public announcements regarding our results of
operations.
|
|
·
|
Preparing
the audit committee report we are required to include in filings with the
Commission.
|
|
Actor
and director, James Caan, is the Chairman of Openfilm’s Advisory Board.
Mr. Caan joined Openfilm with the belief that succeeding in the film
business requires talent, an unshakeable belief in yourself and being in
the “right place at the right time.” He feels Openfilm will create that
“right place” for inspiring filmmakers, harnessing the power of the
Internet to provide a forum for films to be seen by industry insiders. As
an Advisory Board Member, Mr. Caan will mentor the next generation of
talent who will continue his passion to entertain and
inspire.
|
|
Renowned
actor, director and producer Robert Duvall joined Openfilm as a member of
the Advisory Board. Mr. Duvall will evaluate film submissions, serve as a
judge for Openfilm’s online contests and interact with emerging talent and
Openfilm members.
|
|
Director,
producer and actor Mark Rydell has joined Openfilm as a member of the
Advisory Board. Mr. Rydell will evaluate film submissions, serve as a
judge for Openfilm’s online contests and interact with Openfilm members.
With over 40 years of experience in the entertainment industry, Mr. Rydell
has seen filmmaking progress through technology advances and believes
Openfilm will help new emerging talent get recognized, discovered and
financed in ways never before
possible.
|
|
Actor,
writer and director Scott Caan serves as a member of the Advisory Board of
Openfilm. The son of actor and director James Caan, he grew up around
actors and other industry professionals and benefited from having an
insider’s look at what it takes to be successful in the film world. He is
committed to sharing his knowledge with a new crop of talent. In this
role, Mr. Caan will evaluate film submissions, provide insight and work
with the rest of the Advisory Board members to help jump-start the careers
of aspiring filmmakers.
|
Name and Principal Position
|
Year
|
Salary ($)
|
Bonus ($)
|
Stock Awards
($)
|
Option
Awards ($)
|
All Other
Compen-
sation ($)
|
Total ($)
|
|||||||||||||||||||
Mike
Zoi,
|
2010
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
|||||||||||||
Chief
Executive Officer
|
2009
|
$
|
59,391
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
59,391
|
|||||||||||||
Jonathan
New,
|
2010
|
$
|
91,000
|
$
|
19,500
|
$
|
$60,000
|
$
|
-
|
$
|
-
|
$
|
170,500
|
|||||||||||||
Chief Financial
Officer
|
2009
|
$
|
140,000
|
$
|
20,426
|
$
|
-
|
$
|
21,296
|
$
|
-
|
$
|
181,722
|
|||||||||||||
Curtis
Wolfe, Executive Vice President,
|
2010
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
2,500
|
$
|
2,500
|
|||||||||||||
General
Counsel (Resigned 09/30/08)
|
2009
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
10,000
|
$
|
60,500
|
$
|
70,500
|
Date
|
Number of
Shares
|
Compensation
Expense
|
Market Value
Per Share
|
|||||||||
06/03/09
|
25,000 | $ | 2,500 | $ | 0.10 | |||||||
09/30/09
|
200,000 | $ | 20,000 | $ | 0.10 | |||||||
03/31/10
|
250,000 | $ | 37,500 | $ | 0.15 |
Name
|
Number of
Securities
Underlying
Unexercised
Options (#)
Exercisable
|
Number of
Securities
Underlying
Unexercised
Options (#)
Unexercisable
|
Equity Incentive
Plan Awards:
Number of
Securities
Underlying
Unexercised
Unearned
Options (#)
|
Option
Exercise
Price ($)
|
Option Expiration
Date
|
|||||||||||||
Stuart
Murdoch
|
100,000
|
-
|
-
|
$
|
0.25
|
February
7, 2013
|
||||||||||||
Curtis
Wolfe
|
100,000
|
-
|
-
|
$
|
0.25
|
July
8, 2015
|
||||||||||||
Jonathan
New
|
550,926
|
449,074
|
449,074
|
$
|
0.25
|
July
8, 2015
|
Equity Compensation Plan Information
|
|
|||||||||||
Number of
securities to be
issued upon
exercise of
outstanding
options, warrants
and rights
|
Weighted-
average exercise
price of
outstanding
options, warrants
and rights
|
Number of
securities
remaining available
for future issuance
under equity
compensation
plans (excluding
securities reflected
in column (a))
|
|
|||||||||
Plan category
|
(a)
|
(b)
|
(c)
|
|||||||||
Equity
compensation plans approved by security holders
|
1,200,000
|
$
|
0.25
|
3,975,000
|
Name and Principal Position
|
Year
|
Salary ($)
|
Bonus ($)
|
Stock Awards
($)
|
Option
Awards ($)
|
All Other
Compen-
sation ($)
|
Total ($)(1)
|
|||||||||||||||||||
Dmitry
Kozko
Chief
Executive Officer
|
2009
|
$
|
60,000
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
13,980
|
$
|
73,980
|
(1)
|
Dmitry
Kozko is the co-founder and Chief Executive Officer (as of 2009) of
Openfilm and receives an annual salary of $60,000, health and life
insurance benefits available to employees generally, and a car allowance
of $1,165 per month. Mr. Kozko also receives consulting fees from Enerfund
unrelated to services provided to
Openfilm.
|
Fiscal Year
|
Quarter Ended
|
High
|
Low
|
|||||||
2009
|
June
30, 2008
|
$
|
0.12
|
$
|
0.12
|
|||||
September
30, 2008
|
$
|
0.13
|
$
|
0.13
|
||||||
December
31, 2008
|
$
|
0.07
|
$
|
0.07
|
||||||
March
31, 2009
|
$
|
0.30
|
$
|
0.07
|
||||||
2010
|
June
30, 2009
|
$
|
0.22
|
$
|
0.22
|
|||||
September
30, 2009
|
$
|
0.23
|
$
|
0.23
|
||||||
December
31, 2009
|
$
|
0.15
|
$
|
0.15
|
||||||
March
31, 2010
|
$
|
0.15
|
$
|
0.15
|
||||||
2011
|
June
30, 2010
|
$
|
0.15
|
$
|
0.09
|
|||||
September
30, 2010
|
$
|
0.09
|
$
|
0.01
|
Plan Category
|
Number of Securities to
be Issued Upon Exercise
of Outstanding Options,
Warrants and Rights
|
Weighted-average
exercise price of
outstanding options,
warrants and rights
|
Number of securities
remaining available for
future issuance under
equity compensation
plans (excluding
securities reflected in
the first column)
|
|||||||||
Equity
compensation plans
approved
by security holders.
|
1,200,000
|
$
|
0.25
|
3,975,000
|
(a)
|
Financial
Statements. The Net Element financial statements and the
accompanying notes thereto are incorporated herein by reference from the
SEC filings designated below. The Openfilm financial statements appear
immediately after the signature page to this report and are incorporated
herein by reference.
|
NET ELEMENT FINANCIAL
STATEMENTS:
|
Unaudited
Condensed Consolidated Balance Sheets – as of September 30, 2010 and
March 31, 2010 – incorporated by reference to the Quarterly Report on Form
10-Q filed with the Commission on November 15, 2010.
|
Unaudited
Condensed Consolidated Statements Of Operations – for the three and
six months ended September 30, 2010 And 2009 – incorporated by reference
to the Quarterly Report on Form 10-Q filed with the Commission on November
15, 2010.
|
Audited
Consolidated Balance Sheets – as of March 31, 2010 and 2009 – incorporated
by reference to the Annual Report on Form 10-K filed with the Commission
on July 13, 2010.
|
Audited
Consolidated Statements of Operations – for the twelve Months Ended March
31, 2010 and 2009 – incorporated by reference to the Annual Report on Form
10-K filed with the Commission on July 13, 2010.
|
Audited
Consolidated Statements of Changes in Stockholders’ Deficiency in Assets
for the Twelve Months Ended March 31, 2010 and 2009 – incorporated by
reference to the Annual Report on Form 10-K filed with the Commission on
July 13, 2010.
|
Audited
Consolidated Statements of Cash Flows for the Twelve Months Ended March
31, 2010 and 2009 – incorporated by reference to the Annual Report on Form
10-K filed with the Commission on July 13,
2010.
|
OPENFILM FINANCIAL
STATEMENTS:
|
Unaudited
Condensed Consolidated Balance Sheets – as of September 30, 2010 and
2009
|
Unaudited
Condensed Consolidated Statements of Operations – for the three and
nine months ended September 30, 2010 and 2009
|
Unaudited
Condensed Consolidated Statements of Members’ Equity – for the nine
months ended September 30, 2010 and December 31, 2009
|
Unaudited
Condensed Consolidated Statements of Cash Flows – for the nine months
ended September 30, 2010 and December 31, 2009
|
Audited
Consolidated Balance Sheets as of December 31, 2009 and
2008
|
Audited
Consolidated Statements of Operations – for the twelve months ended
December 31, 2009 and 2008
|
Audited
Consolidated Statements of Members’ Equity – for the years ended December
31, 2009 and 2008
|
Audited
Consolidated Statements of Cash Flows – for the twelve months ended
December 31, 2009 and
2008
|
Exhibit
Number
|
Description
|
|
2.1
|
Agreement
and Plan of Merger among Ener1 Acquisition Corp., Registrant and Ener1,
Inc., dated as of June 9, 2004, incorporated herein by reference to
Exhibit 2.1 to Splinex’s Registration Statement on Form S-1 filed with the
Commission on June 24, 2004 (Registration No.
333-116817)
|
|
2.2
|
First
Amendment to Agreement and Plan of Merger among Ener1 Acquisition Corp.,
Registrant and Ener1, Inc., dated as of October 13, 2004,
incorporated herein by reference to Exhibit 2.2 to Amendment No, 1 to
Splinex’s Registration Statement on Form S-1 filed with the Commission on
October 15, 2004 (Registration No. 333-116817)
|
|
2.3
|
Second
Amendment to Agreement and Plan of Merger among Ener1 Acquisition Corp.,
Splinex and Ener1, Inc., dated as of December 23, 2004, incorporated
herein by reference to Exhibit 2.3 to Amendment No. 3 to Splinex’s
Registration Statement on Form S-1 filed with the Commission on December
27, 2004 (Registration No. 333-116817)
|
|
3.1
|
Certificate
of Incorporation of Splinex, incorporated herein by reference to Exhibit
3.1 to Splinex’s Registration Statement on Form S-1 filed with the
Commission on June 24, 2004 (Registration No.
333-116817)
|
|
3.2
|
Certificate
of Merger of Splinex, incorporated herein by reference to Exhibit 3.2 to
Amendment No. 3 to Splinex’s Registration Statement on Form S-1 filed with
the Commission on December 27, 2004 (Registration No.
333-116817)
|
|
3.3
|
Bylaws
of Splinex, incorporated herein by reference to Exhibit 3.3 to Splinex’s
Registration Statement on Form S-1 filed with the Commission on June 24,
2004 (Registration No. 333-116817)
|
|
3.4
|
Certificate
of Amendment of Articles of Incorporation, incorporated herein by
reference to Appendix A to Schedule 14C filed with the Commission on
February 11, 2009.
|
|
10.1
|
Bridge
Loan Agreement between Registrant and Ener1 Group, Inc. dated November 2,
2004 incorporated herein by reference to Exhibit 10.13 to Amendment No. 2
to Splinex’s Registration Statement on Form S-1 filed with the Commission
on December 3, 2004 (Registration No.
333-116817)
|
10.2
|
Amendment
to Bridge Loan Agreement between Registrant and Ener1 Group, Inc. dated
November 17, 2004 incorporated herein by reference to Exhibit 10.14 to
Amendment No. 2 to Splinex’s Registration Statement on Form S-1 filed with
the Commission on December 3, 2004 (Registration No.
333-116817)
|
|
10.3
|
Employment
Agreement between Christian Schormann and Splinex dated January 12, 2005,
incorporated herein by reference to Exhibit 10.15 of the Current Report on
Form 8-K filed with the Commission on January 25, 2005.
|
|
10.4
|
Revolving
Debt Funding Commitment Agreement between Bzinfin, S.A. and Registrant,
dated as of June 9, 2004, incorporated herein by reference to Exhibit
10.1 to Splinex’s Registration Statement on Form S-1 filed with the
Commission on June 24, 2004 (Registration No.
333-116817)
|
|
10.5
|
2004
Stock Option Plan of Registrant, incorporated herein by reference to
Exhibit 10.2 to Splinex’s Registration Statement on Form S-1 filed with
the Commission on June 24, 2004 (Registration No.
333-116817)
|
|
10.6
|
Form of
Stock Option Agreement of Registrant, incorporated herein by reference to
Exhibit 10.3 to Splinex’s Registration Statement on Form S-1 filed with
the Commission on June 24, 2004 (Registration No.
333-116817)
|
|
10.7
|
Sublease
Agreement between Ener1 Group, Inc. and Splinex, LLC, dated as of
November 1, 2003, assigned to Registrant as of April 1, 2004,
incorporated herein by reference to Exhibit 10.4 to Splinex’s Registration
Statement on Form S-1 filed with the Commission on June 24, 2004
(Registration No. 333-116817)
|
|
10.8
|
Contribution
Agreement between Splinex, LLC and Registrant, dated as of April 1,
2004, incorporated herein by reference to Exhibit 10.5 to Splinex’s
Registration Statement on Form S-1 filed with the Commission on June 24,
2004 (Registration No. 333-116817)
|
|
10.9
|
Assignment
and Assumption of Employment Agreements between Splinex, LLC and
Registrant, dated as of April 1, 2004, incorporated herein by
reference to Exhibit 10.6 to Splinex’s Registration Statement on Form S-1
filed with the Commission on June 24, 2004 (Registration No.
333-116817)
|
|
10.10
|
Global
Bill of Sale and Assignment and Assumption Agreement between Splinex, LLC
and Registrant, dated as of April 1, 2004, incorporated herein by
reference to Exhibit 10.7 to Splinex’s Registration Statement on Form S-1
filed with the Commission on June 24, 2004 (Registration No.
333-116817)
|
|
10.11
|
Employment
letter between Gerard Herlihy and Registrant, dated May 20, 2004,
incorporated herein by reference to Exhibit 10.8 to Splinex’s Registration
Statement on Form S-1 filed with the Commission on June 24, 2004
(Registration No. 333-116817)
|
|
10.12
|
Consulting
Agreement between Dr. Peter Novak and Registrant, dated
January 1, 2004, incorporated herein by reference to Exhibit 10.9 to
Splinex’s Registration Statement on Form S-1 filed with the Commission on
June 24, 2004 (Registration No. 333-116817)
|
|
10.13
|
Form
of Employee Innovations and Proprietary Rights Assignment Agreement,
incorporated herein by reference to Exhibit 10.10 to Splinex’s
Registration Statement on Form S-1 filed with the Commission on June 24,
2004 (Registration No.
333-116817)
|
10.14
|
Form
of Indemnification Agreement, incorporated herein by reference to Exhibit
10.11 to Amendment No. 3 to Splinex’s Registration Statement on Form S-1
filed with the Commission on December 27, 2004 (Registration No.
333-116817)
|
|
10.15
|
Employment
Agreement between Michael Stojda and Registrant, dated September 1,
2004, incorporated herein by reference to Exhibit 10.12 to Amendment No. 1
to Splinex’s Registration Statement on Form S-1 filed with the Commission
on October 15, 2004 (Registration No. 333-116817)
|
|
10.16
|
Reseller
Agreement between Waterloo Maple Inc. and the Company dated May 27, 2005.,
incorporated herein by reference to Exhibit 10.1 to Splinex’s Current
Report on Form 8-K, filed with the Commission on June 3,
2005
|
|
10.17
|
Severance
Agreement dated November 21, 2005 by and between Splinex and Michael
Stojda, incorporated by reference to Exhibit 10.1 to Splinex’s Current
Report on Form 8-K, filed with the Commission on November 21,
2005
|
|
10.18
|
Termination
Agreement dated October 17, 2005 by and between Splinex and Christian
Schormann, incorporated by reference to Exhibit 10.2 to Splinex’s Current
Report on Form 8-K, filed with the Commission on November 21,
2005
|
|
10.19
|
First
Amendment to Splinex Technology, Inc. 2004 Stock Option Plan, incorporated
by reference to Exhibit 10.19 to the Annual Report on Form 10-K for the
year ended March 31, 2009, filed with the Commission on June 30,
2009
|
|
10.20
|
Joint
Venture Agreement dated July 16, 2008 by and between the Company and
Evgeni Bogarad, incorporated by reference to Exhibit 10.1 to the Current
Report on Form 8-K, filed with the Commission on July 23,
2008
|
|
10.21
|
Notarial
Deed dated July 17, 2008 by and between the Company and Korlea Invest
Holding AG, incorporated by reference to Exhibit 10.20 to the Quarterly
Report on Form 10-Q, filed with the Commission on November 18,
2008
|
|
10.22
|
Subscription
Agreement dated August 7, 2008 by and between the Company and TGR Energy,
LLC, incorporated by reference to Exhibit 10.20 to the Quarterly Report on
Form 10-Q, filed with the Commission on November 18,
2008
|
|
10.23
|
Amendment
to the Subscription Agreement between TGR Energy, LLC and the Company
dated January 12, 2010, incorporated by reference to Exhibit 10.20 to the
Quarterly Report on Form 10-Q filed with the Commission on February 16,
2010
|
|
10.24
|
Assignment
between TGR Energy, LLC and the Company dated January 12, 2010,
incorporated by reference to Exhibit 10.21 to the Quarterly Report on Form
10-Q filed with the Commission on February 16, 2010, incorporated by
reference to Exhibit 10.24 to the Annual Report on Form 10-K, filed with
the Commission on July 13, 2010.
|
|
10.25
|
Joint
Venture Dissolution Agreement dated March 31, 2010 between the Company and
Sibburnefteservis, LTD., TOT-SIBBNS, LTD and Evgeni Bogorad, incorporated
by reference to Exhibit 10.25 to the Annual Report on Form 10-K, filed
with the Commission on July 13,
2010.
|
10.26
|
Stock
Repurchase Agreement dated April 28, 2010 between the Company, TGR Energy,
LLC and Dune Capital Group LLC, incorporated by reference to Exhibit 10.26
to the Annual Report on Form 10-K, filed with the Commission on July 13,
2010.
|
|
10.27*
|
Membership
Interest Purchase Agreement dated December 14, 2010 by and among the
Company, Openfilm, LLC and the members of Openfilm.
|
|
10.28*
|
Technology
Transfer and License Agreement dated December 14, 2010 between NetLab
Systems, LLC and Opernfilm, LLC.
|
|
14
|
Code
of Ethics, incorporated by reference to Exhibit 10.2 to Splinex’s Annual
Report on Form 10-K for the year ended March 31, 2005, filed with the
Commission on June 30, 2005
|
|
21.1*
|
List
of Subsidiaries
|
Net
Element, Inc.
|
|||
Date:
December 15, 2010
|
By:
|
/s/ Jonathan
New
|
|
Name:
Jonathan New
|
|||
Title:
Chief Financial Officer
|
Page
|
|
No.
|
|
NET ELEMENT FINANCIAL
STATEMENTS:
|
|
Unaudited
Condensed Consolidated Balance Sheets – as of September 30, 2010 and March
31, 2010 – incorporated by reference to the Quarterly Report on Form 10-Q
filed with the Commission on November 15, 2010.
|
|
Unaudited
Condensed Consolidated Statements Of Operations – for the three and six
months ended September 30, 2010 And 2009 – incorporated by reference to
the Quarterly Report on Form 10-Q filed with the Commission on November
15, 2010.
|
|
Audited
Consolidated Balance Sheets – as of March 31, 2010 and 2009 – incorporated
by reference to the Annual Report on Form 10-K filed with the Commission
on July 13, 2010.
|
|
Audited
Consolidated Statements of Operations – for the twelve Months Ended March
31, 2010 and 2009 – incorporated by reference to the Annual Report on Form
10-K filed with the Commission on July 13, 2010.
|
|
Audited
Consolidated Statements of Changes in Stockholders’ Deficiency in Assets
for the Twelve Months Ended March 31, 2010 and 2009 – incorporated by
reference to the Annual Report on Form 10-K filed with the Commission on
July 13, 2010.
|
|
Audited
Consolidated Statements of Cash Flows for the Twelve Months Ended March
31, 2010 and 2009 – incorporated by reference to the Annual Report on Form
10-K filed with the Commission on July 13, 2010.
|
|
OPENFILM FINANCIAL
STATEMENTS:
|
Unaudited
Condensed Consolidated Financial Statements:
|
|
Unaudited
Condensed Consolidated Balance Sheets
|
F-4
|
Unaudited
Condensed Consolidated Statements of Operations
|
F-5
|
Unaudited
Condensed Consolidated Statements of Members’ Equity
|
F-6
|
Unaudited
Condensed Consolidated Statements of Cash Flows
|
F-7
|
Notes
to Unaudited Condensed Consolidated Financial Statements
|
F-8 -12
|
Report
of Independent Registered Public Accounting Firm
|
F-15
|
Consolidated
Financial Statements:
|
|
Consolidated
Balance Sheets
|
F-16
|
Consolidated
Statements of Operations
|
F-17
|
Consolidated
Statements of Members’ Equity
|
F-18
|
Consolidated
Statements of Cash Flows
|
F-19
|
Notes
to Consolidated Financial Statements
|
F-20 - 24
|
Unaudited
Condensed Consolidated Financial Statements:
|
|
Unaudited
Condensed Consolidated Balance Sheets
|
F-4
|
Unaudited
Condensed Consolidated Statements of Operations
|
F-5
|
Unaudited
Condensed Consolidated Statements of Members’ Equity
|
F-6
|
Unaudited
Condensed Consolidated Statements of Cash Flows
|
F-7
|
Notes
to Unaudited Condensed Consolidated Financial Statements
|
F-8 -12
|
September 30,
|
December 31,
|
|||||||
2010
|
2009
|
|||||||
ASSETS
|
||||||||
Current
assets:
|
||||||||
Cash
|
$ | 6,255 | $ | 9,646 | ||||
Accounts
receivable
|
20,930 | - | ||||||
Total
current assets
|
27,185 | 9,646 | ||||||
Fixed
assets:
|
||||||||
Computers
and Equipment
|
69,815 | 68,880 | ||||||
Furniture
and fixtures
|
25,186 | 25,186 | ||||||
Less:
accumulated depreciation
|
(87,383 | ) | (68,102 | ) | ||||
Total
fixed assets
|
7,618 | 25,964 | ||||||
Other
assets:
|
||||||||
Deposits
|
20,300 | 20,000 | ||||||
Capitalized
web development
|
- | 46,852 | ||||||
Total
other assets
|
20,300 | 66,852 | ||||||
Total
assets
|
$ | 55,103 | $ | 102,462 | ||||
LIABILITIES AND MEMBERS'
EQUITY
|
||||||||
Current
liabilities:
|
||||||||
Accounts
payable
|
$ | 55,942 | $ | 74,234 | ||||
Accrued
expenses
|
289,297 | 33,585 | ||||||
Notes
and accounts payable to related parties
|
1,014,716 | 106,300 | ||||||
Note
payable
|
150,000 | 250,000 | ||||||
Total
current liabilities
|
1,509,955 | 464,119 | ||||||
Commitments
and Contingencies
|
||||||||
Members'
equity
|
||||||||
Common
members' equity
|
(3,289,622 | ) | (2,196,791 | ) | ||||
Deferred
compensation
|
(16,130 | ) | (15,766 | ) | ||||
Series
A preferred members' equity
|
1,850,900 | 1,850,900 | ||||||
Total
members' equity
|
(1,454,852 | ) | (361,657 | ) | ||||
Total
liabilities and members' equity
|
$ | 55,103 | $ | 102,462 |
Three Months Ended
|
Three Months Ended
|
Nine Months Ended
|
Nine Months Ended
|
|||||||||||||
September 30,
|
September 30,
|
September 30,
|
September 30,
|
|||||||||||||
2010
|
2009
|
2010
|
2009
|
|||||||||||||
Revenue,
net
|
$ | 11,396 | $ | 198 | $ | 35,188 | $ | 3,076 | ||||||||
Cost
of revenue
|
162,387 | 155,108 | 429,476 | 464,622 | ||||||||||||
Gross
margin
|
(150,991 | ) | (154,910 | ) | (394,288 | ) | (461,546 | ) | ||||||||
Operating
expenses:
|
||||||||||||||||
General
and administrative
|
458,241 | 73,615 | 722,461 | 252,798 | ||||||||||||
Total
operating expenses
|
458,241 | 73,615 | 722,461 | 252,798 | ||||||||||||
Loss
from operations
|
(609,232 | ) | (228,525 | ) | (1,116,749 | ) | (714,344 | ) | ||||||||
Other
income:
|
||||||||||||||||
Other
income
|
3,647 | - | 7,918 | 30 | ||||||||||||
Gain
on Sale of Assets
|
- | - | - | 2,175 | ||||||||||||
Total
other income
|
3,647 | - | 7,918 | 2,205 | ||||||||||||
Net
loss
|
$ | (605,585 | ) | $ | (228,525 | ) | $ | (1,108,831 | ) | $ | (712,139 | ) |
Series A Preferred
|
||||||||||||||||||||||||
Members' Equity
|
Common Members' Equity
|
|||||||||||||||||||||||
Deferred
|
Total
|
|||||||||||||||||||||||
# of Units
|
Amount
|
# of Units
|
Amount
|
Comp
|
Members' Equity
|
|||||||||||||||||||
Balance
at December 31, 2009
|
1,000,000 | $ | 1,850,900 | 106,378,947 | $ | (2,196,791 | ) | $ | (15,766 | ) | $ | (361,657 | ) | |||||||||||
Issuance
of Common Units for Compensation
|
800,000 | 16,000 | (16,000 | ) | - | |||||||||||||||||||
Amortization
of Deferred Compensation
|
- | - | - | - | 15,636 | 15,636 | ||||||||||||||||||
Net
Loss
|
- | - | - | (1,108,831 | ) | - | (1,108,831 | ) | ||||||||||||||||
Balance
at September 30, 2010
|
1,000,000 | $ | 1,850,900 | 107,178,947 | $ | (3,289,622 | ) | $ | (16,130 | ) | $ | (1,454,852 | ) |
September 30,
|
December 31,
|
|||||||
2010
|
2009
|
|||||||
Cash
flows from operating activities:
|
||||||||
Net
loss
|
$ | (1,108,831 | ) | $ | (965,785 | ) | ||
Adjustments
to reconcile net loss to net cash used in operating
activities:
|
||||||||
Depreciation
and amortization
|
66,133 | 135,267 | ||||||
Gain
on sale of equipment
|
- | (2,175 | ) | |||||
Share
based compensation
|
15,636 | 7,984 | ||||||
Change
in operating assets and liabilities:
|
||||||||
Deposits
|
(300 | ) | - | |||||
Account
receivable
|
(20,930 | ) | - | |||||
Accounts
payable
|
(18,293 | ) | 73,313 | |||||
Accrued
expenses
|
255,713 | (6,643 | ) | |||||
Total
adjustments
|
297,959 | 207,746 | ||||||
Net
cash used in operating activities
|
(810,872 | ) | (758,039 | ) | ||||
Cash
flows from investing activities:
|
||||||||
Purchase
of equipment
|
(935 | ) | (6,993 | ) | ||||
Capitalized
website development costs
|
- | - | ||||||
Proceeds
from sale of equipment
|
- | 12,000 | ||||||
Net
cash (used in) provided by investing activities
|
(935 | ) | 5,007 | |||||
Cash
flows from financing activities:
|
||||||||
Proceeds
from third party loan
|
- | 250,000 | ||||||
Repayment
of third party loan
|
(100,000 | ) | - | |||||
Proceeds
from related party for note receivable
|
908,416 | 1,642,520 | ||||||
Payment
to related party for note receivable
|
- | (1,168,150 | ) | |||||
Net
cash provided by financing activities
|
808,416 | 724,370 | ||||||
Net
decrease in cash
|
(3,391 | ) | (28,662 | ) | ||||
Cash
at beginning of period
|
9,646 | 38,308 | ||||||
Cash
at end of period
|
$ | 6,255 | $ | 9,646 | ||||
Supplemental disclosure of cash flow
information:
|
||||||||
Cash
during the year for interest
|
$ | - | $ | - | ||||
Non-cash
investing and financing activities:
|
||||||||
Issuance
of member interest in settlement of notes
|
$ | - | $ | 1,850,900 |
Furniture
and fixtures
|
3
years
|
Office
and computer equipment
|
2
years
|
Software
|
2
years
|
September 30,
|
December 31,
|
|||||||
2010
|
2009
|
|||||||
Furniture
and fixtures
|
$ | 25,186 | $ | 25,186 | ||||
Office
and computer equipment
|
69,815 | 68,880 | ||||||
Less:
accumulated depreciation
|
(87,383 | ) | (68,102 | ) | ||||
Property
and equipment, net
|
$ | 7,618 | $ | 25,964 |
September 30,
|
December 31,
|
|||||||
2010
|
2009
|
|||||||
Capitalized
website costs
|
$ | 187,402 | $ | 187,402 | ||||
Less:
accumulated amortization
|
(187,402 | ) | (140,550 | ) | ||||
Capitalized
website costs, net
|
$ | - | $ | 46,852 |
September 30,
|
December 31,
|
|||||||
2010
|
2009
|
|||||||
Due
to Mike Zoi
|
$ | 106,628 | $ | 106,300 | ||||
Due
to Kazo*
|
- | - | ||||||
Note
receivable - Enerfund, LLC
|
908,088 | - | ||||||
Note
payable to related parties
|
$ | 1,014,716 | $ | 106,300 |
Report
of Independent Registered Public Accounting Firm
|
F-15
|
Consolidated
Financial Statements:
|
|
Consolidated
Balance Sheets
|
F-16
|
Consolidated
Statements of Operations
|
F-17
|
Consolidated
Statements of Members’ Equity
|
F-18
|
Consolidated
Statements of Cash Flows
|
F-19
|
Notes
to Consolidated Financial Statements
|
F-20 - F-24
|
2009
|
2008
|
|||||||
ASSETS
|
||||||||
Current
assets:
|
||||||||
Cash
|
$ | 9,646 | $ | 38,308 | ||||
Total
current assets
|
9,646 | 38,308 | ||||||
Fixed
assets:
|
||||||||
Computers
|
68,880 | 61,889 | ||||||
Production
equipment
|
- | 17,984 | ||||||
Furniture
and fixtures
|
25,186 | 25,186 | ||||||
Less:
accumulated depreciation
|
(68,102 | ) | (34,695 | ) | ||||
Total
fixed assets
|
25,964 | 70,364 | ||||||
Other
assets:
|
||||||||
Deposits
|
20,000 | 20,000 | ||||||
Capitalized
web development
|
46,852 | 140,552 | ||||||
Total
other assets
|
66,852 | 160,552 | ||||||
|
||||||||
Total
assets
|
$ | 102,462 | $ | 269,224 | ||||
LIABILITIES AND MEMBERS'
EQUITY
|
||||||||
Current
liabilities:
|
||||||||
Accounts
payable
|
$ | 74,234 | $ | 921 | ||||
Accrued
expenses
|
33,585 | 51,895 | ||||||
Notes
and accounts payable to related parties
|
106,300 | 1,482,830 | ||||||
Note
payable
|
250,000 | - | ||||||
Total
current liabilities
|
464,119 | 1,535,646 | ||||||
Commitments
and Contingencies
|
||||||||
Members'
equity
|
||||||||
Common
members' equity
|
(2,196,791 | ) | (1,266,422 | ) | ||||
Deferred
compensation
|
(15,766 | ) | - | |||||
Series
A preferred members' equity
|
1,850,900 | - | ||||||
Total
members' equity
|
(361,657 | ) | (1,266,422 | ) | ||||
Total
liabilities and members' equity
|
$ | 102,462 | $ | 269,224 |
2009
|
2008
|
|||||||
Revenue
|
$ | 7,492 | $ | - | ||||
Cost
of revenue
|
603,287 | 466,143 | ||||||
Gross
margin
|
(595,795 | ) | (466,143 | ) | ||||
Operating
expenses:
|
||||||||
General
and administrative
|
372,195 | 597,623 | ||||||
Total
operating expenses
|
372,195 | 597,623 | ||||||
Loss
from operations
|
(967,990 | ) | (1,063,766 | ) | ||||
Other
income:
|
||||||||
Gain
on disposal of property and equipment
|
2,175 | - | ||||||
Other
income
|
30 | - | ||||||
Total
other income
|
2,205 | - | ||||||
Loss
before income taxes
|
(965,785 | ) | (1,063,766 | ) | ||||
Provision
for income taxes
|
- | - | ||||||
Net
loss
|
$ | (965,785 | ) | $ | (1,063,766 | ) |
Series A Preferred
|
||||||||||||||||||||||||
Members' Equity
|
Common Members' Equity
|
|||||||||||||||||||||||
Deferred
|
Total
|
|||||||||||||||||||||||
# of Units
|
Amount
|
# of Units
|
Amount
|
Comp
|
Members' Equity
|
|||||||||||||||||||
Balance,
December 31, 2007
|
- | $ | - | - | $ | (235,156 | ) | $ | - | $ | (235,156 | ) | ||||||||||||
Issuance
of Common Units for Compensation
|
- | - | 75,000,000 | 32,500 | (32,500 | ) | - | |||||||||||||||||
Amortization
of Deferred Compensation
|
- | - | - | - | 32,500 | 32,500 | ||||||||||||||||||
Net
Loss
|
- | - | - | (1,063,766 | ) | - | (1,063,766 | ) | ||||||||||||||||
Balance,
December 31, 2008
|
- | - | 75,000,000 | (1,266,422 | ) | - | (1,266,422 | ) | ||||||||||||||||
Issuance
of Common Units for 2008 Compensation
|
- | - | 13,461,538 | 5,832 | - | 5,832 | ||||||||||||||||||
Contribution
of Issuable Common Units to Capital
|
- | - | - | 11,667 | - | 11,667 | ||||||||||||||||||
Issuance
of Common Units for Compensation
|
- | - | 17,917,409 | 17,917 | (17,917 | ) | - | |||||||||||||||||
Amortization
of Deferred Compensation
|
- | - | - | - | 2,151 | 2,151 | ||||||||||||||||||
Issuance
of Preferred Units for Settlement of Loans
|
1,000,000 | 1,850,900 | - | - | - | 1,850,900 | ||||||||||||||||||
Net
Loss
|
- | - | - | (965,785 | ) | - | (965,785 | ) | ||||||||||||||||
Balance,
December 31, 2009
|
1,000,000 | $ | 1,850,900 | 106,378,947 | $ | (2,196,791 | ) | $ | (15,766 | ) | $ | (361,657 | ) |
2009
|
2008
|
|||||||
Cash
flows from operating activities:
|
||||||||
Net
loss
|
$ | (965,785 | ) | $ | (1,063,766 | ) | ||
Adjustments
to reconcile net loss to net cash used in operating
activities:
|
||||||||
Depreciation
and amortization
|
135,267 | 81,075 | ||||||
Gain
on sale of equipment
|
(2,175 | ) | - | |||||
Share
based compensation
|
7,984 | 32,500 | ||||||
Change
in operating assets and liabilities:
|
||||||||
Deposits
|
- | (20,000 | ) | |||||
Accounts
payable
|
73,313 | 921 | ||||||
Accrued
expenses
|
(6,643 | ) | 51,895 | |||||
Total
adjustments
|
207,746 | 146,391 | ||||||
Net
cash used in operating activities
|
(758,039 | ) | (917,375 | ) | ||||
Cash
flows from investing activities:
|
||||||||
Purchase
of equipment
|
(6,993 | ) | (105,059 | ) | ||||
Capitalized
website development costs
|
- | (187,402 | ) | |||||
Proceeds
from sale of equipment
|
12,000 | - | ||||||
Net
cash provided by (used in) investing activities
|
5,007 | (292,461 | ) | |||||
Cash
flows from financing activities:
|
||||||||
Proceeds
from third party loan
|
250,000 | - | ||||||
Proceeds
from related party for note receivable
|
1,642,520 | 2,674,017 | ||||||
Payment
to related party for note receivable
|
(1,168,150 | ) | (1,425,873 | ) | ||||
Net
cash provided by financing activities
|
724,370 | 1,248,144 | ||||||
Net
(decrease) increase in cash
|
(28,662 | ) | 38,308 | |||||
Cash
at beginning of period
|
38,308 | - | ||||||
Cash
at end of period
|
$ | 9,646 | $ | 38,308 | ||||
Supplemental disclosure of cash flow
information:
|
||||||||
Cash
during the year for interest
|
$ | - | $ | - | ||||
Non-cash
investing and financing activities:
|
||||||||
Cash
paid for income taxes
|
$ | 1,850,900 | $ | - |
Furniture
and fixtures
|
3
years
|
Office
and computer equipment
|
2
years
|
Software
|
2
years
|
2009
|
2008
|
|||||||
Furniture
and fixtures
|
$ | 25,186 | $ | 25,186 | ||||
Office
and computer equipment
|
68,880 | 61,889 | ||||||
Production
Equipment
|
- | 17,984 | ||||||
Less:
accumulated depreciation
|
(68,102 | ) | (34,695 | ) | ||||
Property
and equipment, net
|
$ | 25,964 | $ | 70,364 |
2009
|
2008
|
|||||||
Capitalized
website costs
|
$ | 187,402 | $ | 187,402 | ||||
Less:
accumulated amortization
|
(140,550 | ) | (46,850 | ) | ||||
Capitalized
website costs, net
|
$ | 46,852 | $ | 140,552 |
Year
ending December 31, 2010
|
$ | 46,852 |
2009
|
2008
|
|||||||
Due
to Mike Zoi
|
$ | 106,300 | $ | 66,000 | ||||
Due
to Kazo*
|
- | 2,842,703 | ||||||
Note
receivable - Enderfund, LLC
|
- | (1,425,873 | ) | |||||
Note
payable to related parties
|
$ | 106,300 | $ | 1,482,830 |