x
|
Quarterly
report pursuant Section 13 or 15(d) of the Securities Exchange Act of
1934
|
o
|
Transition
report pursuant Section 13 or 15(d) of the Securities Exchange Act of
1934
|
Delaware
|
41-2102385
|
(State
of Incorporation)
|
(I.R.S.
Employer Identification No.)
|
Large
accelerated filer o
|
Accelerated
filer o
|
Non-accelerated
filer o (Do
not check if a smaller reporting company)
|
Smaller
reporting company x
|
Part
I – FINANCIAL INFORMATION
|
3
|
Item
1. Financial Statements
|
3
|
Item
2. Management’s Discussion and Analysis of Financial Condition
and Results of Operations
|
17
|
Item
3. Quantitative and Qualitative Disclosures About Market
Risk
|
23
|
Item
4. Controls and Procedures
|
23
|
PART
II - OTHER INFORMATION
|
24
|
Item
1. Legal Proceedings
|
24
|
Item
2. Unregistered Sales of Equity Securities and Use of
Proceeds
|
24
|
Item
3. Defaults Upon Senior Securities
|
24
|
Item
4. Submission of Matters to a Vote of Security
Holders
|
24
|
Item
5. Other Information
|
24
|
Item
6. Exhibits
|
24
|
SIGNATURES |
25
|
March
31,
|
December
31,
|
|||||||
2009
|
2008
|
|||||||
ASSETS
|
(unaudited)
|
|||||||
CURRENT
ASSETS
|
||||||||
Cash
and cash equivalents
|
$ | 1,757,757 | $ | 920,908 | ||||
Trade
accounts receivable
|
1,713 | 1,713 | ||||||
Prepaid
consulting
|
1,555 | 23,333 | ||||||
Investments
in marketable securities
|
502,770 | 1,957,993 | ||||||
Other
current assets
|
10,371 | - | ||||||
TOTAL
CURRENT ASSETS
|
2,274,166 | 2,903,947 | ||||||
PROPERTY
AND EQUIPMENT, net of accumulated depreciation
|
429,762 | 113,547 | ||||||
TOTAL
ASSETS
|
$ | 2,703,928 | $ | 3,017,494 | ||||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
||||||||
CURRENT
LIABILITIES
|
||||||||
Accounts
payable and accrued expenses
|
$ | 244,578 | $ | 240,757 | ||||
Deferred
revenue
|
37,500 | 45,000 | ||||||
Convertible
notes payable - current portion
|
25,000 | 25,000 | ||||||
Shareholder
notes payable
|
9,500 | 9,500 | ||||||
TOTAL
CURRENT LIABILITIES
|
316,578 | 320,257 | ||||||
STOCKHOLDERS'
EQUITY
|
||||||||
Common
stock; $0.01 par value; 100,000,000 shares authorized;
|
||||||||
8,669,670
shares issued and outstanding as
|
||||||||
of
March 31, 2009 and December 31, 2008, respectively
|
86,696 | 86,696 | ||||||
Additional
paid-in capital
|
7,194,184 | 7,175,789 | ||||||
Accumulated
other comprehensive income
|
48,000 | 108,000 | ||||||
Accumulated
deficit
|
(4,941,530 | ) | (4,673,248 | ) | ||||
TOTAL
STOCKHOLDERS' EQUITY
|
2,387,350 | 2,697,237 | ||||||
TOTAL
LIABILITIES AND STOCKHOLDERS' EQUITY
|
$ | 2,703,928 | $ | 3,017,494 | ||||
The
accompanying notes are an integral part of these consolidated financial
statements
|
Three
Months Ended March 31,
|
||||||||
2009
|
2008
|
|||||||
REVENUE
|
$ | 37,485 | $ | - | ||||
COST
OF REVENUE
|
- | 6,230 | ||||||
GROSS
PROFIT
|
37,485 | (6,230 | ) | |||||
OPERATING
EXPENSES
|
||||||||
Salaries
and wages
|
106,996 | |||||||
Selling,
general and administrative expenses
|
48,680 | 205,018 | ||||||
Professional
fees
|
95,486 | 239,029 | ||||||
Financing
costs
|
- | - | ||||||
Depreciation
and amortization expense
|
11,965 | 5,039 | ||||||
TOTAL
OPERATING EXPENSES
|
263,127 | 449,086 | ||||||
LOSS
FROM OPERATIONS
|
(225,642 | ) | (455,316 | ) | ||||
OTHER
INCOME (EXPENSES):
|
||||||||
Dividend
and interest income, net
|
20,357 | 32,097 | ||||||
Unrealized
loss on marketable securities
|
(138,779 | ) | ||||||
Realized
gain on marketable securities
|
65,236 | |||||||
Other
income (expense)
|
10,546 | 1,450 | ||||||
TOTAL
OTHER INCOME (EXPENSES)
|
(42,640 | ) | 33,547 | |||||
LOSS
BEFORE PROVISION FOR INCOME TAXES
|
(268,282 | ) | (421,769 | ) | ||||
INCOME
TAX BENEFIT
|
- | - | ||||||
NET
LOSS
|
$ | (268,282 | ) | $ | (421,769 | ) | ||
NET
LOSS PER SHARE - BASIC AND DILUTED
|
$ | (0.03 | ) | $ | (0.05 | ) | ||
WEIGHTED
AVERAGE COMMON EQUIVALENT
|
||||||||
SHARES
OUTSTANDING - BASIC AND DILUTED
|
8,669,670 | 8,406,875 | ||||||
The
accompanying notes are an integral part of these consolidated financial
statements
|
Accumulated
|
||||||||||||||||||||||||
Additional
|
Other
|
Total
|
||||||||||||||||||||||
Common
Stock
|
Paid-in
|
Comprehensive
|
Accumulated
|
Stockholders'
|
||||||||||||||||||||
Shares
|
Amount
|
Capital
|
Income
|
Deficit
|
Equity
|
|||||||||||||||||||
Balance,
January 1, 2007
|
6,492,644 | $ | 64,926 | $ | 2,039,559 | $ | - | $ | (1,914,666 | ) | $ | 189,819 | ||||||||||||
Exercise
of warrants at $2 per share
|
41,668 | 417 | 83,336 | - | 83,753 | |||||||||||||||||||
Deferred
financing cost
|
- | - | 12,572 | - | 12,572 | |||||||||||||||||||
Shares
issued for Initial Public Offering at $3.50 per share
|
1,617,230 | 16,172 | 5,644,134 | - | 5,660,306 | |||||||||||||||||||
Joint
venture agreement issuance of stock
|
100,000 | 1,000 | 102,000 | - | 103,000 | |||||||||||||||||||
Value
of options issued for joint venture agreement
|
- | - | 75,560 | - | 75,560 | |||||||||||||||||||
Shares
issued for web development
|
25,000 | 250 | 28,500 | - | 28,750 | |||||||||||||||||||
Fund
raising costs
|
- | - | (958,695 | ) | - | (958,695 | ) | |||||||||||||||||
Net
loss for the year ended December 31, 2007
|
- | - | - | (1,747,987 | ) | (1,747,987 | ) | |||||||||||||||||
Balance,
December 31, 2007
|
8,276,542 | 82,765 | 7,026,966 | - | (3,662,653 | ) | 3,447,078 | |||||||||||||||||
Shares
of common stock issued for consulting services
|
290,000 | 2,900 | 85,600 | 88,500 | ||||||||||||||||||||
Shares
of common stock canceled
|
(25,000 | ) | (250 | ) | (28,500 | ) | (28,750 | ) | ||||||||||||||||
Value
of warrants granted for consulting services
|
29,954 | 29,954 | ||||||||||||||||||||||
Shares
of common stock issued in repayment of note payable
|
128,128 | 1,281 | 61,769 | 63,050 | ||||||||||||||||||||
Unrealized
gain on marketable securities
|
108,000 | 108,000 | ||||||||||||||||||||||
Net
loss for period
|
(1,010,595 | ) | (1,010,595 | ) | ||||||||||||||||||||
Balance,
December 31, 2008
|
8,669,670 | $ | 86,696 | $ | 7,175,789 | $ | 108,000 | $ | (4,673,248 | ) | $ | 2,697,237 | ||||||||||||
Value
of warrants granted for consulting services
|
18,395 | 18,395 | ||||||||||||||||||||||
Unrealized
gain on marketable securities
|
(60,000 | ) | (60,000 | ) | ||||||||||||||||||||
Net
loss for period
|
(268,282 | ) | (268,282 | ) | ||||||||||||||||||||
8,669,670 | $ | 86,696 | $ | 7,194,184 | $ | 48,000 | $ | (4,941,530 | ) | $ | 2,387,350 | |||||||||||||
The
accompanying notes are an integral part of these consolidated financial
statements
|
Three
Months Ended March 31,
|
||||||||
2009
|
2008
|
|||||||
CASH
FLOW FROM OPERATING ACTIVITIES:
|
||||||||
Net
loss
|
$ | (268,282 | ) | $ | (421,769 | ) | ||
Adjustment
to reconcile net loss to net cash
|
||||||||
provided
by (used in) operating activities:
|
||||||||
Depreciation
and amortization
|
11,965 | 5,039 | ||||||
Unrealized
loss on marketable securities
|
138,779 | - | ||||||
Realized
gain on marketable securities
|
(65,236 | ) | - | |||||
Value
of warrants granted for consulting services
|
18,395 | - | ||||||
Common
stock issued for consulting services
|
- | 57,833 | ||||||
Changes
in operating assets and liabilities:
|
||||||||
Prepaid
expenses
|
21,778 | 73,600 | ||||||
Other
current assets
|
(10,371 | ) | - | |||||
Accounts
payable and accrued expenses
|
3,822 | (23,393 | ) | |||||
Deferred
revenue
|
(7,500 | ) | - | |||||
Net
cash used in operating activities
|
(156,650 | ) | (308,690 | ) | ||||
CASH
FLOW FROM INVESTING ACTIVITIES:
|
||||||||
Purchases
of fixed assets
|
(328,181 | ) | (40,667 | ) | ||||
Purchases
of marketable securities
|
(929,423 | ) | - | |||||
Proceeds
from sale of marketable securities
|
2,251,103 | - | ||||||
Net
cash used in investing activities
|
993,499 | (40,667 | ) | |||||
CASH
FLOW FROM FINANCING ACTIVITIES:
|
||||||||
Repayments
of notes payable
|
- | (25,000 | ) | |||||
Offering
costs
|
- | (150 | ) | |||||
Net
cash provided by (used in) financing activities
|
- | (25,150 | ) | |||||
NET
INCREASE (DECREASE) IN CASH AND
|
||||||||
CASH
EQUIVALENTS
|
836,849 | (374,507 | ) | |||||
CASH
AND CASH EQUIVALENTS, Beginning of period
|
920,908 | 3,568,535 | ||||||
CASH
AND CASH EQUIVALENTS, End of period
|
$ | 1,757,757 | $ | 3,194,028 | ||||
SUPPLEMENTAL
DISCLOSURE OF CASH FLOW INFORMATION:
|
||||||||
Interest
paid
|
$ | - | $ | 3,538 | ||||
Income
taxes paid
|
$ | - | $ | - | ||||
SUPPLEMENTAL
DISCLOSURE OF NON-CASH INVESTING AND FINANCING:
|
||||||||
Non-cash
stock issuance
|
$ | - | $ | 57,833 | ||||
The
accompanying notes are an integral part of these consolidated financial
statements
|
Computers, software and equipment
|
3
years
|
|||
Furniture and fixtures
|
5
years
|
|||
Leasehold improvements
|
Lesser
of lease life or economic life
|
·
|
Level
1 inputs to the valuation methodology are quoted prices (unadjusted) for
identical assets or liabilities in active
markets.
|
·
|
Level
2 inputs to the valuation methodology include quoted prices for similar
assets and liabilities in active markets, and inputs that are observable
for the asset or liability, either directly or indirectly, for
substantially the full term of the financial
instrument.
|
·
|
Level
3 inputs to the valuation methodology are unobservable and significant to
the fair value measurement.
|
Fair
Value
As
of
March
31, 2009
|
Fair
Value Measurements at
March
31, 2009
Using
Fair Value Hierarchy
|
|||||||||||||||
Assets
|
Level
1
|
Level
2
|
Level
3
|
|||||||||||||
Investments
in marketable securities
|
$ | 502,770 | $ | 502,770 | - | - |
Loss
|
Shares
|
Per-Share
|
|||||
(Numerator)
|
(Denominator)
|
Amount
|
|||||
|
|||||||
For
the Three Months Ended March 31, 2009:
|
|
|
|
|
|
||
Basic
and diluted EPS
|
|||||||
Loss
to common stockholders
|
$ |
(268,282)
|
8,669,670
|
$
|
(0.03)
|
||
For
the Three Months Ended March 31, 2008:
|
|
|
|
|
|
||
Basic
and diluted EPS
|
|||||||
Loss
to common stockholders
|
$ |
(421,769)
|
8,406,875
|
$
|
(0.05)
|
March
31 , 2009
|
March
31, 2008
|
|||
Options
|
100,000
|
100,000
|
||
Warrants
|
1,235,715
|
1,836,494
|
||
Convertible
notes
|
67,000
|
134,000
|
||
Total
|
1,402,715
|
2,070,494
|
(a)
|
Issue
to the Company 400,000 shares of Bodisen Biotech common stock to the
Company up front;
|
(b)
|
Issue
to the Company options to purchase 400,000 shares of its common stock. The
options will be exercisable at $0.70 per share and will have an exercise
period of 5 years;
|
(c)
|
Pay
the Company $10,000 per month for the 24-month consulting period, equaling
a total of $120,000 per year.
|
March
31, 2009
|
December
31, 2008
|
|||||||||||||||
Cost
|
Fair
Value
|
Cost
|
Fair
Value
|
|||||||||||||
Available-for-sale
securities
|
$ | 60,000 | $ | 108,000 | $ | 60,000 | $ | 168,000 | ||||||||
Mutual
Funds
|
387,016 | 361,550 | 1,249,431 | 1,331,571 | ||||||||||||
Common
Stock
|
31,407 | 33,220 | 421,497 | 458,422 | ||||||||||||
Total
marketable securities
|
$ | 478,423 | $ | 502,770 | $ | 1,730,928 | $ | 1,957,993 | ||||||||
2009
|
2008
|
|||||||
Gross
realized gains from sale of trading securities
|
$ | 171,187 | $ | - | ||||
Gross
realized losses from sale of trading securities
|
(105,951 | ) | - | |||||
Dividend
and interest income
|
20,357 | - | ||||||
Net
unrealized holding loss
|
(138,779 | ) | - | |||||
Net
investment income
|
$ | (53,186 | ) | $ | - | |||
March
31,
|
December
31,
|
|||||||
2009
|
2008
|
|||||||
Building
|
$ | 225,682 | $ | - | ||||
Computers
and equipment
|
113,691 | 31,859 | ||||||
Furniture
and fixtures
|
33,427 | 29,366 | ||||||
Leasehold
improvements
|
82,257 | 82,257 | ||||||
Website
|
71,745 | 55,140 | ||||||
526,802 | 198,622 | |||||||
Accumulated
depreciation
|
(97,040 | ) | (85,075 | ) | ||||
Fixed
assets, net
|
$ | 429,762 | $ | 113,547 | ||||
March
31,
|
December
31,
|
|||||||
2009
|
2008
|
|||||||
Acounts
payable
|
$ | 202,968 | $ | 216,252 | ||||
Accrued
interest
|
6,000 | 6,000 | ||||||
Other
accrued expenses
|
35,610 | 18,505 | ||||||
Total
|
$ | 244,578 | $ | 240,757 | ||||
March
31,
|
December
31,
|
|||||||
2009
|
2008
|
|||||||
Shareholders
Notes Payable:
|
||||||||
Notes
payable to an individual 10% interest accrued, Issued 12/03, Matures
5/09
|
9,500 | 9,500 | ||||||
Convertible
Notes Payable:
|
||||||||
Note
payable to an individual 6% interest accrued, Issued 10/04, convertible
Matured 12/07 (in default)
|
25,000 | 25,000 | ||||||
·
|
On
March 31, 2008, the Company issued 290,000 shares of its common stock at
approximately $0.31 per share to four consultants for strategic, financial
and business consulting services performed in
2008.
|
·
|
On
September 30, 2008, the Company canceled 25,000 shares of its common stock
at $1.15 per share issued in 2007 for software development services
related to its intangible asset.
|
·
|
On
October 1, 2008, the Company issued 128,128 shares of common stock at
approximately $0.42 per share and 50,000 warrants (see Note 11) in
repayment of a convertible note payable with a face amount of
$25,000.
|
Weighted
|
||||||||||||||||
Weighted
|
Average
|
Aggregate
|
||||||||||||||
Average
|
Remaining
|
Intrinsic
|
||||||||||||||
Number of
|
Exercise
|
Contractual
|
Value
|
|||||||||||||
Warrants
|
Price
|
Life
(in years)
|
(000)
|
|||||||||||||
Outstanding,
January 1, 2008
|
2,376,494 | $ | 2.00 | 0.37 | $ | - | ||||||||||
Granted
|
200,000 | 0.55 | ||||||||||||||
Exercised
|
- | - | ||||||||||||||
Expired
|
(1,390,779 | ) | 1.89 | |||||||||||||
Outstanding,
December 31, 2008
|
1,185,715 | 1.61 | 2.59 | - | ||||||||||||
Exercisable,
December 31, 2008
|
1,185,715 | 1.61 | 2.59 | - | ||||||||||||
Outstanding,
January 1, 2009
|
1,185,715 | 1.61 | 2.59 | - | ||||||||||||
Granted
|
50,000 | 0.25 | ||||||||||||||
Exercised
|
- | - | ||||||||||||||
Expired
|
- | - | ||||||||||||||
Outstanding,
March 31, 2009
|
1,235,715 | 1.55 | 2.32 | 16 | ||||||||||||
Exercisable,
March 31, 2009
|
1,235,715 | $ | 1.55 | 2.32 | $ | 16 |
·
|
Level
1 inputs to the valuation methodology are quoted prices (unadjusted) for
identical assets or liabilities in active
markets.
|
·
|
Level
2 inputs to the valuation methodology include quoted prices for similar
assets and liabilities in active markets, and inputs that are observable
for the asset or liability, either directly or indirectly, for
substantially the full term of the financial
instrument.
|
·
|
Level
3 inputs to the valuation methodology are unobservable and significant to
the fair value measurement.
|
Fair
Value
As
of
March
31, 2009
|
Fair
Value Measurements at
March
31, 2009
Using
Fair Value Hierarchy
|
|||||||||||||||
Assets
|
Level
1
|
Level
2
|
Level
3
|
|||||||||||||
Investments
in marketable securities
|
$ | 502,770 | $ | 502,770 | - | - |
Loss
|
Shares
|
Per-Share
|
|||||
(Numerator)
|
(Denominator)
|
Amount
|
|||||
|
|||||||
For
the Three Months Ended March 31, 2009:
|
|
|
|
|
|
||
Basic
and diluted EPS
|
|||||||
Loss
to common stockholders
|
$ |
(268,282)
|
8,669,670
|
$
|
(0.03)
|
||
For
the Three Months Ended March 31, 2008:
|
|
|
|
|
|
||
Basic
and diluted EPS
|
|||||||
Loss
to common stockholders
|
$ |
(421,769)
|
8,406,875
|
$
|
(0.05)
|
March
31 , 2009
|
March
31, 2008
|
|||
Options
|
100,000
|
100,000
|
||
Warrants
|
1,235,715
|
1,836,494
|
||
Convertible
notes
|
67,000
|
134,000
|
||
Total
|
1,402,715
|
2,070,494
|
31.1
|
Section 302
Certification of Chief Executive Officer and Principal Financial
Officer.*
|
32.1
|
Certification
of Chief Executive Officer and Principal Financial Officer pursuant to 18
U.S.C. Section 1350.*
|
*
|
Filed
herewith
|
VALUERICH
INC.
|
|||
Date:
May 18, 2009
|
By:
|
/s/
Joseph C.
Visconti
|
|
Joseph
C. Visconti,
Director
and Chief Executive Officer
(Principal
Executive Officer and Principal Financial Officer)
|