x
|
ANNUAL
REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
o
|
TRANSITION
REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
NEVADA
|
20-2559624
|
|
(State
or other jurisdiction of
incorporation
or organization)
|
(I.R.S.
Employer
Identification
No.)
|
3855
S 500 W, Suite J, Salt Lake City, UT
|
84115
|
|
(Address
of principal executive offices)
|
(Zip
Code)
|
Page
|
||
PART
I
|
||
ITEM
1.
|
DESCRIPTION
OF BUSINESS AND RISK FACTORS
|
1
|
ITEM
2.
|
DESCRIPTION
OF PROPERTY
|
13
|
ITEM
3.
|
LEGAL
PROCEEDINGS
|
13
|
ITEM
4.
|
SUBMISSION
OF MATTERS TO A VOTE OF SECURITY HOLDERS
|
13
|
PART
II
|
||
ITEM
5.
|
MARKET
FOR COMMON EQUITY AND RELATED STOCKHOLDER MATTERS AND
SMALL BUSINESS ISSUER PURCHASES OF EQUITY SECURITIES
|
14
|
ITEM
6.
|
MANAGEMENT’S
DISCUSSION AND ANALYSIS OR PLAN OF OPERATIONS
|
18
|
ITEM
7.
|
FINANCIAL
STATEMENTS
|
25
|
ITEM
8(T).
|
CHANGES
IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING
AND FINANCIAL DISCLOSURE
|
25
|
ITEM
8A.
|
CONTROLS
AND PROCEDURES
|
26
|
ITEM
8B.
|
OTHER
INFORMATION
|
26
|
PART
III
|
||
ITEM
9.
|
DIRECTORS,
EXECUTIVE OFFICERS, PROMOTERS AND CONTROL PERSONS:
COMPLIANCE
WITH SECTION 16(a) OF THE EXCHANGE ACT
|
26
|
ITEM
10.
|
EXECUTIVE
COMPENSATION
|
29
|
ITEM
11.
|
SECURITY
OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT
AND RELATED STOCKHOLDER MATTERS
|
30
|
ITEM
12.
|
CERTAIN
RELATIONSHIPS AND RELATED TRANSACTIONS
|
31
|
ITEM
13.
|
EXHIBITS
|
31
|
ITEM
14.
|
PRINCIPAL
ACCOUNTANT FEES AND SERVICES
|
32
|
SIGNATURES
|
32
|
ITEM 1. |
DESCRIPTION
OF BUSINESS AND RISK
FACTORS
|
·
|
INVISIBLESHEILD
(with stylized logo image), Serial Number
78905019
|
·
|
INVISIBLE
SHIELD, Serial Number 77096911
|
·
|
ZAGG,
Serial Number 77146689
|
·
|
SHIELD
ZONE filed on, Serial Number
77146708
|
·
|
SHIELD
DESIGN filed on, Serial Number
77148206
|
· |
INVISIBLE
SHIELD, Serial Number 006157465
|
· |
ZAGG,
Serial Number 006328215
|
·
|
expand
our systems effectively or efficiently or in a timely
manner;
|
·
|
allocate
our human resources optimally;
|
·
|
meet
our capital needs;
|
·
|
identify
and hire qualified employees or retain valued employees;
or
|
·
|
incorporate
effectively the components of any business or product line that we
may
acquire in our effort to achieve
growth.
|
·
|
quarterly
variations in our revenues and operating
expenses;
|
·
|
announcements
of new products or services by us;
|
·
|
fluctuations
in interest rates;
|
·
|
significant
sales of our common stock, including “short”
sales;
|
·
|
the
operating and stock price performance of other companies that investors
may deem comparable to us; and
|
·
|
news
reports relating to trends in our markets or general economic
conditions.
|
ITEM 2. |
DESCRIPTION
OF PROPERTY
|
ITEM 3. |
LEGAL
PROCEEDINGS
|
ITEM 4. |
SUBMISSION
OF MATTERS TO A VOTE OF SECURITY
HOLDERS
|
ITEM 5. |
MARKET
FOR COMMON EQUITY AND RELATED STOCKHOLDER MATTERS AND SMALL BUSINESS
ISSUER PURCHASES OF EQUITY
SECURITIES
|
2007
Quarter Ended
|
High
|
Low
|
|||||
December
31, 2007
|
$
|
0.87
|
$
|
0.56
|
|||
September
30, 2007*
|
$
|
2.10
|
$
|
0.56
|
*Trading
began on July 25, 2007
|
Plan Category
|
Number of
securities to be
issued upon exercise
of outstanding
option, warrants
and rights
|
Weighted-average
exercise price of
outstanding options,
warrants and rights
|
Number of securities
remaining available for
future issuances under
equity compensation
plans
|
|||||||
Equity
compensation plans approved by security holders
|
—
|
—
|
—
|
|||||||
Equity
compensation plans not approved
by security holders
|
—
|
—
|
2,800,000
|
|||||||
Total
|
—
|
—
|
2,800,000
|
1.
|
The
right to participate in any subsequent financing of ours in the
next
twelve months;
|
2.
|
Except
for certain exempt issuances, restrictions on our ability to offer
securities in the next 90 days and beyond in certain circumstances;
|
3.
|
For
as long as any Purchaser holds our securities, restrictions on
our ability
to issue securities that are convertible into common stock at some
future
or variable price;
|
4.
|
For
twelve months, restrictions on our ability to undertake a reverse
or
forward stock split of its common stock;
|
5.
|
For
two years and except for certain exempt issuances, the right to
certain
anti-dilution provisions;
|
6.
|
The
right to rescind in the event we fail to meet certain deadlines.
|
1.
|
File
with the Securities and Exchange Commission (the “Commission”) a
pre-effective amendment within ten trading days after the receipt
of
comments from the Commission;
|
2.
|
File
with the Commission a request for acceleration with five trading
days of
the date the Commission notifies the Company orally or in writing
that the
registration statement will not be reviewed or subject to further
review;
|
3.
|
Failure
to notify the Purchasers within one trading day of when we requested
effectiveness of the registration statement;
|
4.
|
Failure
to file a final prospectus within one trading day after effectiveness;
|
5.
|
Failure
to maintain an effective registration statement for more than ten
consecutive calendar days or more than an aggregate of fifteen
calendar
days in a twelve month period; and
|
6.
|
Failure
to register all of the common stock and the shares of common stock
underlying the warrants pursuant to one or more registration statements
on
or before December 28, 2007.
|
ITEM 6. |
MANAGEMENT’S
DISCUSSION AND ANALYSIS OR PLAN OF
OPERATIONS
|
·
|
For
the year ended December 31, 2007, we recognized $845,000 in expense
related to the issuance of restricted stock to employees and key
consultants of the Company. We also recognized $82,729 as settlement
expense related to the issuance of warrants to certain investors
whose
shares were not included in a registration statement filed with
the SEC on
August 9, 2007. Exclusive of these non-cash charges, total operating
expenses were $4,104,686 and the loss from operations was
($309,821).
|
·
|
For
the year ended December 31, 2007, salaries and related taxes increased
by
$723,393 to $1,582,262 from $858,869 for the year ended December
31, 2006
due to the hiring of key management personnel and additional staff
to
facilitate our continued growth and development of our overall
business
plan and marketing strategy. At December 31, 2006 we had 35 employees
and
at December 31, 2007 we had 76
employees.
|
·
|
For
the year ended December 31, 2007, consulting expense was $39,100,
a
decrease of $34,650 from the expense recognized for the year ended
December 31, 2006 of $73,750. The decrease is primarily due to
approximately $63,000 that was paid to a consultant who then became
our
president in 2006, partially offset by expenses incurred related
to the
hiring of key personnel during year ended December 31, 2007 of
$24,000 and
payments to a consulting firm for website optimization of
$10,000.
|
·
|
For
the year ended December 31, 2007, legal and accounting expenses
were
$280,496, an increase of $91,511 as compared to $188,985 for the
year
ended December 31, 2006. The overall increase is attributable to
the
reverse merger that we effectuated in February 2007 and the overall
increased legal and accounting expenses associated with being a
public
company.
|
·
|
For
the year ended December 31, 2007, marketing and advertising expenses
were
$944,715, an increase of $529,125 as compared to $415,590 for the
year
ended December 31, 2006. This increase is attributable to an increase
in
our marketing efforts as we roll out product and continue implementing
our
business plan. The primary marketing expenditures continue to be
in web
advertising and search engine optimization. We also spent approximately
$111,000 on television and radio advertising and $19,000 to redesign
our
consumer packaging for the year ended December 31, 2007. We expect
our
marketing and advertising expenses to increase as our revenues
increase
and expect to spend increased funds on adverting and promotion
of our
products and brand name as well as sales training.
|
·
|
For
the year ended December 31, 2007, other selling, general and
administrative expenses were $1,258,113 as compared to $635,276
for the
year ended December 31, 2006. The increase was attributable to
the
increase in operations as we implement our business plan and is
summarized
below:
|
2007
|
2006
|
||||||
Contract
labor
|
$
|
260,340
|
$
|
45,466
|
|||
Rent
|
193,593
|
57,644
|
|||||
Credit
Card and bank fees
|
127,195
|
42,101
|
|||||
Travel
and entertainment
|
102,311
|
64,359
|
|||||
Depreciation
and amortization
|
86,160
|
41,503
|
|||||
Investor
relations
|
71,172
|
—
|
|||||
Insurance
|
74,987
|
24,847
|
|||||
Telephone
and utilities
|
58,861
|
33,707
|
|||||
Office
supplies
|
51,960
|
36,968
|
|||||
Printing
expenses
|
40,166
|
39,016
|
|||||
Other
|
191,368
|
249,645
|
|||||
Total
|
$
|
1,258,113
|
$
|
635,276
|
·
|
For
the year ended December 31, 2006, salaries and related taxes increased
by
$694,831 to $858,869 for the year ended December 31, 2006 from
$164,038
for the period from March 24, 2005 (inception) to December 31,
2005 due to
the hiring of staff to implement our business
plan.
|
·
|
For
the year ended December 31, 2006, consulting expense increased
to $73,750
as compared to $0 from March 24, 2005 (inception) to December 31,
2005
primarily due to approximately $63,000 paid to a consultant who
then
became our president.
|
·
|
For
the year ended December 31, 2006, we incurred settlement expenses
due to
the termination of a consulting contract of $62,500 and the termination
of
an exclusive distribution agreement of $39,250. We did not incur
any
settlement expenses for the period ended December 31,
2005.
|
·
|
For
the year ended December 31, 2006, advertising and marketing expenses
were
$415,590 as compared to $22,626 for the period from March 24, 2005
(inception) to December 31, 2005, an increase of $392,964. This
increase
is attributable to an increase in our marketing efforts as we roll
out
product and implement our business plan. We expect our marketing
and
advertising expenses to increase as our revenues increase and expect
to
spend increased funds on adverting and promotion of our products
as well
as sales training. During fiscal 2007, we intend to significantly
expand
our marketing efforts related to our
products.
|
·
|
For
the year ended December 31, 2006, other selling, general and
administrative expenses amounts to $635,276 as compared to $157,931
for
the period from March 24, 2005 (inception) to December 31, 2005.
The
increase was attributable to the increase in operations as we implement
our business plan and is summarized
below:
|
2006
|
2005
|
||||||
Contract
labor
|
45,466
|
26,628
|
|||||
Insurance
|
24,847
|
3,454
|
|||||
Depreciation
|
41,503
|
2,440
|
|||||
Rent
|
57,664
|
5,918
|
|||||
Travel
and entertainment
|
64,359
|
4,380
|
|||||
Telephone
and utilities
|
33,707
|
5,292
|
|||||
Printing
expenses
|
39,016
|
12,653
|
|||||
Office
supplies
|
36,968
|
15,479
|
|||||
Credit
card and bank fees
|
42,101
|
11,928
|
|||||
Other
|
249,645
|
50,191
|
|||||
Total
|
$
|
635,276
|
$
|
157,931
|
ITEM 7. |
FINANCIAL
STATEMENTS
|
ITEM 8. |
CHANGES
IN AND DISAGREEEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL
DISCLOSURE
|
ITEM 8A. |
CONTROLS
AND PROCEDURES
|
ITEM 8B. |
OTHER
ITEMS
|
ITEM 9. |
DIRECTORS,
EXECUTIVE OFFICERS, PROMOTERS AND CONTROL PERSONS: COMPLIANCE WITH
SECTION
16(a) OF THE EXCHANGE ACT
|
Name
|
Age
|
Position
|
||
Robert
G. Pedersen II
|
41
|
Chief
Executive Officer, Director
|
||
Brandon
T. O’Brien
|
37
|
Chief
Financial Officer
|
Name
and principal position
|
Number of
late reports
|
Transactions not
timely reported
|
Known failures to file a
required form
|
|||||||
Robert
G. Pedersen II
Chief
Executive Officer, Chairman
|
—
|
5
|
—
|
|||||||
Brandon
T. O’Brien
Chief
Financial Officer
|
—
|
3
|
—
|
|||||||
Johnny
Lee
Former
Chief Executive Officer
|
1
|
—
|
—
|
|||||||
David
Ho
Former
Chief Financial Officer
|
1
|
—
|
—
|
|||||||
SunCreek,
LLC
|
1
|
—
|
—
|
ITEM 10. |
EXECUTIVE
COMPENSATION
|
Name
and Principal Position
|
Year
|
Salary
|
Bonus
|
Stock
Awards
|
Option
Awards
|
All Other
Compensation
|
Total
|
|||||||||||||||
Robert
G. Pedersen II President,
Chief
Executive Officer and Director
|
2007
|
$
|
120,000
|
$
|
12,000
|
$
|
95,000(1)
|
|
—
|
—
|
$
|
227,000
|
||||||||||
2006
|
$
|
40,000
|
$
|
10,000
|
—
|
—
|
—
|
$
|
40,000
|
|||||||||||||
Brandon
T. O’Brien
Chief
Financial Officer
|
2007
|
$
|
101,846
|
$
|
12,000
|
$
|
120,000(2)
|
|
—
|
—
|
$
|
233,846(3)
|
|
(1)
|
Amount
expensed for the year ended December 31, 2007 is based upon the
aggregate
grant date fair value calculated in accordance with Statement of
Financial
Accounting Standards (“SFAS”) No. 123 R, Share Based Payments. This
represents the expense associated with the issuance of 95,000 shares
of
restricted stock.
|
(2)
|
Amount
expensed for the year ended December 31, 2007 is based upon the
aggregate
grant date fair value calculated in accordance with the SSFAS No.
123R,
Share Based Payments. This represents the expense associated with
the
issuance of 135,000 shares of restricted
stock.
|
(3)
|
Mr.
O’Brien was appointed our Chief Financial Officer on February 12,
2007.
|
OPTION
AWARDS
|
STOCK
AWARDS
|
||||||||||||||||||||||||
Name of Executive
|
Number of
Exercisable
Securities
Underlying
Unexercised
Options
|
Number of
Unexercisable
Securities
Underlying
Unexercised
Options
|
Option
Exercise
Price
|
Option
Expiration
Date
|
Number of
shares or
Units of
Stock that
Have Not
Vested
|
Market
Value of
Shares or
Units of
Stock That
Have Not
Vested
|
Equity
Incentive
Plan
Awards:
Number of
unearned
Shares,
Units or
Other
Rights
That Have
Not Vested
|
Equity
Incentive Plan
Awards:
Market or
Payout Value
of Unearned
Shares, Units
or Other
Rights That
Have Not
Vested
|
|||||||||||||||||
Robert
G. Pedersen II
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||||||
Brandon
T. O’Brien
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
ITEM 11. |
SECURITY
OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED
STOCKHOLDER MATTERS
|
Title of
Class
|
Name and Address
Of
Beneficial Owners (1)
|
Amount and Nature
Of Beneficial Ownership
|
Percent
Of
Class (2)
|
||||
Common
Stock
|
|
Robert
G. Pedersen II
President
and Chief Executive Officer (3)
|
|
7,382,557
|
|
37.62
|
%
|
Common
Stock
|
Brandon
T. O’Brien
Chief
Financial Officer
|
331,780
|
1.75
|
% | |||
Common
Stock
|
|
Andrew
C. Park
201
Post Street, 11th Floor
San
Francisco, CA 94108
|
|
1,058,235
|
|
5.61
|
% |
Common
Stock
|
|
SunCreek,
LLC
2873
Tolcate Lane
Holladay,
Utah 84121
|
|
5,000,000
|
|
26.49
|
% |
|
|
All
officers, directors and director nominees as a group (2)
|
|
7,714,337
|
|
39.16
|
% |
(1)
|
Unless
otherwise noted, the address for each of the named beneficial owners
is:
3855 South 500 West, Suite J, Salt Lake City, Utah, 84115. Unless
otherwise indicated, beneficial ownership is determined in accordance
with
Rule 13d-3 promulgated under the Exchange Act and generally includes
voting and/or investment power with respect to securities. Shares
of
common stock subject to options or warrants that are currently
exercisable
or exercisable within sixty days of March 21, 2008, are deemed
to be
beneficially owned by the person holding such options or warrants
for the
purpose of computing the percentage of ownership set forth in the
above
table, unless otherwise indicated.
|
(2)
|
The
calculations of percentage of beneficial ownership are based on
18,873,995
shares of common stock outstanding as of March 18,
2008.
|
(3)
|
Includes
1,595,000 shares of Common Stock held directly by Mr. Pedersen,
5,000
shares of Common Stock held by Mr. Pedersen’s spouse and 5,000,000 shares
of Common Stock held by SunCreek, LLC, an entity wholly owned by
Mr.
Pedersen. Mr. Pedersen exercises sole voting and investment control
over
the shares held by SunCreek, LLC. Also includes 750,000 warrants
to
purchase shares of common stock at $1.30 per
share.
|
ITEM 12. |
CERTAIN
RELATIONSHIPS AND RELATED
TRANSACTIONS
|
ITEM 13. |
EXHIBITS
|
Exhibit
Number
|
Description
|
|
2.1*
|
Agreement
and Plan or Merger Dated February 8, 2007
|
|
2.2*
|
Sale,
Assignment, Assumption and Indemnification Agreement dated February
8,
2007
|
|
3.1*
|
Articles
of Incorporation of Registrant as filed with the State of
Nevada
|
|
3.2*
|
Bylaws
of Registrant
|
|
10.1*
|
Management
Services Agreement dated May 1, 2005
|
|
10.2*
|
Extension
of Management Services Agreement dated May 1, 2005
|
|
10.3*
|
Suspension
of Management Services Agreement Dated May 1, 2005
|
|
10.4*
|
Academic
Regalia Purchase and Rental Agreement Dated June 15,
2005
|
|
10.5*
|
Form
of Reseller Agreement
|
|
10.6*
|
Form
of License Agreement
|
|
10.7*
|
Form
of Distributorship Agreement
|
|
10.8*
|
Distribution
Agreement with CareFit USA dated October 3, 2006
|
|
10.9*
|
Distribution
Agreement with ENVIOUS dated January 24, 2006
|
|
10.10*
|
ZAGG
Incorporated 2007 Stock Incentive Plan
|
|
14*
|
Code
of Ethics
|
|
16*
|
Letter
on Change in Certifying Accountants
|
|
21.1
|
List
of subsidiaries
|
|
23.1
|
Consent
of Independent Registered Accounting Firm Salberg & Company,
P.A.
|
|
31.1
|
Section
302 Certification of Principal Executive Officer
|
|
31.2
|
Section
302 Certification of Principal Financial Officer
|
|
32.1
|
Section
906 Certification of Principal Executive Officer
|
|
32.2
|
Section
906 Certification of Principal Financial Officer
|
|
99.1*
|
Director’s
and Officer’s Letter of Resignation by Mr. Johnny Lee and Officer’s Letter
of Resignation and Conditional Director’s Resignation from Mr. David Ho to
the Board of Directors of Registrant
|
ITEM 14. |
PRINCIPAL
ACCOUNTANT FEES AND
SERVICES
|
ZAGG
INCORPORATED
|
||
Dated:
March
27, 2008
|
By: |
/s/
ROBERT G. PEDERSEN II
|
|
||
Robert
G. Pedersen II
President,
CEO and Chairman
(Principal
Executive Officer)
|
Dated:
March
27, 2008
|
By: |
/s/
BRANDON T. O’BRIEN
|
|
||
Brandon
T. O’Brien
Chief
Financial Officer
(Principal
Accounting and Financial
Officer)
|
Page
|
|
Report
of Independent Registered Public Accounting Firm Hansen Barnett &
Maxwell, P.C.
|
F-2
|
Report
of Independent Registered Public Accounting Firm Salberg & Company,
P.A.
|
F-3
|
Financial
Statements:
|
|
Consolidated
Balance Sheets at December 31, 2007 and 2006
|
F-4
|
Consolidated
Statements of Operations for the years ended December 31, 2007 and
2006
|
F-5
|
Consolidated
Statements of changes in Stockholders’ Equity for the
Years
|
|
Ended
December 31, 2006 and 2007
|
F-6
|
Consolidated
Statements of Cash Flows for the Years Ended December 31, 2007 and
2006
|
F-7
|
Notes
to Consolidated Financial Statements
|
F-9
|
December 31,
|
|||||||
2007
|
2006
|
||||||
ASSETS
|
|||||||
Current
assets
|
|||||||
Cash
|
$
|
2,129,215
|
$
|
468,382
|
|||
Accounts
receivable, net
|
402,446
|
121,149
|
|||||
Inventories
|
447,044
|
102,522
|
|||||
Prepaid
income taxes
|
-
|
44,361
|
|||||
Prepaid
advertising
|
204,976
|
-
|
|||||
Prepaid
expenses and other current assets
|
122,107
|
31,724
|
|||||
Deferred
income tax assets
|
12,829
|
19,468
|
|||||
Due
from employees
|
-
|
3,714
|
|||||
Total
current assets
|
3,318,617
|
791,320
|
|||||
Property
and equipment, net
|
328,077
|
221,474
|
|||||
Deposits
and other assets
|
30,547
|
12,119
|
|||||
Intangible
assets, net
|
46,894
|
2,340
|
|||||
Total
assets
|
$
|
3,724,135
|
$
|
1,027,253
|
|||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
|||||||
Current
liabilities
|
|||||||
Convertible
note payable
|
$
|
-
|
$
|
250,000
|
|||
Convertible
note payable - officer
|
-
|
100,000
|
|||||
Notes
payable
|
42,090
|
-
|
|||||
Accounts
payable
|
505,575
|
246,691
|
|||||
Accrued
liabilities
|
35,814
|
33,573
|
|||||
Accrued
wages and wage related expenses
|
95,537
|
121,728
|
|||||
Deferred
licensing revenue
|
100,911
|
86,801
|
|||||
Sales
returns liability
|
23,861
|
32,000
|
|||||
Total
current liabilities
|
803,788
|
870,793
|
|||||
Long-term
liabilities
|
|||||||
Non-current
deferred income tax liability, net
|
(444,118
|
)
|
12,087
|
||||
Total
liabilities
|
359,670
|
882,880
|
|||||
Stockholders'
equity
|
|||||||
Common
stock, $0.001 par value; 50,000,000 shares authorized;
|
|||||||
18,853,995
and 10,175,000 shares issued and outstanding, respectively
|
18,855
|
10,175
|
|||||
Warrants
to purchase common stock
|
750,476
|
-
|
|||||
Additional
paid-in capital
|
3,341,388
|
117,075
|
|||||
Cumulative
translation adjustment
|
(3,866
|
)
|
-
|
||||
Retained
(deficit) earnings
|
(742,388
|
)
|
17,123
|
||||
Total
stockholders' equity
|
3,364,465
|
144,373
|
|||||
Total
liabilities and stockholders' equity
|
$
|
3,724,135
|
$
|
1,027,253
|
Years Ended December 31,
|
|||||||
2007
|
2006
|
||||||
Net
sales
|
$
|
5,135,715
|
$
|
2,777,036
|
|||
Cost
of sales
|
1,340,850
|
727,434
|
|||||
Gross
profit
|
3,794,865
|
2,049,602
|
|||||
Operating
expenses:
|
|||||||
Salaries
and related taxes
|
1,582,262
|
858,869
|
|||||
Compensation
expense related to stock issuance
|
845,000
|
-
|
|||||
Consulting
|
39,100
|
73,750
|
|||||
Settlement
fees
|
82,729
|
101,750
|
|||||
Advertising
and marketing
|
944,715
|
415,590
|
|||||
Legal
and accounting
|
280,496
|
188,985
|
|||||
Other
selling, general and administrative
|
1,258,113
|
635,276
|
|||||
Total
operating expenses
|
5,032,415
|
2,274,220
|
|||||
Loss
from operations
|
(1,237,550
|
)
|
(224,618
|
)
|
|||
Other
income:
|
|||||||
Interest
expense
|
(31,452
|
)
|
(2,813
|
)
|
|||
Interest
and other income
|
60,671
|
6,760
|
|||||
Total
other income
|
29,219
|
3,947
|
|||||
Loss
before benefit for income taxes
|
(1,208,331
|
)
|
(220,671
|
)
|
|||
Income
tax benefit
|
448,820
|
79,418
|
|||||
Net
loss
|
(759,511
|
)
|
(141,253
|
)
|
|||
Basic
and diluted net loss per common share
|
$
|
(0.05
|
)
|
$
|
(0.01
|
)
|
|
Weighted
average number of shares outstanding - basic and
diluted
|
16,139,177
|
10,052,808
|
Cumulative
|
||||||||||||||||||||||
Outstanding
|
Foreign
|
|||||||||||||||||||||
Additional
|
Warrants
|
Retained
|
Currency
|
Total
|
||||||||||||||||||
Common Stock
|
Paid-in
|
to Purchase
|
Earnings
|
Translation
|
Stockholders'
|
|||||||||||||||||
Shares
|
Amount
|
Capital
|
Common Stock
|
(Deficit)
|
Adjustment
|
Equity
|
||||||||||||||||
Balances,
December 31, 2005
|
10,000,000
|
$
|
10,000
|
$
|
(9,000
|
)
|
$
|
-
|
$
|
158,376
|
$
|
-
|
$
|
159,376
|
||||||||
Capital
contribution
|
-
|
-
|
25,000
|
-
|
-
|
-
|
25,000
|
|||||||||||||||
Issuance
of common stock for cash
|
100,000
|
100
|
74,900
|
-
|
-
|
-
|
75,000
|
|||||||||||||||
Common
stock issued in settlement of contract
|
75,000
|
75
|
26,175
|
-
|
-
|
-
|
26,250
|
|||||||||||||||
Net
loss
|
-
|
-
|
-
|
-
|
(141,253
|
)
|
-
|
(141,253
|
)
|
|||||||||||||
Balances,
December 31, 2006
|
10,175,000
|
10,175
|
117,075
|
-
|
17,123
|
-
|
144,373
|
|||||||||||||||
Issuance
of common stock and warrants for cash
|
3,610,856
|
3,611
|
2,736,633
|
-
|
-
|
-
|
2,740,244
|
|||||||||||||||
Issuance
of common stock with reverse merger
|
3,346,000
|
3,346
|
(3,346
|
)
|
-
|
-
|
-
|
-
|
||||||||||||||
Issuance
of common stock in conversion of debt
|
862,139
|
863
|
299,138
|
-
|
-
|
-
|
300,001
|
|||||||||||||||
Issuance
of common stock to employees
|
860,000
|
860
|
844,140
|
-
|
-
|
-
|
845,000
|
|||||||||||||||
Issuance
of warrants for settlement of dispute
|
-
|
-
|
(652,252
|
)
|
734,981
|
-
|
-
|
82,729
|
||||||||||||||
Issuance
of warrants assoicated with short-term loan
|
-
|
-
|
-
|
15,495
|
-
|
-
|
15,495
|
|||||||||||||||
Foreign
currency loss
|
-
|
-
|
-
|
-
|
-
|
(3,866
|
)
|
(3,866
|
)
|
|||||||||||||
Net
loss
|
-
|
-
|
-
|
-
|
(759,511
|
)
|
-
|
(759,511
|
)
|
|||||||||||||
Balances,
December 31, 2007
|
18,853,995
|
$
|
18,855
|
$
|
3,341,388
|
$
|
750,476
|
$
|
(742,388
|
)
|
$
|
(3,866
|
)
|
$
|
3,364,465
|
For the Years Ended December 31,
|
|||||||
2007
|
2006
|
||||||
Cash
flows from operating activities
|
|||||||
Net
loss
|
$
|
(759,511
|
)
|
$
|
(141,253
|
)
|
|
Adjustments
to reconcile net loss to net cash used in operating
activities:
|
|||||||
Non-cash
expense related to issuance of stock to employees
|
845,000
|
-
|
|||||
Depreciation
and amortization
|
86,160
|
41,503
|
|||||
Loss
on disposal of fixed assets
|
-
|
335
|
|||||
Bad
debt recovery
|
-
|
(2,307
|
)
|
||||
Deferred
income tax benefit
|
(449,566
|
)
|
(79,418
|
)
|
|||
Expense
related to issuance of warrants
|
82,729
|
-
|
|||||
Expense
related to issuance of common stock for contract
settlement
|
-
|
26,250
|
|||||
Currency
exchange gain
|
(3,866
|
)
|
-
|
||||
Changes
in assets and liabilities
|
|||||||
Accounts
receivable
|
(281,297
|
)
|
955
|
||||
Inventories
|
(344,522
|
)
|
(92,050
|
)
|
|||
Due
from employees
|
3,714
|
(3,714
|
)
|
||||
Prepaid
income taxes
|
44,361
|
(44,361
|
)
|
||||
Prepaid
advertising
|
(204,976
|
)
|
-
|
||||
Prepaid
expenses and other current assets
|
(50,002
|
)
|
39,074
|
||||
Due
from related parties
|
-
|
6,364
|
|||||
Other
assets
|
(18,428
|
)
|
(7,603
|
)
|
|||
Accounts
payable
|
210,201
|
203,326
|
|||||
Income
taxes payable
|
-
|
(3,468
|
)
|
||||
Accrued
liabilities
|
17,733
|
11,799
|
|||||
Accrued
wages and wage related expenses
|
(26,191
|
)
|
121,728
|
||||
Deferred
licensing revenues
|
14,110
|
86,801
|
|||||
Sales
return liability
|
(8,139
|
)
|
25,320
|
||||
Net
cash (used in) provided by operating activities
|
(842,490
|
)
|
189,281
|
||||
Cash
flows from investing activities
|
|||||||
Payments
for intangible assets
|
(48,764
|
)
|
-
|
||||
Proceeds
from disposal of equipment
|
-
|
3,000
|
|||||
Purchase
of property and equipment
|
(146,463
|
)
|
(189,543
|
)
|
|||
Net
cash used in investing activities
|
(195,227
|
)
|
(186,543
|
)
|
|||
Cash
flows from financing activities
|
|||||||
Repayments
on equipment financing payable
|
-
|
(10,017
|
)
|
||||
Proceeds
from issuance of common stock and warrants
|
2,798,550
|
75,000
|
|||||
Payments
on debt
|
(250,000
|
)
|
-
|
||||
Proceeds
from notes payable
|
200,000
|
-
|
|||||
Payments
on convertible note payable - officer
|
(50,000
|
)
|
-
|
||||
Capital
contribution
|
-
|
25,000
|
|||||
Proceeds
from convertible note payable - officer
|
-
|
250,000
|
|||||
Proceeds
from convertible note payable
|
-
|
100,000
|
|||||
Net
cash provided by financing activities
|
2,698,550
|
439,983
|
|||||
Net
increase in cash and cash equivalents
|
1,660,833
|
442,721
|
|||||
Cash
and cash equivalents at beginning of the period
|
468,382
|
25,661
|
|||||
Cash
and cash equivalents at end of the period
|
$
|
2,129,215
|
$
|
468,382
|
|||
Supplemental
disclosure of cash flow information
|
|||||||
Cash
paid during the period for interest
|
$
|
17,959
|
$
|
1,814
|
|||
Cash
paid during the period for income taxes
|
$
|
-
|
$
|
1,000
|
Useful Lives
|
|
Office, computer and other equipment
|
3 to 10 years
|
Automobiles
|
5 years
|
Leasehold improvements
|
1 to 3.13 years
|
Warrants
|
Exercise
Price Per
Share
|
Weighted
Average
Exercise Price
Per Share
|
||||||||
Outstanding
at December 31, 2005
|
—
|
—
|
—
|
|||||||
Granted
|
—
|
—
|
—
|
|||||||
Exercised
|
—
|
—
|
—
|
|||||||
Cancelled
or expired
|
—
|
—
|
—
|
|||||||
Outstanding
at December 31, 2006
|
—
|
—
|
—
|
|||||||
Granted
|
4,294,453
|
|
$0.35 - $1.30
|
$
|
1.27
|
|||||
Exercised
|
—
|
—
|
—
|
|||||||
Cancelled
or expired
|
—
|
—
|
—
|
|||||||
Outstanding
at December 31, 2007
|
4,294,453
|
|
$0.35 - $1.30
|
$
|
1.27
|
|||||
Outstanding
and exercisable at December 31, 2007
|
4,294,453
|
|
$0.35 - $1.30
|
$
|
1.27
|
Net Loss
|
Weighted Average
Shares
|
Per Share Amount
|
||||||||
Year
Ended December 31, 2006:
|
||||||||||
Basic
EPS
|
$
|
(141,253
|
)
|
10,052,808
|
$
|
(0.01
|
)
|
|||
Effect
of common stock equivalents
|
—
|
—
|
—
|
|||||||
Diluted
EPS
|
$
|
(141,253
|
)
|
10,052,808
|
$
|
(0.01
|
)
|
|||
Year
Ended December 31, 2007
|
||||||||||
Basic
EPS
|
$
|
(759,511
|
)
|
16,139,177
|
$
|
(0.05
|
)
|
|||
Effect
of common stock equivalents
|
—
|
—
|
—
|
|||||||
Diluted
EPS
|
$
|
(759,511
|
)
|
16,139,177
|
$
|
(0.05
|
)
|
December 31,
|
|||||||
2007
|
2006
|
||||||
Accounts
receivable
|
$
|
436,839
|
$
|
141,342
|
|||
Less:
Allowance for doubtful accounts
|
(34,393
|
)
|
(20,193
|
)
|
|||
Accounts
receivable, net
|
$
|
402,446
|
$
|
121,149
|
December 31,
|
|||||||
2007
|
2006
|
||||||
Finished
goods
|
$
|
230,937
|
$
|
67,257
|
|||
Raw
materials
|
216,107
|
35,265
|
|||||
Total
inventory
|
$
|
447,044
|
$
|
102,522
|
December 31,
|
||||||||||
2007
|
2006
|
|||||||||
Useful Lives
|
||||||||||
Computer
Equipment and Software
|
3
to 5 years
|
$
|
155,603
|
$
|
58,790
|
|||||
Equipment
|
3
to10 years
|
144,343
|
58,407
|
|||||||
Furniture
and Fixtures
|
7
years
|
15,209
|
9,405
|
|||||||
Automobiles
|
5
years
|
47,063
|
47,063
|
|||||||
Leasehold
improvements
|
1
to 3.13 years
|
91,637
|
91,637
|
|||||||
453,855
|
265,302
|
|||||||||
Less
Accumulated Depreciation
|
(125,778
|
)
|
(43,828
|
)
|
||||||
Net
property and equipment
|
$
|
328,077
|
$
|
221,474
|
December 31, 2007
|
Gross
Carrying
Amount
|
Accumulated
Amortization
|
Net
Carrying
Amount
|
|||||||
Internet
addresses
|
$
|
43,169
|
$
|
(4,210
|
)
|
$
|
38,959
|
2007
|
2006
|
||||||
Deferred
income tax (benefit) expense
|
$
|
(448,820
|
)
|
$
|
(79,418
|
)
|
|
Current
income tax (benefit) expense
|
—
|
—
|
|||||
$
|
(448,820
|
)
|
$
|
(79,418
|
)
|
2007
|
2006
|
||||||
Tax
at statutory rate (34%)
|
$
|
(412,089
|
)
|
$
|
(75,028
|
)
|
|
Non-deductible
expense and other
|
3,266
|
2,893
|
|||||
State
tax, net of federal tax rate
|
(39,997
|
)
|
(7,283
|
)
|
|||
$
|
(448,820
|
)
|
$
|
(79,418
|
)
|
2007
|
2006
|
||||||
Deferred
tax assets:
|
|||||||
Net
operating loss carryforward
|
$
|
481,322
|
$
|
4,422
|
|||
Allowance
for doubtful accounts
|
12,829
|
7,532
|
|||||
Charitable
contributions
|
811
|
—
|
|||||
Sales
returns accrual
|
8,900
|
11,936
|
|||||
Total
gross deferred tax assets
|
503,862
|
23,890
|
|||||
Less
valuation allowance
|
—
|
—
|
|||||
Net
deferred tax assets
|
$
|
503,862
|
$
|
23,890
|
|||
Deferred
tax liabilities:
|
|||||||
Property
and equipment
|
$
|
46,915
|
$
|
16,509
|
|||
Total
gross deferred tax liabilities
|
46,915
|
16,509
|
|||||
Net
deferred tax assets
|
$
|
456,947
|
$
|
7,381
|
|||
Deferred
tax assets, net – current
|
$
|
12,829
|
$
|
19,468
|
|||
Deferred
tax assets, net – non-current
|
444,118
|
(12,087
|
)
|
||||
Net
deferred tax assets
|
$
|
456,947
|
$
|
7,381
|
2008
|
$
|
138,195
|
||
2009
|
12,192
|
|||
Total
|
$
|
150,387
|
2007
|
2006
|
||||||
United
States
|
78
|
%
|
86
|
%
|
|||
Europe
|
6
|
%
|
5
|
%
|
|||
Other
|
6
|
%
|
9
|
%
|
2008
|
$
|
290,283
|
||
2009
|
160,900
|
|||
2010
|
9,900
|
|||
Total
|
$
|
461,083
|