NEVADA
|
88-0353141
|
|
(State
or other jurisdiction of
|
(I.R.S.
employer
|
|
incorporation
or organization)
|
identification
number)
|
PAGE
|
|||||
PART
I
|
|||||
ITEM
1.
|
Description
of Business
|
1-8
|
|||
ITEM
2.
|
Description
of Property
|
8
|
|||
ITEM
3.
|
Legal
Proceedings
|
8
|
|||
ITEM
4.
|
Submission
of Matters to a Vote of Security Holders
|
8
|
|||
|
|||||
PART
II
|
|
||||
ITEM
5.
|
Market
for Common Equity, Related Stockholder Matters and Small
|
|
|||
Business
Issuer Purchases of Equity Securities
|
9
|
||||
ITEM
6.
|
Management's
Discussion and Analysis or Plan of Operation
|
10-21
|
|||
ITEM
7.
|
Financial
Statements
|
21
|
|||
ITEM
8.
|
Changes
In and Disagreements with Accountants on Accounting and
|
|
|||
Financial
Disclosure
|
21-22
|
||||
ITEM
8A.
|
Controls
and Procedures
|
22
|
|||
ITEM
8B.
|
Other
Information
|
22
|
|||
|
|||||
PART
III
|
|
||||
ITEM
9.
|
Directors,
Executive Officers, Promoters, Control Persons and Corporate Governance;
Compliance with Section 16(a) of the Exchange Act
|
23-25
|
|||
ITEM
10.
|
Executive
Compensation
|
25-27
|
|||
ITEM
11.
|
Security
Ownership of Certain Beneficial Owners and Management
|
|
|||
and
Related Stockholder Matters
|
27-28
|
||||
ITEM
12.
|
Certain
Relationships and Related Transactions, and Director
Independence
|
29
|
|||
ITEM
13.
|
Exhibits
|
29-30
|
|||
ITEM
14.
|
Principal
Accountant Fees and Services
|
30-32
|
|||
|
|||||
HERBORIUM
GROUP, INC. CONSOLIDATED FINANCIAL STATEMENTS AS OF NOVEMBER 30,
2007
AND
2006
|
F-1-F-14
|
·
|
owning
and/or marketing unique products with established clinical history
in
their country of origin, and
|
·
|
a
proactive approach to meeting the regulatory changes and challenges
of the
new healthcare marketplace.
|
·
|
ingredients
(content and amount),
|
·
|
part
of plant used,
|
·
|
ratio
of ingredients,
|
·
|
preparation
and enrichment of ingredients, and
|
·
|
proprietary
extraction procedures.
|
(i)
|
intended
to supplement the diet that bears or contains one or more of a
vitamin,
mineral, herb or other botanical, amino acid, substance to supplement
the
diet by increasing the total dietary intake, or any concentrate,
metabolite, constituent, extract, or combination of any such ingredient,
provided that such product is either intended for ingestion in
tablet,
capsule, powder, soft gel, gelcap, or liquid droplet form, or
|
(ii)
|
if
not intended to be ingested in such form, is not represented for
use as a
conventional food or as a sole item of a meal or the diet,
and
|
(iii)
|
is
labeled as a dietary supplement.
|
High
|
Low
|
||||||
Fiscal
Year Ended November 30, 2007
|
|||||||
Quarter
Ended February 28, 2007
|
$
|
0.10
|
$
|
0.04
|
|||
Quarter
Ended May 31, 2007
|
0.06
|
0.02
|
|||||
Quarter
Ended August 31, 2007
|
0.03
|
0.01
|
|||||
Quarter
Ended November 30, 2007
|
0.01
|
0.01
|
|||||
Fiscal
Year Ended November 30, 2006*
|
|||||||
Quarter
Ended March 31, 2006
|
$
|
0.03
|
$
|
0.02
|
|||
Quarter
Ended June 30, 2006
|
0.05
|
0.02
|
|||||
Quarter
Ended August 31, 2006
|
0.04
|
0.02
|
|||||
Quarter
Ended November 30, 2006
|
0.06
|
0.02
|
·
|
owning
and/or marketing unique products with established clinical history
in
their country of origin, and
|
·
|
a
proactive approach to meeting the regulatory changes and challenges
of the
new healthcare marketplace.
|
a. |
Principles
of consolidation
|
b. |
Inventory
|
c. |
Shipping
and handling costs
|
d. |
Property
and equipment
|
e. |
Advertising
|
f. |
Estimates
|
g. |
Revenues
|
h. |
Recent
accounting pronouncements
|
Contractual
Obligations
(as
of November 30, 2007)
|
||||||||||
Total
|
|
1
Year or Less
|
More
Than 1 Year
|
|||||||
Credit
cards payable
|
$
|
129,077
|
$
|
129,077
|
$
|
—
|
||||
Lines
of credit payable
|
166,372
|
166,372
|
—
|
|||||||
Due
to others
|
50,895
|
50,895
|
—
|
|||||||
Due
to related parties
|
35,000
|
35,000
|
—
|
|||||||
Due
to stockholders
|
201,056
|
201,056
|
—
|
|||||||
Total
Contractual Obligations
|
$
|
582,400
|
$
|
582,400
|
$
|
—
|
·
acquire
intellectual property rights relating to AcnEase®
and other products;
|
·
conduct
clinical trials and fund marketing and new product
launches;
|
·
establish
U.S. manufacturing capabilities;
and
|
·
fund
general working capital requirements if we continue to experience
deficits.
|
|
·
|
demand
and price for our products;
|
|
·
|
the
timing and recognition of product sales;
|
|
·
|
unexpected
delays in developing and introducing products;
|
|
·
|
unexpected
delays in manufacturing our products;
|
|
·
|
increased
expenses, whether related to marketing, product development or
administration or otherwise;
|
|
·
|
insufficient
demand in the marketplace could cause our distributors to return
product;
|
|
·
|
the
mix of revenues derived from products;
|
|
·
|
the
hiring, retention and utilization of personnel; and
|
|
·
|
general
economic factors.
|
·
sales
agreements may be difficult to enforce;
|
·
receivables
may be difficult to collect through a foreign country’s legal
system;
|
·
foreign
countries may impose additional withholding taxes or otherwise
tax foreign
income, impose tariffs or adopt other restrictions on foreign
trade;
|
·
intellectual
property rights may be more difficult to enforce in foreign
countries;
|
·
terrorist
activity or the outbreak of a pandemic disease may interrupt distribution
channels or adversely impact customers or employees;
and
|
·
regulations
may change relating to dietary supplements that may negatively
impact the
ability to market products in those geographical
regions.
|
|
·
|
obtaining
financial and investment information from the investor;
|
|
·
|
obtaining
a written suitability questionnaire and purchase agreement signed
by the
investor; and
|
|
·
|
providing
the investor a written identification of the shares being offered
and the
quantity of the shares.
|
|
·
|
announcements
of research activities and technology innovations or new products
by us or
our competitors;
|
|
·
|
changes
in market valuation of companies in our industry
generally;
|
|
·
|
variations
in operating results;
|
|
·
|
changes
in governmental regulations;
|
|
·
|
results
of research studies of our products or our competitors’
products;
|
|
·
|
regulatory
action or inaction on our products or our competitors’
products;
|
|
·
|
changes
in our financial estimates by securities analysts;
|
|
·
|
general
market conditions for companies in our industry;
|
|
·
|
broad
market fluctuations; and
|
|
·
|
economic
conditions in the United States or abroad.
|
(a)
|
Evaluation
of Disclosure Controls and
Procedures
|
(b)
|
Changes
in Internal Controls Over
Financial Reporting
|
Name
|
Age
|
Position
|
||
Dr.
Agnes P. Olszewski
|
51
|
Chief
Executive Officer, Chief Financial Officer and Director
|
||
|
|
|
||
Dr.
James P. Gilligan
|
56
|
Consultant
and Director
|
||
|
|
|
||
Max
G. Ansbacher
|
71
|
Director
|
||
|
|
|
||
Wayne
I. Danson
|
54
|
Director
|
Name
and Principal Position
|
Year
|
Salary
($)
|
All
Other Compensation
($)
|
Total
($)
|
|||||||||
Dr.
Agnes P. Olszewski
|
2007
|
$
|
150,000
|
(1)
|
|
(2)
|
$
|
150,000
|
|||||
Chief
Executive Officer and Acting Chief Financial Officer
|
Name
|
Fees
Earned or Paid in Cash ($)
|
All
Other Compensation ($)(1)
|
Total
($)
|
|||||||
Dr.
James P. Gilligan
|
$
|
0
|
$
|
66,667
|
(2)
|
$
|
66,667
|
|||
Max
G. Ansbacher
|
$
|
0
|
-
|
$
|
0
|
|||||
Wayne
I. Danson
|
$
|
0
|
-
|
$
|
0
|
· |
any
person who owned more than five percent (5%) of our common
stock;
|
· |
each
of our directors;
|
· |
our
executive officers named in the Summary
Compensation Table in Part
III - Item 10. Executive Compensation
of
this Annual Report on Form 10-KSB;
and
|
· |
all
directors and executive officers as a
group.
|
Common
Stock (1)
|
|||||||
Name
and Address of Stockholder
|
Amount
and Nature
of
Beneficial Ownership(2)
|
Percent
of Class (2)
|
|||||
Directors
and Officers
|
|||||||
Dr.
Agnes P. Olszewski
|
44,811,063
|
(3)
|
38.1
|
%
|
|||
Herborium
Group, Inc.
3
Oak Street
Teaneck,
New Jersey 07666
|
|||||||
Dr.
James P. Gilligan
|
42,992,563
|
(4)
|
36.6
|
%
|
|||
985
Carteret Ave
Union,
New Jersey 07083
|
|||||||
Max
G. Ansbacher
|
434,268
|
*
|
%
|
||||
515
Madison Avenue, 29th Floor
New
York, NY 10022
|
|||||||
Wayne
I. Danson
|
347,373
|
(5)
|
*
|
%
|
|||
420
Lexington Avenue, Suite 2739
New
York, NY 10170
|
|||||||
All
Directors and Officers as a Group(4)
|
88,585,267
|
75.3
|
%
|
(1)
|
The
holders of common stock are entitled to one vote per share.
|
(2)
|
The
number of shares of common stock and the percent of the class in
the table
and these notes to the table have been calculated in accordance
with Rule
13d-3 under the Exchange Act, and assume, on a stockholder by stockholder
basis, that each stockholder has converted all securities owned
by such
stockholder that are convertible into common stock at the option
of the
holder currently or within 60 days of February 22,
2008.
|
(3)
|
Includes
515,693 shares of common stock held by Dr. Olszewksi’s son who resides in
the same household.
|
(4)
|
Includes
434,268 shares of common stock held by Dr. Gilligan’s son who resides in
the same household.
|
(5)
|
Mr.
Danson’s shares were received as a distribution as a shareholder of
Advanced Communications Technologies, Inc - See “Description of Business -
Company History.”
|
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 column
(a))
|
|||||||
(a)
|
(b)
|
(c)
|
||||||||
Equity
compensation plans approved by security holders
|
None
|
$
|
N/A
|
None
|
||||||
Equity
compensation plans not approved by security holders (1)
|
None
|
$
|
N/A
|
14,500,000
|
||||||
Total
|
None
|
$
|
N/A
|
14,500,000
|
(1)
|
Securities
are issuable pursuant to the Company’s 2007 Stock Plan. See Note 10 (b) to
the accompanying consolidated financial
statements.
|
Exhibit
No.
|
Description
|
|
2.1
|
Fourth
Amended Plans of Reorganization for Pacific Magtron International
Corp.
and LiveWarehouse, Inc. (incorporated by reference to Exhibit
2.1 to
Pacific Magtron International Corp.’s Current Report on Form 8-K filed on
August 16, 2006).
|
|
2.2
|
Order
Approving Fourth Amended Plans of Reorganization for Pacific
Magtron
International Corp. and LiveWarehouse, Inc. entered August 11,
2006
(incorporated by reference to Exhibit 2.2 to Pacific Magtron
International
Corp.’s Current Report on Form 8-K filed on August 16,
2006).
|
2.3
|
Agreement
and Plan of Merger, dated as of September 18, 2006, by and among
Pacific
Magtron International Corp., LiveWarehouse, Inc. and Herborium,
Inc.
(incorporated by reference to Exhibit 2.3 to the Company’s Current Report
on Form 8-K filed on September 22, 2006)
|
|
3(i)
|
Second
Amended and Restated Articles of Incorporation of Pacific Magtron
International Corp. (incorporated by reference to Exhibit 3(i)
to the
Company’s Current Report on Form 8-K filed on September 22,
2006)
|
|
3(ii)
|
Amended
and Restated Bylaws of Pacific Magtron International Corp. (incorporated
by reference to Exhibit 3(ii) to the Company’s Current Report on Form 8-K
filed on September 22, 2006)
|
|
10.1
|
Order
Approving Settlement Agreement and Mutual Settlement Agreement
and Release
(incorporated by reference to Exhibit 10.1 to Pacific Magtron
International Corp.’s Current Report on Form 8-K filed on August 16,
2006).
|
|
10.2
|
Employment
Agreement dated as of September 18, 2006 between Pacific Magtron
International Corp. and Dr. Agnes P. Olszewski (incorporated
by reference
to Exhibit 10.2 to the Company’s Current Report on Form 8-K filed on
September 22, 2006)
|
|
10.3
|
Employment
Agreement dated as of September 18, 2006 between Pacific Magtron
International Corp. and Dr. James P. Gilligan (incorporated by
reference
to Exhibit 10.3 to the Company’s Current Report on Form 8-K filed on
September 22, 2006)
|
|
14
|
Code
of Ethics
|
|
21
|
Subsidiaries
of the Registrant
|
|
23.1
|
Consent
of Independent Registered Public Accounting Firm - J.H. Cohn
LLP
|
|
23.2
|
Consent
of Independent Registered Public Accounting Firm - Berenson
LLP
|
|
31.1
|
Certification
of Chief Executive Officer and Chief
Financial Officer pursuant to Section 302 of the Sarbanes-Oxley
Act of
2002
|
|
32.1
|
Certification
of Chief Executive Officer and Chief Financial Officer pursuant
to Section
906 of the Sarbanes-Oxley Act of 2002
|
HERBORIUM
GROUP, INC.
|
||
|
|
|
By: | /s/ Agnes P. Olszewski | |
Name:
Agnes P. Olszewski
|
||
Title:
Chief Executive Officer
|
||
Date:
February 28, 2008
|
SIGNATURE
|
TITLE
|
DATE
|
||
/s/
Agnes P. Olszewski
|
Chief Executive Officer (Principal Executive Officer) | |||
|
and
Principal Financial and Accounting Officer) and Director
|
February
28, 2008
|
||
/s/
James P. Gilligan
|
Consultant
and Director
|
February
28, 2008
|
||
|
||||
/s/
Max G. Ansbacher
|
||||
Max G. Ansbacher |
Director
|
February
28, 2008
|
||
Wayne
I. Danson
|
||||
Wayne I. Danson |
Director
|
February
28, 2008
|
Exhibit
No.
|
Description
|
|
2.1
|
Fourth
Amended Plans of Reorganization for Pacific Magtron International
Corp.
and LiveWarehouse, Inc. (incorporated by reference to Exhibit
2.1 to
Pacific Magtron International Corp.’s Current Report on Form 8-K filed on
August 16, 2006).
|
|
2.2
|
Order
Approving Fourth Amended Plans of Reorganization for Pacific
Magtron
International Corp. and LiveWarehouse, Inc. entered August 11,
2006
(incorporated by reference to Exhibit 2.2 to Pacific Magtron
International
Corp.’s Current Report on Form 8-K filed on August 16,
2006).
|
|
2.3
|
Agreement
and Plan of Merger, dated as of September 18, 2006, by and among
Pacific
Magtron International Corp., LiveWarehouse, Inc. and Herborium,
Inc.
(incorporated by reference to Exhibit 2.3 to the Company’s Current Report
on Form 8-K filed on September 22, 2006)
|
|
3(i)
|
Second
Amended and Restated Articles of Incorporation of Pacific Magtron
International Corp. (incorporated by reference to Exhibit 3(i)
to the
Company’s Current Report on Form 8-K filed on September 22,
2006)
|
|
3(ii)
|
Amended
and Restated Bylaws of Pacific Magtron International Corp. (incorporated
by reference to Exhibit 3(ii) to the Company’s Current Report on Form 8-K
filed on September 22, 2006)
|
|
10.1
|
Order
Approving Settlement Agreement and Mutual Settlement Agreement
and Release
(incorporated by reference to Exhibit 10.1 to Pacific Magtron
International Corp.’s Current Report on Form 8-K filed on August 16,
2006).
|
|
10.2
|
Employment
Agreement dated as of September 18, 2006 between Pacific Magtron
International Corp. and Dr. Agnes P. Olszewski (incorporated
by reference
to Exhibit 10.2 to the Company’s Current Report on Form 8-K filed on
September 22, 2006)
|
|
10.3
|
Employment
Agreement dated as of September 18, 2006 between Pacific Magtron
International Corp. and Dr. James P. Gilligan (incorporated by
reference
to Exhibit 10.3 to the Company’s Current Report on Form 8-K filed on
September 22, 2006)
|
|
14
|
Code
of Ethics
|
|
21
|
Subsidiaries
of the Registrant
|
|
23.1
|
Consent
of Independent Registered Public Accounting Firm - J.H. Cohn
LLP
|
|
23.2
|
Consent
of Independent Registered Public Accounting Firm - Berenson
LLP
|
|
31.1
|
Certification
of Chief Executive Officer and Chief Financial Officer pursuant
to Section
302 of the Sarbanes-Oxley Act of 2002
|
|
32.1
|
Certification
of Chief Executive Officer and Chief Financial Officer pursuant
to Section
906 of the Sarbanes-Oxley Act of 2002
|
PAGE
|
F-1
|
REPORT
OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
|
||
PAGE
|
F-1a
|
REPORT
OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
|
||
PAGE
|
F-2
|
CONSOLIDATED
BALANCE SHEETS AS OF NOVEMBER
30, 2007 AND 2006
|
||
PAGE
|
F-3
|
CONSOLIDATED
STATEMENTS OF OPERATIONS FOR THE YEARS ENDED NOVEMBER 30, 2007 AND
2006
|
||
PAGE
|
F-4
|
CONSOLIDATED
STATEMENTS OF CHANGES IN STOCKHOLDERS’ DEFICIENCY FOR THE YEARS ENDED
NOVEMBER 30, 2007 AND 2006
|
||
PAGE
|
F-5
|
CONSOLIDATED
STATEMENTS OF CASH FLOWS FOR THE YEARS ENDED NOVEMBER 30, 2007 AND
2006
|
||
PAGES
|
F6
- F-14
|
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
|
November
30,
|
|||||||
2007
|
2006
|
||||||
ASSETS
|
|||||||
Current
assets:
|
|||||||
Cash
|
$
|
2,077
|
$
|
4,649
|
|||
Accounts
receivable
|
4,772
|
5,416
|
|||||
Inventory
|
31,181
|
73,890
|
|||||
Prepaid
expenses and other current assets
|
7,292
|
442
|
|||||
Total
Current Assets
|
45,322
|
84,397
|
|||||
Property
and equipment, net of accumulated depreciation
|
4,231
|
6,170
|
|||||
Other
assets, net of accumulated amortization
|
28,997
|
27,728
|
|||||
Total
Other Assets
|
33,228
|
33,898
|
|||||
TOTAL
ASSETS
|
$
|
78,550
|
$
|
118,295
|
|||
LIABILITIES
AND STOCKHOLDERS’ DEFICIENCY
|
|||||||
Current
liabilities:
|
|||||||
Accounts
payable and accrued expenses
|
$
|
640,403
|
$
|
344,655
|
|||
Credit
card debt payable
|
129,077
|
134,126
|
|||||
Lines
of credit debt payable
|
166,372
|
172,913
|
|||||
Due
to others
|
50,895
|
21,513
|
|||||
Due
to related parties
|
35,000
|
13,000
|
|||||
Current
portion of long-term debt
|
—
|
1,353
|
|||||
Due
to stockholders
|
201,056
|
153,682
|
|||||
Total
Current Liabilities
|
1,222,803
|
841,242
|
|||||
COMMITMENTS
AND CONTINGENCIES
|
|||||||
STOCKHOLDERS’
DEFICIENCY
|
|||||||
Preferred
stock, $0.001 par value, 10,000 shares authorized,
no shares issued and outstanding
|
-
|
-
|
|||||
Common
stock, $0.001 par value; 500,000,000 shares authorized,
115,567,080 and 108,567,080 shares issued and outstanding at November
30,
2007 and 2006, respectively
|
27,000
|
20,000
|
|||||
Common
stock subscribed; no shares issued and
outstanding
|
188,500
|
188,500
|
|||||
Additional
paid-in capital
|
500,500
|
180,000
|
|||||
Deferred
consulting fees
|
(106,250
|
)
|
—
|
||||
Accumulated
deficit
|
(1,754,003
|
)
|
(1,111,447
|
)
|
|||
Total
Stockholders’ Deficiency
|
(1,144,253
|
)
|
(722,947
|
)
|
|||
TOTAL
LIABILITIES AND STOCKHOLDERS’ DEFICIENCY
|
$
|
78,550
|
$
|
118,295
|
Years
ended November 30,
|
|||||||
2007
|
2006
|
||||||
NET
SALES
|
$
|
761,884
|
$
|
827,755
|
|||
COST
OF SALES
|
381,653
|
342,349
|
|||||
GROSS
PROFIT
|
380,231
|
485,406
|
|||||
OPERATING
EXPENSES
|
|||||||
Marketing
and selling
|
237,246
|
286,399
|
|||||
General
and administrative
|
738,321
|
493,016
|
|||||
TOTAL
OPERATING EXPENSES
|
975,567
|
779,415
|
|||||
Loss
from operations
|
(595,336
|
)
|
(294,009
|
)
|
|||
OTHER
EXPENSE
|
|||||||
Interest
expense
|
(45,659
|
)
|
(44,748
|
)
|
|||
TOTAL
OTHER EXPENSE
|
(45,659
|
)
|
(44,748
|
)
|
|||
LOSS
BEFORE PROVISION FOR INCOME TAXES
|
(640,995
|
)
|
(338,757
|
)
|
|||
Provision
for income taxes
|
1,560
|
1,000
|
|||||
NET
LOSS
|
$
|
(642,555
|
)
|
$
|
(339,757
|
)
|
|
Basic
and diluted loss per share
|
$
|
(.01
|
)
|
$
|
-
|
||
Weighted
average number of shares outstanding during the year - basic and
dilutive
|
113,193,107
|
108,567,080
|
Common
Stock
|
Common
Stock Subscribed
|
Additional
Paid-in
|
Deferred
Consulting
|
Accumulated
|
|
||||||||||||||||||||
|
Shares
|
Amount
|
Shares
|
Amount
|
Capital
|
Fees
|
Deficit
|
Total
|
|||||||||||||||||
BALANCE,
DECEMBER 1, 2005
|
108,567,080
|
$
|
20,000
|
-
|
$
|
188,500
|
$
|
180,000
|
$
|
-
|
$
|
(771,690
|
)
|
$
|
(383,190
|
)
|
|||||||||
Net
loss for the period
|
-
|
-
|
-
|
-
|
-
|
-
|
(339,757
|
)
|
(339,757
|
)
|
|||||||||||||||
BALANCE,
NOVEMBER 30, 2006
|
108,567,080
|
20,000
|
-
|
188,500
|
180,000
|
-
|
(1,111,447
|
)
|
(722,947
|
)
|
|||||||||||||||
Common
stock issued to consultant for services
|
7,000,000
|
7,000
|
320,500
|
(320,208
|
)
|
7,292
|
|||||||||||||||||||
Amortization
of deferred consulting fees
|
213,958
|
213,958
|
|||||||||||||||||||||||
Net
loss for the period
|
-
|
-
|
-
|
-
|
-
|
-
|
(642,555
|
)
|
(642,555
|
)
|
|||||||||||||||
BALANCE,
NOVEMBER 30, 2007
|
115,567,080
|
$
|
27,000
|
-
|
$
|
188,500
|
$
|
500,500
|
$
|
(106,250
|
)
|
$
|
(1,754,003
|
)
|
$
|
(1,144,253
|
)
|
Years
ended November 30,
|
|||||||
2007
|
2006
|
||||||
CASH
FLOWS USED IN OPERATING ACTIVITIES:
|
|||||||
Net
loss
|
$
|
(642,555
|
)
|
$
|
(339,757
|
)
|
|
Adjustments
to reconcile net loss to net
cash used by operating activities:
|
|||||||
Depreciation
and amortization
|
4,389
|
5,075
|
|||||
Stock-based
consulting fees
|
215,574
|
-
|
|||||
Changes
in assets (increase) decrease:
|
|||||||
Accounts
receivable
|
644
|
17,850
|
|||||
Inventory
|
42,709
|
(17,150
|
)
|
||||
Prepaid
expenses and other assets
|
—
|
2,086
|
|||||
Changes
in liabilities increase:
|
|||||||
Accounts
payable and accrued expenses
|
293,220
|
307,803
|
|||||
Net
cash used in operating activities
|
(86,019
|
)
|
(24,093
|
)
|
|||
CASH
FLOWS USED IN INVESTING ACTIVITIES:
|
|||||||
Purchase
of equipment
|
—
|
(687
|
)
|
||||
Purchase
of amortizable assets
|
(3,720
|
)
|
(9,274
|
)
|
|||
Net
cash used in investing activities
|
(3,720
|
)
|
(9,961
|
)
|
|||
CASH
FLOWS PROVIDED BY FINANCING ACTIVITIES:
|
|||||||
Repayments
of lines of credit debt
|
(6,541
|
)
|
(6,550
|
)
|
|||
Repayments
of long-term debt
|
—
|
(4,515
|
)
|
||||
Increase
(decrease) in due to others
|
29,382
|
(1,137
|
)
|
||||
Increase
in due to related parties
|
22,000
|
13,000
|
|||||
Increase
in due to stockholders
|
47,374
|
24,927
|
|||||
Increase
(decrease) in credit card debt payable
|
(5,048
|
)
|
12,796
|
||||
Net
cash provided by financing activities
|
87,167
|
38,521
|
|||||
NET
INCREASE (DECREASE) IN CASH
|
(2,572
|
)
|
4,467
|
||||
CASH,
BEGINNING OF YEAR
|
4,649
|
182
|
|||||
CASH,
END OF YEAR
|
$
|
2,077
|
$
|
4,649
|
|||
Supplemental
disclosures of cash flow information:
|
|||||||
Cash
paid during the year for:
|
|||||||
Income
taxes
|
$
|
—
|
$
|
1,637
|
|||
Interest
|
45,217
|
43,824
|
|||||
Supplemental
disclosure on noncash financing activities:
|
2007
|
2006
|
||||||
Machinery
and equipment
|
$
|
25,185
|
$
|
25,185
|
|||
Less:
accumulated depreciation
|
(20,954
|
)
|
(19,015
|
)
|
|||
$
|
4,231
|
$
|
6,170
|
2007
|
2006
|
||||||
Security
deposit
|
$
|
450
|
$
|
—
|
|||
Trademarks
|
37,761
|
34,491
|
|||||
Less:
accumulated amortization
|
(9,213
|
)
|
(6,763
|
)
|
|||
$
|
28,998
|
$
|
27,728
|
2007
|
2006
|
||||||
Federal
tax expense
|
$
|
-
|
$
|
-
|
|||
State
tax expense
|
1,560
|
1,000
|
|||||
$
|
1,560
|
$
|
1,000
|