Nevada
(State
or other jurisdiction of
incorporation
or organization)
|
84-1062062
(I.R.S.
Employer
Identification
No.)
|
PART
I - FINANCIAL
INFORMATION
|
PAGE
|
||||||
ITEM
1. FINANCIAL STATEMENTS
|
3
|
||||||
Condensed
Consolidated Balance Sheets (Unaudited)
|
4-5
|
||||||
Condensed
Consolidated Statements of Operations (Unaudited)
|
6
|
||||||
Condensed
Consolidated Statements of Cash Flows (Unaudited)
|
7-8
|
||||||
Notes
to the Condensed Consolidated Financial Statements
(Unaudited)
|
9-12
|
||||||
ITEM
2. MANAGEMENT’S DISCUSSION AND ANALYSIS
|
13
|
||||||
ITEM
3. CONTROLS AND PROCEDURES
|
18
|
||||||
PART
II - OTHER INFORMATION
|
|||||||
ITEM
1. LEGAL PROCEEDINGS
|
19
|
||||||
ITEM
2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF
PROCEEDS
|
19
|
||||||
ITEM
5. OTHER INFORMATION
|
20
|
||||||
ITEM
6. EXHIBITS AND REPORTS ON FORM 8-K
|
20
|
||||||
SIGNATURES
|
21
|
||||||
INDEX
TO EXHIBITS
|
22-24
|
NEXIA
HOLDINGS, INC. AND SUBSIDIARIES
|
||||||||
Condensed
Consolidated Balance Sheets
|
||||||||
(Unaudited)
|
||||||||
June
30,
|
December
31,
|
|||||||
ASSETS
|
2007
|
2006
|
||||||
CURRENT
ASSETS
|
||||||||
Cash
|
$ |
106,457
|
$ |
124,158
|
||||
Accounts
and notes receivable, trade - net of allowance
|
||||||||
for
doubtful accounts of $91,036 and $103,732,
respectively
|
21,387
|
32,841
|
||||||
Accounts
receivable - related parties
|
32,804
|
42,887
|
||||||
Notes
receivable - net of allowance for doubtful accounts
|
||||||||
of $90,000 and $90,000, respectively
|
-
|
10,142
|
||||||
Inventory
|
332,358
|
370,639
|
||||||
Prepaid
expenses
|
73,039
|
207,167
|
||||||
Investment
in marketable equity securities - available for sale
|
63,935
|
265,532
|
||||||
TOTAL
CURRENT ASSETS
|
629,980
|
1,053,366
|
||||||
PROPERTY
AND EQUIPMENT, net of $859,590 and $796,483
|
||||||||
of
accumulated depreciation, respectively
|
3,107,063
|
3,033,228
|
||||||
LAND
|
633,520
|
633,520
|
||||||
OTHER
ASSETS
|
||||||||
Loan
costs, net
|
42,007
|
43,958
|
||||||
Trademarks
|
1,380
|
1,380
|
||||||
TOTAL
ASSETS
|
$ |
4,413,950
|
$ |
4,765,452
|
||||
The
accompanying notes are an integral part of these consolidated financial
statements
|
NEXIA
HOLDINGS, INC. AND SUBSIDIARIES
|
||||||||
Condensed
Consolidated Balance Sheets (Continued)
|
||||||||
(Unaudited)
|
||||||||
June
30,
|
December
31,
|
|||||||
LIABILITIES
AND STOCKHOLDERS' DEFICIT
|
2007
|
2006
|
||||||
CURRENT
LIABILITIES
|
||||||||
Accounts
payable
|
$ |
703,455
|
$ |
765,059
|
||||
Accounts
payable - related parties
|
153,699
|
44,032
|
||||||
Accrued
liabilities
|
710,326
|
613,169
|
||||||
Accrued
interest - related parties
|
98,139
|
-
|
||||||
Refundable
deposits
|
15,892
|
15,892
|
||||||
Convertible
debenture
|
191,621
|
197,494
|
||||||
Current
maturities of long-term debt
|
605,465
|
420,814
|
||||||
Current
maturities of long-term debt - related parties
|
137,798
|
176,025
|
||||||
TOTAL
CURRENT LIABILITIES
|
2,616,395
|
2,232,485
|
||||||
LONG-TERM
LIABILTIES
|
||||||||
Long-term
debt, net of current portion
|
2,181,668
|
2,196,580
|
||||||
Long-term
debt - related parties, net of current portion
|
437,000
|
437,000
|
||||||
TOTAL
LONG-TERM LIABILITIES
|
2,618,668
|
2,633,580
|
||||||
TOTAL
LIABILITIES
|
5,235,063
|
4,866,065
|
||||||
MINORITY
INTEREST
|
90,733
|
91,344
|
||||||
STOCKHOLDERS'
DEFICIT
|
||||||||
Preferred
Series A stock-$0.001 par value; 10,000,000
|
||||||||
shares
authorized; 150,000 shares oustanding
|
150
|
150
|
||||||
Preferred
Series B stock - $0.001 par value; 10,000,000
|
||||||||
shares
authorized; 10,000,000 shares outstanding
|
10,000
|
10,000
|
||||||
Preferred
Series C stock - $0.001 par value; 5,000,000
|
||||||||
shares
authorized; 190,500 shares outstanding
|
191
|
191
|
||||||
Common
stock - $0.0001 par value; 50,000,000,000 shares
|
||||||||
authorized;
2,108,995,086 shares and 811,476,885 shares
|
||||||||
outstanding,
respectively
|
210,900
|
81,148
|
||||||
Additional
paid-in capital
|
16,779,617
|
15,602,504
|
||||||
Treasury
stock, 0 shares and 1,469 shares, respectively, at cost
|
-
|
(100,618 | ) | |||||
Accumulated
other comprehensive income
|
10,907
|
219,585
|
||||||
Accumulated
deficit
|
(17,923,611 | ) | (16,004,917 | ) | ||||
TOTAL
STOCKHOLDERS' DEFICIT
|
(911,846 | ) | (191,957 | ) | ||||
TOTAL
LIABILITIES AND STOCKHOLDERS' DEFICIT
|
$ |
4,413,950
|
$ |
4,765,452
|
||||
The
accompanying notes are an integral part of these consolidated financial
statements
|
NEXIA
HOLDINGS, INC. AND SUBSIDIARIES
|
|||||||||||||||||
Condensed
Consolidated Statements of Operations
|
|||||||||||||||||
(Unaudited)
|
|||||||||||||||||
For
the Three Months
|
For
the Six Months
|
||||||||||||||||
Ended
June 30,
|
Ended
June 30,
|
||||||||||||||||
2007
|
2006
|
2007
|
2006
|
||||||||||||||
REVENUE
|
|||||||||||||||||
Sales
- Salon and Retail
|
$ |
693,213
|
$ |
322,746
|
$ |
1,386,054
|
$ |
587,987
|
|||||||||
Rental
revenue
|
46,397
|
42,361
|
92,330
|
88,565
|
|||||||||||||
TOTAL
REVENUE
|
739,610
|
365,107
|
1,478,384
|
676,552
|
|||||||||||||
COST
OF REVENUE
|
|||||||||||||||||
Cost
of sales - Salon and Retail
|
361,724
|
122,410
|
772,446
|
226,713
|
|||||||||||||
Cost
associated with rental revenue
|
66,412
|
20,037
|
88,984
|
80,890
|
|||||||||||||
Depreciation
and amortization on rentals
|
21,347
|
18,580
|
45,779
|
51,039
|
|||||||||||||
TOTAL
COST OF REVENUE
|
449,483
|
161,027
|
907,209
|
358,642
|
|||||||||||||
GROSS
PROFIT
|
290,127
|
204,080
|
571,175
|
317,910
|
|||||||||||||
EXPENSES
|
|||||||||||||||||
General
and administrative expense
|
901,392
|
850,271
|
2,372,357
|
808,528
|
|||||||||||||
Consulting
fees
|
61,237
|
3,000
|
234,180
|
374,660
|
|||||||||||||
Depreciation
expense
|
32,386
|
13,265
|
59,856
|
24,572
|
|||||||||||||
Interest
expense associated with rental revenue
|
37,388
|
13,379
|
78,854
|
75,451
|
|||||||||||||
TOTAL
EXPENSES
|
1,032,403
|
879,915
|
2,745,247
|
1,283,211
|
|||||||||||||
OPERATING
LOSS
|
(742,276 | ) | (675,835 | ) | (2,174,072 | ) | (965,301 | ) | |||||||||
OTHER
INCOME (EXPENSE)
|
|||||||||||||||||
Interest
expense
|
(107,895 | ) | (3,102 | ) | (178,369 | ) | (17,474 | ) | |||||||||
Amortization
of discounts on convertible debenture
|
(10,713 | ) | (10,713 | ) | (21,426 | ) | (21,426 | ) | |||||||||
Gain
(loss) on sale of marketable securities
|
(4,746 | ) |
2,306,950
|
295,727
|
2,301,967
|
||||||||||||
Loss
on disposal of assets
|
(250 | ) | (72,787 | ) | (250 | ) | (73,746 | ) | |||||||||
Other
income
|
2,945
|
17,408
|
12,392
|
18,063
|
|||||||||||||
TOTAL
OTHER INCOME (EXPENSE)
|
(120,659 | ) |
2,237,756
|
108,074
|
2,207,384
|
||||||||||||
INCOME
(LOSS) BEFORE MINORITY INTEREST
|
(862,935 | ) |
1,561,921
|
(2,065,998 | ) |
1,242,083
|
|||||||||||
MINORITY
INTEREST IN (INCOME) LOSS OF
|
|||||||||||||||||
CONSOLIDATED
SUBSIDIARIES
|
(5,449 | ) |
27,382
|
(2,834 | ) |
36,015
|
|||||||||||
INCOME
(LOSS) FROM CONTINUING OPERATIONS
|
(868,384 | ) |
1,589,303
|
(2,068,832 | ) |
1,278,098
|
|||||||||||
LOSS
FROM DISCONTINUED OPERATIONS
|
-
|
(31,850 | ) |
-
|
(31,850 | ) | |||||||||||
NET
INCOME (LOSS)
|
$ | (868,384 | ) | $ |
1,557,453
|
$ | (2,068,832 | ) | $ |
1,246,248
|
|||||||
BASIC
AND DILUTED INCOME (LOSS) PER SHARE
|
|||||||||||||||||
Continuing
Operations
|
$ |
-
|
$ |
-
|
$ |
-
|
$ |
-
|
|||||||||
Discontinued Operations Net
loss per share
|
- | - | - | - | |||||||||||||
Net
Income (Loss)
|
$ |
-
|
$ |
-
|
$ |
-
|
$ |
-
|
|||||||||
WEIGHTED-AVERAGE
SHARES OUTSTANDING
|
1,778,082,998
|
398,283,274
|
1,429,373,661
|
379,276,202
|
|||||||||||||
COMPREHENSIVE
INCOME (LOSS)
|
|||||||||||||||||
Net
Income ( Loss)
|
$ | (868,384 | ) | $ |
1,557,453
|
$ | (2,068,832 | ) | $ |
1,246,248
|
|||||||
Change
in unrealized value of marketable securities
|
21,710
|
549,929
|
208,678
|
488,221
|
|||||||||||||
Comprehensive
Income (Loss)
|
$ | (846,674 | ) | $ |
2,107,382
|
$ | (1,860,154 | ) | $ |
1,734,469
|
|||||||
The
accompanying notes are an integral part of these consolidated financial
statements
|
NEXIA
HOLDINGS, INC. AND SUBSIDIARIES
|
||||||||
Condensed
Consolidated Statements of Cash Flows
|
||||||||
(Unaudited)
|
||||||||
For
the Six Months Ended
|
||||||||
June
30,
|
||||||||
2007
|
2006
|
|||||||
CASH
FLOWS FROM OPERATING ACTIVITIES
|
||||||||
Net
loss
|
$ | (2,068,832 | ) | $ |
1,246,248
|
|||
Adjustments
to reconcile net loss to net cash used in operating
activities:
|
||||||||
Allowance
for doubtful accounts receivable
|
(12,696 | ) | (1,000 | ) | ||||
Change
in minority interest
|
(611 | ) |
3,474
|
|||||
Depreciation
and amortization expense
|
107,101
|
81,556
|
||||||
Depreciation
expense capitalized in inventory
|
24,979
|
-
|
||||||
Issued common
stock for services
|
298,220
|
73,198
|
||||||
Expense
stock sales at values lower than
|
||||||||
stock
issue values
|
540,862
|
- | ||||||
Stock
issued in 2003 returned and cancelled
|
-
|
(11,800 | ) | |||||
Loss
on disposal of assets
|
11
|
73,746
|
||||||
Gain
on sale of assets
|
119,459
|
|||||||
Prepaid
expense
|
-
|
(2,041,000 | ) | |||||
Changes
in operating assets and liabilities:
|
27,198
|
-
|
||||||
Accounts
receivable
|
10,083
|
14,197
|
||||||
Accounts
receivable - related parties
|
38,281
|
2,752
|
||||||
Inventory
|
134,128
|
1,037
|
||||||
Prepaid expense
|
199,161
|
(9,515 | ) | |||||
Accounts payable
|
109,667
|
(136 | ) | |||||
Accounts
payable - related parties
|
97,120
|
(25,402 | ) | |||||
Accrued
liabilities
|
98,176
|
53,372
|
||||||
Net
cash used in operating activities
|
(397,152 | ) | (419,814 | ) | ||||
CASH
FLOWS FROM INVESTING ACTIVITIES
|
||||||||
Sale of real estate
|
- |
872,331
|
||||||
Sale
of marketable securities
|
25,991
|
110,782
|
||||||
Purchase
of marketable securities
|
(33,072 | ) |
-
|
|||||
Purchase
of property, plant and equipment
|
(202,164 | ) | (33,073 | ) | ||||
Net
cash provided by (used in) investing activities
|
(209,245 | ) |
950,040
|
|||||
The
accompanying notes are an integral part of these consolidated financial
statements
|
NEXIA
HOLDINGS, INC. AND SUBSIDIARIES
|
||||||||
Condensed
Consolidated Statements of Cash Flows
(Continued)
|
||||||||
For
the Six Months Ended
|
||||||||
June
30,
|
||||||||
2007
|
2006
|
|||||||
CASH
FLOWS FROM FINANCING ACTIVITIES
|
||||||||
Principal
payments on long-term debt
|
(176,579 | ) | (49,546 | ) | ||||
Proceeds
from the issuance of short-term debt
|
197,672
|
-
|
||||||
Payoff
note payable, sale of commercial property
|
-
|
(545,071 | ) | |||||
Payoff
note payable, sale of condominium
|
-
|
(25,065 | ) | |||||
Collection
of stock subscriptions receivable
|
567,603
|
67,488
|
||||||
Net
cash provided by financing activities
|
588,696
|
(552,194 | ) | |||||
NET
DECREASE IN CASH AND CASH EQUIVALENTS
|
(17,701 | ) | (21,968 | ) | ||||
CASH
AND CASH EQUIVALENTS AT BEGINNING OF PERIOD
|
124,158
|
160,440
|
||||||
CASH
AND CASH EQUIVALENTS AT END OF PERIOD
|
$ |
106,457
|
$ |
138,472
|
||||
SUPPLEMENTAL
DISCLOSURE OF INFORMATION
|
||||||||
Cash
paid for interest
|
$ |
90,092
|
$ |
113,414
|
||||
SUPPLEMENTAL
DISCLOSURE OF NON-CASH INVESTING AND
|
||||||||
FINANCING
ACTIVITIES:
|
||||||||
Stock
sales at values lower than stock issue values
|
$ |
540,862
|
-
|
|||||
Stock
issued in 2003 returned and cancelled
|
-
|
$ | (11,800 | ) | ||||
Common
stock issued for subscriptions receivable
|
$ |
960,129
|
$ |
182,250
|
||||
Common
stock issued to vendors and applied on accounts payable
|
$ |
143,250
|
-
|
|||||
Conversion
of debenture to common stock
|
$ |
27,300
|
-
|
|||||
The
accompanying notes are an integral part of these consolidated financial
statements
|
June
30,
|
December
31,
|
|||||||
2007
|
2006
|
|||||||
Unsecured
note payable to the president and CEO of the
|
||||||||
Company
bearing interest at 24% with annual payments
|
||||||||
of
$50,000 plus accrued interest on June 20 of each year.
|
||||||||
All
Principal and interest are payable by November 20, 2011
|
$ |
250,000
|
$ |
250,000
|
||||
Unsecured
note payable to the president and CEO of the
|
||||||||
Company
bearing interest at 20%, and all principal and
|
||||||||
interest
are payable by September 30, 2007
|
-
|
15,000
|
||||||
Unsecured
note payable to the president and CEO of the
|
||||||||
Company
bearing interest at 20%, and all principal and
|
||||||||
interest
are payable by September 30, 2007
|
-
|
20,000
|
||||||
Unsecured
note payable to the president and CEO of the
|
||||||||
Company
bearing interest at 20%, and all principal and
|
||||||||
interest
are payable by September 30, 2007
|
27,798
|
31,025
|
||||||
Total
notes payable to the president and CEO of the Company
|
277,798
|
316,025
|
||||||
Unsecured
note payable to DHX, Inc., a corporation owned
|
||||||||
by
the president and CEO of the Company, bearing
|
||||||||
interest
at 24% with annual payments of $60,000 on
|
||||||||
September
18 of each year through September 18, 2011, and
|
||||||||
all
accrued interest is payable with the final principal
payment
|
297,000
|
297,000
|
||||||
Total
debt - Related Parties
|
574,798
|
613,025
|
||||||
Less
current portion
|
(137,798 | ) | (176,025 | ) | ||||
Total
long-term debt - Related Parties
|
$ |
437,000
|
$ |
437,000
|
June
30,
|
December
31,
|
|||||||
2007
|
2006
|
|||||||
Cost
|
$ |
53,028
|
$ |
45,947
|
||||
Gross
unrealized gains
|
27,463
|
225,453
|
||||||
Gross
unrealized losses
|
(16,556 | ) | (5,868 | ) | ||||
Fair
Market Value
|
$ |
63,935
|
$ |
265,532
|
For
the Six Months
|
||||
Ended
June 30, 2007
|
||||
Beginning
balance
|
$ |
219,585
|
||
Increase
in unrealized holding losses
|
(208,678 | ) | ||
Ending
balance
|
$ | (10,907 | ) |
Six
Months
|
|||||||||||||||||
Ended:
|
|||||||||||||||||
June
30,
|
Salon
|
Retail
|
Rental
|
Total
|
|||||||||||||
External
revenues
|
2007
|
$ |
899,999
|
$ |
486,056
|
$ |
104,721
|
$ |
1,490,776
|
||||||||
2006
|
588,154
|
-
|
2,108,428
|
2,696,582
|
|||||||||||||
Intersegment
revenues
|
2007
|
-
|
-
|
60,034
|
60,034
|
||||||||||||
2006
|
-
|
-
|
-
|
-
|
|||||||||||||
Net
income (loss)
|
2007
|
(8,942 | ) | (532,315 | ) | (1,527,575 | ) | (2,068,832 | ) | ||||||||
2006
|
(17,350 | ) |
-
|
1,263,598
|
1,246,248
|
||||||||||||
Total
assets (net of intercompany)
|
2007
|
427,594
|
375,531
|
3,610,825
|
4,413,950
|
||||||||||||
December
31, 2006
|
415,627
|
704,577
|
3,645,248
|
4,765,452
|
Common
shares for options exercised -
|
Value
of stock
|
|||||||
Issued
to employees for compensation
|
714,000,000
|
$ |
226,600
|
|||||
Issued
to contractors for services
|
140,000,000
|
51,000
|
||||||
Issued
to vendors to releave accounts payable
|
175,000,000
|
45,000
|
||||||
1,029,000,000
|
$ |
322,600
|
|
(a)
|
Exhibits.
Exhibits required to be attached by Item 601 of Regulation S-B are
listed
in the Index to Exhibits on page 27 of this Form 10-QSB, and are
incorporated herein by this
reference.
|
|
(b)
|
Reports
on Form 8-K During the period covered by this report, Nexia filed
4 Form
8-K reports.
|
(1)
|
On
May 24, 2007, the Company filed a Form 8-K reporting on the resignation
of
De Joya Griffith & Company, L.L.C. as the Company’s independent
accounting firm.
|
|
(2)
|
On
June 1, 2007, the Company filed a Form 8-K reporting on the execution
of
four contracts with providers of public relations and investor relations
services to provide services to the Company.
|
|
(3)
|
On
June 20, 2007, the Company filed a form 8-K reporting on the execution
of
a letter of intent to acquire 100% ownership of Newby Salons, L.L.C.
(Newby) from its owners in exchange for the issuance of 60,000 shares
of
Nexia’s Series C Preferred Stock.
|
|
(4)
|
On
June 25, 2007, the Company filed a form 8-K reporting on the rejection
by
the Company of two contracts, one with Expedite Ventures, of Rochester,
New York and the second with World Stock Exchange, LLC of Scottsdale
Arizona, each for the failure to provide promised investor relations
services to the Company.
|
(1)
|
On
July 18, 2007, the Company
filed a Form 8-K reporting on the retention of Hansen, Barnett
& Maxwell, P.C. of 5 Triad Center, Suite 750, Salt Lake City, Utah
84180 as the auditors for Nexia Holdings, Inc. (the
“Company”).
|
|
(2)
|
On
July 26, 2007, the Company filed a Form 8-K reporting on three instances
of issuing unregistered shares, two to Joseph Corso of a total of
212,
000,000 shares of common stock resulting from conversion of a debenture
held by Mr. Corso and an issuance of 60,000 shares of Series C Preferred
Stock to Geoffery Eiten in partial satisfaction of a contract for
services
with NFC Escrow Holdings Corp.
|
|
(3)
|
On
August 9, 2007, the Company filed a Form 8-K reporting on the issuance
of
60,000 unregistered shares of Series C Preferred Stock to Anthony
Newby
and Brooke Newby in exchange for the purchase of 100% ownership of
Newby
Salons, L.L.C., a Utah limited liability company that owned and operated
Reflections Hair & Image Studio located in Bountiful,
Utah.
|
|
(4)
|
On
August 14, 2007, the Company filed a Form 8-K reporting on the issuance
of
500,000,000 unregistered shares of restricted common stock to
QualityStocks, L.L.C. in exchange for an agreement to provide investor
and
public relations services to the
Company.
|
Nexia
Holdings, Inc.
|
|||
Date:
August 17,
2007
|
By:
|
/s/ Richard Surber | |
Richard Surber | |||
President and Director |
INDEX
OF EXHIBITS
|
||||||||||||
Exhibit
No.
|
Exhibit
Page
No.
|
Description
|
||||||||||
3(i)(a)
|
*
|
Articles
of Incorporation of the Company in Colorado, 1987. (Incorporated
by
reference to the Company's Form SB-2 as filed with the Securities
and
Exchange Commission on January 12, 2006).
|
||||||||||
3(i)(b)
|
*
|
Articles
of Amendment to change the name of the Company. (Incorporated by
reference
to the Company's Form SB-2 as filed with the Securities and Exchange
Commission on January 12, 2006).
|
||||||||||
3(i)(c)
|
*
|
Articles
of Incorporation of Kelly’s Coffee Group, Inc. filed with the Secretary of
State of Nevada on August 3, 2000. (Incorporated by reference to
the
Company's Form SB-2 as filed with the Securities and Exchange Commission
on January 12, 2006).
|
||||||||||
3(i)(d)
|
*
|
Articles
of Merger merging Kelly’s Coffee Group, Inc., a Colorado Corporation into
Kelly’s Coffee Group, Inc., a Nevada Corporation, filed with the Secretary
of State of Colorado on September 22, 2000, and with the Secretary
of
State of Nevada on October 5, 2000. (Incorporated by reference to
the
Company's Form SB-2 as filed with the Securities and Exchange Commission
on January 12, 2006).
|
||||||||||
3(i)(e)
|
*
|
Restated
Articles of Incorporation of the Company. (Incorporated by reference
to
the Company's Form SB-2 as filed with the Securities and Exchange
Commission on January 12, 2006).
|
||||||||||
3(i)(f)
|
*
|
Amendment
to the Articles of Incorporation changing the Company’s name from Kelly’s
Coffee Group, Inc. to Nexia Holdings, Inc. (Incorporated by reference
to
the Company's Form SB-2 as filed with the Securities and Exchange
Commission on January 12, 2006).
|
||||||||||
3(ii)
|
*
|
Bylaws
of Nexia Holdings, Inc. (Incorporated by reference to the
Company’s Form SB-2 as filed with the Securities and Exchange Commission
on January 12, 2006).
|
||||||||||
4
|
*
|
Form
of certificate evidencing shares of "Common Stock” in the Company.
(Incorporated by reference to the Company's Form SB-2 as filed with
the
Securities and Exchange Commission on January 12, 2006).
|
||||||||||
10(i)
|
*
|
February
1, 2007 Consulting Agreement with Target IR of Bigfork, Montana to
provide
services including marketing, strategic planning and financial matters
for
a period of one month in exchange for a cash payment in the sum of
$50,000. (Incorporated by reference from the 10-KSB for the
year ended December 31, 2006 filed by the Company on April 19,
2007.)
|
||||||||||
10(ii)
|
*
|
April
10, 2007 Consulting Agreement with Target IR of Bigfork, Montana
to
provide services including marketing, strategic planning and financial
matters for a period of two months in exchange for a cash payment
in the
sum of $50,000. (Incorporated by reference from the 10-KSB for
the year ended December 31, 2006 filed by the Company on April 19,
2007.)
|
31.1
|
33
|
|
|
||
31.2
|
34
|
|
|
||
32
|
35
|
Other
|
||||||||||||
99(xix)
|
*
|
April
2, 2007 a Stock Option Agreement between the Company and Robert Stevens
granting 19,000,000 options with a floating option price set at 75%
of the
market price at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-KSB for the
year ended December 31, 2006 filed by the Company on April 19,
2007.)
|
||||||||||
99(xx)
|
*
|
April
2, 2007 a Stock Option Agreement between the Company and Cassandra
Dean
granting 20,000,000 options with a floating option price set at 75%
of the
market price at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-KSB for the
year ended December 31, 2006 filed by the Company on April 19,
2007.)
|
||||||||||
99(xxi)
|
*
|
April
2, 2007 a Stock Option Agreement between the Company and Richard
Smith
granting 20,000,000 options with a floating option price set at 75%
of the
market price at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-KSB for the
year ended December 31, 2006 filed by the Company on April 19,
2007.)
|
||||||||||
99(xxii)
|
*
|
April
2, 2007 a Stock Option Agreement between the Company and Jared Gold
granting 20,000,000 options with a floating option price set at 75%
of the
market price at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-KSB for the
year ended December 31, 2006 filed by the Company on April 19,
2007.)
|
||||||||||
99(xxiii)
|
*
|
April
2, 2007 a Stock Option Agreement between the Company and Ralph Nagasawa
granting 20,000,000 options with a floating option price set at 75%
of the
market price at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-KSB for the
year ended December 31, 2006 filed by the Company on April 19,
2007.)
|
||||||||||
99(xxiv)
|
*
|
April
2, 2007 a Stock Option Agreement between the Company and Sean Pasinsky
granting 20,000,000 options with a floating option price set at 75%
of the
market price at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-KSB for the
year ended December 31, 2006 filed by the Company on April 19,
2007.)
|
||||||||||
99(xxv)
|
*
|
April
2, 2007 a Stock Option Agreement between the Company and John Mortensen
granting 20,000,000 options with a floating option price set at 75%
of the
market price at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-KSB for the
year ended December 31, 2006 filed by the Company on April 19,
2007.)
|
||||||||||
99(xxvi)
|
*
|
April
2, 2007 a Stock Option Agreement between the Company and Fredrick
Hunzeker
granting 20,000,000 options with a floating option price set at 75%
of the
market price at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-KSB for the
year ended December 31, 2006 filed by the Company on April 19,
2007.)
|
||||||||||
99(xxvii)
|
*
|
April
4, 2007 a Stock Option Agreement between the Company and Matthew
Landis
granting 50,000,000 options with a floating option price set at 75%
of the
market price at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-KSB for the
year ended December 31, 2006 filed by the Company on April 19,
2007.)
|
||||||||||
99(xxviii)
|
*
|
April
4, 2007 a Stock Option Agreement between the Company and John Mortensen
granting 20,000,000 options with a floating option price set at 75%
of the
market price at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-KSB for the
year ended December 31, 2006 filed by the Company on April 19,
2007.)
|
||||||||||
99(xxix)
|
*
|
April
12, 2007 a Stock Option Agreement between the Company and Chris Cottone
granting 20,000,000 options with a floating price set at 75% of the
market
price at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-QSB for the
quarter ended March 31, 2007 filed by the Company on May 21,
2007.)
|
||||||||||
99(xxx)
|
*
|
April
17, 2007, a Stock Option Agreement between the Company and Ashley
Haak,
granting 10,000,000 options with a floating price set at 75% of the
market
price at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-QSB for the
quarter ended March 31, 2007 filed by the Company on May 21,
2007.)
|
||||||||||
99(xxxi)
|
*
|
April
17, 2007, a Stock Option Agreement between the Company and Andrew
Pitts,
granting 10,000,000 options with a floating price set at 75% of the
market
price at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-QSB for the
quarter ended March 31, 2007 filed by the Company on May 21,
2007.)
|
||||||||||
99(xxxii)
|
*
|
April
17, 2007, a Stock Option Agreement between the Company and Morgen
Swenson,
granting 10,000,000 options with a floating price set at 75% of the
market
price at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-QSB for the
quarter ended March 31, 2007 filed by the Company on May 21,
2007.)
|
||||||||||
99(xxxiii)
|
*
|
April
17, 2007, a Stock Option Agreement between the Company and Rachael
Domingo, granting 10,000,000 options with a floating price set at
75% of
the market price at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-QSB for the
quarter ended March 31, 2007 filed by the Company on May 21,
2007.)
|
99(xxxiv)
|
*
|
April
18, 2007, a Stock Option Agreement between the Company and Michael
Martinez, granting 10,000,000 options with a floating price set at
75% of
the market price at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-QSB for the
quarter ended March 31, 2007 filed by the Company on May 21,
2007.)
|
||||||||||
99(xxxv)
|
*
|
April
26, 2007, a Stock Option Agreement between the Company and Jared
Gold,
granting 25,000,000 options with a floating price set at 75% of the
market
price at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-QSB for the
quarter ended March 31, 2007 filed by the Company on May 21,
2007.)
|
||||||||||
99(xxxvi)
|
*
|
April
26, 2007, a Stock Option Agreement between the Company and Sean Pasinsky,
granting 25,000,000 options with a floating price set at 75% of the
market
price at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-QSB for the
quarter ended March 31, 2007 filed by the Company on May 21,
2007.)
|
||||||||||
99(xxxvii)
|
*
|
April
26, 2007, a Stock Option Agreement between the Company and Rocco
Liebsch,
granting 25,000,000 options with a floating price set at 75% of the
market
price at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-QSB for the
quarter ended March 31, 2007 filed by the Company on May 21,
2007.)
|
||||||||||
99(xxxviii)
|
*
|
April
27, 2007, a Stock Option Agreement between the Company and Russ Coover,
granting 20,000,000 options with a floating price set at 75% of the
market
price at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-QSB for the
quarter ended March 31, 2007 filed by the Company on May 21,
2007.)
|
||||||||||
99(xxxix)
|
May
29, 2007, a Stock Option Agreement between the Company and Pamela
Kushlan,
granting 25,000,000 options with a floating price set at 75% of the
market
price at the time of exercise, all of the options vested
immediately.
|
|||||||||||
99(xl)
|
May 25,
2007, a Stock Option Agreement between the Company and Chris Cottone,
granting 21,000,000 options with a floating price set at 75% of the
market
price at the time of exercise, all of the options vested
immediately.
|
|||||||||||
99(xli)
|
May 29,
2007, a Stock Option Agreement between the Company and Fredrick Hunzeker,
granting 25,000,000 options with a floating price set at 75% of the
market
price at the time of exercise, all of the options vested
immediately.
|
|||||||||||
99(xlii)
|
June
12, 2007, a Stock Option Agreement between the Company and Michael
Golightly, granting 50,000,000 options with a floating price set
at 75% of
the market price at the time of exercise, all of the options vested
immediately.
|
|||||||||||
99(xliii)
|
June
12, 2007, a Stock Option Agreement between the Company and Andrew
Dunham,
granting 50,000,000 options with a price set at $0.0001 per
share. All of the options vested immediately.
|
|||||||||||
99(xliv)
|
July
6, 2007, a Stock Option Agreement between the Company and John Mortensen,
granting 80,000,000 options with a floating price set at 75% of the
market
price at the time of exercise, all of the options vested
immediately.
|
|||||||||||
99(xlv)
|
July
9, 2007, a Stock Option Agreement between the Company and Pamela
Kushlan,
granting 40,000,000 options with a floating price set at 75% of the
market
price at the time of exercise, all of the options vested
immediately.
|
|||||||||||
99(xlvi)
|
July9,
2007, a Stock Option Agreement between the Company and Fred Hunzeker,
granting 40,000,000 options with a floating price set at 75% of the
market
price at the time of exercise, all of the options vested
immediately.
|
|||||||||||
99(xlvii)
|
July
9, 2007, a Stock Option Agreement between the Company and Jared Gold,
granting 40,000,000 options with a floating price set at 75% of the
market
price at the time of exercise, all of the options vested
immediately.
|
|||||||||||
99(xlviii)
|
July
9, 2007, a Stock Option Agreement between the Company and Sean Pasinsky,
granting 40,000,000 options with a floating price set at 75% of the
market
price at the time of exercise, all of the options vested
immediately.
|
|||||||||||
99(xlix)
|
July
27, 2007, a Stock Option Agreement between the Company and Jared
Gold,
granting 50,000,000 options with an option price set at $0.0001,
all of
the options vested immediately.
|
|||||||||||
99(l)
|
July
27, 2007, a Stock Option Agreement between the Company and Andrew
Dunham,
granting 50,000,000 options with an option price set at $0.0001,
all of
the options vested immediately.
|
|||||||||||
99(li)
|
July
27, 2007, a Stock Option Agreement between the Company and Michael
Golightly, granting 50,000,000 options with an option price set at
$0.0001, all of the options vested immediately.
|
|||||||||||
99(lii)
|
August
3, 2007, a Stock Option Agreement between the Company and Pamela
Kushlan,
granting 50,000,000 options with a floating price set at 75% of the
market
price at the time of exercise, all of the options vested
immediately.
|
|||||||||||
99(liii)
|
August
3, 2007, a Stock Option Agreement between the Company and Richard
N.
Smith, granting 50,000,000 options with a floating price set at 75%
of the
market price at the time of exercise, all of the options vested
immediately.
|
|||||||||||
99(liv)
|
August
3, 2007, a Stock Option Agreement between the Company and Fredrick
Hunzeker, granting 50,000,000 options with a floating price set at
75% of
the market price at the time of exercise, all of the options vested
immediately.
|
|||||||||||
99(lv)
|
August
3, 2007, a Stock Option Agreement between the Company and Rocco Liebsch,
granting 50,000,000 options with an option price set at $0.0001,
all of
the options vested immediately.
|
|||||||||||
99(lvi)
|
August
6, 2007, a Stock Option Agreement between the Company and Guy Cook,
granting 100,000,000 options with a floating price set at 75% of
the
market price at the time of exercise, all of the options vested
immediately.
|