Nevada
|
333-127347
|
20-0754724
|
(State
or Other Jurisdiction
|
(Commission
File
|
(I.R.S.
Employer
|
of
Incorporation)
|
Number)
|
Identification
Number)
|
Name
|
Title
|
|
Curt
Thornton
|
Chairman,
Chief Executive Officer, President, Director
|
|
Bob
Ostrander
|
Vice
President, Sales, Business Development, Secretary,
Director
|
|
Jeff
Vrachan
|
Vice
President Engineering and Chief Technology Officer,
Director
|
|
Jon
Corfino
|
Director
|
|
Jonathan
Mork
|
Director
|
Product
Supported
|
Patent/
Registration
No.
|
Title
|
Status
|
Type
|
HoloVision
|
D526,
647
|
3DEO
|
Issued
|
Design
patent
|
HoloVision
|
D527,
729
|
3DEO
|
Issued
|
Design
patent
|
HoloVision
|
13226/2004
|
N/A
|
Issued
|
Design
patent
|
HoloVision
|
D506,
464
|
Aerial
Display System
|
Issued
|
Design
patent
|
HoloVision
|
D505,
948
|
Aerial
Display System
|
Issued
|
Design
patent
|
HoloVision
|
D506,
756
|
Aerial
Display System
|
Issued
|
Design
patent
|
HoloVision
|
6,808,268
|
Projection
system for
aerial
display
|
Issued
|
Utility
patent
|
HoloVision
|
3,118,432
|
Promotions
You
Experience
|
Issued
|
Trademark
|
Corporate
|
2,706,431
|
PITI
|
Issued
|
Trademark
|
Corporate
|
2,699,733
|
PEI
|
Issued
|
Trademark
|
HoloVision
|
2,699,732
|
Holosoft
|
Issued
|
Trademark
|
HoloVision
|
TXu1-198-776
|
Coupon
Software
|
Issued
|
Copyright
|
HoloVision
|
VAu628-125
|
Coupon
GUI
|
Issued
|
Copyright
|
HoloVision
|
TXu1-180-982
|
HoloSoft
|
Issued
|
Copyright
|
HoloVision
|
60/984,340
|
HLXX
|
Pending
(provisional)
|
Utility
patent
|
HoloVision
|
PCT/US07/76554
|
Plastic
Mirror Methods
|
Pending
|
Utility
patent
|
HoloVision
|
PCT/US07/76574
|
Aerial
Display Systems
with
Plastic Optic
|
Pending
|
Utility
patent
|
HoloVision
|
PCT/US07/76572
|
Apparatus
with Aerial
with
Plastic Optic
|
Pending
|
Utility
patent
|
HoloVision
|
PCT/US07/76568
|
Apparatus
for Image
with
Plastic Optic
|
Pending
|
Utility
patent
|
HoloVision
|
PCT/US07/76566
|
Aerial
Image Display
with
Plastic Optic
|
Pending
|
Utility
patent
|
HoloVision
|
PCT/US07/76361
|
Projection
System
with
Plastic Optic
|
Pending
|
Utility
patent
|
HoloVision
|
11/843,109
|
Plastic
Mirror Methods
|
Pending
|
Utility
patent
|
HoloVision
|
11/843,144
|
Aerial
Display Systems
with
Plastic Optic
|
Pending
|
Utility
patent
|
HoloVision
|
11/843,139
|
Apparatus
with Aerial
with
Plastic Optic
|
Pending
|
Utility
patent
|
HoloVision
|
11/843,134
|
Apparatus
for Image
with
Plastic Optic
|
Pending
|
Utility
patent
|
HoloVision
|
11/843,125
|
Aerial
Image Display
with
Plastic Optic
|
Pending
|
Utility
patent
|
HoloVision
|
11/843,115
|
Projection
System
with
Plastic Optic
|
Pending
|
Utility
patent
|
HoloVision
|
N/A
|
Apparatus
for image
|
Pending
|
Utility
patent (divisional)
|
HoloVision
|
200620136608.8
|
Aerial
Display Systems
with
Plastic Optic
|
Pending
|
Utility
patent
|
HoloVision
|
200620136607.3
|
Apparatus
with Aerial
with
Plastic Optic
|
Pending
|
Utility
patent
|
HoloVision
|
200620137112.2
|
Apparatus
for Image
with
Plastic Optic
|
Pending
|
Utility
patent
|
HoloVision
|
200620136605.4
|
Aerial
Image Display
with
Plastic Optic
|
Pending
|
Utility
patent
|
HoloVision
|
200620136604.X
|
Projection
System
with
Plastic Optic
|
Pending
|
Utility
patent
|
HoloVision
|
60/839,740
|
Low
Cost Plastic Optic
|
Pending
|
Utility
patent
|
HoloVision
|
78/917,316
|
Built
with Technology
|
Pending
|
Trademark
|
HoloVision
|
78/917,306
|
Technology
|
Pending
|
Trademark
|
HoloVision
|
78/917,286
|
Holocasting
|
Pending
|
Trademark
|
HoloVision
|
78/663,888
|
HoloMedia
|
Pending
|
Trademark
|
HoloVision
|
29/260,118
|
3DEO
|
Pending
|
Design
patent
|
HoloVision
|
78/615,380
|
3DEO
Rewards Program
|
Pending
|
Trademark
|
HoloVision
|
78/615,364
|
3DEO
|
Pending
|
Trademark
|
HoloVision
|
11/105,857
|
Aerial
Display System
|
Pending
|
Utility
patent
|
HoloVision
|
11/059,575
|
Coupon/Product
Dispensing
Kiosk
|
Pending
|
Utility
patent
|
HoloVision
|
PCT/US03/25506
|
Projection
system
for
aerial display
|
Pending
|
Utility
patent
|
HoloVision
|
N/A
|
Holovision
|
Allowed
|
Common
law trademark
|
·
|
Newspaper
circulation continues to fall since 1987 and is down approximately
2.8%
from 2004 (source: Associated Press, November 7, 2005)
|
·
|
The
number of consumers listening to AM & FM radio has fallen by 4% from
2004 (source: The NPD Group Survey, May 2005)
|
·
|
The
ratings for the average television show continue to decline as channels
proliferate and the audience fragments (source: The Kelsey Group,
January
2006).
|
·
|
70%
of consumer purchases are made at the point of
purchase
|
·
|
Point
of purchase is the 4th largest advertising medium trailing only network
TV, spot TV and newspapers
|
·
|
Point
of purchase is expected to grow 20% in the next 5 years
|
·
|
Annual
point of purchase spending exceeds $17 billion in the
U.S.
|
§
|
Visucom:
German-based
Visucom is an advertising company that produces display systems using
traditional Fresnel technology. Visucom offers a 3D image display
called
“MotionPro” which could be considered competitive to ProVision’s Holo™
line.
|
· |
Optical
Products Development Corporation
(“OPD”) is a company that produces optics and display systems primarily
for aerospace, commercial aviation, and other industries requiring
high-precision optics. While they also create 3D display systems
for
communications and advertising, very few of their products have been
seen
on the market. In addition, their marketing officer recently revealed
that
they have no product installations in the U.S. However, OPD has recently
licensed their technology to Sammy, a Japanese electronics manufacturer.
|
OPD’s only product that offers a 3D image display, which would be considered competitive to ProVision, is called “Volumatrix 3D”. In contrast to Volumatrix, ProVision floating image displays can project images up to 400% further into space, provide 20% wider viewing angels, 80% greater contrast, and higher superior brightness and resolution that is clearly visible. Additionally, the use of videotapes by OPD presents obvious limitations in terms of updating and interfacing content. |
·
|
Opticality/X3D
is
the leading company producing autostereoscopic displays for the retail
market. Due to the inherent nature of this technology the end result
of
their product line results in the following characteristics: eye
strain,
nausea, low resolution, low brightness and poor quality imagery.
Their
major advantage might be characterized by their “flat screens” and
slightly wider viewing angles.
|
·
|
Sharp
sells 3D autostereoscopic laptop computers. They launched this product
3
years ago.
|
·
|
Deep
Light
is
a two-year old start up company developing autostereoscopic displays.
|
·
|
See
Real
is
a 3-year old R&D company located in Germany. They introduced a
prototype autostereoscopic display at Infocomm in 2005.
|
·
|
IO2
Technology
(“IO2”) is a San Francisco technology-based development company exploring
future display technologies for corporate customers, which includes
one-of-a-kind displays for the defense industry. They in their second
generation of “embryonic development”. Their “Heliodisplay” product
displays their imagery in mid-air. Heliodisplay ejects “modified air” from
the system and is then illuminated to create the floating image.
There is
a market concern that something is added to the air which will change
the
room’s environment, air quality or other condition unknown to the user.
|
•
|
variations
in our quarterly operating results;
|
•
|
announcements
that our revenue or income are below analysts’
expectations;
|
•
|
general
economic slowdowns;
|
•
|
sales
of large blocks of the Company’s common
stock;
|
•
|
announcements
by us or our competitors of significant contracts, acquisitions,
strategic
partnerships, joint ventures or capital commitments;
and
|
•
|
fluctuations
in stock market prices and volumes, which are particularly common
among
highly volatile securities of early stage technology
companies.
|
·
|
that a broker or dealer approve a person's account for transactions in penny stocks; and |
·
|
the
broker or dealer receive from the investor a written agreement to
the
transaction, setting forth the identity and quantity of the penny
stock to
be purchased.
|
·
|
obtain financial information and investment experience objectives of the person; and |
·
|
make
a reasonable determination that the transactions in penny stocks
are
suitable for that person and the person has sufficient knowledge
and
experience in financial matters to be capable of evaluating the risks
of
transactions in penny stocks.
|
·
|
Our
ability to attract and retain management, and to integrate and maintain
technical information and management information systems;
|
·
|
Our
ability to raise capital when needed and on acceptable terms and
conditions;
|
·
|
The
intensity of competition; and
|
·
|
General
economic conditions.
|
Name
of Beneficial Owner (1)
|
Common
Stock
Beneficially
Owned
|
|
Percentage
of
Common
Stock (2)
|
||||
Curt
Thornton
|
6,725,200
|
27.87
|
%
|
||||
Robert
Ostrander
|
2,100,000
|
8.70
|
%
|
||||
Jeff
Vrachan
|
2,440,000
|
10.11
|
%
|
||||
Jon
Corfino
|
200,000
|
0.83
|
%
|
||||
Catalpa
Enterprises, Ltd.
155
Edgehill Dr. Kitchener Ontario Canada N2P2C6
|
3,394,800
|
14.07
|
%
|
||||
All
officers and directors as a group
(4
persons owning stock)
|
11,465,200
|
47.52
|
%
|
(1)
|
Except
as otherwise indicated, the address of each beneficial owner is c/o
Provision
Holding, Inc
.
9253
Eton Avenue, Chatsworth, California 91311
.
|
(2)
|
Applicable
percentage ownership is based on 24,126,486 shares of common stock
outstanding as of February 29, 2008, together with securities exercisable
or convertible into shares of common stock within 60 days of February
29,
2008 for each stockholder. Beneficial ownership is determined in
accordance with the rules of the Securities and Exchange Commission
and
generally includes voting or investment power with respect to securities.
Shares of common stock that are currently exercisable or exercisable
within 60 days of February 29, 2008 are deemed to be beneficially
owned by
the person holding such securities for the purpose of computing the
percentage of ownership of such person, but are not treated as outstanding
for the purpose of computing the percentage ownership of any other
person.
|
Name
|
Age
|
Position
|
Curt
Thornton
|
52
|
Chief
Executive Officer, Chairman, President, and Director
|
Robert
Ostrander
|
54
|
Vice
President, Sales, Business Development, Secretary and
Director
|
Jeff
Vrachan
|
53
|
Vice
President, Engineering and Chief Technology Officer, and
Director
|
Jonathan
Mork
|
44
|
Director
|
Jon
Corfino
|
49
|
Director
|
Name
& Principal
Position
|
Year
|
Salary
($)
|
Bonus
($)
|
Stock
Awards
($)
|
Option
Awards
($)
|
Non-Equity
Incentive
Plan
Compensation
($)
|
Change
in Pension
Value
and Non-
Qualified
Deferred
Compensation
Earnings
($)
|
All
Other
Compensation
($)
|
Total
($)
|
|||||||||||||||||||
Curt
Thornton
|
2007
|
$
|
144,000
|
0
|
0
|
0
|
0
|
0
|
0
|
$
|
144,000
|
|||||||||||||||||
Chief
Executive Officer
|
2006
|
$
|
144,000
|
0
|
0
|
0
|
0
|
0
|
0
|
$
|
144,000
|
|||||||||||||||||
and
Director
|
||||||||||||||||||||||||||||
Robert
Ostrander
Vice
President, Sales,
Business
Development
|
2007
|
$
|
125,000
|
0
|
0
|
0
|
0
|
0
|
0
|
$
|
125,000
|
|||||||||||||||||
2006
|
$
|
125,000
|
0
|
0
|
0
|
0
|
0
|
0
|
$
|
144,000
|
||||||||||||||||||
Jeff
Vrachan
Vice
President
Engineering
and Chief
Technology
Officer
|
2007
|
$
|
125,000
|
0
|
0
|
0
|
0
|
0
|
0
|
$
|
125,000
|
|||||||||||||||||
2006
|
$
|
125,000
|
0
|
0
|
0
|
0
|
0
|
0
|
$
|
125,000
|
||||||||||||||||||
Option
Awards
|
Stock
Awards
|
|||||||||||||||||||||||||||
Name
|
Number
of
Securities
Underlying
Unexercised
Options
(#)
Exercisable
|
Number
of
Securities
Underlying
Unexercised
Options
(#)
Unexercisable
|
Equity
Incentive
Plan
Awards:
Number
of
Securities
Underlying
Unexercised
Unearned
Options
(#)
|
Option
Exercise
Price
($)
|
Option
Expiration
Date
|
Number
of
Shares
or
Units
of
Stock
That
Have
Not
Vested
(#)
|
Market
Value
of
Shares
or
Units
of
Stock
That
Have
Not
Vested
($)
|
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
($)
|
|||||||||||||||||||
Curt
Thornton
|
400,000
|
0
|
0
|
0
|
8/14/08
|
0
|
0
|
0
|
0
|
|||||||||||||||||||
Robert
Ostrander
|
300,000
|
0
|
0
|
0
|
8/14/08
|
0
|
0
|
0
|
0
|
|||||||||||||||||||
Jeff
Vrachan
|
300,000
|
0
|
0
|
0
|
8/14/08
|
0
|
0
|
0
|
0
|
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
|
3,212,472
|
$
1.32
|
|
|
1,787,528
|
|||||
Equity
compensation plans not approved by security
holders
|
N/A
|
|
N/A
|
|
|
N/A
|
||||
Total
|
3,212,472
|
|
$
1.32
|
|
|
1,787,528
|
Exhibit
Number
|
Description
|
|
3.1
|
Certificate
of Amendment to Articles of Incorporation of MailTec,
Inc.
|
|
3.2
|
Restated
Bylaws of Provision Holding, Inc.
|
|
10.1
|
Agreement
and Plan of Merger by and among MailTec, Inc., ProVision Merger Corp
and
Provision Interactive Technologies, Inc. (previously filed as an
exhibit
to Amendment No.1 to Form 8K filed with the Securities and Exchange
Commission on March 3, 2008)
|
|
10.2
|
Amended
and Restated Agreement and Plan of Merger by and among MailTec, Inc.,
ProVision Merger Corp and Provision Interactive Technologies, Inc.
(previously filed as an exhibit to Amendment No. 2 to Form 8K filed
with
the Securities and Exchange Commission on March 5,
2008)
|
|
10.3
|
Employment
Agreement, dated May 30, 2006, by and between Provision Interactive
Technologies, Inc. and Curt Thornton
|
|
10.4
|
Employment
Agreement, dated May 30, 2006, by and between Provision Interactive
Technologies, Inc. and Robert Ostrander
|
|
10.5
|
Employment
Agreement, dated May 30, 2006, by and between Provision Interactive
Technologies, Inc. and Jeff Vrachan
|
|
10.6
|
Provision
Interactive Technologies, Inc. 2002 Stock Option and Incentive
Plan
|
|
10.7
|
International
Distribution Agreement, dated in July 2006, between Provision Interactive
Technologies, Inc. and GuoShengRuiMing Co., Ltd.
|
|
10.8
|
Joint
Venture Contract, by and between Provision Interactive Technologies,
Inc.
and Guoshengruiming Co., Ltd.
|
|
10.9
|
International
Distributor Agreement, dated August 7, 2006, by and between Provision
Interactive Technologies, Inc. and Datavoice Solutions
Corporation
|
|
10.10
|
Distributor
Agreement, dated July 7, 2005, by and between Provision Interactive
Technologies, Inc. and National Data Japan Co., Ltd.
|
|
10.11
|
Sales
& Marketing Agreement, dated November 29, 2004, by and between
Provision Interactive Technologies, Inc. and Encore
Associates
|
10.12
|
Location
Agreement, dated December 15, 2005, by and between Provision Interactive
Technologies, Inc. and Ralphs Grocery Company
|
|
10.13
|
International
Distributor Agreement, dated April 21, 2005, by and between Provision
Interactive Technologies, Inc. and 3D Advertising Development Co.,
Ltd.
|
|
10.14
|
International
Distributor Agreement, dated June 26, 2007, by and between Provision
Interactive Technologies, Inc. and Nam Tien New Technology Joint
Stock
Company
|
|
10.15
|
Marketing
Agreement, dated February 28, 2007, by and between Intel Corporation
and
Provision Interactive Technologies, Inc.
|
|
10.16
|
International
Distributor Agreement, dated July 21, 2006, by and between Provision
Interactive Technologies, Inc. and 3 Boyut Tanitim Ve Refklamcilik
Hizmetler
|
|
10.17
|
International
Distributor Agreement, dated July 22, 2006, by and between Provision
Interactive Technologies, Inc. and Beyaz Ileisim Teknolojileri Yazihm
Insaat Sanayi Ve Dis Ticaret Limited Sirketi
|
|
10.18
|
Distributor
Agreement, dated January 28, 2005, by and between Provision Interactive
Technologies, Inc. and Special Innovations, S.L.
|
|
10.19
|
International
Distributor Agreement, dated August 25, 2006, by and between Provision
Interactive Technologies, Inc. and Communicacion Directa America
SA de
CV
|
|
10.20
|
International
Distributor Agreement, dated June 20, 2006, by and between Provision
Interactive Technologies, Inc. and Trendform Ou
|
|
10.21
|
International
Distributor Agreement, dated July 3, 2007, by and between Provision
Interactive Technologies, Inc. and Mas Dimensiones Sociedad Cooperativa
De
Responsabilidad Limitada
|
|
10.22
|
International
Distributor Agreement, dated June 26, 2007, by and between Provision
Interactive Technologies, Inc. and Nam Tien New Technology Joint
Stock
Company
|
|
10.23
|
KCBS-FM
Marketing Agency Agreement, dated March 14, 2005, by and between
KSBS-FM
Marketing and Provision Interactive Technologies, Inc.
|
|
10.24
|
Strategic
Alliance and Purchase Agreement, dated October 19, 2006, by and among
Provision Interactive Technologies, Inc., Studio One Media, Inc.,
and
Xtreme Technologies and Media Groups, Inc.
|
|
10.25
|
Sales
and Marketing Agreement, dated February 1, 2006, by and between Provision
Interactive Technologies, Inc. and The Benites Group,
Inc.
|
|
10.26
|
Sales
and Marketing Agreement, dated November 9, 2006, by and between Provision
Interactive Technologies, Inc. and Kimmelman Neil Group
|
|
10.27
|
Sales
and Marketing Agreement, dated November 14, 2006, by and between
Provision
Interactive Technologies, Inc. and Oren Sha
|
|
10.28
|
Sales
and Marketing Agreement, dated July 24, 2006, by and between Provision
Interactive Technologies, Inc. and Steinman Studios,
Inc.
|
|
10.29
|
Marketing
and Sales Agreement, dated March 16, 2005, by and between Provision
Interactive Technologies, Inc. and Quest Business
Agency
|
|
10.30
|
Sales
and Marketing Agreement, dated October 27, 2006, by and between Provision
Interactive Technologies, Inc. and Wonderworks Media
Limited
|
|
10.31
|
International
Distributor Agreement, dated March 11, 2005, by and between Provision
Interactive Technologies, Inc. and Innovative Visions Company
Limited
|
|
10.32
|
Marketing
and Sales Agreement, dated August 29, 2006, by and between Provision
Interactive Technologies, Inc. and Xtreme Technologies Media Group,
Inc.
|
|
21
|
List
of Subsidiaries
|
|
99.1
|
Pro
forma financial information
|
|
PROVISION
HOLDING, INC
.
|
|
|
|
|
Dated:
March 20, 2008
|
By:
/s/ Curt
Thornton
|
|
Name:
Curt Thornton
|
|
Title:
Chief Executive Officer
|
PROVISION
INTERACTIVE TECHNOLOGIES, INC.
|
|||||||
(A
California Corporation)
|
|||||||
|
|
|
|
|
|
|
|
FINANCIAL
STATEMENTS
|
|||||||
|
|
|
|
|
|
|
|
JUNE
30, 2007 AND 2006
|
|||||||
PROVISION
INTERACTIVE TECHNOLOGIES, INC.
|
|
(A
California Corporation)
|
|
TABLE
OF CONTENTS
|
|
June
30, 2007 and 2006
|
|
|
|
|
|
|
Page
|
FINANCIAL
STATEMENTS
|
|
Balance
Sheets
|
2
-
3
|
|
|
Statements
of Operations and Accumulated Deficits
|
4
|
|
|
Statements
of Cash Flows
|
5
-
6
|
|
|
Notes
to Financial Statements
|
7
-
16
|
PROVISION
INTERACTIVE TECHNOLOGIES, INC.
|
|
||||||
(A
California Corporation)
|
|
||||||
BALANCE
SHEET
|
|
||||||
June
30, 2007 and 2006
|
|
||||||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
ASSETS
|
|
||||||
|
|
|
|
|
|
||
|
|
2007
|
|
2006
|
|||
CURRENT
ASSETS
|
|||||||
Cash
|
$
|
1,229,978
|
$
|
250,147
|
|||
Accounts
receivable
|
705
|
4,095
|
|||||
Inventory
(Note 2)
|
228,162
|
270,645
|
|||||
Prepaid
expenses
|
-
|
507,014
|
|||||
Investments
|
20,000
|
-
|
|||||
Due
from shareholders
|
-
|
111,489
|
|||||
TOTAL
CURRENT ASSETS
|
1,478,845
|
1,143,390
|
|||||
PROPERTY
AND EQUIPMENT, at cost
|
|||||||
less
accumulated depreciation (Note 3)
|
37,931
|
60,490
|
|||||
INTANGIBLES
|
|||||||
less
accumulated amortization (Note 4)
|
1,386,243
|
1,289,334
|
|||||
OTHER
ASSETS
|
124,128
|
114,077
|
|||||
TOTAL
ASSETS
|
$
|
3,027,147
|
$
|
2,607,291
|
PROVISION
INTERACTIVE TECHNOLOGIES, INC.
|
|
||||||
(A
California Corporation)
|
|
||||||
STATEMENTS
OF OPERATIONS AND ACCUMULATED DEFICITS
|
|
||||||
June
30, 2007 and 2006
|
|
||||||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
2007
|
|
2006
|
|||
REVENUES
|
$
|
622,799
|
$
|
1,087,613
|
|||
COST
OF REVENUES
|
(257,188
|
)
|
(772,292
|
)
|
|||
GROSS
PROFIT
|
365,611
|
315,321
|
|||||
GENERAL
AND ADMINISTRATIVE EXPENSES
|
(860,709
|
)
|
(696,526
|
)
|
|||
LOSS
FROM OPERATIONS
|
(495,098
|
)
|
(381,205
|
)
|
|||
OTHER
INCOME (EXPENSE)
|
|||||||
Miscellaneous
income
|
20,248
|
-
|
|||||
Other
expense
|
(836,950
|
)
|
(59,972
|
)
|
|||
Interest
expense
|
(90,690
|
)
|
(77,800
|
)
|
|||
|
|||||||
TOTAL
OTHER EXPENSE
|
(907,392
|
)
|
(137,772
|
)
|
|||
NET
LOSS
|
(1,402,490
|
)
|
(518,977
|
)
|
|||
ACCUMULATED
DEFICIT, BEGINNING OF YEAR
|
(4,160,000
|
)
|
(3,641,023
|
)
|
|||
ACCUMULATED
DEFICIT, END OF YEAR
|
$
|
(5,562,490
|
)
|
$
|
(4,160,000
|
)
|
PROVISION
INTERACTIVE TECHNOLOGIES, INC.
|
|
||||||
(A
California Corporation)
|
|
||||||
STATEMENTS
OF CASH FLOWS
|
|
||||||
June
30, 2007 and 2006
|
|
||||||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
2007
|
|
2006
|
|||
CASH
FLOWS TO OPERATING ACTIVITIES
|
|||||||
Net
Loss
|
$
|
(1,402,490
|
)
|
$
|
(518,977
|
)
|
|
Adjustments
to reconcile net loss to net cash
|
|||||||
(used)
by operating activities:
|
|||||||
Depreciation
and amortization
|
125,762
|
96,494
|
|||||
Non-cash
interest expense
|
72,000
|
60,750
|
|||||
Share-based
compensation expense
|
(37,543
|
)
|
227,954
|
||||
Legal
settlement
|
(20,000
|
)
|
-
|
||||
Loss
contingency
|
592,312
|
-
|
|||||
Decrease
(Increase) in:
|
|||||||
Accounts
receivable
|
#REF!
|
41,755
|
|||||
Inventories
|
#REF!
|
337,057
|
|||||
Due
from shareholders
|
111,489
|
(111,489
|
)
|
||||
Intangibles
|
(200,112
|
)
|
(214,358
|
)
|
|||
Other
assets
|
#REF!
|
(7,893
|
)
|
||||
Increase
(Decrease) in:
|
|||||||
Accounts
payable
|
#REF!
|
(36,863
|
)
|
||||
Payroll
tax payable
|
#REF!
|
(22,304
|
)
|
||||
Deferred
income
|
#REF!
|
(160,625
|
)
|
||||
NET
CASH (USED) BY OPERATING
|
|||||||
ACTIVITIES
|
#REF!
|
(308,499
|
)
|
||||
CASH
FLOWS TO INVESTING ACTIVITIES
|
|||||||
Purchases
of property and equipment
|
#REF!
|
(528
|
)
|
||||
NET
CASH USED BY INVESTING ACTIVITIES
|
#REF!
|
(528
|
)
|
||||
CASH
FLOWS FROM FINANCING ACTIVITIES
|
|||||||
Proceeds
from long-term debt
|
1,745,000
|
250,000
|
|||||
Repayment
of long-term debt
|
(12,363
|
)
|
(20,764
|
)
|
|||
Capital
lease payments
|
(18,416
|
)
|
(30,088
|
)
|
|||
NET
CASH PROVIDED BY FINANCING
|
|||||||
ACTIVITIES
|
1,714,221
|
199,148
|
|||||
NET
INCREASE (DECREASE) IN CASH
|
#REF!
|
(109,879
|
)
|
||||
CASH
AT BEGINNING OF YEAR
|
#REF!
|
360,026
|
|||||
CASH
AT END OF YEAR
|
#REF!
|
$
|
250,147
|
||||
PROVISION
INTERACTIVE TECHNOLOGIES, INC.
|
||||
(A
California Corporation)
|
||||
NOTES
TO FINANCIAL STATEMENTS
|
||||
June
30, 2007 and 2006
|
||||
NOTE
1
SUMMARY
OF SIGNIFICANT ACCOUNTING POLICIES -
continued
|
||||
Use
of Estimates -
The
preparation of financial statements in conformity with generally
accepted
accounting principles requires management to make estimates and
assumptions that affect certain reported amounts and disclosures.
Accordingly, actual results could differ from those
estimates.
|
||||
Concentration
of Credit Risk -
The
Company's cash is deposited in two financial institutions. Cash
accounts
at banks are insured by the FDIC for up to $100,000. Amounts in
excess of
insured limits at June 30, 2007 and 2006 were approximately $1,129,973
and
$150,147, respectively.
|
||||
Intellectual
Property -
The
Company's intellectual property consists of costs incurred in the
development and perpetuation of patents, copyrights and trademarks
for its
3D interactive technology. Intellectual property amounts are based
on
allocations of royalty, research and development, legal and salary
expense
and amortized on a straight-line basis over a period of 20
years.
|
||||
Equity-based
Compensation - The Company accounts for stock-based employee compensation
arrangements in accordance with provisions of SFAS No. 123R, "Share-Based
Payment." Under SFAS No. 123R, compensation cost is recognized
based on
the option's fair value at the grant date.
|
||||
The
Company accounts for equity instruments issued to non-employees
in
accordance with the provisions of SFAS No. 123R and Emerging Issues
Task
Force ("EITF") Issue No. 96-18,
"Accounting
for Equity Instruments That Are Issued to Other Than Employees
for
Acquiring, or in Conjunction with Selling, Goods or
Services."
All transactions in which goods or services are the consideration
received
for the issuance of equity instruments are accounted for based
on the fair
value of the consideration received or the fair value of the equity
instrument issued, whichever is more reliably measurable. The measurement
date of the fair value of the equity instrument issued is the earlier
of
the date on which the counterparty's performance is completed or
the date
on which it is probable that performance will occur.
|
||||
PROVISION
INTERACTIVE TECHNOLOGIES, INC.
|
|
(A
California Corporation)
|
|
NOTES
TO FINANCIAL STATEMENTS
|
|
June
30, 2007 and 2006
|
|
NOTE
1
SUMMARY
OF SIGNIFICANT ACCOUNTING POLICIES - continued
|
|
Investments
in Privately Held Companies -
The
Company has equity investments in a privately held company which,
because
of its ownership interest and other factors, are carried at cost.
The
Company monitors this investment for impairment and will make appropriate
reductions in carrying values if the Company determines that an
impairment
charge is required based primarily on the near-term prospects and
financial condition of the other company.
|
|
Leasing
Activities -
Leases
are classified as finance leases whenever the terms of the lease
transfer
substantially all the risks and rewards of ownership to the lessee.
All
other leases are classified as operating leases. Assets held under
finance
leases are recognized as assets of the Company at their fair value
at the
date of acquisition. The corresponding liability to the lessor
is included
in the balance sheet as a part of long-term debt.
|
|
NOTE
2
INVENTORY
|
|||||||
Inventory
consists of the following at June 30,
|
|||||||
2007
|
2006
|
||||||
Raw
materials
|
$
|
107,123
|
$
|
76,041
|
|||
Work-in-process
|
121,039
|
152,262
|
|||||
Finished
goods
|
-
|
42,342
|
|||||
Total
|
$
|
228,162
|
$
|
270,645
|
|||
NOTE
3
PROPERTY
AND EQUIPMENT
|
|||||||
Property
and equipment consists of the following at June 30,
|
|||||||
2007
|
2006
|
||||||
Furniture
and fixtures
|
$
|
4,525
|
$
|
4,525
|
|||
Machinery
and equipment
|
155,489
|
155,489
|
|||||
160,014
|
160,014
|
||||||
Less
accumulated depreciation
|
(122,083
|
)
|
(99,524
|
)
|
|||
Total
|
$
|
37,931
|
$
|
60,490
|
PROVISION
INTERACTIVE TECHNOLOGIES, INC.
|
|
(A
California Corporation)
|
|
NOTES
TO FINANCIAL STATEMENTS
|
|
June
30, 2007 and 2006
|
|
NOTE
6
COMMITMENTS
- continued
|
|
Royalty
Fees - The Company has entered into a royalty agreement with another
company. The other entity's technology has certain characteristics
and
properties used in conjunction with the Company's products. The agreement
requires royalties to be paid at 4% of applicable sales. The Company
is
currently in contract negotiations to purchase the other entity's
patent.
Royalty expense for the years ended June 30, 2007 and 2006 was $18,430
and
$5,491, respectively.
|
|
NOTE
7
LEGAL
PROCEEDINGS
|
|
On
August 26, 2004, in order to protect its legal rights and in the
best
interest of the shareholders at large, the Company filed, in the
Superior
Court of California, a complaint alleging breach of contract, rescission,
tortious interference and fraud with Betacorp Management, Inc. In
an
effort to resolve all outstanding issues, the parties agreed, in
good
faith, to enter into arbitration in the State of Texas, domicile
of the
defendants. On August 11, 2006, a judgment was awarded against the
Company
in the sum of $592,312. The Company believes the judgment is without
merit
and has filed an appeal. A contingency loss of $592,312 has been
charged
to operations in the accompanying financial statements for June 30,
2007
and 2006.
|
|
Effective
November 30, 2007, the Superior Court of California entered a default
judgement against Betacorp Management, Inc. The final judgment in
the
amount of $3,337,000 is expected within the next 45 to 60 days. No
gain
provision has been reflected in the accompanying financial statements.
|
|
While
a Texas arbitrator rendered an award against the Company for $592,312,
management feels once they receive a final judgement in the California
case, as well as, the outcome from its appeal, the effect for the
Company
could result in a net gain ranging from $2,744,688 to
$3,337,000.
|
PROVISION
INTERACTIVE TECHNOLOGIES, INC.
|
|
(A
California Corporation)
|
|
NOTES
TO FINANCIAL STATEMENTS
|
|
June
30, 2007 and 2006
|
|
NOTE
7
LEGAL
PROCEEDINGS - continued
|
|
The
Company has filed suit against one of its distributors for breach
of
contract, breach of covenant of good faith and fair dealing, intentional
misrepresentation and coercion. Based upon the information provided
by the
Company's counsel, the court has issued a preliminary award in favor
of
the Company. At this time, the estimated amount is $226,222. No gain
provision has been reflected in the accompanying financial statements.
|
|
NOTE
8
STOCK
OPTION PLANS
|
|
In
2002, the Company approved the 2002 Stock Option and Incentive Plan,
which
authorized the issuance of 1.75 million shares to satisfy awards
of stock
options, stock appreciation rights, unrestricted stock, restricted
stock
(including performance restricted stock) and performance units. In
August
2006, the Board of Directors approved a resolution to increase the
number
of shares to five million.
|
|
The
general purpose of the Plan is to promote the interests of the Company
and
its shareholders by providing certain employees and consultants with
additional incentives to continue and increase their efforts with
respect
to achieving success in the business of the Company.
|
|
On
August 14, 2003, the Company granted one million shares of stock
to its
three executives. Compensation cost was measured at the estimated
fair
value on the date of grant, as well as, at each yearend and recognized
over a five year period. Total share-based compensation expense for
executive stock options during the years ended June 30, 2007 and
2006, was
$109,404 and $228,241, respectively.
|
|
At
June 30, 2007 and 2006, the Company had outstanding warrants to purchase
3,205,471 and 1,826,767 shares of the Company's common stock,
respectively, at prices ranging from $0 to $2.14 per share. This
includes
a warrant for 500,000 shares with an exercise price of $1.50 discount
per
share based on most current price per share of common stock received
by
the Company. The warrants are exercisable at various dates and expire
at
various dates through 2018. At June 30, 2007 and 2006, 5,000,000
and
5,000,000 shares of common stock, respectively, were reserved for
that
purpose through the 2002 Stock Option and Incentive Plan.
|
PROVISION
INTERACTIVE TECHNOLOGIES, INC.
|
|
(A
California Corporation)
|
|
NOTES
TO FINANCIAL STATEMENTS
|
|
June
30, 2007 and 2006
|
|
NOTE
9
RELATED-PARTY
TRANSACTIONS
|
|
A
shareholder is outside general counsel to the Company. The Company
recorded legal fees in cash and stock warrants in the amount of $11,250
and 3,205 shares in June 30, 2007 and $5,135 and 3,093 shares in
June 30,
2006.
|
|
In
2006, the Company hired a consulting company to provide advisory
services
focused on alternative financing arrangements. A retainer for their
services was paid in 10,000 shares of stock.
|
|
In
2001, in exchange for services, an employee received 100,000 shares
of
stock from the Company. This person is no longer an employee of the
Company, but is a current member of the Board of
Directors.
|
|
In
2004, the Company entered into a loan and warrant agreement with
Millennium Hanson Internet Partners, L.P. for $750,000 (plus interest)
of
convertible debt and 500,000 stock warrants. A representative from
Millennium is currently a member of the Board of Directors. The loan
payable is included in long-term debt.
|
PROVISION
INTERACTIVE TECHNOLOGIES, INC.
|
|
(A
California Corporation)
|
|
|
|
UNAUDITED
|
|
|
|
FINANCIAL
STATEMENTS
|
|
|
|
December
31, 2007 and June 30, 2007
|
PROVISION
INTERACTIVE TECHNOLOGIES, INC.
|
||||
(A
California Corporation)
|
||||
TABLE
OF CONTENTS
|
||||
December
31, 2007 and June 30, 2007
|
||||
|
Page
|
|||
|
||||
|
||||
|
||||
FINANCIAL
STATEMENTS
|
|
|||
Balance
Sheets
|
2
- 3
|
|||
|
||||
Statements
of Operations and Accumulated Deficits
|
4
|
|
||
|
||||
Statements
of Cash Flows
|
5
- 6
|
|||
|
||||
Notes
to Financial Statements
|
7
- 16
|
PROVISION
INTERACTIVE TECHNOLOGIES, INC.
|
|||||||
(A
California Corporation)
|
|||||||
UNAUDITED
|
|||||||
BALANCE
SHEET
|
|||||||
December
31, 2007 and June 30, 2007
|
|||||||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
ASSETS
|
|||||||
|
|
|
|
|
|
||
|
|
Dec.
31,2007
|
|
June
30,2007
|
|||
CURRENT
ASSETS
|
|||||||
Cash
|
$
|
692,217
|
$
|
1,229,978
|
|||
Accounts
receivable
|
-
|
705
|
|||||
Inventory
(Note 2)
|
203,162
|
228,162
|
|||||
Prepaid
expenses
|
-
|
-
|
|||||
Investments
|
20,000
|
20,000
|
|||||
Due
from shareholders
|
-
|
-
|
|||||
TOTAL
CURRENT ASSETS
|
915,379
|
1,478,845
|
|||||
PROPERTY
AND EQUIPMENT, at cost
|
|||||||
less
accumulated depreciation (Note 3)
|
32,956
|
37,931
|
|||||
INTANGIBLES
|
|||||||
less
accumulated amortization (Note 4)
|
1,340,823
|
1,386,243
|
|||||
OTHER
ASSETS
|
124,128
|
124,128
|
|||||
TOTAL
ASSETS
|
$
|
2,413,286
|
$
|
3,027,147
|
|||
PROVISION
INTERACTIVE TECHNOLOGIES, INC.
|
|
||||||
(A
California Corporation)
|
|||||||
UNAUDITED
|
|
||||||
STATEMENTS
OF OPERATIONS AND ACCUMULATED DEFICITS
|
|
||||||
December
31, 2007 and June 30, 2007
|
|
||||||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
Dec.
31,2007
|
|
June
30,2007
|
|||
REVENUES
|
$
|
405,142
|
$
|
622,799
|
|||
COST
OF REVENUES
|
524,321
|
(257,188
|
)
|
||||
GROSS
PROFIT
|
(119,179
|
)
|
365,611
|
||||
GENERAL
AND ADMINISTRATIVE EXPENSES
|
(733,861
|
)
|
(860,709
|
)
|
|||
LOSS
FROM OPERATIONS
|
(853,040
|
)
|
(495,098
|
)
|
|||
OTHER
INCOME (EXPENSE)
|
|||||||
Miscellaneous
income
|
-
|
20,248
|
|||||
Other
expense
|
(237,363
|
)
|
(836,950
|
)
|
|||
Interest
expense
|
(59,728
|
)
|
(90,690
|
)
|
|||
|
|||||||
TOTAL
OTHER EXPENSE
|
(297,091
|
)
|
(907,392
|
)
|
|||
NET
LOSS
|
(1,150,131
|
)
|
(1,402,490
|
)
|
|||
ACCUMULATED
DEFICIT, BEGINNING OF YEAR
|
(5,562,490
|
)
|
4,100,000
|
||||
ACCUMULATED
DEFICIT, END OF YEAR
|
$
|
(6,712,621
|
)
|
$
|
5,562,490
|
PROVISION
INTERACTIVE TECHNOLOGIES, INC.
|
|||||||
(A
California Corporation)
|
|||||||
UNAUDITED
|
|||||||
STATEMENTS
OF CASH FLOWS
|
|||||||
December
31, 2007 and June 30, 2007
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dec.
31, 2007
|
|
|
June
30, 2007
|
|
CASH
FLOWS TO OPERATING ACTIVITIES
|
|||||||
Net
Loss
|
$
|
(1,150,131
|
)
|
$
|
(1,402,490
|
)
|
|
Adjustments
to reconcile net loss to net cash
|
|||||||
(used)
by operating activities:
|
|||||||
Depreciation
and amortization
|
58,420
|
115,711
|
|||||
Non-cash
interest expense
|
50,000
|
72,000
|
|||||
Share-based
compensation expense
|
-
|
(37,543
|
)
|
||||
Legal
settlement
|
-
|
(20,000
|
)
|
||||
Loss
contingency
|
-
|
592,312
|
|||||
Decrease
(Increase) in:
|
|||||||
Accounts
receivable
|
705
|
3,390
|
|||||
Inventories
|
25,000
|
42,483
|
|||||
Due
from shareholders
|
-
|
(200,112
|
)
|
||||
Increase
(Decrease) in:
|
|||||||
Accounts
payable
|
(44,106
|
)
|
107,013
|
||||
Payroll
tax payable
|
(38,833
|
)
|
150,261
|
||||
Deferred
income
|
(35,000
|
)
|
(157,415
|
)
|
|||
NET
CASH (USED) BY OPERATING
|
|||||||
ACTIVITIES
|
(1,133,945
|
)
|
(734,390
|
)
|
|||
CASH
FLOWS TO INVESTING ACTIVITIES
|
|||||||
Purchases
of property and equipment
|
(8,025
|
)
|
-
|
||||
NET
CASH USED BY INVESTING ACTIVITIES
|
(8,025
|
)
|
-
|
||||
CASH
FLOWS FROM FINANCING ACTIVITIES
|
|||||||
Proceeds
from long-term debt
|
604,209
|
1,745,000
|
|||||
Repayment
of long-term debt
|
-
|
(12,363
|
)
|
||||
Capital
lease payments
|
-
|
(18,416
|
)
|
||||
NET
CASH PROVIDED BY FINANCING
|
|||||||
ACTIVITIES
|
604,209
|
1,714,221
|
|||||
NET
INCREASE (DECREASE) IN CASH
|
(537,761
|
)
|
979,831
|
||||
CASH
AT BEGINNING OF YEAR
|
1,229,978
|
250,147
|
|||||
CASH
AT END OF YEAR
|
$
|
692,217
|
$
|
1,229,978
|
PROVISION
INTERACTIVE TECHNOLOGIES, INC.
|
|||||||
(A
California Corporation)
|
|||||||
UNAUDITED
|
|||||||
STATEMENTS
OF CASH FLOWS
|
|||||||
December
31, 2007 and June 30, 2007
|
|||||||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
Dec.
31, 2007
|
|
June
30, 2007
|
|||
CASH
FLOWS TO OPERATING ACTIVITIES
|
|||||||
Net
Loss
|
$
|
(1,150,131
|
)
|
$
|
(1,402,490
|
)
|
|
Adjustments
to reconcile net loss to net cash
|
|||||||
(used)
by operating activities:
|
|||||||
Depreciation
and amortization
|
58,420
|
115,711
|
|||||
Non-cash
interest expense
|
50,000
|
72,000
|
|||||
Share-based
compensation expense
|
-
|
(37,543
|
)
|
||||
Legal
settlement
|
-
|
(20,000
|
)
|
||||
Loss
contingency
|
-
|
592,312
|
|||||
Decrease
(Increase) in:
|
|||||||
Accounts
receivable
|
705
|
3,390
|
|||||
Inventories
|
25,000
|
42,483
|
|||||
Due
from shareholders
|
-
|
(200,112
|
)
|
||||
Increase
(Decrease) in:
|
|||||||
Accounts
payable
|
(44,106
|
)
|
107,013
|
||||
Payroll
tax payable
|
(38,833
|
)
|
150,261
|
||||
Deferred
income
|
(35,000
|
)
|
(157,415
|
)
|
|||
NET
CASH (USED) BY OPERATING
|
|||||||
ACTIVITIES
|
(1,133,945
|
)
|
(734,390
|
)
|
|||
CASH
FLOWS TO INVESTING ACTIVITIES
|
|||||||
Purchases
of property and equipment
|
(8,025
|
)
|
-
|
||||
NET
CASH USED BY INVESTING ACTIVITIES
|
(8,025
|
)
|
-
|
||||
CASH
FLOWS FROM FINANCING ACTIVITIES
|
|||||||
Proceeds
from long-term debt
|
604,209
|
1,745,000
|
|||||
Repayment
of long-term debt
|
-
|
(12,363
|
)
|
||||
Capital
lease payments
|
-
|
(18,416
|
)
|
||||
NET
CASH PROVIDED BY FINANCING
|
|||||||
ACTIVITIES
|
604,209
|
1,714,221
|
|||||
NET
INCREASE (DECREASE) IN CASH
|
(537,761
|
)
|
979,831
|
||||
CASH
AT BEGINNING OF YEAR
|
1,229,978
|
250,147
|
|||||
CASH
AT END OF YEAR
|
$
|
692,217
|
$
|
1,229,978
|
PROVISION
INTERACTIVE TECHNOLOGIES, INC.
|
|
(A
California Corporation)
|
|
UNAUDITED
|
|
NOTES
TO FINANCIAL STATEMENTS
|
|
December
31, 2007 and June 30, 2007
|
|
NOTE
1
SUMMARY
OF SIGNIFICANT ACCOUNTING POLICIES
|
|
This
summary of significant accounting policies of Provision Interactive
Technologies, Inc. (the Company) is presented to assist in understanding
the Company’s financial statements. The financial statements and notes are
representations of the Company’s management who are responsible for their
integrity and objectivity. These accounting policies conform to generally
accepted accounting principles and have been consistently applied
in the
preparation of the financial statements.
|
|
Principal
Industry -
Provision
Interactive Technologies, Inc. was incorporated January 21, 2001
under the
laws of the State of California. The Company develops three-dimensional,
holographic interactive technology and display systems.
|
|
Accounting
Policy and Recognition of Income -
The
Company uses the accrual method of accounting. Sales are recognized
when
goods are shipped and title has passed. Revenue from licensing,
distribution and marketing agreements are recognized over the term
of the
contract.
|
|
Inventories
-
Inventories
are stated at the lower of cost (first-in, first-out) or market.
|
|
Depreciation
and Amortization -
The
Company depreciates its property and equipment on the straight-line
method
with estimated useful lives from five to ten years. For federal income
tax
purposes, depreciation is computed on an accelerated method.
|
|
Income
Taxes -
The
Company accounts for income taxes in accordance with SFAS 109,
Accounting
for Income Taxes,
which
requires that deferred tax assets and liabilities be recognized using
enacted tax rates for the effect of temporary differences between
the book
and tax bases of recorded assets and liabilities. SFAS 109 also requires
that deferred tax assets be reduced by a valuation allowance if it
is more
likely than not that the related tax benefits will not be realized
in the
future. The Company currently has a net operating loss of $3,685,258
available to offset future taxable income. As a result, a deferred
tax
asset has not been recorded.
|
PROVISION
INTERACTIVE TECHNOLOGIES, INC.
|
|
(A
California Corporation)
|
|
UNAUDITED
|
|
NOTES
TO FINANCIAL STATEMENTS
|
|
December
31, 2007 and June 30, 2007
|
|
NOTE
1
SUMMARY
OF SIGNIFICANT ACCOUNTING POLICIES - continued
|
|
Use
of Estimates -
The
preparation of financial statements in conformity with generally
accepted
accounting principles requires management to make estimates and
assumptions that affect certain reported amounts and disclosures.
Accordingly, actual results could differ from those
estimates.
|
|
Concentration
of Credit Risk -
The
Company's cash is deposited in two financial institutions. Cash accounts
at banks are insured by the FDIC for up to $100,000. Amounts in excess
of
insured limits at Dec. 31, 2007 and June 30, 2007 were approximately
$592,217 and $1,129,973 respectively.
|
|
Intellectual
Property -
The
Company's intellectual property consists of costs incurred in the
development and perpetuation of patents, copyrights and trademarks
for its
3D interactive technology. Intellectual property amounts are based
on
allocations of royalty, research and development, legal and salary
expense
and amortized on a straight-line basis over a period of 20
years.
|
|
Equity-based
Compensation - The Company accounts for stock-based employee compensation
arrangements in accordance with provisions of SFAS No. 123R, "Share-Based
Payment." Under SFAS No. 123R, compensation cost is recognized based
on
the option's fair value at the grant date.
|
|
The
Company accounts for equity instruments issued to non-employees in
accordance with the provisions of SFAS No. 123R and Emerging Issues
Task
Force ("EITF") Issue No. 96-18,
"Accounting
for Equity Instruments That Are Issued to Other Than Employees for
Acquiring, or in Conjunction with Selling, Goods or
Services."
All transactions in which goods or services are the consideration
received
for the issuance of equity instruments are accounted for based on
the fair
value of the consideration received or the fair value of the equity
instrument issued, whichever is more reliably measurable. The measurement
date of the fair value of the equity instrument issued is the earlier
of
the date on which the counterparty's performance is completed or
the date
on which it is probable that performance will occur.
|
|
PROVISION
INTERACTIVE TECHNOLOGIES, INC.
|
|
(A
California Corporation)
|
|
UNAUDITED
|
|
NOTES
TO FINANCIAL STATEMENTS
|
|
December
31, 2007 and June 30, 2007
|
|
NOTE
6
COMMITMENTS
- continued
|
|
Royalty
Fees - The Company has entered into a royalty agreement with another
company. The other entity's technology has certain characteristics
and
properties used in conjunction with the Company's products. The
agreement
requires royalties to be paid at 4% of applicable sales. The Company
is
currently in contract negotiations to purchase the other entity's
patent.
Royalty expense for the years ended June 30, 2007 and 2006 was
$18,430 and
$5,491, respectively.
|
|
NOTE
7
LEGAL
PROCEEDINGS
|
|
On
August 26, 2004, in order to protect its legal rights and in the
best
interest of the shareholders at large, the Company filed, in the
Superior
Court of California, a complaint alleging breach of contract, rescission,
tortious interference and fraud with Betacorp Management, Inc.
In an
effort to resolve all outstanding issues, the parties agreed, in
good
faith, to enter into arbitration in the State of Texas, domicile
of the
defendants. On August 11, 2006, a judgment was awarded against
the Company
in the sum of $592,312. The Company believes the judgment is without
merit
and has filed an appeal. A contingency loss of $592,312 has been
charged
to operations in the accompanying financial statements for June
30, 2007
and 2006.
|
|
Effective
November 30, 2007, the Superior Court of California entered a default
judgement against Betacorp Management, Inc. The final judgment
in the
amount of $3,337,000 is expected within the next 45 to 60 days.
No gain
provision has been reflected in the accompanying financial statements.
|
|
While
a Texas arbitrator rendered an award against the Company for $592,312,
management feels once they receive a final judgement in the California
case, as well as, the outcome from its appeal, the effect for the
Company
could result in a net gain ranging from $2,744,688 to
$3,337,000.
|
PROVISION
INTERACTIVE TECHNOLOGIES, INC.
|
|
(A
California Corporation)
|
|
UNAUDITED
|
|
NOTES
TO FINANCIAL STATEMENTS
|
|
December
31, 2007 and June 30, 2007
|
|
NOTE
7
LEGAL
PROCEEDINGS - continued
|
|
The
Company has filed suit against one of its distributors for breach
of
contract, breach of covenant of good faith and fair dealing, intentional
misrepresentation and coercion. Based upon the information provided
by the
Company's counsel, the court has issued a preliminary award in favor
of
the Company. At this time, the estimated amount is $226,222. No gain
provision has been reflected in the accompanying financial statements.
|
|
NOTE
8
STOCK
OPTION PLANS
|
|
In
2002, the Company approved the 2002 Stock Option and Incentive Plan,
which
authorized the issuance of 1.75 million shares to satisfy awards
of stock
options, stock appreciation rights, unrestricted stock, restricted
stock
(including performance restricted stock) and performance units. In
August
2006, the Board of Directors approved a resolution to increase the
number
of shares to five million.
|
|
The
general purpose of the Plan is to promote the interests of the Company
and
its shareholders by providing certain employees and consultants with
additional incentives to continue and increase their efforts with
respect
to achieving success in the business of the Company.
|
|
On
August 14, 2003, the Company granted one million shares of stock
to its
three executives. Compensation cost was measured at the estimated
fair
value on the date of grant, as well as, at each yearend and recognized
over a five year period. Total share-based compensation expense for
executive stock options during the years ended June 30, 2007 and
2006, was
$109,404 and $228,241, respectively.
|
|
At
June 30, 2007 and 2006, the Company had outstanding warrants to purchase
3,205,471 and 1,826,767 shares of the Company's common stock,
respectively, at prices ranging from $0 to $2.14 per share. This
includes
a warrant for 500,000 shares with an exercise price of $1.50 discount
per
share based on most current price per share of common stock received
by
the Company. The warrants are exercisable at various dates and expire
at
various dates through 2018. At June 30, 2007 and 2006, 5,000,000
and
5,000,000 shares of common stock, respectively, were reserved for
that
purpose through the 2002 Stock Option and Incentive Plan.
|
PROVISION
INTERACTIVE TECHNOLOGIES, INC.
|
|
(A
California Corporation)
|
|
UNAUDITED
|
|
NOTES
TO FINANCIAL STATEMENTS
|
|
December
31, 2007 and June 30, 2007
|
|
NOTE
9
RELATED-PARTY
TRANSACTIONS
|
|
A
shareholder is outside general counsel to the Company. The Company
recorded legal fees in cash and stock warrants in the amount of
$11,250
and 3,205 shares in June 30, 2007.
|
|
In
2004, the Company entered into a loan and warrant agreement with
Millennium Hanson Internet Partners, L.P. for $750,000 (plus interest)
of
convertible debt and 500,000 stock warrants. A representative from
Millennium is currently a member of the Board of Directors. The
loan
payable is included in long-term debt.
|
Jul
- Dec 06
|
||||
Ordinary Income/Expense | ||||
Income
|
||||
Sales
|
178,135.00
|
|||
Total
Income
|
178,135.00
|
|||
Cost
of Goods Sold
|
||||
Outside
Services
|
1,193.00
|
|||
Purchased
Materials
|
72,909.72
|
|||
Subcontractors
|
4,717.26
|
|||
Total
COGS
|
78,819.98
|
|||
Gross
Profit
|
99,315.02
|
|||
Expense
|
||||
Accounting
|
365.00
|
|||
Bank
Service Charges
|
554.01
|
|||
Commissions
|
2,250.00
|
|||
Delivery
& Freight
|
11,463.29
|
|||
Dues
& Subscriptions
|
75.00
|
|||
Insurance
|
22,119.01
|
|||
Interest
|
6,064.04
|
|||
Legal
Fees
|
35,620.82
|
|||
License
& Fees
|
2,067.00
|
|||
Meals
& Entertainment
|
1,100.68
|
|||
Office
Expenses
|
1,011.32
|
|||
Payroll
Taxes Expense
|
26,885.65
|
|||
Rent
|
36,912.00
|
|||
Royalty
Expense
|
421.00
|
|||
Salaries
& Wages
|
324,782.99
|
|||
Sales
Support
|
1,793.29
|
|||
Security
|
423.80
|
|||
Tax
- Property
|
721.03
|
|||
Telephone,
Fax, and Data
|
7,479.75
|
|||
Travel/Auto
|
27,337.89
|
|||
Utilities
|
2,015.76
|
|||
Total
Expense
|
511,463.33
|
|||
Net
Ordinary Income
|
-412,148.31
|
|||
Other
Income/Expense
|
||||
Other
Expense
|
||||
Penalties-
Taxes
|
10,129.85
|
|||
Total
Other Expense
|
10,129.85
|
|||
Net
Other Income
|
-10,129.85
|
|||
Net
Income
|
-422,278.16
|
1. |
Purposes
of this Plan
.
The general purpose of this 2002 Stock Option and Incentive Plan is
to
promote the interests of the Company and its shareholders by (i) providing
certain Employees of and Consultants to the Company with additional
incentives to continue and increase their efforts with respect to
achieving success in the business of the Company, its Affiliates and
its
Subsidiaries, and (ii) attracting and retaining the best available
personnel to participate in the ongoing business operations of the
Company
and its Subsidiaries.
|
2. |
Definitions
.
As used in this Plan, the following definitions shall apply:
|
3. |
Stock
Subject to this Plan
.
Subject to the provisions of Section 14 of this Plan, the maximum
aggregate number of Shares under this Plan is 1,750,000. The Shares
may be
authorized but unissued, or reacquired Common Stock, or both. If an
Option
or Stock Purchase Right should expire, terminate, be cancelled or become
unexercisable for any reason without having been exercised in full,
then
the unpurchased Shares which were subject thereto shall, unless this
Plan
shall have been terminated, become available for future grant or sale
under this Plan. In addition, Shares issued under this Plan and later
repurchased or otherwise reacquired by the Company shall, unless this
Plan
shall have been terminated, become available for future grant or sale
under this Plan.
|
4. | Administration of this Plan . |
a. |
Procedure
.
This Plan shall be administered by the Board of Directors of the Company
unless and until the Board of Directors delegates administration to
a
Committee, as provided in this Section 4(a).
|
i. |
Subject
to Section 4(a)(ii), the Board of Directors may appoint a Committee
consisting of not less than two persons (who need not be members of
the
Board of Directors) to administer this Plan on behalf of the Board
of
Directors, subject to such terms and conditions not inconsistent with
this
Plan as the Board of Directors may prescribe. Once appointed, the
Committee shall continue to serve until otherwise directed by the Board
of
Directors. Members of the Board who are either eligible for Options
and/or
Stock Purchase Rights or have been granted Options and/or Stock Purchase
Rights may vote on any matters affecting the administration of this
Plan
or the grant of any Options and/or Stock Purchase Rights pursuant to
this
Plan, except that no such member shall act upon the granting of an
option
to such member, but any such member may be counted in determining the
existence of a quorum at any meeting of the Board during which action
is
taken with respect to the granting of Options and/or Stock Purchase
Rights
to such member.
|
ii. |
Notwithstanding
the foregoing Section 4(a)(i), if the Company registers any class of
any
equity security pursuant to Section 12 of the Exchange Act, from the
effective date of such registration until six months after the termination
of such registration, any grants of Options and/or Stock Purchase Rights
to directors or officers who are subject to Section 16 of the Exchange
Act
shall be made only by a Committee consisting of two or more persons,
each
of whom shall be a Disinterested Person (if necessary to meet the
requirements of Rule 16b-3 promulgated under the Exchange Act). The
Board
shall otherwise comply with the requirements of Rule 16b-3 promulgated
under the Exchange Act, as from time to time in effect, unless the
Board
expressly declares that any such requirement shall not apply.
|
iii. |
Subject
to the foregoing Sections 4(a)(i) and 4(a)(ii), from time to time the
Board of Directors may increase the size of the Committee and appoint
additional members thereof, remove members (with or without cause)
and
appoint new members in substitution therefor, fill vacancies however
caused, or remove all members of the Committee and thereafter directly
administer this Plan. Once appointed, the Committee shall continue
to
serve until otherwise directed by the Board of
Directors.
|
b.
|
Powers
of the Board
.
Subject to the provisions of this Plan, the Board shall have plenary
authority, in its discretion and without limitation, to do the following:
(i) to grant Incentive Stock Options, Nonstatutory Stock Options
or Stock
Purchase Rights; (ii) to determine, upon review of relevant information
and in accordance with Section 7 of this Plan, the fair market value
of
the Common Stock; (iii) to determine the exercise price per share
of
Options or Stock Purchase Rights to be granted, which exercise price
shall
be determined in accordance with Section 7 hereof; (iv) to determine
the
Employees or Consultants to whom, and the time or times at which,
Options
or Stock Purchase Rights shall be granted and the number of Shares
to be
represented by each Option or Stock Purchase Right; (v) to interpret
this
Plan; (vi) to prescribe, amend and rescind rules and regulations
relating
to this Plan, and in the exercise of this power, to correct any defect,
omission or inconsistency in this Plan or in any agreement relating
to an
Option or Stock Purchase Right, in a manner and to the extent the
Board
shall deem necessary or expedient to make this Plan fully effective;
(vii)
to determine the terms and provisions of each Option or Stock Purchase
Right granted (which need not be identical) and, with the consent
of the
holder thereof, modify or amend each Option or Stock Purchase Right;
(viii) to authorize any person to execute on behalf of the Company
any
instrument required to effectuate the grant of an Option or Stock
Purchase
Right previously granted by the Board; and (ix) to make all other
determinations deemed necessary or advisable for the administration
of
this Plan.
|
c. |
Board
Determinations
.
In making determinations under this Plan, the Board may take into account
the nature of the services rendered by the respective Employees and
Consultants, their present and potential contributions to the success
of
the Company, or its Subsidiaries, as the case may be, and such other
factors as the Board in its discretion shall deem relevant.
|
5. |
Eligibility
.
|
a. |
Options
and Stock Purchase Rights may be granted to Employees and Consultants,
provided that Incentive Stock Options may only be granted to Employees.
An
Employee or Consultant who has been granted an Option or Stock Purchase
Right may, if such Employee or Consultant is otherwise eligible, be
granted additional Option(s) or
|
b. |
No
Incentive Stock Option may be granted to an Employee which, when
aggregated with all other Incentive Stock Options granted to such Employee
by the Company or by any Parent or Subsidiary, would result in Shares
having an aggregate fair market value (determined for each Share as
of the
date of grant of the Option covering such Share) in excess of $100,000
(or
such different amount as provided for under the Code requirements for
Incentive Stock Options) becoming first available for purchase upon
exercise of one or
|
c. |
Section
5(b) of this Plan shall apply only to an Incentive Stock Option evidenced
by a stock option agreement which sets forth the intention of the Company
and the Optionee that such Option shall qualify as an Incentive Stock
Option. Section 5(b) of this Plan shall not apply to any Option evidenced
by a stock option agreement which sets forth the intention of the Company
and the Optionee that such Option shall be Nonstatutory Stock Option.
|
d. |
On
and after the effective date of the registration of any class of equity
security of the Company pursuant to Section 12 of the Exchange Act,
a
member of the Board of Directors who is not an Employee shall not be
eligible for the benefits of this Plan unless at the time an Option
or
Stock Purchase Right is granted to such member, the Board expressly
declares that such exclusion will not
apply.
|
a. |
The
per share exercise price for the Shares to be issued pursuant to exercise
of an Option or Stock Purchase Right shall be such price as is determined
by the Board, but shall be subject to the following
provisions:
|
i. |
In
the case of an Incentive Stock Option:
|
ii. |
In
the case of a Nonstatutory Stock Option:
|
iii. |
In
the case of a Stock Purchase Right granted to any person, the per share
exercise price shall be no less than 85% of the fair market value per
share on the date of grant; provided, however, that if such person
at the
time of the grant of such Stock Purchase Right, owns stock representing
more than ten percent (10%) of the voting power of all classes of stock
of
the Company or any Parent or Subsidiary, the per share exercise price
shall be no less than 100% of the fair market value per share on the
date
of the grant.
|
b. |
Fair
market value shall be determined by the Board in its discretion; provided,
however, that where there is an active public market for the Common
Stock,
the fair market value per share shall be determined as follows:
|
i. |
If
the Company's Common Stock is traded on an exchange or is quoted on
the
National Association of Securities Dealers, Inc. Automated Quotation
("NASDAQ") National Market System, then the closing or last sale price,
respectively, on the date of grant, as reported in the Wall Street
Journal
(or, if not so reported, as otherwise reported by the NASDAQ System).
|
ii. |
If
the Company's Common Stock is not traded on an exchange or on the NASDAQ
National Market System but is traded in the over-the-counter market,
then
the mean of the closing bid and asked prices on the date of grant as
reported in the Wall Street Journal (or, if not so reported, as otherwise
reported by the NASDAQ System).
|
c. |
The
consideration to be paid for the Shares to be issued upon exercise
of an
Option or Stock Purchase Right, including the method of payment, shall
be
determined by the Board and may consist entirely of cash, check,
promissory note or other deferred payment arrangement, other Shares
of
Common Stock having a fair market value on the date of surrender equal
to
the aggregate exercise price of the Shares as to which said Option
or
Stock Purchase Right shall be exercised, or any combination of such
methods of payment, or such other consideration and method of payment
for
the issuance of Shares to the extent permitted under applicable law.
In
making its determination as to the type of consideration to accept,
the
Board shall consider if acceptance of such consideration may be reasonably
expected to benefit the Company.
|
8. |
Options
.
|
a. |
Term
of Option
.
The term of each Option shall be ten (10) years from the date of grant
thereof or such shorter term as may be provided in the stock option
agreement relating to such Option; provided that the term of a
Nonstatutory Stock Option may, as provided in Section 8(b)(iv), be
extended for a period of up to six (6) months. However, in the case
of an
Option granted to an Employee who, at the time the Option is granted,
owns
stock representing more than ten percent (10%) of the voting power
of all
classes of stock of the Company or any Parent or Subsidiary, the term
of
the Option shall be five (5) years from the date of grant thereof or
such
shorter time as may be provided in the stock option agreement relating
to
such Option.
|
b. |
Exercise
of Option
.
|
i. |
Procedure
for Exercise; Rights as a Shareholder
.
Any Option granted under this Plan shall be exercisable at such times
and
under such conditions as determined by the Board, such as vesting
conditions and/or performance criteria with respect to the Company
and/or
the Optionee, and as shall be permissible under the terms of this Plan.
Notwithstanding anything herein to the contrary, no Option granted
hereunder shall have a vesting period in excess of five (5) years.
|
ii.
|
T
ermination
of Status as an Employee or Consultant
.
In the event of termination of an Optionee's Continuous Status as
an
Employee or Consultant (as the case may be), such Optionee may, but
only
within thirty (30) days after the date of such termination (but in
no
event later than the date of expiration of the term of such Option
as set
forth in the Option Agreement), exercise the Option to the extent
that
such Employee or Consultant was entitled to exercise it at the date
of
such termination. To the extent that such Employee or Consultant
was not
entitled to exercise the Option at the date of such termination,
or if
such Employee or Consultant does not exercise such Option (which
such
Employee or Consultant was entitled to exercise) within such thirty
(30)
day time period, the option shall terminate.
|
iv. |
Death
of Optionee
.
In the event of the death of an Optionee: (A) while the Optionee is
an
Employee or Consultant, (B) during the thirty (30) day period described
in
Section 8(b)(ii), or (C) during the one (1) year period described in
Section 8(b)(iii), the Option may be exercised, at any time within
one (1)
year following the date of death (but, in the case of an Incentive
Stock
Option, in no event later than the date of expiration of the term of
such
Incentive Stock Option as set forth in the Option Agreement), by the
Optionee's estate or by a person who acquired the right to exercise
the
Option by bequest or inheritance, but only to the extent of the right
to
exercise that had accrued at the time of death of the Optionee. To
the
extent that such Employee or Consultant was not entitled to exercise
the
Option at the date of death, or if such Employee, Consultant, estate
or
other person does not exercise such Option (which such Employee,
Consultant, estate or person was entitled to exercise) within the one
(1)
year time period specified in this Plan, the Option shall
terminate.
|
16. |
Amendment
and Termination
.
|
a. |
Amendment
.
The Board may amend this Plan from time to time in such respects as
the
Board may deem advisable; provided that the shareholders of the Company
must approve the following amendments or revisions within 12 months
before
or after the adoption of such revision or amendment:
|
i. |
any
increase in the number of Shares subject to this Plan, other than in
connection with an adjustment under Section 14 of this
Plan;
|
ii. |
any
change in the designation of the class of persons eligible to be granted
Options (to the extent such modification requires shareholder approval
in
order for the Plan to satisfy the requirements of Section 422(b) of
the
Code or to comply with the requirements of Rule 16b-3 promulgated under
the Exchange Act); or
|
iii. |
any
other revision or amendment if such revision or amendment requires
shareholder approval in order for this Plan to satisfy the requirements
of
Section 422(b) of the Code or to comply with the requirements of Rule
16b-3 promulgated under the Exchange Act if applicable to the Company.
|
c. |
Shareholder
Approval
.
If any amendment requiring shareholder approval under Section 16(a)
of
this Plan is made subsequent to the first registration of any class
of
equity securities by the Company under Section 12 of the Exchange Act,
such shareholder approval shall be solicited as described in Section
20 of
this Plan.
|
d. |
Suspension
and Termination
.
The Board may suspend or terminate this Plan at any time. No Options
or
Stock Purchase Rights may be granted while this Plan is suspended or
after
it is terminated.
|
e. |
Effect
of Amendment; Termination or Suspension
.
Any such amendment, termination or suspension of this Plan shall not
affect Options or Stock Purchase Rights already granted and such Options
or Stock Purchase Rights shall remain in full force and effect as if
this
Plan had not been amended, terminated or suspended, unless mutually
agreed
otherwise between the Optionee or Purchaser (as the case may be) and
the
Company, which agreement must be in writing and signed by the Optionee
or
Purchaser (as the case may be) and the
Company.
|
a. |
The
shareholders of the Company shall have approved this Plan within 12
months
before or after this Plan is adopted. Any shares purchased before
shareholder approval is obtained shall be rescinded if shareholder
approval is not obtained within 12 months before or after this Plan
is
adopted. Such shares shall not be counted in determining whether such
approval is obtained.
|
b. |
If
the Company registers any class of equity securities pursuant to Section
12 of the Exchange Act, any required approval of the shareholders of
the
Company obtained after such registration shall be solicited substantially
in accordance with Section 14(a) of the Exchange Act and the rules
and
regulations promulgated thereunder.
|
c. |
If
the Company registers any class of equity securities pursuant to Section
12 of the Exchange Act and if prior to such time either (x) the
shareholders of the Company did not approve this Plan or (y) the Company
did not solicit shareholder approval substantially in accordance with
Section 14(a) of the Exchange Act and the rules and regulations
promulgated thereunder, then the Company shall take all necessary actions
to qualify the Plan under Rule 16(b)(3) promulgated under the Exchange
Act
at or prior to the later of (A) the first annual meeting of shareholders
held subsequent to the first registration of any class of equity
securities of the Company under Section 12 of the Exchange Act or (B)
the
granting of an Option hereunder to an officer or director after such
registration.
|
a. |
The
written agreements evidencing Options or Stock Purchase Rights may
contain
such provisions as the Board shall determine (or pursuant to a separate
agreement) to the effect that if an Optionee or Purchaser elects to
sell
all or any Shares that the Optionee or Purchaser acquired upon the
exercise of an Option or Stock Purchase Right, then any proposed sale
of
such Shares by such Optionee or Purchaser shall be subject to a right
of
first refusal in favor of the Company.
|
b. |
The
Board may require, at its option, that a stock purchase agreement,
stock
option agreement, stock bonus agreement, or other agreement pursuant
to
this Plan grant the Company a repurchase option exercisable upon the
voluntary or involuntary termination of the Purchaser's employment
with
the Company for any reason (including death or disability). The repurchase
price shall be at the higher of the original purchase price or fair
value
of the Shares on the date of termination of employment. If the Board
so
determines, the purchase price for shares repurchased may be paid by
cancellation of any indebtedness of the Purchaser to the Company. The
repurchase option must be exercised by the Company within 90 days of
termination of employment for cash or cancellation of money indebtedness
for the Shares and the right shall terminate when the Company's Common
Stock becomes publicly traded. The Board may require such a repurchase
right in other events.
|
c. |
Certificates
representing shares issued upon exercise of Options or Stock Purchase
Rights shall bear a restrictive legend to the effect that the
transferability of such shares is subject to the restrictions contained
in
this Plan and the applicable written agreement between the Optionee
or
Purchaser and the Company.
|
Date: ____________________________ | Signed: __________________________________ |
Curt
Thornton, Chairman & CEO
|
|
Date: ____________________________ | Signed: __________________________________ |
Samuel
Tata,
Secretary
|
Provision
Interactive Technologies, Inc.
Unaudited
Proforma Income Statement
For
the year ended June 30, 2007
|
MailTec,
Inc.
|
Provision
Interactive
Technologies,
Inc.
|
Combined
|
|||||||
|
|
|
|
|||||||
Revenue
|
$
|
3,856
|
$
|
622,799
|
$
|
626,655
|
||||
|
||||||||||
Cost
of Goods Sold
|
-
|
(257,188
|
)
|
(257,188
|
)
|
|||||
|
||||||||||
Gross
Profit
|
3,856
|
365,611
|
369,467
|
|||||||
Operating
Expenses:
|
||||||||||
|
||||||||||
Selling,
general and administrative
|
34,337
|
860,709
|
895,046
|
|||||||
|
|
|
|
|||||||
Total
Operating Expenses
|
34,337
|
860,709
|
895,046
|
|||||||
|
||||||||||
Operating
Loss
|
(30,481
|
)
|
(495,098
|
)
|
(525,579
|
)
|
||||
|
||||||||||
Interest
expense
|
(31,999
|
)
|
(90,690
|
)
|
(122,689
|
)
|
||||
Miscellaneous
Income
|
20,248
|
20,248
|
||||||||
Other
Expense
|
(836,950
|
)
|
(836,950
|
)
|
||||||
|
||||||||||
Net
Loss
|
$
|
(62,480
|
)
|
$
|
(1,402,490
|
)
|
$
|
(1,464,970
|
)
|
Provision
Interactive Technologies, Inc.
Unaudited
Proforma Income Statement
For
the Six month period ended December 31, 2007
|
MailTec,
Inc.
|
Provision
Interactive
Technologies,
Inc.
|
Combined
|
|||||||
|
|
|
|
|||||||
Revenue
|
$
|
-
|
$
|
370,141
|
$
|
370,141
|
||||
|
||||||||||
Cost
of Goods Sold
|
-
|
(499,321
|
)
|
(499,321
|
)
|
|||||
|
||||||||||
Gross
Profit
|
-
|
(129,180
|
)
|
(129,180
|
)
|
|||||
|
||||||||||
Operating
Expenses:
|
||||||||||
|
||||||||||
Selling,
general and administrative
|
14,152
|
625,860
|
640,012
|
|||||||
|
|
|
|
|||||||
Total
Operating Expenses
|
14,152
|
625,860
|
640,012
|
|||||||
|
||||||||||
Operating
Loss
|
(14,152
|
)
|
(755,040
|
)
|
(769,192
|
)
|
||||
|
||||||||||
Other
Incone (expense):
|
||||||||||
Interest
expense
|
(21,620
|
)
|
(9,728
|
)
|
(31,348
|
)
|
||||
Miscellaneous
Income
|
-
|
-
|
-
|
|||||||
Other
Expense
|
-
|
(237,363
|
)
|
(237,363
|
)
|
|||||
|
||||||||||
Net
Loss
|
$
|
35,772
|
)
|
$
|
(1,002,131
|
)
|
$
|
(1,037,903
|
)
|
Provision
Interactive Technologies, Inc.
Unaudited
Proforma Balance Sheet
December
31, 2007
|
MailTec,
Inc.
|
Provision
Interactive
Technologies,
Inc.
|
Combined
|
|||||||
Assets
|
|
|
|
|||||||
|
|
|
|
|||||||
Cash
|
$
|
878
|
$
|
692,217
|
$
|
693,095
|
||||
Inventory
|
228,162
|
228,162
|
||||||||
Investments
|
20,000
|
20,000
|
||||||||
|
|
|
|
|||||||
Total
Current Assets
|
|
|
693,095
|
|||||||
|
||||||||||
PPE
|
45,956
|
45,956
|
||||||||
Intangibles
|
1,386,243
|
1,386,243
|
||||||||
Other
Assets
|
|
124,128
|
124,128
|
|||||||
Total
Assets
|
$
|
878
|
$
|
2,496,706
|
$
|
2,497,584
|
||||
|
||||||||||
Liabilities
& Stockholders Equity
|
||||||||||
|
||||||||||
Accounts
Payable and accrued liabilities
|
$
|
8,804
|
$
|
107,226
|
$
|
116,030
|
||||
Deferred
Income
|
52,140
|
52,140
|
||||||||
Loss
Contingency Payable
|
592,312
|
592,312
|
||||||||
|
|
|
|
|||||||
Total
Current Liabilities
|
8,804
|
751,678
|
760,482
|
|||||||
|
||||||||||
Notes
payable
|
|
1,982,323
|
1,982,323
|
|||||||
|
||||||||||
Total
Liabilities
|
8,804
|
2,734,001
|
2,742,805
|
|||||||
Stockholders
Equity
|
||||||||||
|
||||||||||
Common
Stock
|
3,248
|
20,879
|
24,127
|
|||||||
Additional
Paid in Capital
|
(11,174
|
)
|
7,393,621
|
7,382,447
|
||||||
Accumulated
Deficit
|
-
|
7,651,795
|
)
|
(7,651,795
|
)
|
|||||
|
||||||||||
Total
Stockholder Equity
|
(7,926
|
)
|
(237,295
|
)
|
(245,221
|
)
|
||||
|
|
|
|
|||||||
Total
Liabilities & Stockholders Equity
|
$
|
878
|
$
|
2,496,706
|
$
|
2,497,584
|