DELAWARE
|
23-2517953
|
|
(State
or other jurisdiction of
|
(IRS
Employer
|
|
Incorporation
or organization)
|
Identification
No.)
|
·
|
the
sufficiency of existing capital resources and our ability to raise
additional capital to fund cash requirements for future
operations;
|
·
|
uncertainties
involved in the rate of growth of our business and acceptance of any
products or services;
|
·
|
volatility
of the stock market, particularly within the technology sector;
and
|
·
|
general
economic conditions.
|
·
|
Subsequent
to June 30, 2008, the Company has raised approximately $1,500,000 from
accredited investors.
|
|
·
|
On
September 25, 2008, the Company announced that it had entered into an
agreement with L.A. Models, Inc., to create an exclusive modeling contest
giving users the opportunity to participate in a nationwide search that
could launch a modeling career. The contest will extend from
September 29 through December 31, 2008 and utilizes the facilities and
video backgrounds of MyStudio as well as the website of
Mystudio.net.
|
·
|
On
September 19, 2008, the Company announced that it planned to officially
launch its first MyStudio video recording studio in Scottsdale Fashion
Square, Scottsdale, Arizona, on September 29,
2008.
|
·
|
On
July 1, 2008, the Company entered into an agreement with EMI Music
Publishing for consumer use of licensed music in MyStudio
videos. The agreement gives the Company and users of MyStudio
access to EMI’s catalog of music spanning thousands of
compositions.
|
·
|
On
April 8, 2008, the Company contracted for the manufacture of its first
five MyStudio structures and announced plans to install those units in the
third quarter of 2008, marking the commencement of operations and the
expected generation of revenue.
|
·
|
On
December 5, 2007, the Company announced that its company information is
now available via Standard & Poor's Market Access Program, an
information distribution service that enables subscribing publicly
traded companies to have their company information
disseminated to users of Standard & Poor's Advisor
Insight. The company information to be made available through
this program includes share price, volume, dividends, shares outstanding,
company financial position, and earnings. Standard & Poor's
Advisor Insight is an Internet-based research engine used by more than
100,000 investment advisors. A public version of the site is
available at
www.advisorinsight.com
. In
addition, information about companies in Standard & Poor's Market
Access Program will also be available via S&P's Stock Guide database,
which is distributed electronically to virtually all major quote
vendors. As part of the program, a full description of Studio
One Media, Inc. has been published in the Daily News section of Standard
Corporation Records, a recognized securities manual for secondary trading
in approximately 38 states under the Blue Sky
Laws.
|
·
|
On
December 4, 2007, the Company announced that it had entered into a Lease
Agreement to occupy approximately 9,147 square feet of office space in
Scottsdale, Arizona. The Lease Agreement provides for a term of
5 years, with an option to renew for an additional 5 years. The
initial rent is $9,147 per month. The office space is situated
on two floors and will serve as the corporate headquarter for the
Company. In addition, the facilities will also house the
Company’s network operations center, video production facilities and
showroom. The Company expects to complete tenant improvements
at a cost of approximately $500,000 during the second and third quarters
of calendar year 2008. The Company presently occupies
approximately 5,400 square feet of space under a lease that terminates
June 30, 2008.
|
·
|
On
October 31, 2007, the Company launched a beta test version of its website,
mystudio.net
, which
includes
hundreds of musical and other video
performances. The Company expects to complete beta testing and
introduce the finalized website to the general public in June
2008.
|
●
|
ability
to commercialize MyStudio;
|
|
●
|
changes
in entertainment technology;
|
●
|
price
and availability of alternative entertainment available to the
public;
|
|
●
|
availability
and cost of technology and marketing
personnel;
|
●
|
our
ability to establish and maintain key relationships with industry
partners;
|
|
●
|
the
amount and timing of operating costs and capital expenditures relating to
maintaining our business, operations, and
infrastructure;
|
●
|
general
economic conditions and economic conditions specific to the entertainment
industry; and
|
|
●
|
the
ability to maintain a product margin on sales, given the early stage of
our market for our products.
|
●
|
rapidly
improve, upgrade and expand its business
infrastructures;
|
|
●
|
deliver
its product and services on a timely
basis;
|
●
|
maintain
levels of service expected by clients and customers;
|
|
●
|
maintain
appropriate levels of staffing;
|
●
|
maintain
adequate levels of liquidity; and
|
|
●
|
expand
and upgrade its technology, transaction processing systems and network
hardware or software or find third parties to provide these
services.
|
Year
Ended
June
30,
2008
|
Year
Ended
June
30, 2007
|
Year
Ended
June
30, 2006
|
Year
Ended
June
30,
2005
|
Year
Ended
June
30,
2004
|
||||||||||||||||
Cash
|
$
|
391,109
|
$
|
417,236
|
$
|
207
|
$
|
---
|
$
|
---
|
||||||||||
Operating
Revenue
|
$
|
---
|
$
|
---
|
$
|
---
|
$
|
---
|
$
|
---
|
||||||||||
Net
Loss
|
$
|
(8,616,973
|
)
|
$
|
(5,630,587
|
)
|
$
|
(107,973
|
)
|
$
|
(106,677
|
)
|
$
|
(107,613
|
)
|
|||||
Net
Loss per share of Common Stock
|
$
|
(0.71
|
)
|
$
|
(0.80
|
)
|
$
|
(0.08
|
)
|
$
|
(0.10
|
)
|
$
|
(0.10
|
)
|
|||||
Working
Capital (deficit)
|
$
|
157,652
|
$
|
383,310
|
$
|
(496,620
|
)
|
$
|
(1,322,130
|
)
|
$
|
(1,264,203
|
)
|
|||||||
Total
Assets
|
$
|
2,109,338
|
$
|
1,759,007
|
$
|
588,306
|
$
|
---
|
$
|
---
|
||||||||||
Total
Liabilities
|
$
|
505,010
|
$
|
385,477
|
$
|
1,078,526
|
$
|
1,322,130
|
$
|
1,264,203
|
||||||||||
Stockholder’s
Equity (deficit)
|
$
|
1,593,275
|
$
|
1,373,530
|
$
|
(490,490
|
)
|
$
|
(1,322,130
|
)
|
$
|
(1,264,203
|
)
|
DVGL
|
-
|
Prior
to January 12, 1998
|
DVUI
|
-
|
January
12, 1998 to May 18, 2004
|
DVSO
|
-
|
May
18, 2004 to April 20, 2006
|
SOMD
|
-
|
From
April 20, 2006
|
For the Fiscal Year Ending on June 30, 2008
|
High
|
Low
|
||||||
Quarter Ended June 30, 2008
|
5.50 | 3.80 | ||||||
Quarter Ended March 31, 2008
|
5.80 | 3.90 | ||||||
Quarter Ended December 31, 2007
|
6.25 | 4.05 | ||||||
Quarter Ended September 30, 2007
|
6.40 | 3.70 |
For the Fiscal Year Ending on June 30, 2007
|
High
|
Low
|
||||||
Quarter Ended June 30, 2007
|
6.80 | 4.20 | ||||||
Quarter Ended March 31, 2007
|
6.95 | 5.44 | ||||||
Quarter Ended December 31, 2006
|
6.90 | 3.75 | ||||||
Quarter Ended September 30, 2006
|
4.05 | 2.00 |
Age
|
Position
|
|||
Preston
J. Shea
|
60
|
Director,
President, CEO, Secretary
|
||
Kenneth
R. Pinckard
|
62
|
|
Director,
Vice President, CFO
|
|
Barry
M. Goldwater, Jr.
|
69
|
Director,
Chairman
|
||
Shelly
Yakus
|
62
|
Vice
President
|
||
Matthew
Long
|
42
|
Vice
President
|
Name
|
Age
|
Position
|
||
Lawrence
G. Ryckman
|
49
|
Director,
President, CEO, Secretary
|
Long Term
Compensation
|
||||||||||||||||||||||||||||||
Annual Compensation
|
A
wards
|
Payouts
|
||||||||||||||||||||||||||||
Name
and Principal Position
|
Fiscal
Year
|
Salary
($)
|
Bonus
($)
|
Other
Annual Compensation ($)
|
Restricted
Stock Award(s) ($)
|
Securities
Underlying Options/
SARs
(#)
|
LTIP
Payout
($)
|
All Other Compensation
($)
|
||||||||||||||||||||||
Preston
J. Shea President,
|
2008
|
-0- | -0- | -0- | -0- | -0- | -0- | $ | 32,670 | |||||||||||||||||||||
Secretary
|
2007
|
-0- | -0- | -0- | -0- | -0- | -0- | $ | 53,500 | |||||||||||||||||||||
Kenneth
R. Pinckard, Vice
|
2008
|
$ | 61,865 | -0- | -0- | -0- | -0- | -0- | $ | 5,280 | ||||||||||||||||||||
President,
Treasurer
|
2007
|
-0- | -0- | -0- | -0- | -0- | -0- | $ | 59,800 | |||||||||||||||||||||
Shelly
Yakus, Vice
|
2008
|
$ | 16,200 | -0- | -0- | -0- | -0- | -0- | $ | 5,280 | ||||||||||||||||||||
President
|
2007
|
-0- | -0- | -0- | -0- | -0- | -0- | $ | 6,000 | |||||||||||||||||||||
Matthew
Long, Vice
|
2008
|
$ | 90,000 | -0- | $ | 12,495 | -0- | -0- | -0- | $ | 29,020 | |||||||||||||||||||
President
|
2007
|
30,940 | -0- | -0- | -0- | -0- | -0- | $ | -0- | |||||||||||||||||||||
Lawrence
E. Meyers, Vice
|
2008
|
-0- | -0- | -0- | -0- | -0- | -0- | $ | -0- | |||||||||||||||||||||
President
|
2007
|
67,500 | -0- | -0- | -0- | -0- | -0- | $ | 6,000 | |||||||||||||||||||||
Lawrence
G. Ryckman,
|
2008
|
-0- | -0- | -0- | -0- | -0- | -0- | $ | 29,914 | |||||||||||||||||||||
President
of Studio One
|
2007
|
-0- | -0- | -0- | -0- | -0- | -0- | $ | 6,000 | |||||||||||||||||||||
Entertainment,
Inc.
|
Beneficial
Owner (1)
|
Amount
and Nature of Beneficial Ownership
|
Percent
of Class (2)
|
||||||
Preston
J. Shea
1
Yonge Street, Suite 1801
Toronto,
ON M5E 1W7
|
67,000
Direct
(4)
|
0.50 | % | |||||
Barry
M. Goldwater, Jr.
3104
E. Camelback Rd., #274
Phoenix,
AZ 85016
|
57,000Direct
(4)
|
0.43 | % | |||||
Kenneth
R. Pinckard
3104
E. Camelback Rd. #245
Phoenix,
AZ 85016
|
1,000 | 0.01 | % | |||||
Lawrence
G. Ryckman
13470
N. 85
th
Place
Scottsdale,
AZ 85260
|
5,129,500
Indirect
(3)
|
38.46 | % | |||||
Paul
D. Fisher
8956
Wonderland Ave
Los
Angeles, CA 90046
|
90,000
Direct
|
0.67 | % | |||||
Shelly
Yakus
1778
Lantana Drive
Minden,
NV 89423
|
50,000
Direct
|
0.37 | % | |||||
Matthew
Long
17197
N. 54
th
Avenue
Glendale,
AZ 85308
|
31,000
Direct
(5)
|
0.23 | % | |||||
Andrea
Dworshak
20701
N. Scottsdale Rd., #107-235
Scottsdale,
AZ 85255
|
700,000
Indirect
(6)
|
5.25 | % | |||||
Perry
D. Logan
420
Saint Andrews Court
Las
Vegas, NV 89144
|
1,443,105
Direct
|
10.82 | % | |||||
|
||||||||
Officers
and Directors as a group
(7
persons)
|
5,414,500
|
40.68 | % |
(1)
|
Except
as otherwise indicated, we believe that the beneficial owners of Common
Stock listed above, based on information furnished by such owners, have
sole investment and voting power with respect to such shares, subject to
community property laws where applicable. Beneficial ownership
is determined in accordance with the rules of the SEC and generally
includes voting or investment power with respect to
securities.
|
(2)
|
This
table is based on 13,212,398 shares of Common Stock outstanding as of June
30, 2008 plus options to purchase 125,000 shares granted to two directors
and one officer. Shares of Common Stock subject to options or
warrants currently exercisable, or exercisable within 90 days, are deemed
outstanding for purposes of computing the percentage of the person holding
such options or warrants, but are not deemed outstanding for purposes of
computing the percentage of any other
person.
|
(3)
|
The
shares indirectly attributed to Lawrence Ryckman are held by
affiliated entities.
|
(4)
|
Includes
Option to purchase 50,000 shares of Common Shares at $4.09 per share that
have been approved by the Board as of the date of filing of this
Report.
|
(5)
|
Includes
Option to purchase 25,000 shares of Common Shares at $4.09 per share that
have been approved by the Board as of the date of filing of this
Report.
|
(6)
|
The
shares beneficially owned by Andrea Dworshak are held through Digital
Crossings, LLC, an entity in which she is the sole member and
manager.
|
Exhibit No.
|
Description
|
3.1
|
Articles
of Incorporation, dated May 12, 1988. (a)
|
3.1
|
Certificate
of Amendment of Articles of Incorporation of Dimensional Visions
Incorporated dated January 16, 2006. (f)
|
3.2
|
Certificate
of Amendment of Articles of Incorporation of Elevation Media, Inc., dated
March 24, 2006. (f)
|
3.2
|
Bylaws.
(a)
|
3.3
|
Certificate
of Amendment of Certificate of Incorporation of Dimensional Visions
Incorporated dated January 22, 2004. (f)
|
4.1
|
Certificate
of Designation of Series A Convertible Preferred Stock, dated December 12,
1992. (a)
|
4.1
|
Form
of Warrant issued to participants in 2007 Private Placements
(g)
|
4.2
|
Certificate
of Designation of Series B Convertible Preferred Stock, dated December 22,
1993. (a)
|
4.3
|
Certificate
of Designation of Series P Convertible Preferred Stock, dated September
11, 1995. (a)
|
4.4
|
Certificate
of Designation of Series S Convertible Preferred Stock, dated
August 28, 1995. (a)
|
4.5
|
Certificate
of Designation of Series C Convertible Preferred Stock, dated November 2,
1995. (a)
|
4.6
|
Certificate
of Designation of Series D and Series E Convertible Preferred Stock dated
August 25, 1999. (a)
|
4.7
|
Form
of Warrant Agreement to debt holders, dated January 15, 1998.
(a)
|
4.8
|
Form
of Warrant Agreement to debt holders, dated April 8, 1998.
(a)
|
4.9
|
Form
of Warrant Agreement to participants in Private Placement dated April 8,
1998. (a)
|
Fiscal
2008 Fees
|
Fiscal
2007 Fees
|
|||||
Audit Fees (1)
|
$ |
32,800
|
$ |
17,000
|
||
Audit-Related Fees (2)
|
0
|
0
|
||||
Tax Fees (3)
|
0
|
0
|
||||
All Other Fees (4)
|
0
|
0
|
||||
Total Fees
|
$ |
32,800
|
$ |
17,000
|
1.
|
Audit
Fees. Consists of fees billed for professional services
rendered for the audits of Registrant's financial statements for the
fiscal years ended June 30, 2008 and 2007, and for review of the financial
statements included in Registrant's Quarterly Reports on Form 10-QSB for
those fiscal years.
|
2. |
Audit-Related
Fees. Consists of fees billed for services rendered to
Registrant for audit-related services, which generally include fees for
audit and review services in connection with a proposed spin-off
transaction, separate audits of employee benefit and pension plans, and ad
hoc fees for consultation on financial accounting and reporting
standards.
|
3. |
Tax
Fees. Consists of fees billed for services rendered to
Registrant for tax services, which generally include fees for corporate
tax planning, consultation and compliance.
|
4. |
All
Other Fees. Consists of fees billed for all other services
rendered to Registrant, which generally include fees for consultation
regarding computer system controls and human capital
consultations. No services were performed related to financial
information systems design and implementation for the fiscal years ended
June 30, 2008 and 2007.
|
STUDIO
ONE MEDIA, INC.
|
||
Date: September
29, 2008
|
By:
|
/s/ Preston
J. Shea,
|
Preston
J. Shea,
|
||
Title
President
|
STUDIO
ONE MEDIA, INC.
|
||
Date: September
29, 2008
|
By:
|
/s/ Preston
J. Shea,
|
Preston
J. Shea,
|
||
Title:
Director, President,
Secretary
|
STUDIO
ONE MEDIA, INC.
|
||
Date: September
29, 2008
|
By:
|
/s/ Kenneth
R. Pinckard
|
Kenneth
R. Pinckard
|
||
Title:
Director, Vice President, Chief Accounting Officer
|
INDEX TO THE FINANCIAL
STATEMENTS
|
PAGE
NUMBER
|
Independent
Auditor's Report
|
F-1
|
Financial
Statements
|
|
Consolidated
Balance Sheets
|
F-2
|
Consolidated
Statements of Operations
|
F-3
|
Consolidated
Statements of Stockholders' Equity
|
F-4
|
Consolidated
Statements of Cash Flows
|
F-5
|
Notes
to Financial Statements
|
F-7
- F-15
|
Cumulative
|
||||||||||||
July
1, 2002
|
||||||||||||
Year
Ended
|
Year
Ended
|
through
|
||||||||||
June
30, 2008
|
June
30, 2007
|
June
30,
|
||||||||||
2008
|
||||||||||||
Revenues
|
||||||||||||
Sales
|
$ | - | $ | - | $ | - | ||||||
Cost
of Sales
|
- | - | - | |||||||||
Gross
Profit
|
- | - | - | |||||||||
Operating
Expenses
|
||||||||||||
General
and Administrative Expenses
|
7,561,257 | 5,158,340 | 13,258,681 | |||||||||
Research
and Development
|
1,065,168 | 457,670 | 1,522,838 | |||||||||
Total
Operating Expenses
|
8,626,425 | 5,616,010 | 14,781,519 | |||||||||
Loss
from Operations
|
(8,626,425 | ) | (5,616,010 | ) | (14,781,519 | ) | ||||||
Other
Income (Expense)
|
||||||||||||
Interest
Expense
|
(14,553 | ) | (22,844 | ) | (312,800 | ) | ||||||
Other
Income
|
24,005 | - | 24,005 | |||||||||
Gain
on Extinguishment of Indebtedness
|
- | 8,267 | 381,683 | |||||||||
Total
Other Income (Expense)
|
9,452 | (14,577 | ) | 92,888 | ||||||||
Loss
before Income Taxes
|
(8,616,973 | ) | (5,630,587 | ) | (14,688,631 | ) | ||||||
Income
Tax Expense
|
- | - | - | |||||||||
Net
Loss
|
$ | (8,616,973 | ) | $ | (5,630,587 | ) | $ | (14,688,631 | ) | |||
Basic
Loss Per Share of Common Stock
|
$ | (0.71 | ) | $ | (0.80 | ) | ||||||
Weighted
Average Number of Shares Outstanding
|
12,179,418 | 7,077,032 |
Accumulated
|
Accumulated
|
|||||||||||||||||||||||||||||||
Deficit
|
Deficit
|
|||||||||||||||||||||||||||||||
Preferred
Stock
|
Common
Stock
|
Paid
In
|
Pre-Development
|
Development
|
Total
|
|||||||||||||||||||||||||||
Shares
|
Amount
|
Shares
|
Amount
|
Capital
|
Stage
|
Stage
|
Equity
|
|||||||||||||||||||||||||
Balance,
June 30, 2002
|
524,044 | $ | 524 | 1,065,984 | $ | 1,066 | $ | 23,343,180 | $ | (24,404,302 | ) | $ | - | $ | (1,059,532 | ) | ||||||||||||||||
Common
Shares surrendered
|
||||||||||||||||||||||||||||||||
and
cancelled
|
- | - | (36,458 | ) | (36 | ) | 36 | - | - | - | ||||||||||||||||||||||
Net
Loss
|
- | - | - | - | - | - | (118,808 | ) | (118,808 | ) | ||||||||||||||||||||||
Balance,
June 30, 2003
|
524,044 | 524 | 1,029,526 | 1,030 | 23,343,216 | (24,404,302 | ) | (118,808 | ) | (1,178,340 | ) | |||||||||||||||||||||
Common
Shares issued
|
||||||||||||||||||||||||||||||||
for
services
|
- | - | 29,000 | 29 | 21,721 | - | - | 21,750 | ||||||||||||||||||||||||
Net
Loss
|
- | - | - | - | - | - | (107,613 | ) | (107,613 | ) | ||||||||||||||||||||||
Balance,
June 30, 2004
|
524,044 | 524 | 1,058,526 | 1,059 | 23,364,937 | (24,404,302 | ) | (226,421 | ) | (1,264,203 | ) | |||||||||||||||||||||
Common
Shares issued
|
||||||||||||||||||||||||||||||||
for
services
|
- | - | 65,000 | 65 | 48,685 | - | - | 48,750 | ||||||||||||||||||||||||
Net
Loss
|
- | - | - | - | - | - | (106,677 | ) | (106,677 | ) | ||||||||||||||||||||||
Balance,
June 30, 2005
|
524,044 | 524 | 1,123,526 | 1,124 | 23,413,622 | (24,404,302 | ) | (333,098 | ) | (1,322,130 | ) | |||||||||||||||||||||
Common
Shares issued
|
||||||||||||||||||||||||||||||||
for
services
|
- | - | 300,000 | 300 | 332,200 | - | - | 332,500 | ||||||||||||||||||||||||
Common
Shares issued in
|
||||||||||||||||||||||||||||||||
purchase
of promissory notes
|
- | - | 839,227 | 839 | 313,274 | - | - | 314,113 | ||||||||||||||||||||||||
Common
Shares issued in
|
||||||||||||||||||||||||||||||||
purchase
of securities
|
- | - | 50,000 | 50 | 93,950 | - | - | 94,000 | ||||||||||||||||||||||||
Common
Shares issued for cash
|
478,571 | 479 | 198,521 | 199,000 | ||||||||||||||||||||||||||||
Net
Loss
|
- | - | - | - | - | - | (107,973 | ) | (107,973 | ) | ||||||||||||||||||||||
Balance,
June 30, 2006
|
524,044 | 524 | 2,791,324 | 2,792 | 24,351,567 | (24,404,302 | ) | (441,071 | ) | (490,490 | ) | |||||||||||||||||||||
Common
Shares issued
|
||||||||||||||||||||||||||||||||
for
services
|
- | - | 456,752 | 457 | 2,223,690 | - | - | 2,224,147 | ||||||||||||||||||||||||
Common
Shares issued for cash
|
- | - | 1,001,835 | 1,002 | 1,898,498 | - | - | 1,899,500 | ||||||||||||||||||||||||
Common
Shares for assets
|
- | - | 6,950,000 | 6,950 | 116,031 | - | - | 122,981 | ||||||||||||||||||||||||
Fair
value of warrants granted
|
- | - | - | - | 2,322,269 | - | - | 2,322,269 | ||||||||||||||||||||||||
Common
Shares issued in
|
||||||||||||||||||||||||||||||||
satisfaction
of debt
|
- | - | 162,828 | 162 | 925,548 | - | - | 925,710 | ||||||||||||||||||||||||
Net
Loss
|
- | - | - | - | - | - | (5,630,587 | ) | (5,630,587 | ) |
Balance,
June 30, 2007
|
524,044 | 524 | 11,362,739 | 11,363 | 31,837,603 | (24,404,302 | ) | (6,071,658 | ) | 1,373,530 | ||||||||||||||||||||||
Common
Shares issued
|
||||||||||||||||||||||||||||||||
for
services
|
- | - | 684,322 | 684 | 2,794,313 | - | - | 2,794,997 | ||||||||||||||||||||||||
Common
Shares issued for cash
|
- | - | 1,160,337 | 1,160 | 3,151,384 | - | - | 3,152,544 | ||||||||||||||||||||||||
Stock
offering costs
|
- | - | - | - | (147,000 | ) | - | - | (147,000 | ) | ||||||||||||||||||||||
Common
Shares for assets
|
- | - | 5,000 | 5 | 24,120 | - | - | 24,125 | ||||||||||||||||||||||||
Fair
value of warrants granted
|
- | - | - | - | 3,012,052 | - | - | 3,012,052 | ||||||||||||||||||||||||
Net
Loss
|
- | - | - | - | - | - | (8,616,973 | ) | (8,616,973 | ) | ||||||||||||||||||||||
Balance,
June 30, 2008
|
524,044 | $ | 524 | 13,212,398 | $ | 13,212 | $ | 40,672,472 | $ | (24,404,302 | ) | $ | (14,688,631 | ) | $ | 1,593,275 |
Cumulative
|
||||||||||||
Year
Ended
|
Year
Ended
|
July
1, 2002 through
|
||||||||||
June
30, 2008
|
June
30, 2007
|
June
30, 2008
|
||||||||||
Cash
Flows From Operating Activities
|
||||||||||||
Net
Loss
|
$ | (8,616,973 | ) | $ | (5,630,587 | ) | $ | (14,688,631 | ) | |||
Adjustments
to reconcile to cash from
|
||||||||||||
operating
activities:
|
||||||||||||
Depreciation
and amortization
|
45,099 | 8,968 | 54,067 | |||||||||
Common
stock issued for services
|
2,794,997 | 2,224,147 | 5,040,894 | |||||||||
Fair
value of warrants granted
|
3,012,052 | 2,322,269 | 5,334,321 | |||||||||
Changes
in Operating Assets & Liabilities:
|
||||||||||||
Accrued
Interest Receivable
|
(23,166 | ) | 24,760 | (55,701 | ) | |||||||
Notes
Receivable
|
15,911 | 229,741 | (184,752 | ) | ||||||||
Prepaid
Expenses
|
76,031 | 5,647 | 81,678 | |||||||||
Investments
- Securities
|
- | 94,000 | - | |||||||||
Deposits
|
(23,230 | ) | - | (29,630 | ) | |||||||
Accounts
Payable
|
130,486 | (96,353 | ) | (41,039 | ) | |||||||
Net
Cash Used in Operating Activities
|
(2,588,793 | ) | (817,408 | ) | (4,488,793 | ) | ||||||
Cash
Flows from Investing Activities
|
||||||||||||
Purchase
of Property and Equipment
|
(398,475 | ) | (165,924 | ) | (564,399 | ) | ||||||
Purchase
of Other Assets
|
(34,744 | ) | (827,883 | ) | (862,627 | ) | ||||||
Net
Cash Used in Investing Activities
|
(433,219 | ) | (993,807 | ) | (1,427,026 | ) | ||||||
Cash
Flows from Financing Activities
|
||||||||||||
Issuance
of Common Stock
|
3,152,544 | 1,899,500 | 6,040,677 | |||||||||
Repayment
of Notes Payable
|
(9,659 | ) | - | (9,659 | ) | |||||||
Stock
Offering Costs Paid
|
(147,000 | ) | - | (147,000 | ) | |||||||
Issuance
of Notes Payable
|
- | 328,744 | 422,892 | |||||||||
Net
Cash from Financing Activities
|
2,995,885 | 2,228,244 | 6,306,910 | |||||||||
Net
Increase (Decrease) in Cash
|
(26,127 | ) | 417,029 | 391,091 | ||||||||
Cash,
Beginning of Period
|
417,236 | 207 | 18 | |||||||||
Cash,
End of Period
|
$ | 391,109 | $ | 417,236 | $ | 391,109 | ||||||
Supplemental
Cash Flow Disclosure:
|
||||||||||||
Cash
Paid For:
|
||||||||||||
Interest
Expense
|
$ | - | $ | - | $ | 230,842 | ||||||
Income
Taxes
|
$ | - | $ | - | $ | - | ||||||
Non
Cash Financing Activities:
|
||||||||||||
Common
stock issued for assets
|
$ | 24,125 | $ | 122,981 | $ | 147,136 | ||||||
Equipment
purchased under capital lease
|
$ | 9,759 | $ | - | $ | 9,759 |
June
30, 2008
|
June
30, 2007
|
|||||||
Accounts
Payable
|
$ | 180,000 | $ | 219,990 | ||||
Outstanding Manufacturing Orders | 127,921 | 0 | ||||||
Accrued
Interest
|
35,438 | 15,100 | ||||||
Other Accrued
Expenses
|
15,000 | 0 | ||||||
Total
|
$ | 358,359 | $ | 235,090 |
|
Rates
|
June
30, 2008
|
June
30, 2007
|
||||||||
Related Party Loan
|
10%
|
$ | 108,319 | $ | 104,502 | ||||||
Convertible Debenture
|
|
14
%
|
49,385 | 45,885 | |||||||
Equipment
Lease
|
12
%
|
7,336 | 0 | ||||||||
Total
|
$ | 165,040 | $ | 150,387 |
Allocated
|
Outstanding
|
|||||||
Series
A Preferred
|
100,000 | 15,500 | ||||||
Series
B Preferred
|
200,000 | 3,500 | ||||||
Series
C Preferred
|
1,000,000 | 13,404 | ||||||
Series
D Preferred
|
375,000 | 130,000 | ||||||
Series
E Preferred
|
375,000 | 275,000 | ||||||
Series
P Preferred
|
600,000 | 86,640 | ||||||
Total
Preferred Stock
|
2,650,000 | 524,044 |
Number
of Shares
|
Weighted
Average Exercise Price
|
|||||||
Outstanding
as of July 1, 2006
|
- | $ | 0.00 | |||||
Granted
|
850,163 | 3.18 | ||||||
Exercised
|
- | 0.00 | ||||||
Cancelled
|
- | 0.00 | ||||||
Outstanding
as of June 30, 2007
|
850,163 | 3.18 | ||||||
Granted
|
1,677,706 | 3.83 | ||||||
Exercised
|
(54,507 | ) | 2.91 | |||||
Cancelled
|
- | 0.00 | ||||||
Outstanding
at June 30, 2008
|
2,473,362 | $ | 3.63 |
Warrants
Outstanding
|
Warrants
Exercisable
|
|||||||||||||||||||
Year
|
Exercise
Price
|
Number
shares outstanding
|
Weighted
Average Contractual Life (Years)
|
Number
Exercisable
|
Weighted
Average Exercise Price
|
|||||||||||||||
2007
|
$ | 3.18 | 820,163 | 0.50 | 820,163 | $ | 3.18 | |||||||||||||
2008
|
$ | 3.83 | 1,653,199 | 1.50 | 1,653,199 | $ | 3.83 | |||||||||||||
Total
|
2,473,362 | 2,473,362 |
6-30-08
|
6-30-07
|
|||||||
Deferred tax assets:
|
||||||||
Intangible assets
|
$ | 251,944 | $ | 251,944 | ||||
Net operating loss carry
forwards
|
8,994,974 | 8,011,500 | ||||||
$ | 9,246,918 | $ | 8,583,750 | |||||
Net deferred tax asset
|
$ | 9,246,918 | $ | 8,583,750 | ||||
Valuation allowance
|
(9,246,918 | ) | ( 8,583 , 750 | ) | ||||
Net
deferred tax asset reported
|
$ | -- | $ | -- |
6-30-08 | 6-30-07 | |||||||
Book loss from operations
|
$ | (3,015,941 | ) | $ | (1,970,705 | ) | ||
Options and warrants issued for services
|
1,054,218 | 812,794 | ||||||
Common stock issued for services | 978,249 | 778,451 | ||||||
Valuation allowance
|
983,474 | 379,460 | ||||||
$ | -- | $ | -- |
Computer software | $ | 46,251 | ||
Website costs | 91,375 | |||
Video backgrounds | 4,312 | |||
Technology | 575,871 | |||
Patents and trademarks | 143,968 | |||
Accumulated amortization | (3,854 | ) | ||
Net Intangible Assets | $ | 857,923 |
Furniture and equipment | $ | 15,708 | ||
Office equipment and computers | 191,859 | |||
Kiosks | 313,565 | |||
Vehicles | 29,125 | |||
Leasehold improvements | 42,168 | |||
592,425 | ||||
Accumulated depreciation | (44,355 | ) | ||
Net Property and Equipment | $ | 548,070 |
Subsidiaries
|
Jurisdiction
|
|
Studio
One Entertainment, Inc.
|
Arizona
|
Date: September
29, 2008
/s/ Preston
J. Shea
----------------------------
Preston
J. Shea, President
|
Date: September
29, 2008
/s/ Kenneth
R. Pinckard
-------------------------------
Kenneth
R. Pinckard
Chief
Accounting Officer
|
/s/ Preston
J. Shea
-----------------------------
Preston
J. Shea
President
September
29, 2008
|
/s/ Kenneth
R. Pinckard
------------------------------
Kenneth
R. Pinckard
Principal
Accounting Officer
September
29, 2008
|