DELAWARE
|
7374
|
94-3370795
|
||
State
or jurisdiction of
incorporation
or organization
|
(Primary
Standard Industrial
Classification
Code Number)
|
(I.R.S.
Employer Identification No.)
|
Approximate
date of proposed sale to the public:
|
From
time to time after this Registration Statement is declared
effective
|
Title
of each class of securities
to
be registered
|
Amount
to
be
registered
|
Proposed
maximum
offering
price
per
share
|
Proposed
maximum
aggregate
offering
price
|
Amount
of registration
fee
|
Common
Stock, par value
$0.0004
per share
|
Approx.
4,423,660
|
$0.80(1)
|
$3,538,28
|
$108.65
|
(1)
|
Pursuant
to Rule 457(c), the proposed maximum offering price per share is
estimated
for the purpose of calculating the amount of the registration fee
and is
based on the last reported sale price of our Common Stock on September
12,
2007, as quoted on the NASD Over-The-Counter Bulletin Board.
|
|
Page
|
|||
Prospectus
Summary
|
1
|
|||
Risk
Factors
|
6
|
|||
Special
Note Regarding Forward Looking Statements
|
12
|
|||
Use
Of Proceeds
|
13
|
|||
Management’s
Discussion and Analysis of Financial Conditions and Results of
Operations
|
14
|
|||
Business
|
21
|
|||
Description
of Property
|
28
|
|||
Directors,
Executive Officers, Promoters and Control Persons
|
29
|
|||
Corporate
Governance
|
31
|
|||
Executive
Compensation
|
33
|
|||
Security
Ownership of Certain Beneficial Owners and Management
|
35
|
|||
Dividend
Policy
|
37
|
|||
Market
for Common Equity and Related Stockholder Matters
|
38
|
|||
Selling
Stockholders
|
39
|
|||
Certain
Relationships and Transactions and Related Party
Transactions
|
40
|
|||
Description
of Securities
|
41
|
|||
Plan
of Distribution
|
43
|
|||
Legal
Proceedings
|
45
|
|||
Interest
of Named Experts and Counsel
|
45
|
|||
Disclosure
of Commission Position of Indemnification For Securities Act
Liabilities
|
45
|
|||
Changes
In and Disagreements with Accountants on Accounting and Financial
Disclosure
|
46
|
|||
Legal
Matters
|
46
|
|||
Experts
|
46
|
|||
Where
You Can Find More Information
|
46
|
|||
Financial
Statements
|
47
|
|||
Information
Not Required In The Prospectus
|
74
|
|||
Signatures
|
79
|
Common
Stock Offered by the Selling Stockholders
|
Up
to 4,423,660 shares of Common Stock
|
Common
Stock Currently Outstanding
(1)
|
33,856,805
shares
|
|
|
Use
of Proceeds
|
The
selling stockholders will receive the proceeds from the sale
of shares of
Common Stock. We will not receive any of the proceeds from the
sale of
shares of Common Stock offered by this prospectus.
|
|
|
Risk
Factors
|
See
“Risk Factors” for a discussion of factors you should carefully consider
before deciding to invest in shares of our Common
Stock.
|
|
|
OTCBB
Trading Symbol
|
ATYG.OB
|
o
|
8,660,019
shares of Common Stock issuable upon exercise of outstanding warrants
with
exercise prices ranging from $1.00 to
$2.60;
|
o
|
134,084
shares of Common Stock issuable upon exercise of outstanding options
with
exercise prices ranging from $0.42 to $37.08;
and
|
o
|
8,374,201
shares of Common Stock reserved for issuance under our 2004 Employee
Stock
Incentive Plan.
|
Statements of Operations Data:
|
6 Months Ended
June 30,
(Unaudited)
|
Year Ended
December 31,
(Audited)
|
|||||||||||
2007
|
2006
|
2006
|
2005
|
||||||||||
Revenue
|
$
|
281,716
|
$
|
—
|
$
|
39,706
|
$
|
—
|
|||||
Cost
of sales
|
(193,691
|
)
|
—
|
(68,000
|
)
|
—
|
|||||||
Gross
Profit (Loss)
|
88,025
|
—
|
(28,294
|
)
|
—
|
||||||||
Operating
expenses
|
(1,486,601
|
)
|
(794,991
|
)
|
(
1,926,455
|
)
|
(218,626
|
)
|
|||||
Operating
loss
|
(1,398,576
|
)
|
(794,991
|
)
|
(1,954,749
|
)
|
(218,626
|
)
|
|||||
Net
interest/other income(expense)
|
(28,796
|
)
|
1,532
|
(35,741
|
)
|
22,987
|
|||||||
Other
financing charges
|
(1,415,181
|
)
|
—
|
—
|
—
|
||||||||
Loss
before discontinued operations
|
(2,842,553
|
)
|
(793,459
|
)
|
(1,990,490
|
)
|
(195,639
|
)
|
|||||
Discontinued
operations
|
—
|
(42,752
|
)
|
173,853
|
23,730
|
||||||||
Net
loss from operations
|
(2,842,553
|
)
|
(836,236
|
)
|
(1,816,637
|
)
|
(171,909
|
)
|
|||||
Comprehensive
Loss attributable to common shareholders
|
(2,988,652
|
)
|
(836,236
|
)
|
(1,817,767
|
)
|
(175,791
|
)
|
|||||
|
|||||||||||||
Basic
and diluted loss per share before discontinued operations
|
$
|
(0.11
|
)
|
$
|
(0.03
|
)
|
$
|
(0.09
|
)
|
$
|
(0.02
|
)
|
|
Basic
and diluted loss per share
|
$
|
(0.11
|
)
|
$
|
(0.03
|
)
|
$
|
(0.08
|
)
|
$
|
(0.02
|
)
|
Balance Sheet Data:
|
At June 30
(Unaudited)
|
At December 31
(Audited)
|
|||||||||||
|
2007
|
2006
|
2006
|
2005
|
|||||||||
Working
capital
|
$
|
999,916
|
$
|
205,222
|
$
|
(694,336
|
)
|
$
|
(365,431
|
)
|
|||
Total
assets
|
4,895,835
|
2,531,130
|
1,672,429
|
1,200,026
|
|||||||||
Long
term obligations (net of discount of $2,429,775)
|
70,225
|
—
|
—
|
—
|
|||||||||
Stockholders’
equity
|
3,593,696
|
1,295,820
|
772,437
|
415,583
|
o
|
Our
executive officers or directors or their affiliates may have an economic
interest in, or other business relationship with, partner companies
that
invest in us; and
|
o
|
Our
executive officers or directors or their affiliates may have interests
in
entities that provide products or services to
us.
|
o
|
Our
executive officers or directors may have a conflict between our current
interests and their personal financial and other interests in another
business venture;
|
o
|
Our
executive officers or directors may have conflicting fiduciary duties
to
us and the other entity; and
|
o
|
The
terms of transactions with the other entity may not be subject to
arm’s
length negotiations and therefore may be on terms less favorable
to us
than those that could be procured through arm’s length
negotiations.
|
o
|
actual
or anticipated fluctuations in revenue or operating
results;
|
o
|
changes
in market valuation of companies in our industry
generally;
|
o
|
announcements
of research activities and technology innovations or new products
or
services by us or our competitors;
|
o
|
failure
to meet expectations of
performance;
|
o
|
developments
in or disputes regarding copyrights, trademarks, patents and other
proprietary rights; and
|
o
|
general
economic conditions.
|
o
|
New
services being offered by our
competitors;
|
o
|
Developments
or disputes concerning intellectual property proprietary
rights;
|
o
|
Our
failing to achieve our operational milestones;
and
|
o
|
Changes
in our financial conditions or securities or analysts’
recommendations.
|
o
|
Whether
or not our products are accepted by the marketplace and the pace
of any
such acceptance;
|
o
|
Our
ability to continue to grow our Tools and Enterprise
businesses;
|
o
|
Improvements
in the technologies of our
competitors;
|
o
|
Changing
economic conditions; and
|
o
|
Other
factors, some of which will be outside of our
control.
|
1)
|
Directly
to initial pilot customers, who will serve as final beta test
opportunities for the Company’s systems, software monitoring and incident
management systems;
|
2)
|
Agent
companies, who are strategic partners and will represent the Company
in
specific regions in defining strategic reseller and onboarding
partners;
|
3)
|
Onboarding
partners who have the internal capabilities to select and technically
audit, harden, stress-test, and document complex software systems;
and
|
4)
|
Reseller
channel partners who will be the backbone of the Company’s sales strategy.
With existing large customer bases of large and complex software
systems,
resellers will be provided the advanced AtlasTG tools and systems
to
monitor and support highly complex software systems on an ongoing
basis.
|
1)
|
Directly
to initial pilot customers, who will serve as final beta test
opportunities for the Company’s systems, software monitoring and incident
management systems;
|
2)
|
Agent
companies, who are strategic partners and will represent the Company
in
specific regions in defining strategic reseller and onboarding
partners;
|
3)
|
Onboarding
partners who have the internal capabilities to select and technically
audit, harden, stress-test, and document complex software systems;
and
|
4)
|
Reseller
channel partners who will be the backbone of the Company’s sales strategy.
With existing large customer bases of large and complex software
systems,
resellers will be provided the advanced AtlasTG tools and systems
to
monitor and support highly complex software systems on an ongoing
basis.
|
Name
|
|
Age
|
|
Position
|
|
Officer/Director
Since
|
|
|
|
|
|
|
|
Robert
E. Altinger
|
|
45
|
|
Director
and Chairman of the Board
|
|
August,
2005
|
|
|
|
|
|
|
|
Andrew
J E Berger
|
|
46
|
|
Director
|
|
June
2006
|
|
|
|
|
|
|
|
W.
Gordon Blankstein
|
|
57
|
|
Director
|
|
August,
2005
|
|
|
|
|
|
|
|
Robert
C. Gardner
|
|
66
|
|
Director
|
|
August,
2005
|
|
|
|
|
|
|
|
Peter
B. Jacobson
|
|
46
|
|
Director
and CEO
|
|
June,
2005
CEO
since August 2005
|
|
|
|
|
|
|
|
B.S.P.
(Paddy) Marra
|
|
61
|
|
Director
and CFO
|
|
December
2005
CFO
since Sept. 2005
|
|
|
|
|
|
|
|
Michael
T. Murphy
|
|
39
|
|
Chief
Operating Officer
|
|
July
2006
|
o
|
Understanding
generally accepted accounting principles, or GAAP, and financial
statements;
|
o
|
Assessing
the general application of GAAP principles in connection with our
accounting for estimates, accruals and
reserves;
|
o
|
Analyzing
and evaluating our financial statements;
and
|
o
|
Understanding
our internal controls and procedures for financial
reporting;
|
|
o
|
Attract
the highest caliber of talent required for the success of our
business;
|
|
|
|||
|
o
|
Retain
those individuals capable of achieving challenging performance
standards;
|
|
|
|||
|
o
|
Incent
our executives to strive for superior company wide and individual
performance; and
|
|
|
|||
|
o
|
Align
management and stockholder interests over both the short and
long-term.
|
Name
and
Principal
Position
|
Year
|
Salary
($)
|
Bonus
($)
|
Stock
Awards
($)
|
Option
Awards
($)
|
Non-
Equity
Incentive
Plan
Compen-
sation
($)
|
Change
in
Pension
Value
and
Nonqualified
Deferred
Compensation
Earnings
|
All
other
Compen-
sation
($)
|
Total
($)
|
Peter
B. Jacobson,
Chief
Executive Officer, President and Director
|
2006
|
$100,000(1)
|
-0-
|
-0-
|
-0-
|
-0-
|
-0-
|
-0-
|
$100,000
|
Robert
Altinger, Executive Chairman
|
2006
|
$145,000(1)
|
-0-
|
-0-
|
-0-
|
-0-
|
-0-
|
-0-
|
$145,000
|
B.S.P.
(Paddy) Marra, Chief Financial Officer and Director
|
2006
|
$100,000(1)
|
-0-
|
-0-
|
-0-
|
-0-
|
-0-
|
-0-
|
$100,000
|
Name
and Address of Beneficial Owner
|
Shares
Beneficially Owned
(1)
|
Percent
of Class (2)
|
|||||
Directors
and Officers:
|
|||||||
Michael
T. Murphy
2812
West Lake Sammamish Pkwy NE
Redmond,
WA 98052
|
4,338,636
|
(3)
|
12.8
|
%
|
|||
Robert
Altinger
The
Ridge
31st
March Street
Gharghur,
Malta
|
1,575,000
|
(4)
|
4.7
|
%
|
|||
Peter
Jacobson
111
Via Quito
Newport
Beach, CA 92663-5503
|
1,575,000
|
(5)
|
4.7
|
%
|
|||
W.
Gordon Blankstein
8011
240 St.
Vancouver,
B.C., Canada
|
600,000
|
(6)
|
1.8
|
%
|
|||
Robert
C. Gardner
2153,
349 West Georgia St.
Vancouver,
B.C., Canada
|
500,000
|
1.5
|
%
|
||||
Officers
and Directors as a group (7 persons)
|
6,638,636
|
(7)
|
19.6
|
%
|
|||
5%
Shareholders:
|
|||||||
West
Coast Opportunity Fund, LLC
2151
Alessandro Drive, Suite 100
Ventura,
CA 93001
|
13,000,000
|
(8)
|
32.2
|
%
|
|||
Robert
Blankstein
8032
Government Rd.
Burnaby,
B.C., Canada
|
4,017,750
|
(9)
|
11.6
|
%
|
|||
WebConsult
Limited
Bankhaus
Carl Spangler
Schwatzstr
17 A 5030, Austria
|
2,202,274
|
6.5
|
%
|
||||
Pharaoh
Properties Corporation
Alves
De Souza Houman Colart
6
Cours De Rive
1204
Geneva, Switzerland
|
2,002,272
|
5.9
|
%
|
2007
|
2007
|
2006
|
2006
|
2005
|
2005
|
|
High
|
Low
|
High
|
Low
|
High
|
Low
|
|
First
Quarter
|
$1.05
|
$0.85
|
$1.80
|
$1.50
|
$1.40
|
$0.90
|
Second
Quarter
|
$1.01
|
$0.75
|
$1.70
|
$1.46
|
$1.35
|
$0.72
|
Third
Quarter
|
$1.60
|
$1.10
|
$1.75
|
$1.26
|
||
Fourth
Quarter
|
$1.19
|
$0.90
|
$1.80
|
$1.25
|
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
|
|||||||
Equity
Compensation Plans approved by security
holders
at December 31, 2005
|
50,334
|
$
|
6.53
|
5,702,221
|
||||||
Equity
Compensation Plans approved by security
holders
at December 31, 2006
|
134,084
|
$
|
3.10
|
6,123,867
|
Selling
Stockholder
|
Number
of Shares Owned Prior to the Offering
|
Number
of Warrants Owned Prior to the Offering(1)
|
Number
of Shares Being Offered for Sale
|
Number
of Shares Owned After the Offering
|
|||||||||
West
Coast Opportunity Fund, LLC (2)
|
6,500,000
|
|
6,500,000
|
3,770,000
|
2,730,000
|
||||||||
Petroleum
Corporation of Canada Limited
|
1,100,000
|
300,000
|
406,000
|
694,000
|
|||||||||
311466
Alberta Ltd.
|
200,000
|
0
|
58,000
|
142,000
|
|||||||||
Jim
Dubois
|
100,000
|
0
|
29,000
|
71,000
|
|||||||||
Peter
Maclean
|
200,000
|
(3)
|
0
|
29,000
|
171,000
|
||||||||
Hazel
Bennett
|
50,000
|
0
|
14,500
|
35,500
|
|||||||||
Henri
Shohet
|
50,000
|
0
|
14,500
|
35,500
|
|||||||||
Michael
Wilson
|
50,000
|
0
|
14,500
|
35,500
|
|||||||||
Georgina
Jacobson
|
40,000
|
20,000
|
23,200
|
16,800
|
|||||||||
Charles
Nye
|
30,000
|
(4)
|
0
|
5,800
|
24,200
|
||||||||
Timothy
Biggio
|
4,000
|
2,000
|
1,160
|
2,840
|
|||||||||
Roman
Haas
|
100,000
|
0
|
29,000
|
71,000
|
|||||||||
Margaret
Haas
|
100,000
|
0
|
29,000
|
71,000
|
o
|
on
any national securities exchange, or other market on which our
Common
Stock may be listed at the time of
sale;
|
o
|
in
the over-the-counter market;
|
o
|
in
transactions otherwise than on these exchanges or systems or in
the
over-the-counter market;
|
o
|
through
block trades in which the broker or dealer so engaged will attempt
to sell
the shares as agent, but may position and resell a portion of the
block as
principal to facilitate the
transaction;
|
o
|
through
purchases by a broker or dealer as principal and resale by such
broker or
dealer for its account pursuant to this
prospectus;
|
o
|
in
ordinary brokerage transactions and transactions in which the broker
solicits purchasers;
|
o
|
through
options, swaps or derivatives;
|
o
|
in
privately negotiated transactions;
|
o
|
in
transactions to cover short sales;
|
o
|
through
a combination of any such methods of sale;
and
|
o
|
and
any other method permitted pursuant to applicable
law.
|
|
|
Page
|
|
|
|
Report
of Independent Registered Public Accounting Firm
|
|
48
|
|
|
|
Consolidated
Balance Sheets
|
|
49
|
|
|
|
Unaudited
Consolidated Statements of Operations and Comprehensive
Loss
|
|
50
|
|
|
|
Audited Consolidated Statements of Operations and Comprehensive Loss |
51
|
|
Consolidated
Statements of Cash Flows
|
|
52
|
|
|
|
Consolidated
Statements of Stockholders’ Equity (Deficit)
|
|
54
|
|
|
|
Notes
to Consolidated Financial Statements
|
|
55
|
Tribeworks,
Inc.
Redmond,
Washington
REPORT
OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
We
have audited the accompanying balance sheets of Tribeworks, Inc.
as of
December 31, 2006 and 2005 and the related statements of operations,
stockholders’ equity and cash flows for the years then ended. These
financial statements are the responsibility of the Company’s management.
Our responsibility is to express an opinion on these financial statements
based on our audits.
We
conducted our audits in accordance with the standards of the Public
Company Accounting Oversight Board (United States). Those standards
require that we plan and perform the audits to obtain reasonable
assurance
about whether the financial statements are free of material misstatement.
An audit includes examining, on a test basis, evidence supporting
the
amounts and disclosures in the financial statements. An audit also
includes assessing the accounting principles used and significant
estimates made by management, as well as evaluating the overall financial
statement presentation. We believe that our audits provide a reasonable
basis for our opinion.
In
our opinion, the financial statements referred to above present fairly,
in
all material respects, the financial position of Tribeworks, Inc.
as of
December 31, 2006 and 2005 and the results of its operations, stockholders
equity and its cash flows for the years then ended in conformity
with
accounting principles generally accepted in the United States of
America.
The
accompanying financial statements have been prepared assuming that
the
Company will continue as a going concern. As discussed in Note 2
to the
financial statements, the Company has limited cash. In addition,
the
Company’s significant operating losses raise substantial doubt about its
ability to continue as a going concern. Management’s plans regarding those
matters also are described in Note 2. The financial statements do
not
include any adjustments that might result from the outcome of this
uncertainty.
/s/
Williams & Webster, P.S.
Williams
& Webster, P.S.
Certified
Public Accountants
Spokane,
Washington
March
23, 2007
|
ASSETS
|
June
30,
2007
(unaudited)
|
December
31, 2006
(audited)
|
December
31, 2005
(audited)
|
|||||||
Current
Assets
|
||||||||||
Cash
|
$
|
581,470
|
$
|
130,991
|
52,344
|
|||||
Cash
Escrow Deposit
|
1,500,000
|
—
|
—
|
|||||||
Accounts
receivable
|
83,868
|
10,229
|
—
|
|||||||
VAT
receivable
|
24,356
|
40,705
|
—
|
|||||||
Prepaid
expenses
|
42,136
|
23,731
|
21,083
|
|||||||
Total
Current Assets
|
2,231,830
|
205,656
|
73,427
|
|||||||
|
|
|
|
|||||||
Other
Assets
|
|
|
|
|||||||
Equipment
and furniture, net
|
259,059
|
209,854
|
—
|
|||||||
Software
development, net
|
597,457
|
421,727
|
—
|
|||||||
IT
Technology, net
|
1,298,220
|
835,192
|
—
|
|||||||
Customer
list and Trademarks, net
|
509,269
|
—
|
—
|
|||||||
Loans
to Atlas Technology Group Holdings Ltd.
|
—
|
—
|
1,073,744
|
|||||||
Net
assets of discontinued operations
|
—
|
—
|
52,855
|
|||||||
Total
Other Assets
|
2,664,005
|
1,466,773
|
1,126,599
|
|||||||
|
||||||||||
Total
Assets
|
$
|
4,895,835
|
$
|
1,672,429
|
$
|
1,200,026
|
||||
|
|
|
|
|||||||
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
|
|
|
|||||||
|
|
|
|
|||||||
Current
Liabilities
|
|
|||||||||
Accounts
payable
|
$
|
664,252
|
$
|
552,971
|
$
|
220,499
|
||||
Accrued
expenses
|
380,152
|
150,999
|
39,302
|
|||||||
Income
taxes payable
|
2,391
|
5,440
|
3,882
|
|||||||
Loans
payable, related parties
|
65,119
|
70,582
|
—
|
|||||||
Loan
payable
|
120,000
|
120,000
|
175,175
|
|||||||
Net
liabilities of discontinued operations
|
—
|
—
|
345,585
|
|||||||
Total
Current Liabilities
|
1,231,914
|
899,992
|
784,443
|
|||||||
|
|
|
|
|||||||
Term
Liabilities
|
||||||||||
Term
Loan (net of unamortized discount of $2,429,775)
|
70,225
|
—
|
—
|
|||||||
|
|
|
|
|||||||
Commitments
and Contingencies
|
—
|
—
|
—
|
|||||||
|
|
|
|
|||||||
Stockholders’
Equity
|
||||||||||
Redeemable
convertible preferred stock
|
—
|
—
|
34
|
|||||||
Common
stock: $.0004 par value, 200,000,000 shares authorized, 30,571,805
(2006
- 25,081,805) shares issued and outstanding respectively
|
12,230
|
10,024
|
8,635
|
|||||||
Additional
paid-in capital
|
12,079,873
|
6,272,168
|
4,098,902
|
|||||||
Accumulated
(deficit)
|
(8,353,117
|
)
|
(5,510,539
|
)
|
(3,691,988
|
)
|
||||
Other
comprehensive income (loss)
|
(145,290
|
)
|
784
|
—
|
||||||
Total
Stockholders’ Equity
|
3,593,696
|
772,437
|
415,583
|
|||||||
TOTAL
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
$
|
4,895,835
|
$
|
1,672,429
|
$
|
1,200,026
|
|
Six
Months Ended June 30,
|
Three
Months Ended June 30,
|
|||||||||||
|
2007
|
2006
|
2007
|
2006
|
|||||||||
|
|
|
|
|
|||||||||
REVENUES
|
$
|
281,716
|
$
|
—
|
$
|
175,903
|
$
|
—
|
|||||
|
|||||||||||||
COST
OF SALES
|
193,691
|
—
|
109,980
|
—
|
|||||||||
|
|||||||||||||
GROSS
PROFIT
|
88,025
|
—
|
65,923
|
—
|
|||||||||
|
|||||||||||||
OPERATING
EXPENSES
|
|||||||||||||
IT
software development and support
|
642,336
|
374,096
|
406,959
|
270,117
|
|||||||||
Sales
and marketing
|
131,931
|
44,524
|
65,616
|
32,292
|
|||||||||
Depreciation
and amortization
|
134,478
|
—
|
111,956
|
—
|
|||||||||
General
and administrative
|
577,856
|
376,371
|
266,877
|
227,297
|
|||||||||
|
1,486,601
|
794,991
|
851,408
|
529,706
|
|||||||||
|
|||||||||||||
INCOME
(LOSS) FROM OPERATIONS
|
(1,398,576
|
)
|
(794,991
|
)
|
(785,485
|
)
|
(529,706
|
)
|
|||||
|
|||||||||||||
Interest
income
|
2,066
|
2,288
|
2,022
|
—
|
|||||||||
Interest
Expense
|
(30,862
|
)
|
(756
|
)
|
(19,569
|
)
|
(179
|
)
|
|||||
Other
financing charges
|
(1,415,181
|
)
|
—
|
(1,415,181
|
)
|
—
|
|||||||
|
(1,443,977
|
)
|
1,532
|
(1,432,728
|
)
|
(179
|
)
|
||||||
|
|||||||||||||
INCOME
(LOSS) BEFORE INCOME TAXES
|
(2,842,553
|
)
|
(793,459
|
)
|
(2,218,213
|
)
|
(529,885
|
)
|
|||||
|
|||||||||||||
INCOME
TAXES
|
(25
|
)
|
(25
|
)
|
(
8
|
)
|
(25
|
)
|
|||||
NET
INCOME (LOSS) AFTER TAXES from continuing operations
|
(2,842,578
|
)
|
(793,484
|
)
|
(2,218,221
|
)
|
(529,910
|
)
|
|||||
Loss
from discontinued operations
|
—
|
(42,752
|
)
|
—
|
(12,555
|
)
|
|||||||
OTHER
COMPREHENSIVE INCOME (LOSS)
|
|
|
|
|
|||||||||
Foreign
Exchange translation gains (losses)
|
(146,074
|
)
|
—
|
12,375
|
$
|
(756
|
)
|
||||||
COMPREHENSIVE
INCOME (LOSS)
|
$
|
(2,988,652
|
)
|
$
|
(836,236
|
)
|
$
|
(2,205,846
|
)
|
$
|
(543,221
|
)
|
|
|
|||||||||||||
EARNINGS
(LOSS) PER COMMON SHARE, BASIC AND DILUTED
|
|||||||||||||
Continuing
Operations
|
$
|
(0.11
|
)
|
$
|
(0.03
|
)
|
$
|
(0.08
|
)
|
$
|
(0.02
|
)
|
|
Discontinued
Operations
|
$
|
—
|
$
|
(0.00
|
)
|
$
|
—
|
$
|
(0.00
|
)
|
|||
|
|
|
|||||||||||
WEIGHTED AVERAGE NUMBER OF COMMON SHARES OUTSTANDING, BASIC AND
DILUTED
|
27,175,972
|
22,329,420
|
27,886,805
|
22,329,420
|
|
2006
|
2005
|
|||||
REVENUES
|
$
|
39,706
|
$
|
—
|
|||
|
|||||||
COST
OF REVENUE
|
68,000
|
—
|
|||||
|
|||||||
GROSS
PROFIT (LOSS)
|
(28,294
|
)
|
—
|
||||
|
|||||||
EXPENSES
|
|||||||
Marketing
and advertising
|
136,260
|
—
|
|||||
IT
software development
|
859,780
|
—
|
|||||
General
and administrative
|
650,236
|
194,896
|
|||||
Depreciation
|
106,326
|
—
|
|||||
Total
Expenses
|
1,752,602
|
194,896
|
|||||
|
|||||||
LOSS
FROM OPERATIONS
|
(1,780,896
|
)
|
(194,896
|
)
|
|||
|
|||||||
OTHER
INCOME (EXPENSE)
|
|||||||
Interest
expense
|
(36,209
|
)
|
—
|
||||
Interest
and other income
|
468
|
22,987
|
|||||
Total
Other Income/Expenses
|
(35,741
|
)
|
22,987
|
||||
|
|
|
|||||
NET
LOSS
|
(1,816,637
|
)
|
(171,909
|
)
|
|||
|
|
|
|||||
INCOME
TAX EXPENSE
|
(1,914
|
)
|
(3,882
|
)
|
|||
NET
LOSS
|
(1,818,551
|
)
|
(175,791
|
)
|
|||
|
|
|
|||||
LOSS
FROM CONTINUING OPERATIONS
|
(1,992,404
|
)
|
(199,521
|
)
|
|||
|
|
|
|||||
INCOME
FROM DISCONTINUED OPERATIONS
|
173,853
|
23,730
|
|||||
OTHER
COMPREHENSIVE INCOME (LOSS)
|
|
|
|||||
Foreign
exchange translation
|
784
|
|
|||||
COMPREHENSIVE
LOSS
|
(1,817,767
|
)
|
(175,791
|
)
|
|||
|
|
|
|||||
NET
LOSS PER SHARE OF COMMON STOCK:
|
|
|
|||||
BASIC
AND DILUTED FROM CONTINUING OPERATIONS
|
(0.09
|
)
|
(0.02
|
)
|
|||
NET
LOSS PER SHARE OF COMMON STOCK:
|
|
|
|||||
BASIC
AND DILUTED FROM DISCONTINUED OPERATIONS
|
0.01
|
—
|
|||||
|
|
|
|||||
WEIGHTED
AVERAGE NUMBER OF SHARES OF COMMON
STOCK
OUTSTANDING, BASIC AND DILUTED
|
22,582,863
|
10,325,995
|
|
Six
Months Ended
June
30, (unaudited)
|
Years
Ended
December,
31 (audited)
|
|||||||||||
|
2007
|
2006
|
2006
|
2005
|
|||||||||
CASH
FLOWS FROM OPERATING ACTIVITIES
|
|
|
|||||||||||
Net
(Loss)
|
(2,842,578
|
)
|
(793,484
|
)
|
(1,992,404
|
)
|
(199,521
|
)
|
|||||
Net
(Loss) after taxes from discontinued operations
|
—
|
(42,752
|
)
|
173,853
|
23,730
|
||||||||
|
(2,842,578
|
)
|
(836,236
|
)
|
(1,818,551
|
)
|
(175,791
|
)
|
|||||
Adjustments
to reconcile net loss to net cash (used) by operating
activities:
|
|||||||||||||
Depreciation
and amortization
|
134,478
|
58,425
|
104,587
|
—
|
|||||||||
Equity
issued for financing expense
|
1,415,181
|
—
|
8,651
|
—
|
|||||||||
Changes
in assets and liabilities
|
|
||||||||||||
(Increase)
decrease in accounts receivable
|
(73,639
|
)
|
—
|
10,229
|
—
|
||||||||
(Increase)
decrease in VAT receivable
|
16,349
|
—
|
—
|
—
|
|||||||||
(Increase)
decrease in prepaid expenses
|
(18,405
|
)
|
18,767
|
9,476
|
19,943
|
||||||||
Increase
(decrease) in accounts payable
|
111,281
|
160,715
|
10,480
|
—
|
|||||||||
Increase
(decrease) in accrued expenses
|
229,153
|
145,681
|
(153,915
|
)
|
—
|
||||||||
Increase
(decrease) in taxes payable
|
(3,149
|
)
|
—
|
1,558
|
3,882
|
||||||||
Net
cash provided (used) by discontinued operations
|
—
|
—
|
(169,610
|
)
|
90,777
|
||||||||
Total
adjustments
|
1,811,249
|
383,588
|
(
178,544
|
)
|
114,602
|
||||||||
Net
cash provided (used) by operating activities
|
(1,031,329
|
)
|
(452,648
|
)
|
(1,997,095
|
)
|
(
61,189
|
)
|
|||||
|
|
|
|
|
|||||||||
CASH
FLOWS FROM INVESTING ACTIVITIES
|