Edgar Filing: IMMEDIATEK INC

e10qsb

UNITED STATES SECURITES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-QSB

(Mark One)


þ		QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended September 30, 2006


o		TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE EXCHANGE ACT

For the transition period from to

Commission file number: 000-26073

IMMEDIATEK, INC.

(Exact name of small business issuer as specified in its charter)


Nevada		86-0881193

(State or other jurisdiction of incorporation or		(IRS Employer Identification No.)
organization)

10488 Brockwood Road
Dallas, Texas 75238

(Address of principal executive offices)

(972) 852-2876
(Issuer’s telephone number)

(Former name, former address and former fiscal year, if changed since last report)

Check whether the issuer (1) filed all reports required to be filed by Section 13 or 15(d) of the Exchange Act during the past 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes þ No o

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes o No þ

As of September 30, 2006 and November 10, 2006, the issuer had 474,807 shares of common stock outstanding.

Transitional Small Business Disclosure Format (check one): Yes o No þ

IMMEDIATEK, INC.

TABLE OF CONTENTS


	Page
Introduction		1
Forward-Looking Statements		2
Part I – Financial Information		3
Item 1. Financial Statements		3
Condensed Consolidated Balance Sheet at September 30, 2006		3
Condensed Consolidated Statements of Operations for the three months ended September 30, 2006 (unaudited), the period from January 1, 2006 to June 7, 2006 (unaudited), the period from June 8, 2006 to September 30, 2006 (unaudited); and the three and nine months ended September 30, 2005 (restated) (unaudited)		4
Condensed Consolidated Statements of Cash Flow for the three months ended September 30, 2006 (unaudited), the period from January 1, 2006 to June 7, 2006 (unaudited), the period from June 8, 2006 to September 30, 2006 (unaudited) and the three and nine months ended September 30, 2005 (restated) (unaudited)		5
Notes to Condensed Consolidated Financial Statements (unaudited)		6
Item 2. Management’s Discussion and Analysis or Plan of Operation		27
Item 3. Controls and Procedures		37
Part II – Other Information		39
Item 6. Exhibits		39
Certification of Principal Executive Officer
Certification of Principal Financial Officer
Certification Required by 18 U.S.C. Section 1350

INTRODUCTION

Unless the context otherwise indicates, all references in this Quarterly Report on Form 10-QSB to the “Company,” “Immediatek,” “we,” “us,” “our” or “ours” or similar words are to Immediatek, Inc. and its direct, wholly-owned subsidiary, DiscLive, Inc. Accordingly, there are no separate financial statements for DiscLive, Inc.

Change in Control

On June 8, 2006, Immediatek issued and sold, and Radical Holdings LP purchased, 4,392,286 shares of Series A Convertible Preferred Stock of Immediatek for an aggregate purchase price of $3.0 million, or $0.68 per share of Series A Convertible Preferred Stock, pursuant to the Securities Purchase Agreement, as amended, or the Purchase Agreement, by and among Immediatek, Radical Holdings LP, or Radical, and the other parties thereto. The Series A Convertible Preferred Stock is, at the option of the holders of the Series A Convertible Preferred Stock, convertible at any time into that aggregate number of full shares of Immediatek common stock representing 95% of the total common stock outstanding after giving effect to the conversion.

A holder of a share of the Series A Convertible Preferred Stock is entitled to vote on all matters required or permitted to be voted upon by the stockholders of Immediatek. Each holder of a share of the Series A Convertible Preferred Stock is entitled to the number of votes equal to the largest number of full shares of Immediatek common stock into which all shares of the Series A Convertible Preferred Stock held by that holder could be converted. As a result and as of June 8, 2006, a change in control of Immediatek occurred because Radical beneficially owns 95% of the outstanding securities entitled to vote on matters required or permitted to be submitted to the stockholders of Immediatek.

Additionally, for so long as any shares of the Series A Convertible Preferred Stock originally issued under the Purchase Agreement remain outstanding, the holders of a majority-in-interest of the shares of the Series A Convertible Preferred Stock originally issued under the Purchase Agreement then outstanding have the right to designate all the persons to serve as directors on the board of directors of Immediatek and its subsidiaries.

Reverse Stock Split

At the close of business on June 6, 2006, the Company effected a 100-for-1 reverse stock split of its then outstanding common stock. After giving effect to the reverse stock split, each stockholder of record immediately prior to the reverse stock split holds one one-hundredth of the shares they held before the reverse stock split. All fractional shares were rounded up to the next whole number. Accordingly, all references in this Quarterly Report on Form 10-QSB to numbers of shares of Company common stock, including those relating to prior periods, have been adjusted to reflect the reverse stock split.

New Basis of Accounting

As a result of the change in control of Immediatek by virtue of the purchase of the Series A Convertible Preferred Stock by Radical, we have “pushed down” our basis to a proportionate amount of our underlying assets and liabilities acquired based on the estimated fair market values of the assets and liabilities. The primary changes to the balance sheet reflect:

	•		adjustments to our fixed assets to reflect a step-up in basis of those assets;

	•		the recording of a value for our trade names, trade marks and covenants not to compete;

	•		adjustments to historical goodwill to reflect goodwill arising from the push down accounting adjustments;

	•		the recording of a value for assets held for sale;

	•		the recording of a value for our deferred tax asset and liability; and

	•		an increase in additional paid-in capital from these adjustments.

The primary changes to the statements of operations are:

	•		an increase in net operating loss due to a higher level of depreciation from the increase in the depreciable basis of fixed assets; and

	•		an increase in net operating loss due to a higher level of amortization related to the increase in the amortizable basis of intangible assets.

The increases in net loss due to higher levels of depreciation and amortization from the increase in the depreciable and amortizable basis of fixed assets and intangible assets, as applicable, were offset in cash used in operations by corresponding non-cash adjustments.

Due to the impact of the changes resulting from the “push down” accounting adjustments described above, the statements of operations and the statements of cash flow presentations separate our 2006 results and cash flows into two periods: (1) the period ending on June 7, 2006, which was the day prior to the consummation of the sale of the Series A Convertible Preferred Stock, and (2) the period beginning on June 8, 2006 utilizing the new basis of accounting. The results and cash flows are further separated by a heavy black line to indicate the effective date of the new basis of accounting.

FORWARD-LOOKING STATEMENTS

This Quarterly Report on Form 10-QSB and the materials incorporated by reference into this Quarterly Report on Form 10-QSB include “forward-looking statements” intended to qualify for the safe harbor from liability established by the Private Securities Litigation Reform Act of 1995. These forward-looking statements generally can be identified as such because the context of the statement includes words such as we “believe,” “expect,” “anticipate,” “will,” “should” or other words of similar import. Similarly, statements in this Quarterly Report on Form 10-QSB that describe our objectives, plans or goals also are forward-looking statements. These statements include those made on matters such as our financial condition, litigation, accounting matters, our business, our efforts to grow our business and increase efficiencies, our efforts to use our resources judicially, our efforts to implement new financial software, our liquidity and sources of funding and our capital expenditures. All forward-looking statements are subject to certain risks and uncertainties that could cause actual results to differ materially from those in the forward-looking statements. The forward-looking statements included in this Quarterly Report on Form 10-QSB are made only as of the date of this report. Certain factors that could cause actual results to differ include, among others:

	•		our inability to continue as a going concern;

	•		our history of losses, which are likely to continue;

	•		our utilization of funds received in a manner that is accretive;

	•		our ability to generate sufficient funds from operating activities to fund our operations,

	•		our ability to obtain a sufficient number of contracts to record live content,

	•		changes in anticipated levels of sales of our products;

	•		dependence on third party manufacturers and contractors;

	•		changes in technology that may make our products less attractive or obsolete;

	•		difficulties in developing and marketing new products; and

	•		changes in conditions affecting the economy generally.

For a discussion of these and other risks and uncertainties that could cause actual results to differ materially from those contained in our forward-looking statements, please refer to “Risk Factors” in our Annual Report on Form 10-KSB for the year ended December 31, 2005.

PART I – FINANCIAL INFORMATION

Item 1. Financial Statements

Immediatek, Inc.

Condensed Consolidated Balance Sheet


	September 30, 2006
	(unaudited)
Assets

Current assets:
Cash	$	1,230,500
Accounts receivable		1,328
Prepaid expenses and other current assets		6,587

Total current assets		1,238,415


Fixed assets, net		140,812
Assets held for sale		30,810
Intangible assets, net		39,027
Goodwill		1,765,493
Deferred tax asset, net		64,464


Total Assets	$	3,279,021


Liabilities and Stockholders’ Deficit

Current liabilities:
Accounts payable	$	541
Accrued liabilities		316,327
Accrued interest		10,801
Convertible notes payable		100,000

Total current liabilities		427,669


Deferred tax liability		64,464


Total Liabilities		492,133


Series A Convertible Preferred Stock (conditionally redeemable) — 4,392,286 authorized, issued and outstanding; $0.001 par value liquidation/redemption preference of $0.68		3,000,000

Stockholders’ Deficit:
Common stock, $0.001 par value, 500,000,000 shares authorized, 474,807 shares issued and outstanding		475
Additional paid-in capital (deficit)		(94,614	)
Accumulated deficit		(118,973	)

Total Stockholders’ Deficit		(213,112	)


Total Liabilities, Preferred Stock and Stockholders’ Deficit	$	3,279,021

See accompanying notes to unaudited condensed consolidated financial statements.

Immediatek, Inc.

Condensed Consolidated Statements of Operations


	For the Three Months Ended						For the Nine Months Ended
	September 30,						September 30,
	2006			2005			2006						2005
				(restated)									(restated)
	(unaudited)			(unaudited)			(unaudited)						(unaudited)
				(see Note 4)						(see Note 4)
							Successor			Predecessor
	Successor			Predecessor			June 8 - September 30			January 1 - June 7			Predecessor
Revenues	$	7,235		$	35,018		$	26,975		$	19,451		$	111,814
Cost of sales		12,709			62,053			20,181			43,584			114,658


Gross margin		(5,474	)		(27,035	)		6,794			(24,133	)		(2,844	)

Expenses:
General and administrative expenses		15,322			34,976			20,781			34,903			174,915
Consulting services		5,995			8,636			5,995			—			26,847
Professional fees		35,547			6,783			55,806			328,347			76,203
Salaries and benefits		67,227			24,421			98,752			89,130			167,657
Non-cash stock compensation		—			2,500			—			3,410			54,501
Non-cash consulting expense		—			—			—			—			37,680
Depreciation and amortization		12,624			78,897			15,491			2,755			196,612
(Gain) loss on extinguishment of debt		—			—			(69,219	)		43,056			46,000
Gain on settlement of accounts payable		—			—			—			(140,525	)		—

Total expenses		136,715			156,213			127,606			361,076			780,415


Net operating loss	$	(142,189	)	$	(183,248	)	$	(120,812	)	$	(385,209	)	$	(783,259	)

Other income (expense):
Interest income (expense), net		1,838			(53,394	)		1,839			(73,276	)		(131,808	)


Net loss	$	(140,351	)	$	(236,642	)	$	(118,973	)	$	(458,485	)	$	(915,067	)


Deemed dividend related to beneficial conversion feature on Series A convertible preferred stock		—			—			(3,000,000	)		—			—


Net loss attributable to common stockholders	$	(140,351	)	$	(236,642	)	$	(3,118,973	)	$	(458,485	)	$	(915,067	)


Weighted average number of common shares outstanding — basic and fully diluted		474,807			324,078			388,140			388,140			318,089


Basic and diluted loss per common share attributable to common stockholders	$	(0.30	)	$	(0.73	)	$	(8.04	)	$	(1.18	)	$	(2.88	)

See accompanying notes to unaudited condensed consolidated financial statements.

Immediatek, Inc.

Condensed Consolidated Statements of Cash Flow


	For the Three Months Ended						For the Nine Months Ended
	September 30,						September 30,
	2006			2005			2006						2005
				(restated)									(restated)
	(unaudited)			(unaudited)			(unaudited)						(unaudited)
				(see Note 4)						(see Note 4)
							Successor			Predecessor
	Successor			Predecessor			June 8 - September 30			January 1 - June 7			Predecessor
Cash flows from operating activities
Net loss	$	(140,351	)	$	(236,642	)	$	(118,973	)	$	(458,485	)	$	(915,067	)
Depreciation and amortization		12,624			78,897			15,491			2,755			196,612
Non-cash interest expense		—			7,386			—			12,353			25,788
Non-cash consulting fees		—			—			—			—			37,680
Non-cash stock compensation		—			2,500			—			3,410			54,501
(Gain) loss on extinguishment of debt		—			—			(69,219	)		43,056			46,000
Adjustments to reconcile net loss to net cash (used in) provided by operating activities:
Accounts receivable		2,817			—			2,672			(4,000	)		73,281
Prepaid expenses and other current assets		3,415			11,857			28,315			(26,000	)		25,108
Accounts payable		(415,144	)		85,819			(549,204	)		61,233			84,931
Accrued liabilities		(12,382	)		44,909			(209,017	)		17,267			102,005
Accrued interest		(124	)		23,031			(124	)		47,895			46,068

Net cash (used in) provided by operating activities		(549,145	)		17,757			(900,059	)		(300,516	)		(223,093	)

Cash flows from investing activities
Purchase of fixed assets		(22,645	)		—			(22,645	)		(2,476	)		—

Net cash used in investing activities		(22,645	)		—			(22,645	)		(2,476	)		—

Cash flows from financing activities
Cash deficit		—			—			—			2,951			—
Legal fees paid for equity issuance		—			(64,045	)		—			—			(64,045	)
Payments on notes payable		—			(9,400	)		(528,149	)		(18,606	)		(245,600	)
Proceeds from notes payable		—			61,000			—			347,000			516,500
Proceeds from issuance of Series A convertible preferred stock		—			—			2,653,000			—			—

Net cash (used in) provided by financing activities		—			(12,445	)		2,124,851			331,345			206,855

Net (decrease) increase in cash		(571,790	)		5,312			1,202,147			28,353			(16,238	)
Cash — beginning		1,802,290			—			28,353			—			21,550

Cash — ending	$	1,230,500		$	5,312		$	1,230,500		$	28,353		$	5,312


Supplemental disclosures:
Interest paid	$	—		$	—		$	—		$	—		$	—
Income taxes paid	$	—		$	—		$	—		$	—		$	—

Number of shares issued for consulting services		—			500			—			—			3,140
Value of shares issued for consulting services	$	—		$	2,500		$	—		$	—		$	40,180

Number of shares issued for settlement of contingencies		—			—			—			108,662			—
Value of shares issued for settlement of contingencies	$	—		$	—		$	—		$	1,521,268		$	—

Number of shares issued for conversion of notes payable		—			—			—			42,040			7,000
Value of shares issued for conversion of notes payable	$	—		$	—		$	—		$	636,640		$	126,000

Number of shares issued for acquisition of assets		—			—			—			—			16,000
Value of shares issued for acquisition of assets	$	—		$	—		$	—		$	—		$	288,000

See accompanying notes to unaudited condensed consolidated financial statements.

IMMEDIATEK, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

SEPTEMBER 30, 2006

(Unaudited)

NOTE 1 – RESTATEMENT OF PRIOR YEARS’ CONSOLIDATED FINANCIAL STATEMENTS

In connection with the preparation of our audit of fiscal 2005 and a due diligence process conducted by an investor, we determined that there were errors in accounting treatment and reported amounts in our previously filed consolidated financial statements for the years ended December 31, 2005, 2004 and 2003. As a result, we restated our consolidated financial statements for those years in amendments to our Annual Reports on Forms 10-KSB for the years ended December 31, 2005 and 2004, which were filed on July 18, 2006 and July 20, 2006, respectively, with the Securities and Exchange Commission.

As a result of the restatement, we are designing internal procedures and controls for purposes of the preparation and certification of our consolidated financial statements going forward. In this process, we identified certain errors in accounting determinations and judgments, which have been reflected in the restated consolidated financial statements.

Summary of Restatements by Category

The restated consolidated financial statements include adjustments related primarily to the following:

Common Stock Issued to Officers for Intellectual Property. During the first quarter of 2003, the Company issued 181,004 shares of its $0.001 par value common stock to its officers in exchange for intellectual property. Pursuant to Statement of Financial Accounting Standards (“SFAS”) No. 142, “Goodwill and Other Intangible Assets,” assets acquired independently are to be recorded at their current fair values. At the time of the transaction, there was not a readily available fair value to the intellectual property acquired and, therefore, value was assessed using the actual costs attributable to the asset based on documentation provided by the officers. The fair value of the shares given as consideration for the intellectual property exceeded the asset value by $2,335,081, which was recorded as compensation. Upon subsequent review of the transaction, the Company determined that an independent valuation of the consideration paid was appropriate given the magnitude of the excess value received. Pursuant to the aforementioned valuation, prepared by an independent third party, the Company restated its 2003 financial statements with the filing of the 2005 financial statements, reflecting a decrease in compensation expense in the amount of $2,226,479 in order to reflect the new value attributable to the consideration paid. It was subsequently determined that it was inappropriate to revalue this transaction. As a result, the restated accounting treatment has been rescinded and the amounts have been adjusted to the original accounting treatment based on fair market value of the underlying shares that were exchanged in the transaction.

Warrants and Options. During the year ended December 31, 2004, the Company issued warrants and options to purchase up to 49,756 shares of Company common stock to various individuals in exchange for consulting services provided to the Company. As of December 31, 2005 and 2004, no expense had been recorded. The warrants and options were subsequently valued at $1,272,522 using the Black-Scholes option pricing model. The Company recorded the expense in its restated 2004 annual financial statements filed with the 2005 financial statements. Upon further review of the transactions, it was noted that the restated adjustments did not properly account for options and warrants issued to third-party consultants on the appropriate measurement date. Furthermore, certain of the warrants were issued in connection with a private placement memorandum and the sale of common stock. As such, the fair market value of the warrants issued with common stock should have been ascribed a value and recorded to additional paid-in capital accordingly. The amount originally recorded as the restatement, $1,272,522, has been reversed in the restated financial statements. See further discussions regarding the restated accounting treatment for options and warrants in separate paragraphs below.

IMMEDIATEK, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS – CONTINUED
SEPTEMBER 30, 2006
(Unaudited)

Payroll Tax. The Company restated its 2003 and 2004 financial statements to reflect additional payroll tax liabilities resulting from reclassification of compensatory disbursements. Historically, the Company has taken the position whereby all compensation paid to individuals was non-employee compensation. Upon review of the Internal Revenue Code and information located in IRS publication 15-A, the Company determined that it was appropriate to reclassify all such payments as employee compensation reportable on form W-2 and accrue for all unpaid tax and related penalties and interest associated with the reclassification. The resulting expense and addition to accrued liabilities totaled $12,833 and $52,926 for the years ended December 31, 2004 and 2003, respectively.

Sales Tax. During 2006, the Company evaluated all state reporting requirements with respect to its revenue and corresponding sales tax requirements. Deficiencies were identified during this process resulting in additional expense of $22,990 in 2005 and a reduction in the previously recorded expense for 2004 of $9,172.

Mechanicals and Royalties. During 2006, the Company determined that mechanicals and royalties had not properly been accrued for the related revenue transactions. As a result of this review, additional cost of sales expense and accrued liabilities were recorded in the amount of $20,550 and $13,731 for 2004 and 2005, respectively.

Assets Acquired from Moving Records, LLC. The Company erroneously recorded goodwill related to the assets acquired from Moving Records, LLC during 2005. Goodwill is not appropriate in an asset acquisition. As such, the amount was reclassified to Intellectual Property with a one year amortizable life based on the relative fair market value of the assets acquired. Amortization expense was recorded in the amount of $198,150 in the 2005 restated financial statements. There was, however, no impact on Accumulated Deficit for 2005 due to the fact that all the Moving Records, LLC assets were considered to be impaired at December 31, 2005. Thus, the impairment charge of the goodwill originally recorded offsets the amortization expense that should have been recorded during the year.

Loss on Forgiveness of Debt related to certain assets purchased. On February 28, 2005, the Company issued 7,000 shares of common stock in exchange for the extinguishment of $80,000 of debt related to certain assets acquired from Moving Records, LLC. The fair market value of the shares was $126,000. A loss on extinguishment of debt in the amount of $46,000 was recorded in the restated 2005 financial statements.

Common Stock Issued on Behalf of the Company for Consulting Services. During 2003, an employee stockholder of the Company transferred personally owned common stock of the Company to third party consultants. The transfer was assumed to be on behalf of the Company and was recorded as a deemed contribution and consulting expense in the restated financial statements. The resulting charge to accumulated deficit was $54,766, which represents the fair market value of the shares.

Common Stock Issued on Behalf of the Company for Conversion of Note Payable. During 2003, an employee stockholder of the Company transferred personally owned common stock of the Company to a noteholder. The transfer was assumed to be on behalf of the Company and occurred in close proximity to the conversion of the debt by the noteholder to common stock. The transfer was recorded as a deemed contribution to the Company and as a further inducement for the conversion of debt. The fair market value of $15,900 was recorded in the restated financial statements as a loss on extinguishment of debt related to the transfer.

Common Stock Issued on Behalf of the Company for Issuance of Note Payable. During 2004, an employee stockholder of the Company transferred personally owned common stock of the Company to a noteholder. The transfer was assumed to be on behalf of the Company and occurred in close proximity to the receipt of cash in exchange for a note payable. The transfer was recorded as a deemed contribution to the Company and as a cost of the note payable at the fair market value of the shares. Accordingly, $60,000 was recorded in the restated financial statements as debt issue costs related to the transfer and was amortized over the term of the note payable of eleven months. The amortization of the debt issue costs was charged to interest expense as $5,231 in 2004 and $54,769 in 2005.

IMMEDIATEK, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS – CONTINUED
SEPTEMBER 30, 2006
(Unaudited)

Common Stock Issued on Behalf of the Company for Employee Compensation. During 2004, an employee stockholder of the Company transferred personally owned common stock of the Company to an employee. The transfer was assumed to be on behalf of the Company and was recorded as a deemed contribution and non-cash compensation expense in the restated financial statements. The resulting charge to accumulated deficit was $30,000 and was based on the fair market value of the shares.

Warrants to Purchase Common Stock Issued on Behalf of the Company for Consulting Services. During 2004, two employee stockholders of the Company issued warrants to purchase personally owned shares of common stock of the Company directly from the stockholders to third party consultants. The issuance of the personal warrants was assumed to be on behalf of the Company and was recorded as a deemed contribution and consulting expense in the restated financial statements. The resulting charge of $48,860 to accumulated deficit was based on the fair market value of the shares determined using the Black-Scholes option pricing model.

Conversion of Notes Payable to Common Stock with Warrants. During 2003, the Company issued 8,959 shares of common stock for the extinguishment of $107,500 in outstanding notes payable. In addition to the common stock, warrants to purchase 4,480 shares of common stock were issued to the noteholders. The extinguishment of the debt should have been recorded based on the underlying fair market value of the common stock issued. The difference between the fair market value of the shares and the carrying amount of the notes payable should have been recorded as a loss on extinguishment of debt. Additionally, the warrants should have been ascribed a value based on the relative fair market value of the warrants to the common stock issued. The fair market value of the common stock issued was determined to be $537,500. Thus, a loss on the extinguishment of debt in the amount of $430,000 was recorded in the 2003 restated financial statements. The ascribed value of the warrants was determined to be $177,375 and was recorded to additional paid-in capital.

Conversion of Notes Payable to Common Stock Upon Exercise of Warrants. During 2004, the Company issued 634 shares of common stock upon the exercise of warrants to effect the extinguishment of $9,500 in outstanding notes payable. The extinguishment of the debt should have been recorded based on the underlying fair market value of the common stock issued. The difference between the fair market value of the shares and the carrying amount of the notes payable should have been recorded as a loss on extinguishment of debt. The fair market value of the common stock issued was determined to be $19,633. Thus, a loss on the extinguishment of debt in the amount of $10,133 was recorded in the 2004 restated financial statements.

Legal Fees Related to Capital Transactions. The Company had erroneously recorded legal expenses related to capital transactions as an expense in the financial statements. These amounts should have been recorded as a reduction of the proceeds received. As a result of the correction of the errors, $9,265, $25,815 and $64,045 was recorded as a reduction of legal expenses and a corresponding reduction of the capital proceeds in the 2003, 2004 and 2005 restated financial statements, respectively.

Common Stock Issued with Warrants. During 2004, the Company issued warrants to purchase 1,667 shares of common stock in connection with common stock issued in exchange for cash. The warrants should have been ascribed a value of the proceeds based on the relative fair market value of the warrants to the common stock issued. The ascribed value of the warrants was determined to be $28,474 and was recorded to additional paid-in capital in the 2004 restated financial statements.

Warrants to Purchase Common Stock Issued for Consulting Services. During 2004, the Company issued warrants to purchase 13,057 shares of common stock to third party consultants. The fair market value of the warrants was determined using the Black-Scholes option pricing model. As a result of the issuance of the warrants, $394,849 was recorded in the 2004 restated financial statements.

IMMEDIATEK, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS – CONTINUED
SEPTEMBER 30, 2006
(Unaudited)

Common Stock Issued with Warrants in a Private Placement. During 2003 and 2004, the Company issued warrants to purchase 2,500 and 27,524 shares of common stock, respectively, in connection with common stock issued in a private placement. The warrants should have been ascribed a value of the proceeds based on the relative fair market value of the warrants to the common stock issued. The ascribed value of the warrants for 2003 and 2004 was determined to be $30,000 and $326,690, respectively, and was recorded to additional paid-in capital in the restated financial statements.

Consulting Services Related to Capital Transactions. The Company had erroneously recorded consulting expenses related to successful capital transactions as an expense in the financial statements. These amounts should have been recorded as a reduction of the proceeds received. As a result of the correction of the errors, $23,655 was recorded as a reduction of consulting expense and a corresponding reduction of the capital proceeds in the 2004 restated financial statements.

Common Stock Issued for Consulting Services. During 2003, 2004 and 2005, the Company issued 10,300, 15,942 and 2,640 shares of common stock, respectively, to third party consultants. The fair market value of the shares should have been determined based on the measurement date in accordance with SFAS 123, “Accounting for Stock-Based Compensation,” for shares issued to third party consultants. The Company erroneously determined the fair market value on the date of grant. The correction of the error resulted in $20,000 in additional non-cash consulting expense in the 2003 restated financial statements, a reduction of non-cash consulting expense of $31,299 in 2004 and additional consulting expense of $37,416 in 2005.

Common Stock Issued to Employees. During 2003, 2004 and 2005, the Company issued 1,000, 6,250 and 500 shares of common stock, respectively, to employees. The fair market value of the shares should have been determined based on the date of the Board of Directors’ approval in accordance with SFAS 123, “Accounting for Stock-Based Compensation,” as the date that all necessary authorizations were obtained. The Company erroneously determined the fair market value on the date of grant. The correction of the error resulted in $11,000 in additional non-cash compensation expense in the 2003 restated financial statements and a reduction of non-cash compensation expense of $200,850 and $135,180 in 2004 and 2005, respectively.

Common Stock Options Granted to Employees. During 2004 and 2005, the Company granted options to purchase shares of common stock to employees. The fair market value of the shares should have been determined using the Black-Scholes option pricing model and amortized over the vesting period of the options. The correction of the error resulted in $101,445 and $40,856 in additional non-cash compensation expense in the 2004 and 2005 restated financial statements, respectively.

Imputed Interest on Non-Interest Bearing Notes Payable. During 2004 and 2005, the Company issued non-interest bearing notes payable to stockholders in exchange for cash. Interest should have been imputed on these notes and amortized to interest expense over the term of the notes payable. Interest for these notes was recorded at 10% per annum in the restated 2004 and 2005 financial statements, resulting in additional non-cash interest expense of $3,352 and $5,844, respectively.

The foregoing adjustments did not affect our previously reported cash and cash equivalent balances in prior periods. The following tables present the effect of the restatement adjustments by financial statement line item for the Consolidated Balance Sheets, Consolidated Statements of Operations and Consolidated Statements of Cash Flow.

IMMEDIATEK, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS – CONTINUED
SEPTEMBER 30, 2006
(Unaudited)

Consolidated Balance Sheets as of December 31, 2005, 2004 and 2003:


	As of December 31,
	2005									2004									2003
	As									As									As
	Previously									Previously									Previously
	Reported			Adjustments			As Restated			Restated			Adjustments			As Restated			Restated			Adjustments			As Restated
Assets

Current assets:
Cash	$	—		$	—		$	—		$	21,550		$	—		$	21,550		$	118,562		$	—		$	118,562
Accounts receivable		4,000			—			4,000			73,281			—			73,281			1,647			—			1,647
Prepaid expenses and other current assets		3,668			—			3,668			20,678			70,249			90,927			5,760			—			5,760

Total current assets		7,668			—			7,668			115,509			70,249			185,758			125,969			—			125,969

Fixed assets, net		18,599			—			18,599			294,404			(19,202	)		275,202			6,576			—			6,576
Intellectual property		—			—			—			—			—			—			—			65,601			65,601
Goodwill		162,071			—			162,071			324,142			—			324,142			65,601			(65,601	)		—


Total Assets	$	188,338		$	—		$	188,338		$	734,055		$	51,047		$	785,102		$	198,146		$	—		$	198,146


Liabilities and Stockholders’ Deficit

Current liabilities:
Cash deficit	$	2,951		$	—		$	2,951		$	—		$	—		$	—		$	—		$	—		$	—
Accounts payable		488,512			—			488,512			346,868			—			346,868			67,706			43,221			110,927
Accrued liablities		480,991			27,084			508,075			442,381			(110,312	)		332,069			60,907			—			60,907
Accrued interest		85,397			5,220			90,617			—			12,793			12,793			—			—			—
Notes payable		123,606			—			123,606			3,000			—			3,000			—			9,500			9,500
Notes payable — related party		43,000			—			43,000			43,000			—			43,000			—			—			—
Convertible notes payable		1,005,249			—			1,005,249			640,000			—			640,000			9,500			(9,500	)		—

Total current liabilities	$	2,229,706		$	32,304		$	2,262,010		$	1,475,249		$	(97,519	)	$	1,377,730		$	138,113		$	43,221		$	181,334


Stockholders’ Deficit:
Common stock, $0.001 par value, 500,000,000 shares authorized, 324,105, 297,965 and 229,737 shares issued and outstanding in 2005, 2004 and 2003, respectively	$	388		$	(64	)	$	324		$	298		$	—		$	298		$	230		$	—		$	230
Additional paid-in capital		5,153,844			1,859,361			7,013,205			4,533,421			2,017,786			6,551,207			1,429,355			2,737,752			4,167,107
Accumulated Deficit		(7,195,600	)		(1,891,601	)		(9,087,201	)		(5,274,913	)		(1,869,220	)		(7,144,133	)		(1,369,552	)		(2,780,973	)		(4,150,525	)

Total Stockholders’ Deficit		(2,041,368	)		(32,304	)		(2,073,672	)		(741,194	)		148,566			(592,628	)		60,033			(43,221	)		16,812


Total Liabilities and Stockholders’ Deficit	$	188,338		$	—		$	188,338		$	734,055		$	51,047		$	785,102		$	198,146		$	—		$	198,146

Consolidated Statements of Operations for the years ended December 31, 2005, 2004 and 2003:


	For the Fiscal Year Ended December 31,
	2005									2004									2003
	As
	Previously									As Previously									As Previously
	Reported			Adjustments			As Restated			Restated			Adjustments			As Restated			Restated			Adjustments			As Restated
Revenues	$	140,912		$	—		$	140,912		$	1,098,680		$	73,281		$	1,171,961		$	133,485		$	1		$	133,486
Cost of sales		153,228			13,732			166,960			919,295			(81,166	)		838,129			48,156			—			48,156


Gross Margin		(12,316	)		(13,732	)		(26,048	)		179,385			154,447			333,832			85,329			1			85,330

Expenses:
General and administrative expenses		329,425			114			329,539			335,684			870,459			1,206,143			340,676			(109,192	)		231,484
Consulting fees		36,001			(9,154	)		26,847			1,190,224			(1,055,130	)		135,094			—			54,766			54,766
Professional fees		153,309			(64,045	)		89,264			284,183			93,901			378,084			—			—			—
Administrative salaries		144,440			40,145			184,585			465,611			(34,375	)		431,236			161,775			23,855			185,630
Non-cash stock compensation		32,833			12,663			45,496			61,020			145,425			206,445			38,000			2,345,645			2,383,645
Non-cash consulting expense		137,680			(69,309	)		68,371			1,573,191			(806,335	)		766,856			390,400			20,000			410,400
Depreciation and amortization		59,445			198,150			257,595			71,881			(24,269	)		47,612			439			—			439
(Gain) Loss on extinguishment of debt		(7,634	)		53,634			46,000			—			50,043			50,043			—			445,900			445,900

Total cost and expenses		885,499			162,198			1,047,697			3,981,794			(760,281	)		3,221,513			931,290			2,780,974			3,712,264


Net operating loss		(897,815	)		(175,930	)		(1,073,745	)		(3,802,409	)		914,728			(2,887,681	)		(845,961	)		(2,780,973	)		(3,626,934	)

Other (expense) income:
Loss on impairment of assets		(939,454	)		237,951			(701,503	)		(68,700	)		—			(68,700	)		—			—			—
Interest (expense) income, net		(83,418	)		(84,402	)		(167,820	)		(34,252	)		(2,975	)		(37,227	)		437			—			437


Net loss	$	(1,920,687	)	$	(22,381	)	$	(1,943,068	)	$	(3,905,361	)	$	911,753		$	(2,993,608	)	$	(845,524	)	$	(2,780,973	)	$	(3,626,497	)


Weighted average number of common shares outstanding — basic and fully diluted		328,544			(94,619	)		233,925			254,168			(41,898	)		212,270			177,736			(6,057	)		171,679

Net loss per share — basic and fully diluted	$	(5.85	)	$	(2.46	)	$	(8.31	)	$	(15.37	)	$	1.27		$	(14.10	)	$	(4.76	)	$	(16.36	)	$	(21.12	)

IMMEDIATEK, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS — CONTINUED
SEPTEMBER 30, 2006
(Unaudited)

Basic and diluted shares changed as a result of the rescission and return of shares issued in September 2005. See “Note 7 – Stockholders’ Equity” for a more detailed discussion. As a result, only 324,105 shares of Company common stock were outstanding at December 31, 2005. Outstanding options and warrants to purchase Company common stock were not included in the computation of diluted loss per share, as the effect of including the options and warrants in the calculation would be anti-dilutive.

Consolidated Statements of Cash Flow for the years ended December 31, 2005, 2004 and 2003:


	For the Fiscal Year Ended December 31,
	2005									2004									2003
																			As
	As Previously									As Previously									Previously
	Reported			Adjustments			As Restated			Restated			Adjustments			As Restated			Restated			Adjustments			As Restated
Cash flows from operating activities
Net loss	$	(1,920,687	)	$	(22,381	)	$	(1,943,068	)	$	(3,905,361	)	$	911,753		$	(2,993,608	)	$	(845,524	)	$	(2,780,973	)	$	(3,626,497	)
Depreciation and amortization		59,445			198,150			257,595			71,881			(24,269	)		47,612			439			—			439
Non-cash interest expense		—			37,902			37,902			—			32,191			32,191			—			—			—
Non-cash consulting fees		137,680			(69,309	)		68,371			1,573,191			(806,335	)		766,856			390,400			20,000			410,400
Non-cash stock compensation		32,833			12,663			45,496			61,020			145,425			206,445			38,000			2,345,645			2,383,645
(Gain) Loss on extinguishment of debt		(7,634	)		53,634			46,000			—			50,043			50,043			—			445,900			445,900
Impairment loss on assets		939,454			(237,951	)		701,503			68,700			—			68,700			—			—			—
Adjustments to reconcile net loss to net cash used by operating activities:
Accounts receivable		69,281			—			69,281			(73,281	)		1,647			(71,634	)		(1,205	)		—			(1,205	)
Other assets		40,124			(7,633	)		32,491			665			(51,724	)		(51,059	)		(7,605	)		—			(7,605	)
Accounts payable		165,393			(23,749	)		141,644			324,279			(88,338	)		235,941			60,198			—			60,198
Accrued liabilities		38,610			137,396			176,006			461,348			(190,186	)		271,162			132,643			(30,572	)		102,071
Accrued interest		85,397			(7,573	)		77,824			—			12,793			12,793			—			—			—

Net cash used by operating activities		(360,104	)		71,149			(288,955	)		(1,417,558	)		(7,000	)		(1,424,558	)		(232,654	)		—			(232,654	)


Cash flows from investing activities
Purchase of fixed assets		(13,646	)		—			(13,646	)		(31,539	)		9,470			(22,069	)		(3,129	)		—			(3,129	)
Cash received in acquisition		—			—			—			20,662			—			20,662			—			—			—

Net cash used by investing activities		(13,646	)		—			(13,646	)		(10,877	)		9,470			(1,407	)		(3,129	)		—			(3,129	)


Cash flows from financing activities
Cash deficit		2,951			—			2,951			—			—			—			—			—			—
Payments on notes payable		(339,200	)		90,600			(248,600	)		(54,000	)		(41,000	)		(95,000	)		(7,500	)		—			(7,500	)
Proceeds from notes payable		688,449			(97,704	)		590,745			528,000			53,000			581,000			147,000			—			147,000
Proceeds from issuance of common stock, net of fees		—			(64,045	)		(64,045	)		857,423			(14,470	)		842,953			210,000			—			210,000

Net cash provided by financing activities		352,200			(71,149	)		281,051			1,331,423			(2,470	)		1,328,953			349,500			—			349,500


Net increase in cash		(21,550	)		—			(21,550	)		(97,012	)		—			(97,012	)		113,717			—			113,717
Cash — beginning		21,550			—			21,550			118,562			—			118,562			4,845			—			4,845

Cash — ending	$	—		$	—		$	—		$	21,550		$	—		$	21,550		$	118,562		$	—		$	118,562


Supplemental disclosures:
Interest paid	$	—		$	—		$	—		$	—		$	—		$	—		$	—		$	2,698		$	2,698
Income taxes paid	$	—		$	—		$	—		$	—		$	—		$	—		$	—		$	—		$	—

Number of shares issued for consulting services		64,890			(62,250	)		2,640			22,192			(6,250	)		15,942			10,300			—			10,300
Value of shares issued for consulting services	$	137,680		$	(100,000	)	$	37,680		$	385,996		$	(62,849	)	$	323,147		$	390,400		$	20,000		$	410,400

Number of shares issued for employee services		—			500			500			—			6,250			6,250			181,014			990			182,004
Value of shares issued for employee services	$	—		$	2,500		$	2,500		$	—		$	75,000		$	75,000		$	38,000		$	2,345,951		$	2,383,951

Number of shares issued for conversion of notes payable		—			7,000			7,000			634			—			634			9,559			(600	)		8,959
Value of shares issued for conversion of notes payable	$	—		$	126,000		$	126,000		$	9,500		$	10,133		$	19,633		$	137,500		$	400,000		$	537,500

Number of shares issued for acquisitions		—			16,000			16,000			16,667			—			16,667			—			—			—
Value of shares issued for acquisitions	$	—		$	288,000		$	288,000		$	600,000		$	(124,196	)	$	475,804		$	—		$	—		$	—

Number of shares issued for assets		25,000			(25,000	)		—			100			—			100			2,084			(750	)		1,334
Value of shares issued for assets	$	450,000		$	(450,000	)	$	—		$	3,000		$	—		$	3,000		$	48,500		$	—		$	48,500

The Company has not amended, and does not intend to amend, its previously filed Quarterly Reports on Form 10-QSB for the quarterly periods in years 2005, 2004 and 2003; however, the Company has shown restated comparative financial statements for the quarterly periods in fiscal 2005 in the Quarterly Reports on Forms 10-QSB that it filed during fiscal year 2006, including this Quarterly Report on Form 10-QSB. For this reason, the consolidated financial statements and related financial information for the effected periods contained in those previously filed Quarterly Reports on 10-QSB should no longer be relied upon.

IMMEDIATEK, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS — CONTINUED
SEPTEMBER 30, 2006
(Unaudited)

NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND PROCEDURES

Push Down Accounting: See “Note 4 – New Basis of Accounting.”

Going Concern: These financial statements have been prepared on a going concern basis, which contemplates the realization of the assets of the Company and the satisfaction of its liabilities and commitments in the normal course of business. Management of the Company believes that, as a result of $3,000,000 in funding received on June 8, 2006 (see Notes 3 and 5), the Company has adequate resources to fund its operations until the conclusion of fiscal 2007 based on its current business plan. There can be no assurances, however, that there will not be delays or other unforeseen events that prevent the Company from achieving its current business plan.

See Note 5 for a discussion of the Company’s ability to continue as a going concern and its plans for addressing those issues. The inability to obtain additional financing in the future, if and when needed, could have a material adverse effect on the Company.

Description of Business: Immediatek, through its wholly-owned, operating subsidiary, DiscLive, Inc., records live content, such as concerts and conferences, and makes the recorded content available for delivery to attendees within fifteen minutes after the conclusion of the live event. The recorded content is made available for pre-sale and sale at the venue and on DiscLive’s website, www.disclive.com. The content is delivered primarily via compact disc.

Basis of Presentation: The accompanying condensed consolidated financial statements of the Company have been prepared in conformity with accounting principles generally accepted in the United States. Certain information and footnote disclosures normally included in financial statements prepared in accordance with generally accepted accounting principles, however, have been condensed or omitted pursuant to the rules and regulations promulgated by the Securities and Exchange Commission. The condensed consolidated financial statements include the accounts of all wholly-owned subsidiaries of the Company, including DiscLive, Inc, which primarily conducts all of the Company’s operating activity. All significant intercompany accounts and transactions have been eliminated in the condensed consolidated financial statements.

The Company’s condensed consolidated balance sheet as of September 30, 2006 and condensed consolidated statements of operations and condensed consolidated statements of cash flow for:

	(i)		the three months ended September 30, 2006;

	(ii)		the period from January 1, 2006 to June 7, 2006;

	(iii)		the period from June 8, 2006 to September 30, 2006; and

	(iv)		the three and nine months ended September 30, 2005 (restated),

are unaudited. Certain accounts have been reclassified to conform to the current period’s presentation. In the opinion of management, these financial statements have been prepared on the same basis as the audited consolidated financial statements and include all adjustments necessary for the fair presentation of the Company’s financial position, results of operations and cash flows. These adjustments were of a normal recurring nature, except as discussed above in “Note 1 – Restatement of Prior Years’ Consolidated Financial Statements” and below in “—Goodwill.” The results of operations for the periods presented in this Quarterly Report on Form 10-QSB are not necessarily indicative of the results that may be expected for the entire year. Additional information is contained in the Company’s Annual Report on Form 10-KSB/A (Amendment No. 1) for the fiscal year ended December 31, 2005, which was filed with the Securities and Exchange Commission, or SEC, on July 18, 2006, and which should be read in conjunction with this Quarterly Report on Form 10-QSB.

Management Estimates and Significant Risks and Uncertainties: The preparation of the condensed consolidated financial statements, in conformity with accounting principles generally accepted in the United States of America, requires management of the Company to make estimates and assumptions that affect the reported amounts of assets and liabilities, and the disclosure of contingent assets and liabilities, at the dates of

IMMEDIATEK, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS — CONTINUED
SEPTEMBER 30, 2006
(Unaudited)

the financial statements and the reported amounts of revenues and expenses during such reporting periods. Actual results could differ from these estimates.

The Company is subject to a number of risks and can be affected by a variety of factors. For example, management of the Company believes that the following factors, as well as others, could have a significant negative effect on the Company’s future financial position, results of operations or cash flows:

	•		our inability to continue as a going concern;

	•		our history of losses, which are likely to continue;

	•		our utilization of funds received in a manner that is accretive;

	•		our ability to generate sufficient funds from operating activities to fund our operations,

	•		our ability to obtain a sufficient number of contracts to record live content,

	•		changes in anticipated levels of sales of our products;

	•		dependence on third party manufacturers and contractors;

	•		changes in technology that may make our products less attractive or obsolete;

	•		difficulties in developing and marketing new products; and

	•		changes in conditions affecting the economy generally.

Business Segments: The Company has determined that it currently operates in one segment, the production and sale of live recordings of events. The Company follows Statement of Financial Accounting Standards No. 130, “Disclosures About Segments of an Enterprise and Related Information.” The Company will evaluate additional segment disclosure requirements as it expands its operations.

Cash: Cash consists principally of amounts held in demand deposit accounts and amounts invested in financial instruments with initial maturities of three months or less at the time of purchase. The Company places its temporary cash investments with quality financial institutions. At times, such investments may be in excess of the Federal Deposit Insurance Corporation insurance limit. The Company does not believe that it is exposed to any significant credit risk on cash. There were no cash equivalents at September 30, 2006.

Fair Value of Financial Instruments: The fair value of financial instruments is determined by reference to various market data and other valuation techniques, as appropriate. Unless otherwise disclosed, the fair values of financial instruments approximate their recorded value due primarily to their short-term nature.

The estimated fair value of financial instruments has been determined by the Company based on available market information and appropriate valuation methodologies. Considerable judgment is required, however, in interpreting market data to develop the fair value estimates. The estimates, therefore, may not be indicative of the amount the Company might realize in a current market exchange.

Fixed Assets: At September 30, 2006, fixed assets are stated at their estimated fair market value based upon a valuation performed by an independent third-party, less depreciation and additions (valued at cost) from June 8, 2006 to September 30, 2006. This valuation was obtained in connection with the “push down” accounting performed as a result of the change in control of the Company. See “Note 4 –New Basis of Accounting” below for a more detailed discussion. The following table summarizes the fixed assets of the Company.


			Estimated Remaining	Accumulated		Net Book Value at
	Cost		Useful Lives	Depreciation		September 30, 2006
Transportation equipment	$	30,810	Held for Sale	$	—	$	30,810


Computer equipment		40,063	1.5 years		3,993		36,070
Recording equipment		102,539	5 years		6,509		96,030
Office furniture and equipment		9,722	3 years		1,010		8,712

Total fixed assets	$	152,324		$	11,512	$	140,812

IMMEDIATEK, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS — CONTINUED
SEPTEMBER 30, 2006
(Unaudited)

Repair and maintenance expenditures are charged to operations as incurred. Major improvements and replacements, which extend the useful life of an asset, are capitalized and depreciated over the remaining estimated useful life of the asset. When assets are retired or sold, the costs and related accumulated depreciation and amortization are eliminated and any resulting gain or loss is reflected in operations.

Intangible Assets: At September 30, 2006, intangible assets are stated at their estimated fair market value based upon a valuation performed by an independent third-party, less amortization from June 8, 2006 to September 30, 2006. This valuation was obtained in connection with the “push down” accounting performed as a result of the change in control of the Company. See “Note 4 –New Basis of Accounting” below for a more detailed discussion. The following table summarizes the intangible assets of the Company.


			Estimated Remaining	Accumulated		Net at
	Cost		Useful Lives	Amortization		September 30, 2006
Trade name and trademarks	$	29,100	5 years	$	1,811	$	27,289
Covenants not-to-compete		13,900	2 years		2,162		11,738

Total intangible assets	$	43,000		$	3,973	$	39,027

These assets will be amortized over their respective remaining useful lives described above, and the amounts will be evaluated each reporting period for impairment in accordance with SFAS 144, “Accounting for the Impairment or Disposal of Long-Lived Assets.”

Revenue Recognition: DiscLive primarily delivers products sold by it through shipment to the customer. Revenue is recognized upon shipment of the product to the customer. A smaller percentage of revenues are recognized at the point of sale at the event being recorded. Certain customers purchase and accept hand delivery of the product on-site at the event. Pursuant to Emerging Issues Task Force Issue No. 00-10, “Accounting for Shipping and Handling Fees and Costs,” (EITF 00-10), the Company includes all shipping and handling fees charged to its customers in gross revenue. All actual costs incurred by the Company for shipping and handling are immaterial in nature and are included as direct costs of revenue.

Revenues and costs of sales are as follows for the periods presented in the table below:


	For the Three Months Ended				For the Nine Months Ended
	September 30,				September 30,
	2006		2005		2006				2005
			(restated)						(restated)
	(unaudited)				(unaudited)				(unaudited)
			(See Note 4)				(see Note 4)
					Successor		Predecessor
	Successor		Predecessor		June 8 - September 30		January 1 - June 7		Predecessor
Revenues	$	7,235	$	35,018	$	26,975	$	19,451	$	111,814
Cost of sales	$	12,709	$	62,053	$	20,181	$	43,584	$	114,658

Goodwill: Due to the application of “push down” accounting, goodwill of the predecessor has been eliminated and goodwill of the successor is the difference between the aggregate purchase price of the Series A Convertible Preferred Stock issued and sold by the Company and the fair market value of the assets and liabilities of the Company at the date of the issuance and sale of the Series A Convertible Preferred Stock. See “Note 4 –New Basis of Accounting.” Annually in the fourth quarter of each year, or more frequently if indicators of potential impairment exist, the Company performs a review to determine if the carrying value of the recorded goodwill is impaired. The first step of this process is to identify potential goodwill impairment by comparing fair value of the single reporting unit to its carrying value. The Company estimates fair value using discounted cash flows. If the carrying value is less than fair value, the Company would complete step two in

IMMEDIATEK, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS — CONTINUED
SEPTEMBER 30, 2006
(Unaudited)

the impairment review process, which measures the amount of goodwill impairment. Management tests the reasonableness of the inputs and outcomes of the discounted cash flow analysis. The entire goodwill balance is assigned to the Company’s sole reporting unit.

During the third quarter of 2006, the push down accounting treatment was reviewed as it relates to the 5% minority interest retained by the common stockholders. It was determined that the 5% minority interest should be carried at historical cost value. As such, our push down accounting treatment in the Radical transaction changed Additional Paid-In Capital and Goodwill, which were adjusted by $1,031,010.

Stock-Based Compensation: For all periods presented, the Company has used the fair value based method of accounting for stock-based compensation, as defined in SFAS 123, “Accounting for Stock-Based Compensation.” Under this method, stock-based compensation expense is determined on the measurement date based on the estimated fair value of the award. Stock-based compensation includes stock options and awards granted to both employees and consultants.

Net Loss Per Share: Net loss attributable to common stockholders was used in the calculation of both basic and diluted loss per share. The weighted average number of shares of common stock outstanding also was the same for calculating both basic and diluted loss per share. Options to purchase 1,625 shares of common stock and warrants to purchase 37,425 shares of common stock outstanding at September 30, 2006, and options to purchase 11,000 shares of common stock and warrants to purchase 39,059 shares of common stock outstanding at September 30, 2005, were not included in the computation of diluted loss per share, as the effect of including the options and warrants in the calculation would be anti-dilutive.

Comprehensive Loss: For all periods presented, comprehensive loss is equal to net loss.

Income Taxes: The Company follows SFAS 109, “Accounting for Income Taxes,” for recording the provision for income taxes. Deferred tax assets and liabilities are computed based upon the difference between the financial statement and income tax basis of assets and liabilities using the enacted marginal tax rate applicable when the related asset or liability is expected to be realized or settled. Deferred income tax expenses or benefits are based on the changes in the asset or liability each period. If available evidence suggests that it is more likely than not that some portion or all of the deferred tax assets will not be realized, a valuation allowance is required to reduce the deferred tax assets to the amount that is more likely than not to be realized. Future changes in such valuation allowance are included in the provision for deferred income taxes in the period of change.

Deferred income taxes may arise from temporary differences resulting from income and expense items reported for financial accounting and tax purposes in different periods. Deferred taxes are classified as current or non-current, depending on the classification of assets and liabilities to which they relate. Deferred taxes arising from temporary differences that are not related to an asset or liability are classified as current or non-current depending on the periods in which the temporary differences are expected to reverse.

NOTE 3 – CHANGE IN CONTROL AND SERIES A CONVERTIBLE PREFERRED STOCK

Change in Control. In accordance with the Securities Purchase Agreement, as amended, by and among the Company, Radical Holdings LP and the other parties thereto, the Company issued and sold, and Radical Holdings LP purchased, 4,392,286 shares of the Series A Convertible Preferred Stock for an aggregate purchase price of $3,000,000, or $0.68 per share of Series A Convertible Preferred Stock, on June 8, 2006. The Series A Convertible Preferred Stock is, at the option of the holders of the Series A Convertible Preferred Stock, convertible at any time into that aggregate number of full shares of Company common stock representing 95% of the total common stock outstanding after giving effect to the conversion.

A holder of a share of Series A Convertible Preferred Stock is entitled to vote on all matters required or permitted to be voted upon by the stockholders of the Company. Each holder of a share of Series A Convertible Preferred Stock is entitled to the number of votes equal to the largest number of full shares of

IMMEDIATEK, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS — CONTINUED
SEPTEMBER 30, 2006
(Unaudited)

Company common stock into which all shares of Series A Convertible Preferred Stock held by that holder could be converted. As a result and as of June 8, 2006, Radical Holdings LP beneficially owns 95% of the outstanding securities entitled to vote on matters required or permitted to be submitted to the stockholders of the Company. Accordingly, a change in control of the Company occurred on June 8, 2006.

Series A Convertible Preferred Stock. The following is a summary of the material terms of the Series A Convertible Preferred Stock issued to Radical and established pursuant to the Certificate of Designation, Rights and Preferences filed by the Company with the Secretary of State of Nevada on June 5, 2006:

Dividends. The holders of the Series A Convertible Preferred Stock are not entitled to any preferential dividends. Holders of the Series A Convertible Preferred Stock, however, are entitled to participate on an as-converted basis in any cash dividends declared and paid on shares of Company common stock.

Liquidation. Upon the liquidation, dissolution or winding up of the Company, an acquisition of the Company that results in the sale of more than 50% of the outstanding voting power of the Company, or the sale or exclusive license of all or substantially all of the assets of the Company, the holders of the Series A Convertible Preferred Stock are entitled to receive, out of the legally available funds and assets of the Company, before any payment is made to any shares of Company common stock or other junior stock, an amount per share equal to the greater of:

	•		$0.683015632 per share of Series A Convertible Preferred Stock; and

	•		The amount that the holder of that share of Series A Convertible Preferred Stock would have received had the holder converted that share into shares of Company common stock immediately prior to the liquidation event.

If the legally available funds and assets of the Company are insufficient to pay the holders of shares of the Series A Convertible Preferred Stock the full amount to which they are entitled, the holders of the shares of Series A Convertible Preferred Stock and the holders of capital stock of the Company that are on a parity with the Series A Convertible Preferred Stock will share ratably in any distribution of the remaining legally available funds and assets of the Company.

Ranking. The Series A Convertible Preferred Stock shall, with respect to rights on liquidation, winding up, corporate reorganization and dissolution, rank senior to the shares of Company common stock and other junior stock.

Conversion. The shares of Series A Convertible Preferred Stock are convertible into that aggregate number of full shares of Company common stock representing 95% of the total voting power of all outstanding shares of capital stock of the Company, including outstanding Company common stock, after giving effect to the conversion. Accordingly, in the event the Company should issue additional capital stock before conversion of the Series A Convertible Preferred Stock, the conversion price per share is subject to downward adjustments in order to cause the holders of the Series A Convertible Preferred Stock, collectively, to own 95% of the outstanding shares of Company common stock upon conversion of all Series A Convertible Preferred Stock. The conversion price of a share of Series A Convertible Preferred Stock into shares of Company common stock also is subject to adjustment, from time to time, for, among other reasons, stock splits, combinations, dividends and distributions.

The Series A Convertible Preferred Stock is convertible at any time into Company common stock. An intrinsic value exists for a beneficial conversion feature if the market value of the Company common stock that can be acquired by conversion of the Series A Convertible Preferred Stock is greater than the carrying value of those shares before issue costs.

IMMEDIATEK, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS — CONTINUED
SEPTEMBER 30, 2006
(Unaudited)

The Company issued 4,392,286 shares of Series A Convertible Preferred Stock at a per share price of $0.68 to Radical Holdings LP for cash proceeds of $3,000,000. The beneficial conversion feature represents the difference between the fair market value of Company common stock and the conversion price on the date of issuance of the Series A Convertible Preferred Stock, multiplied by the number of shares of common stock that would be received upon conversion. The Company recorded a deemed dividend due to the beneficial conversion price of $3,000,000, which represents the lesser of the proceeds or the beneficial conversion feature of $123,321,622.

Voting. The holders of the shares of Series A Convertible Preferred Stock are entitled to vote on all matters required or permitted to be voted upon by the stockholders of the Company. Each holder of a share of Series A Convertible Preferred Stock is entitled to the number of votes equal to the largest number of full shares of Company common stock into which all shares of Series A Convertible Preferred Stock held by that holder could be converted. Except as required by law on matters requiring class voting, the holders of the Series A Convertible Preferred Stock and Company common stock will vote together as a single class.

Protective Provisions. Unless the directors designated by the holders of the shares of the Series A Convertible Preferred Stock originally issued under the Securities Purchase Agreement control the board of directors of the Company with respect to all actions, for so long as any shares of the Series A Convertible Preferred Stock originally issued under the Securities Purchase Agreement remain outstanding, except where the vote or written consent of the holders of a greater number of shares of the Company is required by law or by the Company’s articles of incorporation, and in addition to any other vote required by law or by the Company’s articles of incorporation, the Company cannot, and the Company shall cause its subsidiaries not to, as applicable, without the prior vote or written consent of the holders of at least 75% of the shares of the Series A Convertible Preferred Stock originally issued under the Securities Purchase Agreement then outstanding:

(a) amend the articles or bylaws in any manner that would alter or change any of the rights, preferences, privileges or restrictions of the Series A Convertible Preferred Stock or the shares issuable upon conversion of the Series A Convertible Preferred Stock;

(b) reclassify any outstanding securities into securities having rights, preferences or privileges senior to, or on a parity with, the Series A Convertible Preferred Stock;

(c) authorize or issue any additional shares of capital stock (other than to holders of the Series A Convertible Preferred Stock);

(d) merge or consolidate with or into any corporation or other person;

(e) sell all or substantially all their respective assets in a single transaction or series of related transactions;

(f) license all or substantially all of their respective intellectual property in a single transaction or series of related transactions;

(g) liquidate or dissolve;

(h) alter any rights of the holders of the Series A Convertible Preferred Stock or change the size of the Board of Directors;

(i) declare or pay any dividends (other than dividends payable to the Company or its subsidiaries) on or declare or make any other distribution, directly or indirectly, on account of any shares of Company common stock now or hereafter outstanding;

(j) repurchase any outstanding shares of capital stock;

(k) approve or modify by 10% or more the aggregate amount of any annual or other operating or capital budget, or approve or modify by 50% or more any single line item of any such operating or capital budget;

IMMEDIATEK, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS — CONTINUED
SEPTEMBER 30, 2006
(Unaudited)

(l) increase the salary of any officer or employee or pay any bonus to any officer, director or employee not contemplated in a budget or bonus plan approved by directors designated by the holders of the shares of the Series A Convertible Preferred Stock originally issued under the Purchase Agreement then outstanding;

(m) retain, terminate or enter into any salary or employment negotiations or employment agreement with any employee or any future employee;

(n) incur indebtedness (other than trade payables) or enter into contracts or leases that require payments in excess of $5,000 in the aggregate;

(o) make or incur any single capital expenditure;

(p) award stock options, stock appreciation rights or similar employee benefits or determine vesting schedules, exercise prices or similar features;

(q) make any material change in the nature of its business or enter into any new line of business, joint venture or similar arrangement;

(r) pledge its assets or guarantee the obligations of any other individual or entity;

(s) recommend approval of any new equity incentive plan;

(t) form or acquire any subsidiary, joint venture or similar business entity; or

(u) directly or indirectly enter into, or permit to exist, any material transaction with any affiliate of the Company, any director or officer or any affiliate of a director or officer, or transfer, pay, loan or otherwise obligate the Company to give cash, services, assets or other items of value to affiliates, officers or directors or any affiliate of a officer or director or commit to do any of the preceding after the date hereof, except for employee compensation or for reimbursement of ordinary business expenses.

Board of Directors. For so long as any shares of the Series A Convertible Preferred Stock originally issued under the Securities Purchase Agreement remain outstanding, the holders of a majority-in-interest of the shares of the Series A Convertible Preferred Stock originally issued under the Securities Purchase Agreement then outstanding have the right to designate all the persons to serve as directors on the Board of Directors of the Company and its subsidiaries. If the holders of the shares of the Series A Convertible Preferred Stock originally issued under the Securities Purchase Agreement then outstanding choose not to designate any directors, the holders of a majority-in-interest of the shares of the Series A Convertible Preferred Stock originally issued under the Securities Purchase Agreement then outstanding may appoint a designee to serve as an observer at all meetings of the Company’s or its subsidiaries’ Board of Directors and committees thereof.

Investor’s Rights Agreement. In connection with, and as a condition to, the purchase and sale of the Series A Convertible Preferred Stock, the Company, Radical, Zach Bair and Paul Marin entered into an Investor’s Rights Agreement. The Investor’s Rights Agreement grants Radical certain demand, piggy-back and shelf registration rights and sets forth the procedures pursuant to which those rights may be exercised and effected. The Investor’s Rights Agreement also grants Radical rights of first refusal to purchase any or all of the securities of the Company that Messrs. Bair or Marin propose to sell or otherwise transfer on the same terms and conditions as the proposed sale or transfer by them. In addition, the Investor’s Rights Agreement provides that Messrs. Bair and Marin are prohibited from selling or otherwise transferring any securities of the Company owned by them for a period of three years. After three years, they can sell or otherwise transfer only half of the securities owned by them. If, however, Messrs. Bair or Marin is terminated for a reason other than cause, upon his termination he can sell a total of 10% of the securities owned by him in any given month. Further, in the Investor’s Rights Agreement, the Company covenanted with Radical to certain matters, including, the protective provisions described above. Pursuant to a Stock Purchase Agreement, dated October 13, 2006, by and among the Company, Radical and Mr. Bair, Radical and the Company agreed to release Mr. Bair from certain of his obligations, which include his obligations under the Investor’s Rights Agreement (See “Note 12 – Subsequent Events”).

IMMEDIATEK, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS — CONTINUED
SEPTEMBER 30, 2006
(Unaudited)

Classification. Since the redemption right with respect to the Series A Convertible Preferred Stock is conditional, the Series A Convertible Preferred Stock is not a liability under SFAS No. 150, “Accounting for Certain Financial Instruments with Characteristics of both Liabilities and Equity,” but should be classified as equity. Based on the guidance in EITF D-98, “Classification and Measurement of Redeemable Securities,” however, the Series A Convertible Preferred Stock is classified outside of permanent stockholders’ equity. Except in the case of an ordinary liquidation event that involves the redemption and liquidation of all equity securities, EITF D-98 provides that if a security is subject to any event that could trigger a redemption and that event is not solely within the control of the Company, regardless of its probability, then the preferred stock is to be classified outside of permanent equity. Radical controls over 50% of the voting securities of the Company since the Series A Convertible Preferred Stock held by Radical can vote on all matters in which the common stockholders are required or permitted to vote. Therefore, Radical would be able to control a vote to redeem the Series A Convertible Preferred Stock if such a measure were brought to a vote of stockholders and, thus, the Series A Convertible Preferred Stock could be redeemable at the option of the holder and any redemption event would be outside the control of the issuer.

NOTE 4 – NEW BASIS OF ACCOUNTING

As a result of the change in control of the Company by virtue of the purchase of the Series A Convertible Preferred Stock by Radical, the Company has “pushed down” its basis to a proportionate amount of its underlying assets and liabilities acquired based on the estimated fair market values of the assets and liabilities. The primary changes to the balance sheet reflect:

	•		adjustments to the Company’s fixed assets to reflect a step-up in basis of those assets;

	•		the recording of a value for the Company’s trade names, trade marks and covenants not to compete;

	•		adjustments to historical goodwill to reflect goodwill arising from the push down accounting adjustments;

	•		the recording of a value for assets held for sale;

	•		the recording of a value for the Company’s deferred tax asset and liability; and

	•		an increase in additional paid-in capital from these adjustments.

The primary changes to the statements of operations are:

	•		an increase in net operating loss due to a higher level of depreciation from the increase in the depreciable basis of fixed assets; and

	•		an increase in net operating loss due to a higher level of amortization related to the increase in the amortizable basis of intangible assets.

Due to the impact of the changes resulting from the “push down” accounting adjustments described above, the statements of operations and the statements of cash flow presentations separate the Company’s 2006 results and cash flows into two periods: (1) the period ending on June 7, 2006, which was the day prior to the consummation of the sale of the Series A Convertible Preferred Stock, and (2) the period beginning on June 8, 2006 utilizing the new basis of accounting. The results and cash flows are further separated by a heavy black line to indicate the effective date of the new basis of accounting.

IMMEDIATEK, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS — CONTINUED
SEPTEMBER 30, 2006
(Unaudited)

NOTE 5 – GOING CONCERN

As shown in the accompanying financial statements, as of September 30, 2006, the Company has an accumulated deficit of $118,973. For the nine months ended September 30, 2006, the accumulated deficit balance represents 115 days of activity, including a gain on extinguishment of debt of $69,219 and is not indicative of expected future results. Prior to the new basis of accounting, the Company had an accumulated deficit of $9,545,686. Accordingly, this raises substantial doubt about the Company’s ability to continue as a going concern.

Prior to the issuance and sale of the Series A Convertible Preferred Stock, the Company had been attempting to raise adequate capital to be able to continue its operations and implement its business plan, and management had to devote a significant amount of time to raising capital rather than to operations. Due to the lack of adequate funds in the second half of 2005 and the first five months of 2006, management of the Company took certain steps to reduce cash expenditures while pursuing additional financing. In January 2006, the Company entered into the Securities Purchase Agreement with Radical Holdings LP. This transaction was consummated on June 8, 2006, and provided the Company with an aggregate of $2,653,000 in funds, which is net of $347,000 of funds previously loaned to the Company by Radical and credited towards the purchase price of the Series A Convertible Preferred Stock. In accordance with the Securities Purchase Agreement, the proceeds from the issuance and sale of the Series A Convertible Preferred Stock were, and are being, utilized to pay all outstanding liabilities, including, among others, accounts payable and indebtedness. After satisfying all of the Company’s liabilities, management of the Company estimates that it will have $800,000 of operating funds, which management anticipates will sustain the Company’s operations until the conclusion of fiscal 2007. At the end of fiscal 2007, the Company will be required to obtain additional funds if it does not generate sufficient cash from operating activities to fund its future operations.

In that regard, the Company is undertaking various plans and measures, which it believes will increase funds generated from operating activity. No assurances, however, can be given that those plans and measures will be successful in increasing funds generated from operating activity.

The accompanying financial statements have been prepared on a going concern basis, which contemplates the realization of assets and the satisfaction of liabilities in the normal course of business. These financial statements do not include any adjustments to the recoverability and classification of recorded asset amounts or the amount and classification of liabilities that might be necessary should the Company be unable to continue as a going concern.

NOTE 6 – ASSET ACQUISITION

On February 28, 2005, the Company entered into an Asset Purchase Agreement with Moving Records, LLC, a private Minnesota corporation (“MR”). Pursuant to the Asset Purchase Agreement, the Company acquired assets and assumed certain liabilities in exchange for 16,000 shares of Company common stock. A summary of the fair market value of assets acquired and the liabilities assumed recorded in the financial statements is as follows:

IMMEDIATEK, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS – CONTINUED
SEPTEMBER 30, 2006
(Unaudited)


Equipment	$	288,998
Intellectual property		237,781
Accounts payable		(13,973	)
Note payable due to bank		(24,806	)
Note payable – commercial vehicle		(80,000	)
Note payable – sellers		(120,000	)

Net fair market value	$	288,000

In connection with the Asset Purchase Agreement, the Company issued 7,000 shares of its common stock in exchange for the extinguishment of the note payable for the commercial vehicle in the amount of $80,000. The fair market value of the common stock was $126,000. The difference between the fair market value of the common stock in exchange for the note payable was $46,000 and was recorded as a loss on extinguishment of debt in the financial statements.

NOTE 7 – STOCKHOLDERS’ EQUITY

The Company is authorized to issue 500,000,000 shares of common stock, $0.001 par value per share, and 5,000,000 shares of preferred stock, $0.001 par value per share. Of the preferred stock, 4,392,286 shares have been designated as Series A Convertible Preferred Stock. All shares of common stock issued prior to June 6, 2006, are subject to preemptive rights, which entitle the holder of that common stock to purchase additional shares of common stock with respect to issuances of common stock, or any security convertible into shares of common stock, prior to June 6, 2006 in certain circumstances.

At the close of business on June 6, 2006, the Company effected a 100-for-1 reverse stock split of its then outstanding common stock. After giving effect to the reverse stock split, each stockholder of record immediately prior to the reverse stock split holds one one-hundredth of the shares they held before the reverse stock split. All fractional shares were rounded up to the next whole number. As a result, all references in this Quarterly Report on Form 10-QSB to numbers of shares of Company common stock, including those relating to prior periods, have been adjusted to reflect the reverse stock split.

During 2005, the Company issued 2,640 shares of its common stock for consulting services. The fair market value of those shares was determined to be $37,680 as of the measurement dates and was charged to consulting expense accordingly.

During 2005, the Company issued 500 shares of its common stock to employees for services rendered. The fair market value of the underlying shares was determined to be $2,500 on the respective grant dates, as no further services were required by the employees.

On February 28, 2005, the Company issued 16,000 shares of its common stock in exchange for certain assets acquired and the liabilities assumed from Moving Records, LLC. Additionally, in connection with the asset purchase, the Company issued 7,000 shares of its common stock in exchange for the extinguishment of the note payable for the commercial vehicle in the amount of $80,000. See the discussion of the Moving Records, LLC transaction in Note 6 above.

On September 15, 2005, the Company issued 30,000, 22,750 and 5,000 shares of Company common stock to Zach Bair, Paul Marin and Gary Blum, respectively. On March 2, 2006, Zach Bair, Paul Marin and Gary Blum agreed with the Company to rescind these shares effective as of the date of issue. The certificates evidencing these shares were returned to the transfer agent and cancelled in March 2006.

On September 23, 2005, the Company issued 6,000 shares of its common stock to Paul Marin valued at $12,000. Effective September 2005, Mr. Marin returned these shares of Company common stock to the transfer agent because they were issued to him in error.

IMMEDIATEK, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS — CONTINUED
SEPTEMBER 30, 2006
(Unaudited)

On June 7, 2006, pursuant to agreements with holders of instruments evidencing Company indebtedness, the Company issued an aggregate of 42,040 shares of Company common stock upon conversion of $525,500 aggregate principal amount of that indebtedness. The fair market value of the common stock was determined to be $636,640 on the commitment date, which resulted in a loss on extinguishment of debt of $43,056.

On June 7, 2006, pursuant to an Agreement, Settlement and Release with each of Jess Morgan & Company, or Jess Morgan, and Phil McMorrow, the Company issued 98,783 and 9,879 shares of Company common stock to Jess Morgan and Mr. McMorrow, respectively. Jess Morgan and Phil McMorrow agreed, upon receipt of those shares, to terminate all agreements, other than the warrant, between it and the Company, including, without limitation, the Proposal of Terms and a letter agreement regarding operation guidelines, and forever waive and release any and all rights, claims and other matters that Jess Morgan or Phil McMorrow may have. The shares were valued using the fair market value of Company common stock on the date of issuance and was recorded as Additional Paid in Capital.

On June 8, 2006, the Company issued and sold 4,392,286 shares of Series A Convertible Preferred Stock to Radical Holdings LP for an aggregate cash purchase price of $3,000,000. See “Note 3 – Change in Control and Series A Convertible Preferred Stock” above.

NOTE 8 – WARRANTS AND OPTIONS

Warrants to Purchase Common Stock:

The following table summarizes the information with respect to warrants for the nine months ended September 30, 2006 and 2005:


	2006				2005
	Number of				Number of
	Shares		Weighted		Shares		Weighted
	Underlying		Average		Underlying		Average
	Warrants		Exercise Price		Warrants		Exercise Price
Balance, beginning of year		38,759	$	23.51		45,559	$	34.37

Warrants granted		—		—		—		—
Warrants expired		1,334		30.00		6,500		100.00
Warrants exercised		—		—		—		—


Balance, September 30		37,425	$	23.28		39,059	$	23.45


Exercisable, September 30		37,425	$	23.28		39,059	$	23.45

Shares Underlying

Shares Underlying Warrants Outstanding

Warrants Exercisable

Weighted

Average

Weighted

Underlying

Remaining

Average

Underlying

Average

Range of

Warrants

Contractual

Exercise

Warrants

Exercise

Date

Exercise Prices

Outstanding

Life

Price

Exercisable

Price

September 30, 2005

15.00 - 75.00

39,059

1.5 years

23.45

39,059

23.45

September 30, 2006

20.00-75.00

37,425

0.5 years

23.28

37,425

23.28

IMMEDIATEK, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS — CONTINUED
SEPTEMBER 30, 2006
(Unaudited)

Options to Purchase Common Stock:

On February 14, 2006, the Company terminated its consulting relationship with a consultant to whom it granted an option to purchase 6,500 shares of Company common stock. Pursuant to the agreement evidencing the option, shares vested in 36 equal monthly installments at the end of each calendar month, commencing in May 2005, so long as the consulting arrangement was in effect. As a result of the termination of this consulting arrangement and in accordance with the option agreement, the shares acquirable pursuant to this option ceased to vest after nine monthly installments, which resulted in 1,625 vested shares under this option. The term of this option for vested shares expires on May 5, 2008.

The following table summarizes the information with respect to stock options for the nine months ended September 30, 2006 and 2005:


	2006				2005
	Number of				Number of
	Shares		Weighted		Shares		Weighted
	Underlying		Average		Underlying		Average
	Options		Exercise Price		Options		Exercise Price
Balance, beginning of year		11,000	$	35.45		4,500	$	65.00

Options granted		—		—		6,500		15.00
Options expired		9,375		39.00		—		—
Options exercised		—		—		—		—


Balance, September 30		1,625	$	15.00		11,000	$	35.45


Exercisable, September 30		1,625	$	15.00		5,403	$	56.65

Shares Underlying

Shares Underlying Options Outstanding

Options Exercisable

Weighted

Average

Weighted

Underlying

Remaining

Average

Underlying

Average

Range of

Options

Contractual

Exercise

Options

Exercise

Date

Exercise Prices

Outstanding

Life

Price

Exercisable

Price

September 30, 2005

15.00-65.00

11,000

1.8 years

35.45

5,403

56.65

September 30, 2006

15.00

1,625

1.6 years

15.00

1,625

15.00

NOTE 9 – NOTES PAYABLE

Pursuant to the Securities Purchase Agreement, Radical Holdings LP loaned funds to the Company to pay outstanding liabilities, accounts payable or other obligations and to provide necessary funds to operate the Company’s business prior to the consummation of the sale of the Series A Convertible Preferred Stock. These funds loaned to the Company were required to be applied in strict accordance with the uses approved by Radical Holdings LP and be fully credited towards the aggregate purchase price of the Series A Convertible Preferred Stock. As of June 7, 2006, Radical Holdings LP had loaned the Company an aggregate of $347,000, which was applied to the purchase price of the Series A Convertible Preferred Stock.

Effective January 31, 2006, the Company made an Amended and Restated Consolidated Secured Convertible Promissory Note in the aggregate principal amount of $330,749 in favor of a noteholder. This note revised the conversion terms of the Secured Convertible Promissory Notes previously made by the Company in favor of the noteholder and consolidated all of the Secured Convertible Promissory Notes previously made by

IMMEDIATEK, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS — CONTINUED
SEPTEMBER 30, 2006
(Unaudited)

the Company in favor of the noteholder and advances to the Company previously made by the noteholder. The commitment date was determined to be the date the Amended and Restated Consolidated Secured Convertible Promissory Note was executed, or April 7, 2006. The fair market value of the revised conversion option on the commitment date was $16.00 per share. The conversion was measured as of the commitment date, but not recorded until the conversion contingency was satisfied.

On June 7, 2006, the Company issued 42,040 shares of its common stock upon the conversion of $525,500 aggregate principal amount of outstanding indebtedness at a conversion price of $12.50 per share as follows:


	Principal		Principal
Description	Outstanding		Converted
Amended & Restated Consolidated Secured Convertible Promissory Note, bearing interest at 10% per annum, due on June 30, 2006	$	330,749	$	300,500
Secured Convertible Promissory Notes, bearing interest at 10% per annum due April 1, 2006		175,000		150,000
Secured Convertible Promissory Notes, bearing interest at 10% per annum due April 1, 2006		25,000		25,000
Secured Convertible Promissory Notes, bearing interest at 10% per annum due April 1, 2006		50,000		50,000

	$	580,749	$	525,500

These noteholders waived all accrued and unpaid interest on this outstanding principal indebtedness. The fair market value of Company common stock on the date of conversion of the Secured Convertible Promissory Notes was $14 per share. As a result of the conversion, $43,056 was recorded as a loss on conversion of debt in the financial statements. The loss was calculated as the difference between the fair market value, as determined on the respective commitment dates, of the common stock and the principal and interest converted in the transaction. The remaining principal balance on these notes of $55,249 was paid during June 2006 subsequent to the closing of the Securities Purchase Agreement with Radical Holdings LP.

In addition to the remaining principal balance on the convertible notes payable, the Company paid $472,900 on various notes payable outstanding during June 2006 subsequent to the closing of the Securities Purchase Agreement with Radical Holdings LP. These noteholders waived all accrued and unpaid interest on the notes, which resulted in a gain on extinguishment of debt in the amount of $69,219.

At September 30, 2006, $100,000 of principal remains outstanding on a promissory note bearing interest at 7% per annum that was due April 1, 2006. The noteholder has agreed to waive all accrued and unpaid interest on this note. This note was repaid in full by the Company on October 13, 2006 (See “Note 12 – Subsequent Events”).

NOTE 10 – ACCOUNTS PAYABLE

The carrying value of accounts payable approximates fair value due to the short-term nature of the obligations.

The Company has negotiated reductions and settled with certain accounts payable vendors. The settlements resulted in a reduction of accounts payable of $140,525 for the predecessor period ended June 7, 2006. This amount was primarily related to legal and consulting expenses incurred in prior years. The settlements were recorded in the financial statements upon acceptance of payment in full by the vendors.

IMMEDIATEK, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS — CONTINUED
SEPTEMBER 30, 2006
(Unaudited)

NOTE 11 – INCOME TAXES

While the Company had generated substantial tax loss carryforwards in prior years, the ability to use these loss carryforwards has been substantially affected as a result of an ownership change (as defined in the Internal Revenue Code of 1986, as amended) that occurred in connection with the issuance and sale of the Series A Convertible Preferred Stock. The Company believes that the use of loss carryforwards generated prior to the issuance and sale of the Series A Convertible Preferred Stock will be limited to approximately $133,500 per year for the next 20 years. The Company, however, has recorded a valuation allowance due to the uncertainty of the utilization of the net operating loss carryforward in future periods.

The following table presents the components of the deferred tax asset and liability at September 30, 2006:


Deferred Tax Asset:
Net operating loss — acquired	$	2,670,000
Net operating loss — Successor		118,657
Valuation allowance		(2,724,193	)

Deferred tax asset, net	$	64,464


Deferred Tax Liability:
Depreciation	$	49,844
Amortization		14,620

	$	64,464

NOTE 12 – SUBSEQUENT EVENTS

On October 13, 2006, the Company repaid the remaining outstanding promissory note, which had a principal balance of $100,000. The noteholder agreed to waive all accrued and unpaid interest on this note.

On October 13, 2006, the Company, Radical Holdings LP and Zach Bair entered into a Stock Purchase Agreement, or the Stock Purchase Agreement, whereby Radical Holdings LP purchased 110,618 shares of Company common stock owned by Mr. Bair for an aggregate purchase price of $221,236, or $2.00 per share of Company common stock. Mr. Bair previously issued a warrant to purchase 1,336 shares of Company common stock owned by him to a third-party, which expires on February 19, 2007. Pursuant to the Stock Purchase Agreement, Radical Holdings LP has the right, but not the obligation, to purchase from Mr. Bair any shares of Company common stock that are not acquired by the third-party pursuant to that warrant at a purchase price of $2.00 per share. The last reported transaction in Company common stock on October 13, 2006 by the Over-the-Counter Bulletin Board was $2.00 per share. As a result of this transaction and as of October 13, 2006, Radical Holdings LP beneficially owns approximately 96% of the outstanding securities of the Company entitled to vote on matters required or permitted to be submitted to the stockholders of the Company. Further, the Stock Purchase Agreement provides that the Company and Radical Holdings LP shall release Mr. Bair, and Mr. Bair shall release the Company and Radical Holdings LP, from, among other things, any and all actions, liabilities, obligations and damages arising prior to October 13, 2006; provided, however, Mr. Bair is not released in any manner from any stockholder derivative litigation and any obligations under that certain Agreement of Waiver, dated as of May 1, 2006, by and between the Company and Mr. Bair. A copy of the Stock Purchase Agreement was attached as Exhibit 10.19 to a Current Report on Form 8-K filed by the Company with the SEC on October 18, 2006.

IMMEDIATEK, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS — CONTINUED
SEPTEMBER 30, 2006
(Unaudited)

On October 16, 2006, the Company identified additional non-essential assets with a net book value of $11,492 to be held for sale in the fourth quarter of 2006. The Company began selling these assets and will continue to dispose of them. The Company anticipates using the proceeds from the sale of these assets to purchase new equipment to utilize in its operations.

A trailer owned by the Company that was being stored in Mankato, Minnesota was reported missing to the police department on October 25, 2006. This asset is currently recorded on the balance sheet as an asset held for sale at a value of $5,810. In the event the trailer is not recovered in the fourth quarter of 2006, the Company anticipates that it will write-off this asset at the end that period.

On October 27, 2006, the Company sold the truck that was previously held for sale to a third-party for $25,000 cash. The truck was valued at $25,000 on the balance sheet, resulting in zero gain.

IMMEDIATEK, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS — CONTINUED
SEPTEMBER 30, 2006
(Unaudited)

Item 2. Management’s Discussion and Analysis or Plan of Operation

Overview

Unless the context otherwise indicates, the words “we,” “our,” “ours,” “us” and the “Company” refer to Immediatek, Inc., or Immediatek, and its subsidiaries, including DiscLive, Inc., or DiscLive, collectively.

The following Management’s Discussion and Analysis, or MD&A, is intended to aid the reader in understanding us, our operations and our present business environment. MD&A is provided as a supplement to, and should be read in conjunction with, our condensed consolidated financial statements and the notes accompanying those financial statements, which are included in this Quarterly Report on Form 10-QSB. Additionally, MD&A should be read in conjunction with our Annual Report on Form 10-KSB/A (Amendment No. 1) for the year ended December 31, 2005. MD&A includes the following sections:

	•		Recent Developments – a description of important events that have recently occurred.

	•		Our Business – a general description of our business; our objective, our areas of focus; and the challenges and risks of our business.

	•		Critical Accounting Policies and Estimates – a discussion of accounting policies that require critical judgments and estimates.

	•		Operations Review – an analysis of our consolidated results of operations for the periods presented in our condensed consolidated financial statements included in this Quarterly Report on Form 10-QSB.

	•		Liquidity, Capital Resources and Financial Position – an analysis of our cash flows and debt and contractual obligations; and an overview of our financial position.

Recent Developments

On September 12, 2006, we dismissed Beckstead and Watts, LLP as our independent registered public accounting firm. On September 13, 2006, we engaged KBA Group LLP as our independent registered public accounting firm for our fiscal year ending December 31, 2006 and the interim periods following the engagement of KBA Group LLP.

On October 13, 2006, Radical Holdings LP, Zach Bair and we entered into a Stock Purchase Agreement, or the Stock Purchase Agreement, whereby Radical Holdings LP purchased 110,618 shares of Company common stock owned by Mr. Bair for an aggregate purchase price of $221,236, or $2.00 per share of Company common stock. Mr. Bair previously issued a warrant to purchase 1,336 shares of Company common stock owned by him to a third-party, which expires on February 19, 2007. Pursuant to the Stock Purchase Agreement, Radical Holdings LP has the right, but not the obligation, to purchase from Mr. Bair any shares of Company common stock that are not acquired by the third-party pursuant to that warrant at a purchase price of $2.00 per share. The last reported transaction in Company common stock on October 13, 2006 by the Over-the-Counter Bulletin Board was $2.00 per share. As a result of this transaction and as of October 13, 2006, Radical Holdings LP beneficially owns approximately 96% of the outstanding securities of the Company entitled to vote on matters required or permitted to be submitted to the stockholders of the Company. Further, the Stock Purchase Agreement provides that Radical Holdings LP and we shall release Mr. Bair, and Mr. Bair shall release Radical Holdings LP and us, from, among other things, any and all actions, liabilities, obligations and damages arising prior to October 13, 2006; provided, however, Mr. Bair is not released in any manner from any stockholder derivative litigation and any obligations under that certain Agreement of Waiver, dated as of May 1, 2006, by and between Mr. Bair and us.

On October 16, 2006, we identified additional non-essential assets with a net book value of $11,492 to be held for sale in the fourth quarter of 2006. We began selling these assets and will continue to dispose of them. We anticipate using the proceeds from the sale of these assets to purchase new equipment to utilize in operations.

A trailer owned by us that was being stored in Mankato, Minnesota was reported missing to the police department on October 25, 2006. This asset is currently recorded on the balance sheet as an asset held for sale at a value of $5,810. In the event the trailer is not recovered in the fourth quarter of 2006, we anticipate that we will write-off this asset at the end that period.

On October 27, 2006, we sold the truck that was previously held for sale to a third-party for $25,000 cash. The truck was valued at $25,000 on the balance sheet, resulting in zero gain.

Our Business

General

Immediatek, through its wholly-owned, operating subsidiary, DiscLive, records live content, such as concerts and conferences, and makes the recorded content available for delivery to attendees within fifteen minutes after the conclusion of the live event. The recorded content is made available for pre-sale and sale at the venue and on our website, www.disclive.com. The content is delivered primarily via compact disc.

DiscLive has recorded live events for Cooder Graw, dada, Thirty Seconds to Mars, the Toadies, Flyleaf, the Pixies, The Fixx and Vertical Horizon, among others. During the three and nine months ended September 30, 2006, we recorded four live events, one of which was a music festival, and 14 live events, respectively. We sold, or delivered under contract, approximately 215 and 2,000 recordings of those events and prior events during the three and nine months ended September 30, 2006, respectively.

History of Operating Losses

The following table presents our net loss and cash provided by, and used in, operating activities for the periods indicated.


	For the Three Months Ended						For the Nine Months Ended
	September 30,						September 30,
	2006			2005			2006						2005
				(restated)									(restated)
	(unaudited)			(unaudited)			(unaudited)						(unaudited)
				(see Note 4)						(see Note 4)
							Successor			Predecessor
	Successor			Predecessor			June 8 - September 30			January 1 - June 7			Predecessor
Net loss	$	(140,351	)	$	(236,642	)	$	(118,873	)	$	(458,485	)	$	(915,067	)
Net cash (used in) provided by operating activities	$	(549,145	)	$	17,757		$	(900,059	)	$	(300,516	)	$	(223,093	)

Our net loss during the period from June 8, 2006 to September 30, 2006, includes a gain on extinguishment of debt of $69,219. Our existence and operations are dependent upon our ability to generate sufficient funds from operations to fund operation activities.

The reports of our previous independent registered public accounting firm on our financial statements for the years ended December 31, 2005 (restated) and 2004 (restated), included an emphasis paragraph, in addition to their audit opinion, stating that our recurring losses from operations and working capital deficiency raise substantial doubt about our ability to continue as a going concern. The financial statements do not include any adjustments to reflect the possible effects on recoverability and classification of assets or the amounts and classification of liabilities that may result from our inability to continue as a going concern.

We funded our operations during the three and nine months ended September 30, 2006, primarily from the proceeds generated by the sale of the Series A Convertible Preferred Stock. Prior to closing the Series A transaction, we borrowed $347,000 aggregate principal amount from Radical Holdings LP to cover operations and repay indebtedness. These borrowings were credited in full towards the aggregate purchase price of the Series A Convertible Preferred Stock. See “Liquidity and Capital Resources and Financial Position” below.

Our Objective

Our objective is to utilize our assets — brand name, unique concept and people — to increase live recordings and sales of those recordings. Our vision to achieve that objective includes:

	•		Increase in Recordings: Market and expand our services to a number of different live events, including those other than concerts, in order to increase the sales of our product.

	•		Profit: Maximizing our profit on live events by controlling costs and utilizing our assets efficiently. We are refining our strategy on the deployment of assets to record live events in order to make most efficient use of those assets, while reducing costs. In that regard, we have reconfigured certain of our equipment and purchased additional equipment to decrease transportation expense. Additionally, we believe by expanding our services outside of concert recordings that we can more effectively maximize profit by reducing sales risk.

Areas of Focus

Revitalizing the Company. We are focused on revitalizing the Company using the proceeds from the sale of the Series A Convertible Preferred Stock. We believe that we have the necessary people to support and manage our operations. Further, utilizing the proceeds from the sale of the Series A Convertible Preferred Stock to repay all of our outstanding liabilities, which is required by the Purchase Agreement, we believe that we will have better relationships with vendors and more creditability with customers.

Realizing on Our Business Plan and Potential. Our management is now directing all of its attention to implementing the business plan and to operations rather than attempts to secure additional funding to continue operations with the consummation of the transaction evidenced by the Purchase Agreement. We further believe that our existing employees, together with our new employees, will be able to better market our products, expend more time analyzing and procuring contracts to record live events and better manage costs and assets in performing under those contracts.

Disposing of Non-Essential Assets and the Acquisition of New Equipment. We have identified, and continue to identify, assets that are non-essential or inefficient to our business. These assets are classified in the financial statements as Assets Held for Sale. We have sold and identified for sale certain of those non-essential or inefficient assets. Utilizing the proceeds from the sale of those assets, we have purchased, and will continue to purchase, new equipment that improves the efficiency of our business and the quality of our product, as well provide us more flexibility with our product offerings.

Challenges and Risks

Operating in this industry provides unique opportunities; however, challenges and risks accompany those opportunities. Our management has identified the following material challenges and risks that will require substantive attention from our management.

Utilizing the New Funds in a Manner that is Accretive. If we do not manage our assets aggressively and apply the additional capital received judicially, we may not generate sufficient cash from our operating activities to fund our operations going forward, which would require us to seek additional funding in the future.

Obtaining Contracts to Record Live Content that are Profitable. While obtaining contracts to record live events creates challenges in itself, our ability to obtain contracts to record live events that generate sufficient sales of our products is even more challenging. Prior to entering into recording contracts, we perform an analysis of the costs to be incurred and the amount of our product that we estimate will be sold. These analyses contain many assumptions, many of which are beyond our control. If our analysis of a number of recording contracts proves to be incorrect, we will not generate sufficient cash from our operating activities to sustain operations and, therefore, will require additional funding to continue our business. We are also implementing and exploring various measures to minimize our sales risk.

Maintaining a Quality Product. Our product is relatively new and continues to evolve. In early 2004, the speed of compact disc duplicators increased to a point where our product could be produced efficiently. As technology improves and better quality recordings are necessary, we will be required to improve our products to maintain a market for our products and compete with our competitors. In that regard, we have purchased, and will continue to purchase, newer equipment that will operate more efficiently and provide a better quality product.

Additionally, see “Risk Factors” in Part I of our Annual Report on Form 10-KSB for the year ended December 31, 2005 concerning other risks and uncertainties facing us.

Challenges and risks, including those described above, if not properly addressed or managed, may have a material adverse effect on our business. Our management, however, is endeavoring to properly manage and address these challenges and risks.

Critical Accounting Policies and Estimates

Our condensed consolidated financial statements are prepared in accordance with generally accepted accounting principles in the United States, which requires management to make estimates, judgments and assumptions with respect to the amounts reported in the condensed consolidated financial statements and in the notes accompanying those financial statements. Certain information and footnote disclosures normally included in financial statements prepared in accordance with generally accepted accounting principles, however, have been condensed or omitted pursuant to the rules and regulations promulgated by the Securities and Exchange Commission. We believe that the most critical accounting policies and estimates relate to the following:

	•		Recoverability of Non-Current Assets. The Company has certain non-current assets. Management considers the useful life of the assets on an annual basis and assesses whether or not there is an impairment. An assessment of recoverability involves comparing the carrying value of the asset with its recoverable amount, typically its value in use. If the value in use of a non-current asset were determined to be less than its carrying value, an impairment would be charged to the income statement.

	•		Goodwill. Management evaluates goodwill for impairment on an annual basis or more frequently if events occur that provide indications of impairment. If indicators of potential impairment exist, we perform a review to determine if the carrying value of the recorded goodwill is impaired. The first step of this process is to identify potential goodwill impairment by comparing the fair value of the single reporting unit to its carrying value. We estimate fair value using discounted cash flows. If the carrying value is less than the fair value, we would complete step two in the impairment review process, which measures the amount of goodwill impairment. We test the reasonableness of the inputs and outcomes of the discounted cash flow analysis.

	•		Convertible Securities. From time to time, we issue convertible securities with beneficial conversion features. We account for these convertible securities in accordance with Emerging Issues Task Force Issue 98-5, Accounting for Convertible Securities with a Beneficial Conversion Features or Contingently Adjustable Conversion Ratios (“EITF 98-5”) and EITF 00-27, Application of Issue No. 98-5 to Certain Convertible Instruments.

	•		New Basis of Accounting. As a result of a 95% change in control of the Company, we have applied “push down” accounting, which requires that the proportionate basis of the assets acquired and liabilities assumed be “pushed down” to the Company based upon their estimated fair market values. We make estimates and judgments in determining the fair value of the acquired assets and liabilities. We base our determination on independent appraisal reports as well as our internal judgments based on the existing facts and

circumstances. If we were to use different judgments or assumptions, the amounts assigned to the individual assets or liabilities could be materially different.

•

Revenue Recognition. DiscLive primarily delivers products sold by it through shipment to the customer. Revenue is recognized upon shipment of the product to the customer. A smaller percentage of revenues are recognized at the point of sale at the event being recorded. Certain customers purchase and accept hand delivery of the product on-site at the event. Pursuant to Emerging Issues Task Force Issue No. 00-10, “Accounting for Shipping and Handling Fees and Costs,” (EITF 00-10), the Company includes all shipping and handling fees charged to its customers in gross revenue. All actual costs incurred by the Company for shipping and handling are immaterial in nature and are included as direct costs of revenue.

While our estimates and assumptions are based on our knowledge of current events and actions we may undertake in the future, actual results may ultimately differ from those estimates and assumptions. For a discussion of our significant accounting policies, see Note 2 of Notes to Condensed Consolidated Financial Statements commencing on page 12.

Operations Review

As a result of the push down accounting adjustments described in “Note 4—New Basis of Accounting,” the activity for the period June 8, 2006 through September 30, 2006, or the “post-push down” period, is reported under the new basis of accounting, while the activity for the period January 1, 2006 through June 7, 2006, or the “pre-push down” period, is reported on the historical basis of accounting, which was used in 2005. For the post-push down period, the primary changes to the income statement reflect an increase in net operating loss due to a higher level of depreciation from the increase in the depreciable basis of fixed assets and an increase in net operating loss due to a higher level of amortization related to the increase in the amortizable basis of intangible assets.

Three Months Ended September 30, 2006 Compared to Three Months Ended September 30, 2005 (restated)


	For the Three Months Ended
	September 30,
	2006			2005
				(restated)
	(unaudited)			(unaudited)
				(see Note 4)
	Successor			Predecessor
Revenues	$	7,235		$	35,018
Cost of sales		12,709			62,053

Gross Margin		(5,474	)		(27,035	)
Gross Margin Percentage		(76	)%		(77	)%
General and administrative expenses		15,322			34,976
Consulting services		5,995			8,636
Professional fees		35,547			6,783
Salaries and benefits		67,227			24,421
Non-cash stock compensation		—			2,500
Depreciation and amortization		12,624			78,897

Net operating loss	$	(142,189	)	$	(183,248	)
Interest income (expense), net		1,838			(53,394	)

Net loss	$	(140,351	)	$	(236,642	)

Weighted average number of common shares outstanding — basic and fully diluted		474,807			324,078

Basic and diluted loss per common share attributable to common stockholders	$	(0.30	)	$	(0.73	)

Revenues. Revenues for the three months ended September 30, 2006 and 2005 are related to the sale of recordings made of four and thirty live events, respectively.

We expect revenues in the fourth quarter of 2006 to be flat or lower, as we do not currently have any live events under contract. We are actively pursuing three live events scheduled for the fourth quarter of 2006.

Cost of Sales. Cost of sales was $12,709 for the three months ended September 30, 2006, as compared to $62,053 for the three months ended September 30, 2005, which decrease resulted from fewer live events recorded and product produced. Gross margin percentage remained relatively consistent at (76)% and (77)% for 2006 and 2005, respectively.

We expect costs of sales to increase if our revenues increase; however, we continue to evaluate and implement plans to reduce the costs associated with our products, which we anticipate will offset a portion of any increase in cost of sales.

General and Administrative Expense. The decrease in general and administrative expense for the three months ended September 30, 2006, as compared to the three months ended September 30, 2005, is attributable to a reduction in expenses, including advertising, casual labor, insurance, travel, rent and utilities.

We anticipate that general and administrative expense will remain the same over the next three months; however, we may incur additional costs associated with the implementation of new procedures and policies, which will assist us in operating more efficiently and may be required by the Sarbanes-Oxley Act of 2002, or Sarbanes Oxley.

Consulting Services. During the remainder of the 2006 fiscal year, consulting services expense will decrease, as we have completed a majority of the repairs to our information systems and equipment.

Professional Fees. The increase in professional fees is attributable to the fees incurred in connection with the restatement of our financial statements for the years ended December 31, 2005, 2004 and 2003, together with the legal fees for the consummation of the Series A Convertible Preferred Stock transaction.

We anticipate that professional fees for the remainder of year 2006 will decrease due to the completion of the restatement of our financial statements for the years ended December 31, 2005, 2004 and 2003 and the consummation of the Series A Convertible Preferred Stock transaction . The decrease will, however, be offset in part by anticipated increases in audit fees, fees resulting from implementation of the Sarbanes-Oxley requirement for the audit of our internal controls, and other professional fees incurred as we ramp up our operations.

Salaries and Benefits. Salaries and benefits increased as the result of the employment contracts entered into with our officers in March 2006, the addition of new employees and the retention of benefit plans. Salaries and benefits will be approximately $73,000 for the remainder of 2006, which has been reduced from prior reported amounts due the resignation of Zach Bair from all positions with the Company.

Depreciation and Amortization. This decrease is attributable to the impairment of fixed assets and intangible assets recognized at December 31, 2005, which was offset by the step-up in basis resulting from the application of “push down” accounting.

Interest. Interest expense decreased as a result of the conversion of notes payable on June 7, 2006 and the subsequent repayment of notes payable during June 2006. Interest income for the three months ended September 30, 2006 represents interest earned on cash balances.

Income Taxes. There was no Federal income tax expense recorded for the three months ended September 30, 2006 or 2005, due to a net loss in each period.

Nine Months Ended September 30, 2006 Compared to Nine Months Ended September 30, 2005 (restated)


	For the Nine Months Ended
	September 30,
	2006						2005
							(restated)
	(unaudited)						(unaudited)
				(see Note 4)
	Successor			Predecessor
	June 8 - September 30			January 1 - June 7			Predecessor
Revenues	$	26,975		$	19,451		$	111,814
Cost of sales		20,181			43,584			114,658

Gross Margin		6,794			(24,133	)		(2,844	)
Gross Margin Percentage		25	%		(124	)%		(3	)%
General and administrative expenses		20,781			34,903			174,915
Consulting services		5,995			—			26,847
Professional fees		55,806			328,347			76,203
Salaries and benefits		98,752			89,130			167,657
Non-cash stock compensation		—			3,410			54,501
Non-cash consulting expense		—			—			37,680
Depreciation and amortization		15,491			2,755			196,612
(Gain) loss on extinguishment of debt		(69,219	)		43,056			46,000
Gain on settlement of accounts payable		—			(140,525	)		—

Net operating loss	$	(120,812	)	$	(385,209	)	$	(783,259	)
Interest income (expense), net		1,839			(73,276	)		(131,808	)

Net loss	$	(118,973	)	$	(458,485	)	$	(915,067	)

Deemed dividend related to beneficial conversion feature on Series A convertible preferred stock		(3,000,000	)		—			—

Net loss attributable to common stockholders	$	(3,118,973	)	$	(458,485	)	$	(915,067	)

Weighted average number of common shares outstanding — basic and fully diluted		388,140			388,140			318,089

Basic and diluted loss per common share attributable to common stockholders	$	(8.04	)	$	(1.18	)	$	(2.88	)

Revenues. The decrease in revenues is attributable to fewer live events recorded, and correspondingly fewer product sales, during the nine months ended September 30, 2006, as compared to the nine months ended September 30, 2005.

We expect revenues in the fourth quarter of 2006 to be flat or lower, as we do not currently have any live events under contract, which will result in lower revenues for the fiscal year 2006 as compared to 2005. We are actively pursuing three live events scheduled for the fourth quarter of 2006 but cannot be certain that we will be able to contract any of the three.

Cost of Sales. Costs of sales decreased due to the decrease in the number of live events recorded, and a corresponding lower number of product sales, in the nine months ended September 30, 2006 (14 live events; approximately 2000 units), as compared to the nine months ended September 30, 2005 (36 live events; approximately 3500 units).

General and Administrative Expense. The decrease in general and administrative expense for the nine months ended September 30, 2006, as compared to the nine months ended September 30, 2005, is attributable to the reduction of rent for office space, a decrease in advertising expense, a decrease in travel and other measures we undertook to reduce operations due to a lack of sufficient operating funds.

Consulting Services. The decrease in consulting services expense is the result of the termination of all our prior consultants, which was offset by the retention of consultants to design and implement information systems and repair equipment. During the remainder of the 2006 fiscal year, consulting services expense will decrease, as we have completed a majority of the repairs to our information systems and equipment.

Professional Fees. The increase in professional fees is attributable to fees incurred in connection with the restatement of our financial statements for the years ended December 31, 2005, 2004 and 2003, together with the legal fees for the consummation of the Series A Convertible Preferred Stock transaction.

We anticipate that professional fees for the remainder of year 2006 will decrease due to the completion of the restatement of our financial statements for the years ended December 31, 2005, 2004 and 2003 and the consummation of the Series A Convertible Preferred Stock transaction . The decrease will, however, be offset by anticipated increases in audit fees, fees resulting from implementation of the Sarbanes-Oxley requirement for the audit of our internal controls, and other professional fees incurred as we ramp up our operations.

Salaries and Benefits. Salaries and benefits increased slightly from the prior period primarily from the employment contracts entered into with our officers in March 2006, the addition of new employees and the retention of benefit plans. Salaries and benefits will be approximately $73,000 for the remainder of 2006, which has been reduced from prior reported amounts due the resignation of Zach Bair from all positions with the Company.

Loss on Extinguishment of Debt. This relates to the conversion of certain notes payable into Company common stock upon consummation of the Radical transaction.

Gain on Settlement of Accounts Payable. This amount results from the discounts that we negotiated and settled during the period on certain outstanding accounts payable. The amount recorded in accounts payable represents the current amounts outstanding per invoices received from vendors.

Interest Expense. Interest expense was lower as a result of a decrease in notes payable outstanding during the nine months ended September 30, 2006, as compared to the same period in 2005.

Income Taxes. There was no Federal income tax expense recorded for the three months ended September 30, 2006 or 2005, due to a net loss in each period.

Liquidity and Capital Resources and Financial Position

Prior to the issuance and sale of the Series A Convertible Preferred Stock, we had been attempting to raise adequate capital to be able to continue our operations and implement our business plan, and management had to devote a significant amount of time to raising capital rather than to operations. Due the lack of adequate funds in the second half of 2005 and the first five months of 2006, our management took certain steps to reduce cash expenditures while pursuing additional financing. In January 2006, the Company entered into the Securities Purchase Agreement with Radical. This transaction was consummated on June 8, 2006, and provided us with an aggregate of $2,653,000 in funds, which is net of $347,000 funds previously loaned to us by Radical and credited towards the purchase price of the Series A Convertible Preferred Stock. In accordance with the Securities Purchase Agreement, the proceeds from the issuance and sale of the Series A Convertible Preferred Stock were, and are being, utilized to pay all outstanding liabilities, including, among others, accounts payable and indebtedness. After satisfying all of our liabilities, our management estimates that we will have $800,000 of operating funds, which management anticipates will sustain our operations until the conclusion of fiscal 2007. At the end of fiscal 2007, we will be required to obtain additional funds if we do not generate sufficient cash from operating activities to fund our future operating activities. In that regard, we undertaking various plans and measures, which we believe will increase funds generated from operating activity. No assurances, however, can be given that those plans and measures will be successful in increasing funds generated from operating activity.

As a result of the push down accounting adjustments described in “Note 4—New Basis of Accounting” above, the activity for the period June 8, 2006 through September 30, 2006, or the “post-push down” period, is reported under the new basis of accounting, while the activity for the period January 1, 2006 through June 7, 2006, or the “pre-push down” period, is reported on the historical basis of accounting, which was used in 2005.

Operating Activities. Cash used in operations was $549,145 for the three months ended September 30, 2006. Cash provided by operations was $17,757 for the three months ended September 30, 2005. The increase in cash used in operations is primarily attributable to the payment of accounts payable and accrued liabilities. Payment of these amounts was deferred during 2005 due to the lack of funds.

Cash used in operations was $900,059 and $300,516 for the post-push down and pre-push down periods, respectively, in the nine months ended September 30, 2006, as compared to $223,093 of cash used in operations for the nine months ended September 30, 2005. The additional cash used in operations is attributable to the payment of a large portion of outstanding accounts payable and accrued liabilities. Payment of these amounts was deferred in 2005 due to the lack of funds.

Investing Activities. Cash used in investing activities was $22,645 for the three months ended September 30, 2006. There were no investing activities for the three months ended June 30, 2005. The cash used in investing activities during 2006 consisted of upgrades and enhancements to the Company’s website.

Cash used in investing activities was $22,645 for the post-push down period and $2,476 for the pre-push down period during the nine months ended September 30, 2006. There were no investing activities for the nine months ended September 30, 2005. The cash used in investing activities during 2006 consisted primarily of upgrades and enhancements to the Company’s website.

Financing Activities. Cash used by financing activities was $12,445 for the three months ended September 30, 2005. There were no financing activities for the three months ended September 30, 2006. The 2005 activities consisted primarily of legal fees for the issuance of equity securities offset by proceeds from notes payable.

Cash from financing activities was $2,124,851 for the post-push down period and $331,345 for the pre-push down period in the nine months ended September 30, 2006. Cash from financing activities was $206,855 for the nine months ended September 30, 2005. The increase from 2005 is attributable to the issuance and sale of the Series A Convertible Preferred Stock to Radical that resulted in proceeds of $2,653,000. This increase was offset by the repayment of $528,149 of notes payable in the post-push down period.

Indebtedness

At September 30, 2006, notes payable consisted of a promissory note for $100,000 that was due on April 1, 2006 and bears interest at seven percent per year. This noteholder has agreed to waive all accrued and unpaid interest. The Company repaid this promissory note in full on October 13, 2006 (See “Note 12 – Subsequent Events”).

Contractual Obligations and Commercial Commitments

The following table highlights, as of September 30, 2006, our contractual obligations and commitments by type and period:


			Payments due by Period
Contractual Obligations	Total		Less than 1 Year		1-3 Years
Short-Term Debt ⁽¹⁾	$	100,000	$	100,000		—
Lease		10,000		10,000		—

Total:	$	110,000	$	110,000		—


⁽¹⁾		This noteholder has agreed to waive any and all accrued but unpaid interest on this note. This note was repaid in full on October 13, 2006.

Liquidity

We will utilize approximately $125,000 of funds to operate our business at the desired level during the remainder of 2006, which does not include payment of any accrued liabilities related to royalties, mechanicals, sales tax, or payroll tax. We presently do not generate sufficient cash from operations to fund our operating activities and, until the issuance and sale of the Series A Convertible Preferred Stock, limited operations to that which we deemed to be critical.

We believe that the funds received from the consummation of the issuance and sale of the Series A Convertible Preferred Stock on June 8, 2006, will provide us with the necessary funds to operate our business until the conclusion of fiscal 2007. At the end of fiscal 2007, we will be required to obtain additional funds if we do not generate sufficient cash from operating activities to fund our future operating activities. In that regard, we undertaking various plans and measures, which we believe will increase funds generated from operating activity. No assurances, however, can be given that those plans and measures will be successful in increasing funds generated from operating activity.

Item 3. Controls and Procedures

Our chief executive officer and president are responsible for establishing and maintaining disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) promulgated under the Securities Exchange Act of 1934) for the Company. Accordingly, our chief executive officer and president designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under their supervision, to ensure that material information relating to the Company, including our consolidated subsidiaries, is made known to our chief executive officer and president by others within those entities. We regularly evaluate the effectiveness of disclosure controls and procedures and report our conclusions about the effectiveness of the disclosure controls quarterly on our Forms 10-QSB and annually on our Forms 10-KSB. Based upon the evaluation for the period ended September 30, 2006, for the reasons described below, our chief executive officer and president concluded that our disclosure controls and procedures were not effective, as of the end of the period covered by this Report (September 30, 2006), in ensuring that material information

relating to the Company required to be disclosed by the Company in reports that it files or submits under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms and that such information is accumulated and communicated to management, including the chief executive officer and the president, as appropriate, to allow timely decisions regarding required disclosure. Notwithstanding the material weaknesses described below, the Company’s management has concluded that the condensed consolidated financial statements included in this Report on Form 10-QSB fairly state, in all material respects, the Company’s financial condition, results of operations and cash flows for the periods presented in conformity with generally accepted accounting principles.

Based on the definition of “material weakness” in the Public Company Accounting Oversight Board’s Auditing Standard No. 2, An Audit of Internal Control Over Financial Reporting Performed in Conjunction With an Audit of Financial Statements, restatement of financial statements in prior filings with the SEC is a strong indicator of the existence of a “material weakness” in the design or operation of internal control over financial reporting. The Company has concluded that it did not maintain effective controls. The Company determined that because effective controls were not in place, the recognition of certain items was inconsistent with its accounting policies and that a material weakness existed in the Company’s internal control over financial reporting, and disclosed this to the Board of Directors and to the independent registered public accountants. In addition, the Company has determined that a material weakness exists in the Company’s internal controls over financial reporting related to the limited number of accounting personnel in the Company. The Company disclosed this to its Board of Directors and to its independent registered public accountants.

Plan for Remediation of Material Weaknesses

The Company is in the process of designing and instituting new policies that substantially improve these controls. Also, the Company has retained qualified personnel and consultants for its accounting and reporting functions.

Changes in Internal Controls

Changes in our internal controls are currently being designed and will be implemented on an ongoing basis as designed.

Limitations on the Effectiveness of Controls

Our management, including our chief executive officer and president, does not expect that our disclosure controls and internal controls will prevent all error and all fraud. A control system, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of the control system are met. Further, the design of a control system must reflect the fact that there are resource constraints, and the benefits of controls must be considered relative to their costs. Due to the inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, within the Company have been detected. These inherent limitations include the realities that judgments in decision making can be faulty, and that breakdowns can occur because of simple error or mistake. Additionally, controls can be circumvented by the individual acts of some persons, by collusion of two or more people, or by management override of the control.

The design of any system of controls is also based in part upon certain assumptions about the likelihood of future events occurring. There can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions; over time, a control may become inadequate because of changes in conditions, or the degree of compliance with the policies or procedures may deteriorate. Due to the inherent limitations in a cost-effective control system, misstatements due to error or fraud may occur and not be detected.

PART II — OTHER INFORMATION

Item 6. Exhibits

The following exhibits are filed in accordance with the provisions of Item 601 of Regulation S-B.


Exhibit
Number		Description of Exhibit
31.1		Certification of Principal Executive Officer pursuant to Rule 13a-14(a) of the Securities Exchange Act.

31.2		Certification of Principal Financial Officer pursuant to Rule 13a-14(a) of the Securities Exchange Act.

32.1		Certification Required by 18 U.S.C. Section 1350 (as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002).

SIGNATURES

In accordance with the requirements of the Exchange Act, the registrant caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.


Date: November 14, 2006	IMMEDIATEK, INC.
	a Nevada corporation

	By:	/s/ PAUL MARIN

	Name:	Paul Marin
	Title:	President and Secretary
		(On behalf of the Registrant and as Principal
		Financial Officer)

S-1

INDEX TO EXHIBITS


Exhibit
Number		Description of Exhibit
31.1		Certification of Principal Executive Officer pursuant to Rule 13a-14(a) of the Securities Exchange Act.

31.2		Certification of Principal Financial Officer pursuant to Rule 13a-14(a) of the Securities Exchange Act.

32.1		Certification Required by 18 U.S.C. Section 1350 (as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002).

Exhibit Index