Exhibit 99.1
eCareer, Inc.
(A Development Stage Company)
Unaudited Financial Statements
December 31, 2012
eCareer, Inc.
(A Development Stage Company)
Notes to Financial Statements
December 31, 2012
(unaudited)
CONTENTS
| Page(s) |
| |
Balance Sheets – December 31, 2012 and June 30, 2012 | 1 |
| |
Statements of Operations – Six Months Ended December 31, 2012 and 2011 and from October 13, 2009 (Inception) to December 31, 2012 | 2 |
| |
Statement of Stockholders’ Equity (Deficit) – From October 13, 2009 (Inception) to December 31, 2012 | 3 |
| |
Statements of Cash Flows – Six Months Ended December 31, 2012 and 2011 and from October 13, 2009 (Inception) to December 31, 2012 | 4 |
| |
Notes to Financial Statements | 5 - 16 |
ECAREER, INC.
(A DEVELOPMENT STAGE COMPANY)
BALANCE SHEETS
DECEMBER 31, 2012 AND JUNE 30, 2012
| | | | | | |
| | December 31, | | | June 30, | |
| | 2012 | | | 2012 | |
| | (Unaudited) | | | | |
ASSETS | |
Current assets | | | | | | | | |
Cash and cash equivalents | | $ | 457,806 | | | $ | 1,083,571 | |
Prepaid expenses | | | 202,922 | | | | 184,441 | |
Deposit on future acquisition | | | 60,000 | | | | — | |
Total current assets | | | 720,728 | | | | 1,268,012 | |
| | | | | | | | |
Property and equipment, net | | | 209,288 | | | | 51,448 | |
| | | | | | | | |
Other assets | | | | | | | | |
Intangible assets | | | 314,777 | | | | 84,784 | |
Deposits | | | 4,706 | | | | — | |
Prepaid expenses | | | 20,829 | | | | 83,329 | |
Total other assets | | | 340,312 | | | | 168,113 | |
| | | | | | | | |
Total assets | | $ | 1,270,328 | | | $ | 1,487,573 | |
| | | | | | | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | |
| | | | | | | | |
Current liabilities | | | | | | | | |
Accounts payable and accrued liabilities | | $ | 234,008 | | | $ | 317,854 | |
Total current liabilities | | | 234,008 | | | | 317,854 | |
| | | | | | | | |
Stockholders’ equity | | | | | | | | |
Series A, Preferred stock, $0.001 par value, 100,000 shares authorized, 100,000 and 0 shares issued and outstanding, respectively | | | 100 | | | | 100 | |
| | | | | | | | |
Common stock, $0.001 par value. 50,000,000 shares authorized, 15,729,000 and 13,728,200 shares issued and 15,625,874 and 13,615,700 shares outstanding, respectively | | | 15,626 | | | | 13,616 | |
Additional paid-in capital | | | 4,941,378 | | | | 3,701,691 | |
Deficit accumulated during the development stage | | | (3,557,784 | ) | | | (2,191,688 | ) |
Subscription receivable | | | (363,000 | ) | | | (354,000 | ) |
| | | | | | | | |
Total stockholders’ equity | | | 1,036,320 | | | | 1,169,719 | |
| | | | | | | | |
Total liabilities and stockholders’ equity | | $ | 1,270,328 | | | $ | 1,487,573 | |
See accompanying notes to financial statements
ECAREER, INC.
(A DEVELOPMENT STAGE COMPANY)
STATEMENTS OF OPERATIONS
SIX MONTHS ENDED DECEMBER 31, 2012 AND 2011 AND FROM OCTOBER 13, 2009 (INCEPTION) TO DECEMBER 31, 2012
| | | | | | | | | |
| | Six Months Ended December 31, | | | October 13, 2009 (Inception) to | |
| | 2012 | | | 2011 | | | December 31, 2012 | |
| | (Unaudited) | | | (Unaudited) | | | (Unaudited) | |
| | | | | | | | | |
General and administrative expenses | | $ | 1,366,096 | | | $ | 577,241 | | | $ | 3,471,182 | |
General and administrative expenses - related parties | | | — | | | | — | | | | 62,900 | |
| | | | | | | | | | | | |
Loss from operations | | | (1,366,096 | ) | | | (577,241 | ) | | | (3,534,082 | ) |
| | | | | | | | | | | | |
Loss on sale of available-for-sale marketable securities | | | — | | | | — | | | | (23,702 | ) |
| | | | | | | | | | | | |
Net loss | | | (1,366,096 | ) | | | (577,241 | ) | | | (3,557,784 | ) |
| | | | | | | | | | | | |
Net loss per share, basic and fully diluted | | $ | (0.09 | ) | | $ | (0.11 | ) | | $ | (0.53 | ) |
Weighted average number of common shares outstanding during the periods - basic and fully diluted | | | 14,396,497 | | | | 5,415,121 | | | | 6,737,571 | |
See accompanying notes to financial statements
ECAREER, INC.
(A DEVELOPMENT STAGE COMPANY)
STATEMENT OF STOCKHOLDERS’ EQUITY
SIX MONTHS ENDED DECEMBER 31, 2012 AND FROM OCTOBER 13, 2009 (INCEPTION) TO DECEMBER 31, 2012 (UNAUDITED)
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | Deficit | | | | | | | |
| | Preferred Stock | | | Common Stock | | | | | | Accumulated | | | | | | | |
| | | | | | | | | | | | | | Additional | | | During the | | | Subscriptions | | | | |
| | Shares | | | Amount | | | Shares | | | Amount | | | Paid-in Capital | | | Development Stage | | | Receivable | | | Total | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Issuance of common stock for services - founders shares ($0.001/share) | | | — | | | | — | | | | 4,275,000 | | | | 4,275 | | | | — | | | | — | | | | — | | | | 4,275 | |
Net loss - period from October 13, 2009 (Inception) to June 30, 2010 | | | — | | | | — | | | | — | | | | — | | | | — | | | | (4,407 | ) | | | — | | | | (4,407 | ) |
Balance - June 30, 2010 | | | — | | | | — | | | | 4,275,000 | | | | 4,275 | | | | — | | | | (4,407 | ) | | | — | | | | (132 | ) |
Issuance of common stock for cash and subscriptions receivable ($0.50 - $1/share) | | | — | | | | — | | | | 164,600 | | | | 165 | | | | 101,936 | | | | — | | | | (2,500 | ) | | | 99,601 | |
Direct offering costs | | | | | | | | | | | | | | | | | | | (26,803 | ) | | | | | | | | | | | (26,803 | ) |
Net loss - year ended June 30, 2011 | | | — | | | | — | | | | — | | | | — | | | | — | | | | (227,087 | ) | | | — | | | | (227,087 | ) |
Balance - June 30, 2011 | | | — | | | | — | | | | 4,439,600 | | | | 4,440 | | | | 75,133 | | | | (231,494 | ) | | | (2,500 | ) | | | (154,421 | ) |
Receipt of cash for subscription receivable | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,500 | | | | 2,500 | |
Issuance of common stock for cash and subscriptions receivable ($0.25 - $1/share) | | | — | | | | — | | | | 8,653,600 | | | | 8,654 | | | | 3,809,051 | | | | — | | | | (354,000 | ) | | | 3,463,705 | |
Direct offering costs | | | | | | | | | | | | | | | | | | | (502,119 | ) | | | | | | | | | | | (502,119 | ) |
Issuance of series A preferred stock for services ($0.72/share) | | | 100,000 | | | | 100 | | | | | | | | | | | | 71,500 | | | | | | | | | | | | 71,600 | |
Issuance of common stock for services ($0.30 - $0.75/share) | | | | | | | | | | | 372,500 | | | | 372 | | | | 248,276 | | | | — | | | | — | | | | 248,648 | |
Issuance of common stock for direct offering costs ($0.64/share) | | | | | | | | | | | 150,000 | | | | 150 | | | | (150 | ) | | | | | | | | | | | — | |
Net loss - year ended June 30, 2012 | | | — | | | | — | | | | — | | | | — | | | | — | | | | (1,960,194 | ) | | | — | | | | (1,960,194 | ) |
Balance - June 30, 2012 | | | 100,000 | | | $ | 100 | | | | 13,615,700 | | | $ | 13,616 | | | $ | 3,701,691 | | | $ | (2,191,688 | ) | | | (354,000 | ) | | $ | 1,169,719 | |
Receipt of cash for subscription receivable | | | | | | | | | | | | | | | | | | | | | | | | | | | 354,000 | | | | 354,000 | |
Issuance of common stock for cash and subscriptions receivable ($0.50 - $1/share) | | | — | | | | — | | | | 1,637,800 | | | | 1,638 | | | | 1,095,411 | | | | — | | | | (363,000 | ) | | | 734,049 | |
Issuance of common stock and warrants for cash and subscriptions receivable ($1/share) | | | | | | | | | | | 338,000 | | | | 338 | | | | 337,662 | | | | | | | | | | | | 338,000 | |
Direct offering costs | | | | | | | | | | | | | | | | | | | (215,435 | ) | | | | | | | | | | | (215,435 | ) |
Issuance of common stock for services ($0.37 - $0.86/share) | | | — | | | | — | | | | 34,374 | | | | 34 | | | | 22,049 | | | | — | | | | — | | | | 22,083 | |
Net loss - six months ended December 31, 2012 | | | — | | | | — | | | | — | | | | — | | | | — | | | | (1,366,096 | ) | | | — | | | | (1,366,096 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance - December 31, 2012 | | | 100,000 | | | $ | 100 | | | | 15,625,874 | | | $ | 15,626 | | | $ | 4,941,378 | | | $ | (3,557,784 | ) | | $ | (363,000 | ) | | $ | 1,036,320 | |
See accompanying notes to financial statements
ECAREER, INC.
(A DEVELOPMENT STAGE COMPANY)
STATEMENTS OF CASH FLOWS
SIX MONTHS ENDED DECEMBER 31, 2012 AND 2011 AND FROM OCTOBER 13, 2009 (INCEPTION) TO DECEMBER 31, 2012
| | Six Months Ended December 31, | | | October 13, 2009 (Inception) to December 31, | |
| | 2012 | | | 2011 | | | 2012 | |
| | (Unaudited) | | | (Unaudited) | | | (Unaudited) | |
CASH FLOWS FROM OPERATING ACTIVITIES: | | | | | | | | | | | | |
Net loss | | $ | (1,366,096 | ) | | $ | (577,241 | ) | | $ | (3,557,784 | ) |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | | | | | | |
Depreciation | | | 13,173 | | | | 557 | | | | 16,869 | |
Loss on abandonment of property | | | 9,781 | | | | — | | | | 9,781 | |
Stock issued for services - common stock | | | 22,083 | | | | 60,000 | | | | 275,006 | |
Stock issued for services - preferred stock | | | — | | | | — | | | | 71,600 | |
Loss on sale of available-for-sale marketable securities | | | — | | | | — | | | | 23,702 | |
Changes in operating assets and liabilities: | | | | | | | | | | | | |
Prepaid expenses | | | 44,019 | | | | — | | | | (223,751 | ) |
Deposit on future acquisition | | | (60,000 | ) | | | — | | | | (60,000 | ) |
Deposits | | | (4,706 | ) | | | — | | | | (4,706 | ) |
Accounts payable and accrued expenses | | | (83,846 | ) | | | 60,153 | | | | 234,008 | |
Net cash used in operating activities | | | (1,425,592 | ) | | | (456,531 | ) | | | (3,215,275 | ) |
| | | | | | | | | | | | |
CASH FLOWS FROM INVESTING ACTIVITIES: | | | | | | | | | | | | |
Proceeds from sale of available-for-sale securities | | | — | | | | — | | | | 48,080 | |
Purchases of property and equipment | | | (180,794 | ) | | | (4,885 | ) | | | (235,938 | ) |
Purchases of intangible assets | | | (229,993 | ) | | | (25,000 | ) | | | (314,777 | ) |
Net cash used in investing activities | | | (410,787 | ) | | | (29,885 | ) | | | (502,635 | ) |
| | | | | | | | | | | | |
CASH FLOWS FROM FINANCING ACTIVITIES: | | | | | | | | | | | | |
Proceeds from shareholder loan payable | | | — | | | | 9,000 | | | | 160,434 | |
Repayment of shareholder loan payable | | | — | | | | (81,523 | ) | | | (232,216 | ) |
Proceeds from sale of common stock | | | 1,426,049 | | | | 890,735 | | | | 4,991,855 | |
Payment of offering costs | | | (215,435 | ) | | | (166,180 | ) | | | (744,357 | ) |
Net cash provided by financing activities | | | 1,210,614 | | | | 652,032 | | | | 4,175,716 | |
| | | | | | | | | | | | |
Net increase (decrease) in cash and cash equivalents | | | (625,765 | ) | | | 165,616 | | | | 457,806 | |
| | | | | | | | | | | | |
Cash and equivalents, beginning of period | | | 1,083,571 | | | | 3,762 | | | | — | |
| | | | | | | | | | | | |
Cash and equivalents, end of period | | $ | 457,806 | | | $ | 169,378 | | | $ | 457,806 | |
| | | | | | | | | | | | |
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION: | | | | | | | | | | | | |
Payment of taxes | | $ | — | | | $ | — | | | $ | — | |
Payment of interest | | $ | — | | | $ | — | | | $ | — | |
| | | | | | | | | | | | |
SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES: | | | | | | | | | | | | |
Subscription receivable | | $ | 363,000 | | | $ | 166,500 | | | $ | 363,000 | |
Shares issued for direct offering costs | | $ | — | | | $ | 60,000 | | | $ | 96,000 | |
Shareholder advance of marketable securities | | $ | — | | | $ | — | | | $ | 71,782 | |
See accompanying notes to financial statements
eCareer, Inc.
(A Development Stage Company)
Notes to Financial Statements
December 31, 2012
(unaudited)
Note 1 – Organization and Nature of Operations
eCareer, Inc., (“the Company”) was incorporated in the State of Florida on October 13, 2009 and is headquartered in Boca Raton, Florida.
The Company is a provider of niche industry websites designed to brand client companies within each niche. Site features include: industry news, social media groups, niche-specific content, webinars, events, training programs and industry statistics. Access to the sites is free to users and revenue is intended to be generated through advertising, resume searches and job board functions.
The Company’s first site, openreq.com and ecareer.com, was publically launched January 1, 2013.
The Company’s fiscal year end is June 30.
Note 2 – Going Concern
As reflected in the accompanying financial statements, the Company had a net loss of approximately $1,366,000 and net cash used in operations of $1,426,000 for the six months ended December 31, 2012.
The Company does not yet have a history of financial stability. Historically, the principal source of liquidity has been the issuance of equity securities.In addition, the Company is in the development stage and has generated no revenues since inception. These factors raise substantial doubt about the Company’s ability to continue as a going concern.
The ability of the Company to continue operations is dependent on the success of Management’s plans, which include the raising of capital through the issuance of equity securities, until such time that funds provided by operations are sufficient to fund working capital requirements.
The Company will require additional funding to finance the growth of its current and expected future operations as well as to achieve its strategic objectives. The Company believes its current available cash along with anticipated revenues may be insufficient to meet its cash needs for the near future. There can be no assurance that financing will be available in amounts or terms acceptable to the Company, if at all.
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 relating to the recovery of the recorded assets or the classification of the liabilities that might be necessary should the Company be unable to continue as a going concern.
eCareer, Inc.
(A Development Stage Company)
Notes to Financial Statements
December 31, 2012
(unaudited)
Note 3 – Summary of Significant Accounting Policies
Basis of Presentation
The accompanying unaudited interim financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America and the rules and regulations of the United States Securities and Exchange Commission for interim financial information and with the instructions to Form 8-K.
The financial information as of June 30, 2012 and 2011 is derived from the audited financial statements presented in the Company’s Annual Report on Form 8-K for the years ended June 30, 2012 and 2011. The unaudited interim financial statements should be read in conjunction with the Company’s Annual Report on Form 8-K, which contains the audited financial statements and notes thereto, together with the Management’s Discussion and Analysis of Financial Condition and Results of Operations, for the years ended June 30, 2012 and 2011, and from October 13, 2009 (Inception) to June 30, 2012.
Certain information or footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been condensed or omitted, pursuant to the rules and regulations of the Securities and Exchange Commission for interim financial reporting. Accordingly, they do not include all the information and footnotes necessary for a comprehensive presentation of financial position, results of operations, or cash flows. It is management’s opinion, however, that all material adjustments (consisting of normal recurring adjustments) have been made which are necessary for a fair financial statement presentation. The interim results for the periods ended December 31, 2012 and 2011 are not necessarily indicative of results for the full fiscal year.
Development Stage
The Company’s financial statements are presented as those of a development stage company. Activities during the development stage primarily include implementing the business plan and obtaining additional equity related financing.
Use of Estimates
The preparation of financial statements in conformity with U.S. generally accepted accounting principles requires management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes.
Such estimates and assumptions impact, among others, the following: valuation and potential impairment associated with intangible assets and estimates pertaining to the valuation allowance for deferred tax assets due to continuing, and expected future operating losses.
eCareer, Inc.
(A Development Stage Company)
Notes to Financial Statements
December 31, 2012
(unaudited)
Making estimates requires management to exercise significant judgment. It is at least reasonably possible that the estimate of the effect of a condition, situation or set of circumstances that existed at the date of the financial statements, which management considered in formulating its estimate, could change in the near term due to one or more future confirming events. Accordingly, the actual results could differ significantly from estimates.
Risks and Uncertainties
The Company’s operations are subject to significant risks and uncertainties including financial, operational and regulatory risks, including the potential risk of business failure.
Cash and Cash Equivalents
The Company maintains cash balances at a single financial institution. The Company considers all highly liquid instruments purchased with an original maturity of three months or less and money market accounts to be cash equivalents. At December 31, 2012 and June 30, 2012, cash equivalents consisted of money market funds totaling $257,663 and $1,015,247, respectively.
OnDecember 31, 2012 and June 30, 2012, the balances exceeded the federally insured limit by $53,760 and $765,247, respectively.
Marketable Securities
In January 2011 the Chief Executive Officer contributed to the Company 652,556 shares of stock having a basis of $71,782 ($0.11/share). During the year ended June 30, 2011 these shares were sold for proceeds of $48,080, resulting in a loss of $23,702. (See Note 9).
Property and Equipment
Property and equipment is stated at cost, less accumulated depreciation. Expenditures for maintenance and repairs are charged to expense as incurred.
Depreciation is provided utilizing the straight-line method over the estimated useful lives of the respective assets as follows:
Asset | Life / Years |
Equipment | 5 – 7 years |
Furniture and fixtures | 5 years |
Computer software | 5 years |
Leasehold improvements | Lesser of 15 years or the term of the lease |
Property and equipment is reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. There were no impairment charges taken during the period ended December 31, 2012 and June 30, 2012.
eCareer, Inc.
(A Development Stage Company)
Notes to Financial Statements
December 31, 2012
(unaudited)
Intangible Assets
The Company’s intangible assets consist of website development costs and domain names.
The Company accounts for website development costs in accordance with ASC 350-50, “Accounting for Website Development Costs” (“ASC 350-50”), wherein website development costs are segregated into three activities:
| 1) | Initial stage (planning), whereby the related costs are expensed. |
| 2) | Development (web application, infrastructure, graphics), whereby the related costs are capitalized and amortized once the website is ready for use. Costs for development content of the website may be expensed or capitalized depending on the circumstances of the expenditures. |
| 3) | Post-implementation (after site is up and running: security, training, admin), whereby the related costs are expensed as incurred. Upgrades are usually expensed, unless they add additional functionality. |
Amortization is provided utilizing the straight-line method over the three year estimated useful lives of these assets.
Intangible assets are reviewed annually for impairment or whenever events or changes in circumstances indicate that the carrying amount may not be recoverable. There were no impairment charges taken during the six months ended December 31, 2012 and 2011, respectively.
Advertising and Marketing
The Company’s policy is to expense advertising and marketing costs as incurred. Advertising and marketing expense was as follows.
| | | Six Months Ended | | October 13, 2009 (Inception) to December 31, 2012 |
| | December 31, 2012 | | December 31, 2011 | |
Advertising | | $ | 7,962 | | $ | — | | $ | 10,406 |
Marketing | | | 127,413 | | | 38,144 | | | 261,222 |
| | $ | 135,375 | | $ | 38,144 | | $ | 271,628 |
eCareer, Inc.
(A Development Stage Company)
Notes to Financial Statements
December 31, 2012
(unaudited)
Share Based Payment Arrangements
Generally, all forms of share-based payments, including stock option grants, warrants and restricted stock grants are measured at their fair value on the awards’ grant date, based on estimated number of awards that are ultimately expected to vest. Share-based compensation awards issued to non-employees for services rendered are recorded at either the fair value of the services rendered or the fair value of the share-based payment, whichever is more readily determinable.
Net Loss Per Share
Basic earnings per share (“EPS”) is computed by dividing the net loss attributable to the Company that is available to common stockholders by the weighted average number of common shares outstanding during the period, excluding the effects of any potentially dilutive securities. Diluted EPS gives effect to all dilutive potential of shares of common stock outstanding during the period including stock warrants using the treasury stock method (by using the average stock price for the period to determine the number of shares assumed to be purchased from the exercise of warrants) and convertible debt or convertible preferred stock using the if-converted method. Diluted EPS excludes all dilutive potential of shares of common stock if their effect is anti-dilutive.
The Company had the following potential common stock equivalents at December 31, 2012 and 2011:
| | 2012 | | | 2011 | |
| | | | | | | | |
Common stock warrants, exercise price $1.00 (See Note 7) | | | 338,000 | | | | — | |
Unvested stock grants (See Note 7) | | | 103,126 | | | | — | |
Total common stock equivalents | | | 441,126 | | | | — | |
Fair Market Value of Financial Instruments
The Company measures assets and liabilities at fair value based on an expected exit price as defined by the authoritative guidance on fair value measurements, which represents the amount that would be received on the sale of an asset or paid to transfer a liability, as the case may be, in an orderly transaction between market participants. As such, fair value may be based on assumptions that market participants would use in pricing an asset or liability. The authoritative guidance on fair value measurements establishes a consistent framework for measuring fair value on either a recurring or nonrecurring basis whereby inputs, used in valuation techniques, are assigned a hierarchical level.
eCareer, Inc.
(A Development Stage Company)
Notes to Financial Statements
December 31, 2012
(unaudited)
The following are the hierarchical levels of inputs to measure fair value:
Level 1 – Observable inputs that reflect quoted market prices in active markets for identical assets or liabilities.
Level 2 – Inputs reflect quoted prices for identical assets or liabilities in markets that are not active; quoted prices for similar assets or liabilities in active markets; inputs other than quoted prices that are observable for the assets or liabilities; or inputs that are derived principally from or corroborated by observable market data by correlation or other means.
Level 3 – Unobservable inputs reflecting the Company’s assumptions incorporated in valuation techniques used to determine fair value. These assumptions are required to be consistent with market participant assumptions that are reasonably available.
Fair value estimates are based upon pertinent information available. The Company has determined that the carrying value of all financial instruments approximates fair value. The Company’s financial instruments consist primarily of prepaid expenses, accounts payable and accrued liabilities. The carrying amounts of the Company’s financial instruments generally approximated their fair values as of December 31, 2012 and June 30, 2012, respectively, due to the short-term nature of these instruments.
Recent Accounting Pronouncements
There are no new accounting pronouncements that have any impact on the Company’s financial statements.
Note 4 – Prepaid Expenses
Prepaid expenses consist of professional and subscription fees. Prepaid expenses are being amortized over the expected period of benefit, which ranges from one to two years.
Note 5 – Property and Equipment
Property and equipment consist of the following:
| | December 31, 2012 | | | June 30, 2012 | |
Equipment | | $ | 108,102 | | | $ | 41,926 | |
Furniture & Fixtures | | | 62,568 | | | | — | |
Leasehold Improvements | | | 50,036 | | | | 13,218 | |
Computer Software | | | 3,000 | | | | — | |
Less: Accumulated Depreciation | | | (14,418 | ) | | | (3,696 | ) |
| | $ | 209,288 | | | $ | 51,448 | |
eCareer, Inc.
(A Development Stage Company)
Notes to Financial Statements
December 31, 2012
(unaudited)
The Company incurred a loss on abandonment of certain leasehold improvements totaling $9,781 as of December 31, 2012. These costs relate to space that is no longer in use.
Note 6 – Intangible Assets
Intangible assets consist of the following:
| | December 31, 2012 | | | June 30, 2012 | |
Domain names | | $ | 189,294 | | | $ | 30,159 | |
Website development costs | | | 125,483 | | | | 54,625 | |
| | $ | 314,777 | | | $ | 84,784 | |
There was no amortization expense for the period ended December 31, 2012 since the intangible assets were not yet placed in service. Website development costs and domain names totaling approximately $112,000 were placed in service on January 1, 2013.
The estimated future amortization expense of intangible assets placed in service on January 1, 2013 for the years ended June 30, is as follows:
| | | Amount | |
2013 (6 months ended) | | $ | 19,000 | |
2014 | | | | 37,000 | |
2015 | | | | 37,000 | |
2016 | | | | 19,000 | |
Total | | | $ | 112,000 | |
Note 7 – Stockholders Equity
Preferred Stock
As of December 31, 2012 and June 30, 2012 the Company had 1,000,000 shares of Preferred Stock authorized, $0.001 par value per share. In May 2012, 100,000 shares were designated as series A.
Series A Preferred Stock – Related Party
On May 2, 2012, the Company issued 100,000 shares of Series A Preferred Stock to the Chief Executive Officer for services rendered of $71,600 ($0.72/share). The fair value of the services rendered represented the best evidence of fair value.
eCareer, Inc.
(A Development Stage Company)
Notes to Financial Statements
December 31, 2012
(unaudited)
The Series A Preferred Stock has the following provisions:
· Voting rights entitling the holder to 500 votes per share, which gave the Chief Executive Officer voting control of the Company,
· Non-convertible,
· No rights to dividends,
· No liquidation value,
· Non-participating
· Non-cumulative,
· No put option, and
· Non-redeemable,
Common Stock
The Company issued the following shares of common stock from October 13, 2009 (Inception) through June 30, 2010:
Transaction Type | | Quantity | | | Valuation | | | Ranges of Value per Share | |
Services – related parties (1) | | | 4,275,000 | | | $ | 4,275 | | | | $0.001 | |
The Company issued the following shares of common stock for the year ended June 30, 2011:
Transaction Type | | Quantity | | | Valuation | | | Ranges of Value per Share | |
Cash – third parties | | | 164,600 | | | $ | 102,101 | | | | $0.50 - $1.00 | |
Of the shares sold for cash, $2,500 related to a subscription receivable, which the Company collected in fiscal 2012.
The Company issued the following shares of common stock for the year ended June 30, 2012:
Transaction Type | | Quantity | | | Valuation | | | Ranges of Value per Share | |
Cash – related party | | | 3,300,000 | | | $ | 950,000 | | | | $0.25 - $0.50 | |
Cash – third parties | | | 5,353,600 | | | | 2,867,705 | | | | $0.25 - $1.00 | |
Direct offering costs – third parties (2) (5) | | | 150,000 | | | | 96,000 | | | | $0.64 | |
Services – related party (2) | | | 80,000 | | | | 60,000 | | | | $0.75 | |
Services – third parties (2) | | | 280,000 | | | | 182,199 | | | | $0.30 - $0.75 | |
Services – third parties (2) (4) | | | 12,500 | | | | 6,449 | | | | $0.30 - $0.56 | |
| | | 9,176,100 | | | $ | 4,162,353 | | | | $0.25 - $1.00 | |
eCareer, Inc.
(A Development Stage Company)
Notes to Financial Statements
December 31, 2012
(unaudited)
Of the shares sold for cash, $354,000 related to subscriptions receivable, which the Company collected in fiscal 2013.
The Company issued the following shares of common stock during the six months ended December 31, 2012:
Transaction Type | | Quantity of Stock | | | Quantity of Warrants | | | Valuation | | | Ranges of Value per Share | |
Cash – third parties | | | 1,637,800 | | | | | | | $ | 1,097,049 | | | | $0.50 - $1.00 | |
Cash with warrants - third parties (3) | | | 338,000 | | | | 338,000 | | | | 338,000 | | | | $1.00 | |
Services – third parties (2) (4) | | | 34,374 | | | | | | | | 22,083 | | | | $0.37 - $0.86 | |
| | | 2,010,174 | | | | 338,000 | | | $ | 1,457,132 | | | | $0.25 - $1.00 | |
Of the shares sold for cash, $363,000 related to subscriptions receivable, which the Company collected subsequent to December 31, 2012.
| (1) | The Company issued these shares to the Chief Executive Officer and the President as founder shares for services rendered. |
| (2) | Valuation was based upon the average cash price paid by third parties for common stock during the 30-day period preceding the service performance, since the Company was not yet traded publicly; this represented the best evidence of fair value. |
| (3) | The Company issued units containing common stock and warrants for $1.00. The warrants have a $1.00 exercise price and expire on December 31, 2015. The Company has reserved shares to cover the possible exercise of the warrants. There are no embedded features in the warrants that would require treatment as a derivative liability |
| (4) | The following is a summary of the Company’s 2012 restricted stock grants that are subject to vesting and forfeiture. Recognition and valuation of share-based payments occurs as services are received and are earned proportionately over the two-year term. Unvested, forfeitable shares are accounted for as unissued for accounting purposes until vesting occurs. |
| | | | | Vesting Schedule | |
Date of Grant | | Quantity Granted | | | December 31, 2012 | | | June 30, 2012 | | | June 30, 2013 | | | June 30, 2014 | | | June 30, 2015 | |
February 2012 | | | 25,000 | | | | 6,252 | | | | 4,168 | | | | 12,504 | | | | 8,328 | | | | — | |
March 2012 | | | 50,000 | | | | 12,498 | | | | 6,249 | | | | 24,996 | | | | 18,755 | | | | — | |
May 2012 | | | 50,000 | | | | 12,498 | | | | 2,083 | | | | 24,996 | | | | 22,921 | | | | — | |
September 2012 | | | 25,000 | | | | 3,126 | | | | — | | | | 9,378 | | | | 12,504 | | | | 3,118 | |
| | | 150,000 | | | | 34,374 | | | | 12,500 | | | | 71,874 | | | | 62,508 | | | | 3,118 | |
eCareer, Inc.
(A Development Stage Company)
Notes to Financial Statements
December 31, 2012
(unaudited)
The Company had paid direct offering costs associated with capital raising activity of $215,435 for the six months ended December 31, 2012; $598,119 and $26,803 for the years ended June 30, 2012 and 2011, respectively, (see Note 10).
| (5) | In 2012, $96,000 of these costs were paid in shares of common stock, resulting in a net adjustment to equity of $0. |
Note 8 – Commitment
Lease
The Company executed an operating lease in September 2012 expiring in January, 2016.
At December 31, 2012, the future rental commitments are approximately as follows:
| | Amount | |
2013 (6 months) | | $ | 8,000 | |
2014 | | | 17,000 | |
2015 | | | 18,000 | |
2016 | | | 10,000 | |
Total | | $ | 53,000 | |
Rent expense for the six months ended December 31, 2012 and 2011 were $5,712 and $725, respectively.
Other
On August 30, 2012, the Company entered into an agreement for the potential closing of a reverse merger with a public shell. The Company will be required to pay $245,000, $80,000 has been paid through April 8, 2013. As of February 1, 2013, the Company accrues daily penalties of $500 until closing occurs.
Note 9 – Related Party Transactions
During the years ended June 30, 2012 and 2011 the Chief Executive Officer advanced the Company cash and marketable securities. Shareholder loan activity was as follows for the years ended June 30, 2012 and 2011:
| | June 30, 2012 | | | June 30, 2011 | |
Balance – beginning of year/period | | $ | 72,523 | | | $ | 100 | |
Shareholder advances – cash (1) | | | 9,000 | | | | 151,334 | |
Shareholder advances - marketable securities | | | — | | | | 71,782 | |
Total advances | | | 81,523 | | | | 223,116 | |
Less: repayments | | | 81,523 | | | | 150,693 | |
Balance – end of year/period | | $ | — | | | $ | 72,523 | |
| (1) | These advances were non-interest bearing, due on demand, and unsecured. There is no activity for the six months ended December 31, 2012. |
eCareer, Inc.
(A Development Stage Company)
Notes to Financial Statements
December 31, 2012
(unaudited)
Effective April 1, 2011, the Chief Executive Officer appointed two new Directors. On May 31, 2011, the directors resigned and are referenced as “former related parties”.
During the six months ended December 31, 2012 and years ended June 30, 2012 and 2011, the Company paid fees to related and former related parties as well as unrelated third parties associated with capital raising activities and related consulting fees, as follows:
| | | | | | | | | |
Direct Offering Cost | | December 31, 2012 | | | June 30, 2012 | | | June 30, 2011 | | | October 13, 2009 (Inception) Through December 31, 2012 | |
| | | | | | | | | | | | |
Amounts Paid in Cash: | | | | | | | | | | | | | | | | |
Finder fees - related parties | | $ | — | | | $ | 22,100 | | | $ | 195 | | | $ | 22,295 | |
Finder fees - former related parties | | | 102,531 | | | | 317,717 | | | | 9,255 | | | | 429,503 | |
Finder fees – unrelated third parties | | | 75,575 | | | | 59,495 | | | | 3,823 | | | | 138,893 | |
Other direct offering costs | | | 37,329 | | | | 102,807 | | | | 13,530 | | | | 153,666 | |
| | $ | 215,435 | | | $ | 502,117 | | | $ | 26,803 | | | | 744,357 | |
Amounts Paid in Shares: | | | | | | | | | | | | | | | | |
Finder fees – unrelated third parties | | | — | | | | 96,000 | | | | — | | | | 96,000 | |
| | | — | | | | 96,000 | | | | — | | | | 96,000 | |
Total direct offering costs | | $ | 215,435 | | | $ | 598,119 | | | $ | 26,803 | | | $ | 840,357 | |
During the six months ended December 31, 2012, and the years ended June 30, 2012 and 2011, the Company paid consulting fees to former related parties under agreements with the following provisions:
| · | Additional fees based on expanded services, |
| · | Services include shareholder relations and business strategy |
eCareer, Inc.
(A Development Stage Company)
Notes to Financial Statements
December 31, 2012
(unaudited)
The consulting fees paid to related party and former related parties are as follows:
| | | | | | | | | | October 13, 2009 (Inception) Through December 31, 2012 |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | |
Six Months Ended December 31, | |
Consulting Fees | | | 2012 | | 2011 | |
| | | | | | | | | | | |
Amounts Paid in Cash: | | | | | | | | | | |
Related parties | | | $ | — | | $ | — | | $ | 62,900 |
Former related parties | | | | 173,336 | | | 220,890 | | | 935,280 |
Total consulting fees | | | | $ | 173,336 | | $ | 220,890 | | $ | 998,180 |
Consulting fees are reflected as a component of general and administrative expenses.
Note 10 – Subsequent Event
The Company has evaluated for subsequent events between the balance sheet date of December 31, 2012 and April 8, 2013, the date the financial statements were available to be issued, and concluded that events or transactions occurring during that period requiring recognition or disclosure have been made.
Common Stock
Subsequent to December 31, 2012 the Company issued the following shares of common stock and warrants:
Transaction Type | | Quantity of Common Stock | | | Quantity of Warrants | | | Valuation | | | Ranges of Value per Share | |
Cash - third parties | | | 312,000 | | | | | | | $ | 187,000 | | | | $0.50 - $1.00 | |
Cash with warrants - third parties (1) | | | 992,377 | | | | 992,377 | | | | 992,377 | | | | $1.00 | |
Services – third party (2) | | | 12,500 | | | | | | | | 10,563 | | | | $0.69 - $1.00 | |
| | | 1,316,877 | | | | 992,377 | | | $ | 1,189,940 | | | | $0.50 - $1.00 | |
| (1) | The Company also issued common stock with warrants as a unit at $1.00. The warrants have a $1.00 exercise price and expire on December 31, 2015. There are no embedded features that would require treatment as a derivative liability. |
| (2) | Valuation was based upon the average cash price paid by third parties for common stock during the 30-day period preceding the service performance, since the Company was not yet traded publicly; this represented the best evidence of fair value. |
The Company had paid direct offering costs associated with capital raising activity of approximately $168,000 subsequent to December 31, 2012.
eCareer, Inc.
(A Development Stage Company)
Financial Statements
June 30, 2012 and 2011
eCareer, Inc.
(A Development Stage Company)
Financial Statements
June 30, 2012 and 2011
CONTENTS
| Page(s) |
| |
Report of Independent Registered Public Accounting Firm | 1 |
| |
Balance Sheets – June 30, 2012 and June 30, 2011 | 2 |
| |
Statements of Operations – Years Ended June 30, 2012 and 2011 and from October 13, 2009 (Inception) to June 30, 2012 | 3 |
| |
Statement of Stockholders’ Equity (Deficit) – Years Ended June 30, 2012 and 2011 and from October 13, 2009 (Inception) to June 30, 2012 | 4 |
| |
Statements of Cash Flows – Years Ended June 30, 2012 and 2011 and from October 13, 2009 (Inception) to June 30, 2012 | 5 |
| |
Notes to Financial Statements | 6 - 17 |

ECAREER, INC.
(A DEVELOPMENT STAGE COMPANY)
BALANCE SHEETS
JUNE 30, 2012 AND 2011
| | | | | | |
| | June 30, | |
| | 2012 | | | 2011 | |
ASSETS | |
Current assets | | | | | | | | |
Cash and cash equivalents | | $ | 1,083,571 | | | $ | 3,762 | |
Prepaid expenses | | | 184,441 | | | | — | |
Total current assets | | | 1,268,012 | | | | 3,762 | |
| | | | | | | | |
Property and equipment, net | | | 51,448 | | | | 2,394 | |
| | | | | | | | |
Other assets | | | | | | | | |
Intangible assets | | | 84,784 | | | | — | |
Prepaid expenses | | | 83,329 | | | | — | |
Total other assets | | | 168,113 | | | | — | |
| | | | | | | | |
Total assets | | $ | 1,487,573 | | | $ | 6,156 | |
| |
LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT) | |
| | | | | | | | |
Current liabilities | | | | | | | | |
Accounts payable and accrued liabilities | | $ | 317,854 | | | $ | 88,054 | |
Due to shareholder | | | — | | | | 72,523 | |
Total current liabilities | | | 317,854 | | | | 160,577 | |
| | | | | | | | |
Stockholders’ equity (deficit) | | | | | | | | |
Series A, Preferred stock, $0.001 par value, 100,000 shares authorized, 100,000 and 0 shares issued and outstanding, respectively | | | 100 | | | | — | |
Common stock, $0.001 par value, 50,000,000 shares authorized, 13,728,200 and 4,439,600 shares issued and 13,615,700 and 4,439,600 shares outstanding, respectively | | | 13,616 | | | | 4,440 | |
Additional paid-in capital | | | 3,701,691 | | | | 75,133 | |
Deficit accumulated during the development stage | | | (2,191,688 | ) | | | (231,494 | ) |
Subscription receivable | | | (354,000 | ) | | | (2,500 | ) |
| | | | | | | | |
Total stockholders’ equity (deficit) | | | 1,169,719 | | | | (154,421 | ) |
| | | | | | | | |
Total liabilities and stockholders’ equity (deficit) | | $ | 1,487,573 | | | $ | 6,156 | |
See accompanying notes to financial statements
ECAREER, INC.
(A DEVELOPMENT STAGE COMPANY)
STATEMENTS OF OPERATIONS
YEARS ENDED JUNE 30, 2012 AND 2011 AND FROM OCTOBER 13, 2009 (INCEPTION) TO JUNE 30, 2012
| | Years Ended June 30, | | | October 13, 2009 (Inception) to | |
| | 2012 | | | 2011 | | | June 30, 2012 | |
| | | | | | | | | |
General and administrative expenses | | | 1,897,294 | | | | 203,385 | | | | 2,105,086 | |
General and administrative expenses - related parties | | | 62,900 | | | | — | | | | 62,900 | |
| | | | | | | | | | | | |
Loss from operations | | | (1,960,194 | ) | | | (203,385 | ) | | | (2,167,986 | ) |
| | | | | | | | | | | | |
Loss on sale of available-for-sale marketable securities | | | — | | | | (23,702 | ) | | | (23,702 | ) |
| | | | | | | | | | | | |
Net loss | | $ | (1,960,194 | ) | | $ | (227,087 | ) | | $ | (2,191,688 | ) |
| | | | | | | | | | | | |
Net loss per share - basic and fully diluted | | $ | (0.29 | ) | | $ | (0.05 | ) | | $ | (0.42 | ) |
Weighted average number of common shares outstanding during the year/period - basic and fully diluted | | | 6,868,067 | | | | 4,376,978 | | | | 5,187,140 | |
See accompanying notes to financial statements
ECAREER, INC.
(A DEVELOPMENT STAGE COMPANY)
STATEMENTS OF STOCKHOLDERS’ EQUITY (DEFICIT)
YEARS ENDED JUNE 30, 2012 AND 2011 AND FROM OCTOBER 13, 2009 (INCEPTION) TO JUNE 30, 2012
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | Deficit | | | | | | | |
| | Preferred Stock | | | Common Stock | | | | | | Accumulated | | | | | | | |
| | | | | | | | | | | | | | Additional | | | During the | | | Subscriptions | | | | |
| | Shares | | | Amount | | | Shares | | | Amount | | | Paid-in Capital | | | Development Stage | | | Receivable | | | Total | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Issuance of common stock for services - founders shares ($0.001/share) | | | — | | | | — | | | | 4,275,000 | | | | 4,275 | | | | — | | | | — | | | | — | | | | 4,275 | |
Net loss - October 13, 2009 (Inception) to June 30, 2010 | | | — | | | | — | | | | — | | | | — | | | | — | | | | (4,407 | ) | | | — | | | | (4,407 | ) |
Balance - June 30, 2010 | | | — | | | | — | | | | 4,275,000 | | | | 4,275 | | | | — | | | | (4,407 | ) | | | — | | | | (132 | ) |
Issuance of common stock for cash and subscriptions receivable ($0.50 - $1/share) | | | — | | | | — | | | | 164,600 | | | | 165 | | | | 101,936 | | | | — | | | | (2,500 | ) | | | 99,601 | |
Direct offering costs | | | | | | | | | | | | | | | | | | | (26,803 | ) | | | | | | | | | | | (26,803 | ) |
Net loss - 2011 | | | — | | | | — | | | | — | | | | — | | | | — | | | | (227,087 | ) | | | — | | | | (227,087 | ) |
Balance - June 30, 2011 | | | — | | | | — | | | | 4,439,600 | | | | 4,440 | | | | 75,133 | | | | (231,494 | ) | | | (2,500 | ) | | | (154,421 | ) |
Receipt of cash for subscription receivable | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,500 | | | | 2,500 | |
Issuance of common stock for cash and subscriptions receivable ($0.25 - $1/share) | | | — | | | | — | | | | 8,653,600 | | | | 8,654 | | | | 3,809,051 | | | | — | | | | (354,000 | ) | | | 3,463,705 | |
Direct offering costs | | | | | | | | | | | | | | | | | | | (502,119 | ) | | | | | | | | | | | (502,119 | ) |
Issuance of series A preferred stock for services ($0.72/share) - related party | | | 100,000 | | | | 100 | | | | | | | | | | | | 71,500 | | | | | | | | | | | | 71,600 | |
Issuance of common stock for services ($0.30 - $0.75/share) | | | | | | | | | | | 372,500 | | | | 372 | | | | 248,276 | | | | — | | | | — | | | | 248,648 | |
Issuance of common stock for direct offering costs ($0.64/share) | | | | | | | | | | | 150,000 | | | | 150 | | | | (150 | ) | | | | | | | | | | | — | |
Net loss - 2012 | | | — | | | | — | | | | — | | | | — | | | | — | | | | (1,960,194 | ) | | | — | | | | (1,960,194 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance - June 30, 2012 | | | 100,000 | | | $ | 100 | | | | 13,615,700 | | | $ | 13,616 | | | $ | 3,701,691 | | | $ | (2,191,688 | ) | | $ | (354,000 | ) | | $ | 1,169,719 | |
See accompanying notes to financial statements
ECAREER, INC.
(A DEVELOPMENT STAGE COMPANY)
STATEMENTS OF CASH FLOWS
YEARS ENDED JUNE 30, 2012 AND 2011 AND FROM OCTOBER 13, 2009 (INCEPTION) TO JUNE 30, 2012
| | | | | | | | | |
| | Years Ended June 30, | | | October 13, 2009 (Inception) to June 30, | |
| | 2012 | | | 2011 | | | 2012 | |
| | | | | | | | | | | | |
CASH FLOWS FROM OPERATING ACTIVITIES: | | | | | | | | | | | | |
Net loss | | $ | (1,960,194 | ) | | $ | (227,087 | ) | | $ | (2,191,688 | ) |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | | | | | | |
Depreciation | | | 3,453 | | | | 243 | | | | 3,696 | |
Stock issued for services - common stock | | | 248,648 | | | | — | | | | 252,923 | |
Stock issued for services - preferred stock - related party | | | 71,600 | | | | — | | | | 71,600 | |
Loss on sale of available-for-sale marketable securities | | | — | | | | 23,702 | | | | 23,702 | |
Changes in operating assets and liabilities: | | | | | | | | | | | | |
Prepaid expenses | | | (267,770 | ) | | | — | | | | (267,770 | ) |
Accounts payable and accrued liabilities | | | 229,800 | | | | 88,022 | | | | 317,854 | |
Net cash used in operating activities | | | (1,674,463 | ) | | | (115,120 | ) | | | (1,789,683 | ) |
| | | | | | | | | | | | |
CASH FLOWS FROM INVESTING ACTIVITIES: | | | | | | | | | | | | |
Proceeds from sale of available-for-sale securities | | | — | | | | 48,080 | | | | 48,080 | |
Purchases of intangible assets | | | (84,784 | ) | | | — | | | | (84,784 | ) |
Purchases of property and equipment | | | (52,507 | ) | | | (2,637 | ) | | | (55,144 | ) |
Net cash provided by (used in) investing activities | | | (137,291 | ) | | | 45,443 | | | | (91,848 | ) |
| | | | | | | | | | | | |
CASH FLOWS FROM FINANCING ACTIVITIES: | | | | | | | | | | | | |
Proceeds from shareholder loan payable | | | 9,000 | | | | 151,334 | | | | 160,434 | |
Repayment of shareholder loan payable | | | (81,523 | ) | | | (150,693 | ) | | | (232,216 | ) |
Proceeds from sale of common stock | | | 3,466,205 | | | | 99,601 | | | | 3,565,806 | |
Payment of offering costs | | | (502,119 | ) | | | (26,803 | ) | | | (528,922 | ) |
Net cash provided by financing activities | | | 2,891,563 | | | | 73,439 | | | | 2,965,102 | |
| | | | | | | | | | | | |
Net increase in cash and cash equivalents | | | 1,079,809 | | | | 3,762 | | | | 1,083,571 | |
| | | | | | | | | | | | |
Cash and cash equivalents - beginning of year/period | | | 3,762 | | | | — | | | | — | |
| | | | | | | | | | | | |
Cash and cash equivalents - end of year/period | | $ | 1,083,571 | | | $ | 3,762 | | | $ | 1,083,571 | |
| | | | | | | | | | | | |
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION: | | | | | | | | | | | | |
Payment of taxes | | $ | — | | | $ | — | | | $ | — | |
Payment of interest | | $ | — | | | $ | — | | | $ | — | |
| | | | | | | | | | | | |
SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES: | | | | | | | | | | | | |
Shares issued for subscription receivable | | $ | 354,000 | | | $ | 2,500 | | | $ | 354,000 | |
Shares issued for direct offering costs | | $ | 96,000 | | | $ | — | | | $ | 96,000 | |
Shareholder advance of marketable securities | | $ | — | | | $ | 71,782 | | | $ | 71,782 | |
See accompanying notes to financial statements
eCareer, Inc.
(A Development Stage Company)
Notes to Financial Statements
June 30, 2012 and 2011
Note 1 – Organization and Nature of Operations
eCareer, Inc., (“the Company”) was incorporated in the State of Florida on October 13, 2009 and is headquartered in Boca Raton, Florida.
The Company is a provider of niche industry websites designed to brand client companies to active and passive companies within each niche. Site features include: industry news, social media groups, niche-specific content, webinars, events, training programs and industry statistics. Access to the sites is free to users and revenue is intended to be generated through advertising, resume searches and job board functions.
The Company’s first site, openreq.com, was publically launched January 1, 2013.
The Company’s fiscal year end is June 30.
Note 2 – Going Concern
As reflected in the accompanying financial statements, the Company had a net loss of approximately $1,960,000 and net cash used in operations of approximately $1,674,000 for the year ended June 30, 2012.
The Company does not yet have a history of financial stability. Historically, the principal source of liquidity has been the issuance of equity securities.In addition, the Company is in the development stage and has generated no revenues since inception. These factors raise substantial doubt about the Company’s ability to continue as a going concern.
The ability of the Company to continue operations is dependent on the success of Management’s plans, which include the raising of capital through the issuance of equity securities, until such time that funds provided by operations are sufficient to fund working capital requirements.
The Company will require additional funding to finance the growth of its current and expected future operations as well as to achieve its strategic objectives. The Company believes its current available cash along with anticipated revenues may be insufficient to meet its cash needs for the near future. There can be no assurance that financing will be available in amounts or terms acceptable to the Company, if at all.
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 relating to the recovery of the recorded assets or the classification of the liabilities that might be necessary should the Company be unable to continue as a going concern.
eCareer, Inc.
(A Development Stage Company)
Notes to Financial Statements
June 30, 2012 and 2011
Note 3 – Summary of Significant Accounting Policies
Development Stage
The Company’s financial statements are presented as those of a development stage company. Activities during the development stage primarily include implementing the business plan and obtaining additional equity related financing.
Use of Estimates
The preparation of financial statements in conformity with U.S. generally accepted accounting principles requires management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes.
Such estimates and assumptions impact, among others, the following: valuation and potential impairment associated with intangible assets and estimates pertaining to the valuation allowance for deferred tax assets due to continuing, and expected future operating losses.
Making estimates requires management to exercise significant judgment. It is at least reasonably possible that the estimate of the effect of a condition, situation or set of circumstances that existed at the date of the financial statements, which management considered in formulating its estimate, could change in the near term due to one or more future confirming events. Accordingly, the actual results could differ significantly from estimates.
Risks and Uncertainties
The Company’s operations are subject to significant risks and uncertainties including financial, operational and regulatory risks, including the potential risk of business failure.
Cash and Cash Equivalents
The Company maintains cash balances at a single financial institution. The Company considers all highly liquid instruments purchased with an original maturity of three months or less and money market accounts to be cash equivalents. At June 30, 2012, cash equivalents consisted of money market funds totaling $1,015,247. At June 30, 2011 the Company had no cash equivalents.
On June 30, 2012 and 2011, the balances exceeded the federally insured limit by $765,247 and $0, respectively.
Marketable Securities
In January 2011, the Chief Executive Officer contributed 652,556 shares of a publically traded stock, having a basis of $71,782 ($0.11/share). During the year ended June 30, 2011, these shares were sold for proceeds of $48,080, resulting in a loss of $23,702 (See Note 10).
eCareer, Inc.
(A Development Stage Company)
Notes to Financial Statements
June 30, 2012 and 2011
Property and Equipment
Property and equipment is stated at cost, less accumulated depreciation. Expenditures for maintenance and repairs are charged to expense as incurred.
Depreciation is provided utilizing the straight-line method over the estimated useful lives of the respective assets as follows:
Asset | Life / Years |
Equipment | 5 - 7 years |
Leasehold improvements | Lesser of 15 years or the term of the lease |
Property and equipment is reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. There were no impairment charges taken during the years ended June 30, 2012 and 2011.
Intangible Assets
The Company’s intangible assets consist of website development costs and domain names.
The Company accounts for website development costs in accordance with ASC 350-50, “Accounting for Website Development Costs” (“ASC 350-50”), wherein website development costs are segregated into three activities:
| 1) | Initial stage (planning), whereby the related costs are expensed. |
| 2) | Development (web application, infrastructure, graphics), whereby the related costs are capitalized and amortized once the website is ready for use. Costs for development content of the website may be expensed or capitalized depending on the circumstances of the expenditures. |
| 3) | Post-implementation (after site is up and running: security, training, admin), whereby the related costs are expensed as incurred. Upgrades are usually expensed, unless they add additional functionality. |
Amortization is provided utilizing the straight-line method over the three year estimated useful lives of these assets.
Intangible assets are reviewed annually for impairment or whenever events or changes in circumstances indicate that the carrying amount may not be recoverable. There were no impairment charges taken during the years ended June 30, 2012 and 2011, respectively.
Subsequent to June 30, 2012, the Company purchased domain names for $159,135 and incurred website development costs of $70,858.
eCareer, Inc.
(A Development Stage Company)
Notes to Financial Statements
June 30, 2012 and 2011
Advertising and Marketing
The Company’s policy is to expense advertising and marketing costs as incurred. Advertising and marketing expense was as follows:
| | Years Ended | | | October 13, 2009 (Inception) to | |
| | June 30, 2012 | | | June 30, 2011 | | | June 30, 2012 | |
Advertising | | $ | 2,444 | | | $ | — | | | $ | 2,444 | |
Marketing | | | 96,933 | | | | 36,876 | | | | 133,809 | |
| | $ | 99,377 | | | $ | 36,876 | | | $ | 136,253 | |
Income Taxes
Income taxes are accounted for under the asset and liability method. Deferred income tax assets and liabilities are established for temporary differences between the financial reporting basis and the tax basis of the Company’s assets and liabilities at tax rates expected to be in effect when such assets or liabilities are realized or settled. Deferred income tax assets are reduced by valuation allowances when necessary.
Assessing whether deferred tax assets are realizable requires significant judgment. The Company considers all available positive and negative evidence, including historical operating performance and expectations of future operating performance. The ultimate realization of deferred tax assets is often dependent upon future taxable income and therefore can be uncertain. To the extent the Company believes it is more likely than not that all or some portion of the asset will not be realized, valuation allowances are established against the Company’s deferred tax assets, which increase income tax expense in the period when such a determination is made.
Income taxes include the largest amount of tax benefit for an uncertain tax position that is more likely than not to be sustained upon audit based on the technical merits of the tax position. Settlements with tax authorities, the expiration of statutes of limitations for particular tax positions, or obtaining new information on particular tax positions may cause a change to the effective tax rate. The Company recognizes accrued interest and penalties related to unrecognized tax benefits in the provision for income taxes on the statements of operations. There were no unrecognized tax benefits for the years ended June 30, 2012 and June 30, 2011.
Share Based Payment Arrangements
Generally, all forms of share-based payments, including stock option grants, warrants and restricted stock grants are measured at their fair value on the awards’ grant date, based on estimated number of awards that are ultimately expected to vest. Share-based compensation awards issued to non-employees for services rendered are recorded at either the fair value of the services rendered or the fair value of the share-based payment, whichever is more readily determinable.
eCareer, Inc.
(A Development Stage Company)
Notes to Financial Statements
June 30, 2012 and 2011
Net Loss Per Share
Basic earnings per share (“EPS”) is computed by dividing the net loss attributable to the Company that is available to common stockholders by the weighted average number of common shares outstanding during the period, excluding the effects of any potentially dilutive securities. Diluted EPS gives effect to all dilutive potential of shares of common stock outstanding during the period including stock warrants using the treasury stock method (by using the average stock price for the period to determine the number of shares assumed to be purchased from the exercise of warrants) and convertible debt or convertible preferred stock using the if-converted method. Diluted EPS excludes all dilutive potential of shares of common stock if their effect is anti-dilutive.
The Company had the following potential common stock equivalents at June 30, 2012 and 2011:
| | 2012 | | | 2011 | |
Unvested stock grants (See Note 7) | | | 112,500 | | | | — | |
Total common stock equivalents | | | 112,500 | | | | — | |
Fair Market Value of Financial Instruments
The Company measures assets and liabilities at fair value based on an expected exit price as defined by the authoritative guidance on fair value measurements, which represents the amount that would be received on the sale of an asset or paid to transfer a liability, as the case may be, in an orderly transaction between market participants. As such, fair value may be based on assumptions that market participants would use in pricing an asset or liability. The authoritative guidance on fair value measurements establishes a consistent framework for measuring fair value on either a recurring or nonrecurring basis whereby inputs, used in valuation techniques, are assigned a hierarchical level.
The following are the hierarchical levels of inputs to measure fair value:
Level 1 – Observable inputs that reflect quoted market prices in active markets for identical assets or liabilities.
Level 2 – Inputs reflect quoted prices for identical assets or liabilities in markets that are not active; quoted prices for similar assets or liabilities in active markets; inputs other than quoted prices that are observable for the assets or liabilities; or inputs that are derived principally from or corroborated by observable market data by correlation or other means.
Level 3 – Unobservable inputs reflecting the Company’s assumptions incorporated in valuation techniques used to determine fair value. These assumptions are required to be consistent with market participant assumptions that are reasonably available.
eCareer, Inc.
(A Development Stage Company)
Notes to Financial Statements
June 30, 2012 and 2011
Fair value estimates are based upon pertinent information available. The Company has determined that the carrying value of all financial instruments approximates fair value. The Company’s financial instruments consist primarily of prepaid expenses, accounts payable and accrued liabilities. The carrying amounts of the Company’s financial instruments generally approximated their fair values as of June 30, 2012 and 2011, respectively, due to the short-term nature of these instruments.
Recent Accounting Pronouncements
There are no new accounting pronouncements that have had a material impact on the Company’s financial statements.
Note 4 – Prepaid Expenses
Prepaid expenses consist of professional fees and subscription fees. Prepaid expenses are being amortized over the expected period of benefit, which ranges from one to two years.
Note 5 – Property and Equipment
Property and equipment consist of the following at June 30:
| | 2012 | | | 2011 | |
Equipment | | $ | 41,926 | | | $ | 1,164 | |
Leasehold improvements | | | 13,218 | | | | 1,473 | |
Less: accumulated depreciation | | | (3,696 | ) | | | (243 | ) |
| | $ | 51,448 | | | $ | 2,394 | |
Note 6 – Intangible Assets
Intangible assets consist of the following at June 30:
| | 2012 | | | 2011 | |
Domain names | | $ | 30,159 | | | $ | — | |
Website development costs | | | 54,625 | | | | — | |
| | $ | 84,784 | | | $ | — | |
There was no amortization expense for the years ended June 30, 2012 and 2011 since the intangible assets were not yet placed in service. Website development costs and domain names totaling $79,625 were placed in service on January 1, 2013.
The estimated future amortization expense of intangible assets for the years ended June 30 is as follows:
| | Amount | |
2013 (6 months ended) | | $ | 13,000 | |
2014 | | | 27,000 | |
2015 | | | 27,000 | |
2016 | | | 13,000 | |
Total | | $ | 80,000 | |
eCareer, Inc.
(A Development Stage Company)
Notes to Financial Statements
June 30, 2012 and 2011
Note 7 – Stockholders Equity (Deficit)
Preferred Stock
As of June 30, 2012 and 2011, the Company had 1,000,000 shares of Preferred Stock authorized, $0.001 par value per share. In May 2012, 100,000 shares were designated as series A.
Series A Preferred Stock – Related Party
On May 2, 2012, the Company issued 100,000 shares of Series A Preferred Stock to the Chief Executive Officer for services rendered of $71,600 ($0.72/share). The fair value of the services rendered represented the best evidence of fair value.
Series A Preferred Stock has the following provisions:
| · | Voting rights entitling the holder to 500 votes per share, which gave the Chief Executive Officer voting control of the Company as of June 30, 2012 and as of the date of the accompanying report, |
Common Stock
The Company issued the following shares of common stock from October 13, 2009 (Inception) through June 30, 2010:
Transaction Type | | Quantity | | | Valuation | | | Ranges of Value per Share | |
Services – related parties (1) | | | 4,275,000 | | | $ | 4,275 | | | | $0.001 | |
| | | | | | | | | | | | |
The Company issued the following shares of common stock for the year ended June 30, 2011:
Transaction Type | | Quantity | | | Valuation | | | Ranges of Value per Share | |
Cash – third parties | | | 164,600 | | | $ | 102,101 | | | | $0.50 - $1.00 | |
Of the shares sold for cash, $2,500 related to a subscription receivable, which the Company collected in fiscal 2012.
eCareer, Inc.
(A Development Stage Company)
Notes to Financial Statements
June 30, 2012 and 2011
The Company issued the following shares of common stock for the year ended June 30, 2012:
| | | | | | | Ranges of Value per Share |
Transaction Type | | Quantity | | Valuation | |
Cash – related party | | 3,300,000 | | $ | 950,000 | | | $0.25 - $0.50 |
Cash – third parties | | 5,353,600 | | | 2,867,705 | | | $0.25 - $1.00 |
Direct offering costs – third parties (2) (4) | | 150,000 | | | 96,000 | | | $0.64 |
Services – related party (2) | | 80,000 | | | 60,000 | | | $0.75 |
Services – third parties (2) | | 280,000 | | | 182,199 | | | $0.30 - $0.75 |
Services – third parties (2) (3) | | 12,500 | | | 6,449 | | | $0.30 - $0.56 |
| | 9,176,100 | | $ | 4,162,353 | | | $0.25 - $1.00 |
Of the shares sold for cash, $354,000 related to subscriptions receivable, which the Company collected subsequent to June 30, 2012.
| (1) | The Company issued these shares to the Chief Executive Officer and the President as founder shares for services rendered. |
| (2) | Valuation was based upon the average cash price paid by third parties for common stock during the 30 day period preceding the service performance, since the Company was not yet traded publicly; this represented the best evidence of fair value.
|
| (3) | The following is a summary of the Company’s 2012 restricted stock grants that are subject to vesting and forfeiture. Recognition and valuation of share-based payments occurs as services are received and are earned proportionately over the two year term. Unvested, forfeitable shares are accounted for as unissued until vesting occurs. |
| | | | | | | | | | | | |
| | | | | Vesting Schedule | |
Date of Grant | | Quantity Granted | | | June 30, 2012 | | | June 30, 2013 | | | June 30, 2014 | |
February 2012 | | | 25,000 | | | | 4,168 | | | | 12,504 | | | | 8,328 | |
March 2012 | | | 50,000 | | | | 6,249 | | | | 24,996 | | | | 18,755 | |
May 2012 | | | 50,000 | | | | 2,083 | | | | 24,996 | | | | 22,921 | |
| | | 125,000 | | | | 12,500 | | | | 62,496 | | | | 50,004 | |
The Company issued 25,000 shares in September 2012. These shares are unvested and forfeitable, and will be accounted for as unissued until vesting occurs over the two-year term.
The Company had paid direct offering costs of $598,119 and $26,803 for the years ended June 30, 2012 and 2011, respectively, associated with capital raising activities (see Note 10).
| (4) | In 2012, $96,000 of these costs were paid in shares of common stock, resulting a net adjustment to equity of $0. |
eCareer, Inc.
(A Development Stage Company)
Notes to Financial Statements
June 30, 2012 and 2011
Note 8 – Income Taxes
The Company has net operating loss carryforwards totaling approximately $2,200,000 at June 30, 2012, expiring through 2032. Utilization of these net operating losses may be limited due to potential ownership changes under the Internal Revenue Code.
Significant deferred tax assets at June 30, 2012 and 2011 are approximately as follows:
| | 2012 | | | 2011 | |
Gross deferred tax assets: | | | | | | |
Net operating loss carryforward | | $ | 820,000 | | | $ | 85,000 | |
Total deferred tax assets | | | 820,000 | | | | 85,000 | |
Less: valuation allowance | | | (820,000 | ) | | | (85,000 | ) |
Net deferred tax assets recorded | | $ | — | | | $ | — | |
| | | | | | | | |
The valuation allowance at June 30, 2011 was approximately $85,000. The increase in valuation allowance during the year ended June 30, 2012 was approximately $735,000. In assessing the realizability of deferred tax assets, management considers whether it is more likely than not that some portion or all of the deferred income tax assets will not be realized. The ultimate realization of deferred income tax assets is dependent upon the generation of future taxable income during the periods in which those temporary differences become deductible.
Management considers the scheduled reversal of deferred income tax liabilities, projected future taxable income, and tax planning strategies in making this assessment. Based on consideration of these items, management has determined that enough uncertainty exists relative to the realization of the deferred income tax asset balances to warrant the application of a full valuation allowance as of June 30, 2012.
The Company has not filed its Federal or State income tax returns for the years ended June 30, 2012, 2011, and 2010. Management plans to file delinquent tax returns as soon as possible.
The income tax returns filed for the tax years from inception would be subject to examination by the relevant taxing authorities.
There was no income tax expense for the years ended June 30, 2012 and 2011 due to the Company’s net losses.
eCareer, Inc.
(A Development Stage Company)
Notes to Financial Statements
June 30, 2012 and 2011
The actual tax benefit differs from the expected tax benefit for the years ended June 30, 2012 and 2011, respectively, (computed by applying the U.S. Federal Corporate tax rate of 34% to income before taxes and a state rate of 5.5%, for a blended rate of 37.63%) as follows:
| | June 30, 2012 | | | June 30, 2011 | |
Expected tax expense (benefit) – Federal | | $ | (630,000 | ) | | $ | (74,000 | ) |
Expected tax expense (benefit) – State | | | (108,000 | ) | | | (13,000 | ) |
Permanent differences | | | 3,000 | | | | 2,000 | |
Change in valuation allowance | | | 735,000 | | | | 85,000 | |
Actual tax expense (benefit) | | $ | — | | | $ | — | |
Note 9 – Commitment and Contingencies
The Company executed an operating lease in September 2012 expiring in January 2016.
At June 30, 2012, the future rental commitments are approximately as follows:
| | Amount | |
2013 (9 months) | | $ | 12,000 | |
2014 | | | 17,000 | |
2015 | | | 18,000 | |
2016 | | | 10,000 | |
Total | | $ | 57,000 | |
Rent expense for the years ended June 30, 2012 and 2011 were $1,413 and $7,269, respectively.
Note 10 – Related Party Transactions
During the years ended June 30, 2012 and 2011 the Chief Executive Officer advanced the Company cash and marketable securities. Shareholder loan activity was as follows for the years ended June 30, 2012 and 2011:
| | 2012 | | | 2011 | |
Balance – beginning of year | | $ | 72,523 | | | $ | 100 | |
Shareholder advances – cash (1) | | | 9,000 | | | | 151,334 | |
Shareholder advances - marketable securities | | | — | | | | 71,782 | |
Total advances | | | 81,523 | | | | 223,116 | |
Less: repayments | | | 81,523 | | | | 150,693 | |
Balance – end of year | | $ | — | | | $ | 72,523 | |
| (1) | These advances were non-interesting bearing, unsecured and due on demand. |
eCareer, Inc.
(A Development Stage Company)
Notes to Financial Statements
June 30, 2012 and 2011
Effective April 1, 2011, the Chief Executive Officer appointed two new Directors. On May 31, 2011, each of the directors resigned. These individuals are referenced to as “former related parties”.
During the years ended June 30, 2012 and 2011 the Company paid fees to related and former related parties as well as unrelated third parties associated with capital raising activities and related consulting fees, as follows:
| | | | | | | | | | October 13, 2009 (Inception) Through June 30, 2012 |
| | | | | | | | | |
| | | | | | | | | |
| | | | Year Ended June 30, | |
Direct Offering Cost | | | 2012 | | 2011 | |
| | | | | | | | | | | |
Amounts Paid in Cash: | | | | | | | | | | |
Finder fees - related parties | | $ | 22,100 | | $ | 195 | | $ | 22,295 |
Finder fees - former related parties | | | 317,717 | | | 9,255 | | | 326,972 |
Finder fees - unrelated third parties | | | | 59,495 | | | 3,823 | | | 63,318 |
Other direct offering costs | | | | 102,807 | | | 13,530 | | | 116,337 |
| | | | $ | 502,119 | | $ | 26,803 | | $ | 528,922 |
| | | | | | | | | | | |
Amounts Paid in Shares: | | | | | | | | | | |
Finder fees - unrelated third parties | | | $ | 96,000 | | | — | | $ | 96,000 |
| | | | | 96,000 | | | — | | | 96,000 |
Total direct offering costs | | | $ | 598,119 | | $ | 26,803 | | $ | $624,922 |
During the years ended June 30, 2012 and 2011 the Company paid consulting fees to former related parties under agreements with the following provisions:
| · | Additional fees based on expanded services, |
| · | Services include shareholder relations and business strategy |
eCareer, Inc.
(A Development Stage Company)
Notes to Financial Statements
June 30, 2012 and 2011
The consulting fees paid to related party and former related parties are as follows:
| | | | | | | | | | |
| | | | | | | | | | October 13, 2009 (Inception) Through June 30, 2012 |
| | | |
Year Ended June 30, | |
| | | | |
Consulting Fees: | | | 2012 | | 2011 | |
| | | | | | | | | | | |
Amounts Paid in Cash: | | | | | | | | | | |
Related parties | | | $ | 62,900 | | $ | — | | $ | 62,900 |
Former related parties | | | | 696,895 | | | 65,049 | | | 761,944 |
Total consulting fees | | | $ | 759,795 | | $ | 65,049 | | $ | 824,844 |
Consulting fees are reflected as a component of general and administrative expenses.
Note 11 – Subsequent Events
The Company has evaluated for subsequent events between the balance sheet date of June 30, 2012 and April 1, 2013, the date the financial statements were available to be issued, and concluded that events or transactions occurring during that period requiring recognition or disclosure have been made.
(A) Commitments
On August 30, 2012, the Company entered into an agreement for the potential closing of a reverse merger with a public shell. The Company will be required to pay $245,000; $80,000 has been paid through March 15, 2013. As of February 1, 2013 the Company accrues daily penalties of $500 until closing occurs.
(B) Common Stock
Subsequent to June 30, 2012, the Company issued the following shares of common stock and warrants:
Transaction Type | | Quantity of Common Stock | | | Quantity of Warrants | | | Valuation | | | Ranges of Value per Share | |
Cash - third parties | | | 1,949,800 | | | | — | | | $ | 1,288,550 | | | | $0.50 - $1.00 | |
Cash with warrants - third parties (1) | | | 1,330,377 | | | | 1,330,377 | | | | 1,330,377 | | | | $1.00 | |
Services – third party (2) | | | 46,874 | | | | — | | | | 32,645 | | | | $0.37 - $1.00 | |
| | | 3,327,051 | | | | 1,330,377 | | | $ | 2,651,572 | | | | $0.50 - $1.00 | |
| (1) | The Company issued units containing common stock and warrants for $1.00. The warrants have a $1.00 exercise price and expire on December 31, 2015. The Company has reserved shares to cover the possible exercise of the warrants. There are no embedded features in the warrants that would require treatment as a derivative liability. |
| (2) | Valuation is based upon the average cash price paid by third parties for common stock during the 30 day period preceding the service performance, since the Company was not yet traded publicly; this represented the best evidence of fair value. |
The Company had paid direct offering costs associated with capital raising activity of approximately $383,000 subsequent to June 30, 2012.