Qmotions, Inc.
Financial Statements
December 31, 2006 and 2005
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To the Board of Directors
Qmotions, Inc.
We have audited the accompanying balance sheets of Qmotions, Inc. (the Company) as of December 31, 2006 and 2005, and the related statements of operations, stockholders’ equity and cash flows for the years then ended. These financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on these financial statements based on our audits.
We conducted our audits in accordance with auditing standards generally accepted in the United States of America and in accordance with the auditing standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the financial statements are free of material misstatements. The Company is not required to have, nor were we engaged to perform, an audit of its internal controls over financial reporting. Our audits included consideration of internal controls over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.
In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of Qmotions, Inc. as of December 31, 2006 and 2005, and the results of its operations and its cash flows for the years then ended in conformity with accounting principles generally accepted in the United States of America.
/s/ Grobstein, Horwath & Company LLP
Costa Mesa, California
December 14, 2007
Qmotions, Inc. |
Balance Sheets |
December 31, 2006 and 2005 |
| | 2006 | | | 2005 | |
Assets | | | | | | |
| | | | | | |
Current: | | | | | | |
Cash | $ | - | | $ | 211,630 | |
Accounts receivable | | 18,693 | | | 22,765 | |
Deposits and prepaid expenses | | 20,189 | | | 14,600 | |
Inventory | | 346,059 | | | 262,314 | |
| | | | | | |
| | 384,941 | | | 511,309 | |
| | | | | | |
Property and equipment, net | | 20,970 | | | 12,763 | |
| | | | | | |
Total Assets | $ | 405,911 | | $ | 524,072 | |
| | | | | | |
Liabilities | | | | | | |
| | | | | | |
Current: | | | | | | |
Accounts payable | $ | 361,916 | | $ | 335,959 | |
Accrued payroll and payroll taxes | | 273,150 | | | 153,150 | |
Deposits received | | - | | | 275,000 | |
Due to shareholder | | 90,652 | | | 34,255 | |
Notes payable to shareholder | | 1,623,708 | | | 745,678 | |
| | | | | | |
Total Liabilities | | 2,349,426 | | | 1,544,042 | |
| | | | | | |
Stockholders' Equity (Deficit) | | | | | | |
| | | | | | |
Common Stock (no par value) – | | | | | | |
Authorized, 10,000 common shares issued and | | | | | | |
outstanding, 144.120 and 120.663 shares at | | | | | | |
December 31, 2006 and 2005, respectively | | 2,888,500 | | | 2,238,500 | |
| | | | | | |
Accumulated deficit | | (4,832,015 | ) | | (3,258,470 | ) |
| | | | | | |
Total Stockholders’ Equity (Deficit) | | (1,943,515 | ) | | (1,019,970 | ) |
| | | | | | |
Total Liabilities and Stockholders’ Equity (Deficit) | $ | 405,911 | | $ | 524,072 | |
The accompanying notes are an integral part of these financial statements
2
Qmotions, Inc. |
Statements of Operations |
For the years ended December 31, 2006 and 2005 |
| | 2006 | | | 2005 | |
Sales | $ | 150,065 | | $ | 192,767 | |
Cost of sales | | 402,700 | | | 396,999 | |
Gross margin | | (252,635 | ) | | (204,232 | ) |
Operating expenses: | | | | | | |
General and administrative | | 999,104 | | | 962,736 | |
Interest expense | | 37,283 | | | 19,730 | |
Research and development | | 160,400 | | | 202,541 | |
Sales and marketing | | 180,174 | | | 304,765 | |
| | 1,376,961 | | | 1,489,772 | |
Loss before other items | | (1,629,596 | ) | | (1,694,004 | ) |
Other items: | | | | | | |
Other income | | 56,051 | | | 16,280 | |
Loss on disposal of asset | | - | | | (23,965 | ) |
Other expenses | | - | | | (554 | ) |
| | 56,051 | | | (8,239 | ) |
Net loss | $ | (1,573,545 | ) | $ | (1,702,243 | ) |
| | | | | | |
Loss per share, basic and diluted | $ | (11,236 | ) | $ | (14,298 | ) |
Weighted average shares outstanding | | 140.046 | | | 119.052 | |
The accompanying notes are an integral part of these financial statements
Qmotions, Inc. |
Statements of Stockholders’ Equity |
December 31, 2006 and 2005 |
| | Common Stock | | | Accumulated | | | | |
| | Shares | | | Amount | | | Deficit | | | Total | |
| | | | | | | | | | | | |
Balance, January 1, 2005 | | 117.647 | | $ | 1,788,500 | | $ | (1,556,227 | ) | $ | 232,273 | |
Private placement | | 3.016 | | | 450,000 | | | - | | | 450,000 | |
Net loss for the year | | - | | | - | | | (1,702,243 | ) | | (1,702,243 | ) |
| | | | | | | | | | | | |
Balance, December 31, 2005 | | 120.663 | | | 2,238,500 | | | (3,258,470 | ) | | (1,019,970 | ) |
Private placement | | 23.457 | | | 650,000 | | | - | | | 650,000 | |
Net loss for the year | | - | | | - | | | (1,573,545 | ) | | (1,573,545 | ) |
| | | | | | | | | | | | |
Balance, December 31, 2006 | | 144.120 | | $ | 2,888,500 | | $ | (4,832,015 | ) | $ | (1,943,515 | ) |
The accompanying notes are an integral part of these financial statements
4
Qmotions, Inc. |
Statements of Cash Flows |
For the years ended December 31, 2006 and 2005 |
| | 2006 | | | 2005 | |
| | | | | | |
Operating Activities | | | | | | |
| | | | | | |
Net loss | $ | (1,573,545 | ) | $ | (1,702,243 | ) |
Adjustments to reconcile net loss to cash flows used in operating activities | | | | | | |
Depreciation and amortization | | 4,889 | | | 11,919 | |
Write-down of inventory | | 131,313 | | | 111,234 | |
Loss on disposal of assets | | - | | | 23,965 | |
| | | | | | |
(Increase) decrease in accounts receivable | | 4,072 | | | 181,033 | |
(Increase) decrease in prepaid expenses | | (5,589 | ) | | 94,770 | |
(Increase) decrease in inventory | | (215,058 | ) | | (239,234 | ) |
Increase (decrease) in accounts payable | | 145,957 | | | 221,952 | |
Increase (decrease) in deposits received | | (275,000 | ) | | 275,000 | |
| | | | | | |
Cash used in operating activities | | (1,782,961 | ) | | (1,021,604 | ) |
| | | | | | |
Financing Activities | | | | | | |
| | | | | | |
Proceeds from due to shareholder | | 56,397 | | | 34,255 | |
Proceeds from notes payable | | 878,030 | | | 745,678 | |
Proceeds from private placement | | 650,000 | | | 450,000 | |
| | | | | | |
Cash provided by financing activities | | 1,584,427 | | | 1,229,933 | |
| | | | | | |
Investing Activity | | | | | | |
| | | | | | |
Purchase of equipment | | (13,096 | ) | | (14,470 | ) |
| | | | | | |
Increase (decrease) in cash | | (211,630 | ) | | 193,859 | |
Cash, opening | | 211,630 | | | 17,771 | |
| | | | | | |
Cash, closing | $ | - | | $ | 211,630 | |
| | | | | | |
Supplemental cash flow information | | | | | | |
Cash paid during the year for: | | | | | | |
Interest | $ | - | | $ | - | |
Income taxes | $ | - | | $ | - | |
The accompanying notes are an integral part of these financial statements
5
Qmotions, Inc. |
Notes to Financial Statements |
December 31, 2006 and 2005 |
1. ORGANIZATION AND PRINCIPAL ACTIVITIES
Qmotions, Inc. (“Qmotions” or “the Company”) is a corporation organized under the laws of the State of California. The Company designs and manufactures motion-based Active Game Controllers. The Company’s Active Game Controllers allow users to replace their keyboards and gamepads with a controller that uses their natural motion to play video games.
2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Accounting Principles
The financial statements and accompanying notes are prepared in accordance with generally accepted accounting principles in the United States of America (“GAAP”).
Revenue recognition
The Company recognizes revenue in accordance with the provision of the Securities and Exchange Commission Staff Accounting Bulletin ("SAB") No. 104 which establishes guidance in applying generally accepted accounting principles to revenue recognition in financial statements. SAB No. 104 requires that four basic criteria must be met before revenue can be recognized: (1) persuasive evidence of an arrangement exists; (2) delivery has occurred or services rendered; (3) the price to the buyer is fixed and determinable; and (4) collectibility is reasonably assured.
The Company has entered into consigned inventory agreements with several customers. For products shipped under consigned inventory agreements, the Company recognizes revenue when the customer notifies the Company that they have taken possession of the product from the consigned inventory and all other criteria stated above have been met.
Research and development
All costs of research and development activities are expensed as incurred.
Income taxes
The Company records deferred tax assets and liabilities based on the net tax effects of tax credits, operating loss carryforwards and temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for income tax purposes. The Company assesses the likelihood that its deferred tax assets will be recovered from future taxable income and establishes a valuation allowance to reduce deferred tax assets to an amount which it believes to be more likely than not realizable. The valuation allowance is based on the Company`s estimates of taxable income by jurisdiction in which it operates and the period over which its deferred tax assets will be recoverable (see also Note 6). In 2005, the Company elected to be treated as an S Corporation and, as a result, tax losses were flowed directly to shareholders of the Company. Consequently, the Company does not have any future income tax assets or liabilities relating to 2005 and previous years.
6
Notes to Financial Statements (continued)
2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
Going concern
The accompanying financial statements have been prepared assuming that the Company will continue to operate as a going concern. Through December 31, 2006, the Company has not generated operating or net profits. As of December 31, 2006, the accumulated deficit is $1,943,515 and the working capital deficiency is $1,964,485. As indicated in Note 7, the Company raised additional capital in 2007 and is currently operating with a letter of intent to raise an additional $2,500,000. Management believes such financing is sufficient to support its operating plan for 2007 and 2008.
Inventories
All inventories are stated at the lower of weighted average cost or market. Potential losses from obsolete and slow-moving inventories are provided for when identified.
Property and equipment
Property and equipment are stated at original cost less accumulated depreciation and amortization.
The cost of an asset comprises its purchase price and any directly attributable costs of bringing the asset to its present working condition and location for its intended use. Expenditures incurred after the assets have been put into operation, such as repairs and maintenance, overhaul and minor renewals and betterments, are normally charged to operating expenses in the period in which they are incurred. In situations where it can be clearly demonstrated that the expenditure has resulted in an increase in the future economic benefits expected to be obtained from the use of the assets, the expenditure is capitalized.
When assets are sold or retired, their costs and accumulated depreciation are eliminated from the consolidated financial statements and any gain or loss resulting from their disposal is recognized in the year of disposal as an element of other income.
Depreciation is provided to write off the cost of property and equipment using the straight-line method at rates based on their estimated useful lives from the date on which they become fully operational and after taking into account their estimated residual values.
Accounting for the impairment of long-lived assets
The long-lived assets held and used by the Company are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of assets may not be recoverable. It is reasonably possible that these assets could become impaired as a result of technology or other industry changes. Determination of recoverability of assets to be held and used is determined by comparing the carrying amount of an asset to future net undiscounted cash flows to be generated by the assets. If such assets are considered to be impaired, the impairment to be recognized is measured by the amount by which the carrying amount of the assets exceeds the fair value of the assets. Assets to be disposed of are reported at the lower of the carrying amount or fair value less costs to sell.
7
Notes to Financial Statements (continued)
2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
Operating leases
Leases where substantially all the rewards and risks of ownership of assets remain with the leasing company are accounted for as operating leases.
Use of estimates
The preparation of the consolidated financial statements in conformity with US GAAP requires the Company’s management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of financial statements and the reported amounts of revenues and expenses during the reported periods. Actual amounts could differ from those estimates. Estimates are used for, but not limited to, the accounting for certain items such as allowance for doubtful accounts, depreciation and amortization, inventory allowance, taxes and contingencies.
Allowance for doubtful accounts
Accounts receivable are stated at the amount billed to customers. The Company recognizes an allowance for doubtful accounts to ensure trade and other receivables are not overstated due to uncollectibility. The Company’s estimate is based on a variety of factors, including historical collection experience, existing economic conditions and a review of the current status of the receivable. Management of the Company has determined that no allowance is required at December 31, 2006 and 2005.
Related parties
Parties are considered to be related if one party has the ability, directly or indirectly, to control the other party or exercise significant influence over the other party in making financial and operating decisions. Parties are also considered to be related if they are subject to common control or common significant influence.
Basic and Diluted Earnings per Share
Basic net earnings (loss) per common share is computed by dividing net earnings (loss) applicable to common shareholders by the weighted-average number of common shares outstanding during the period. Diluted net earnings (loss) per common share is determined using the weighted-average number of common shares outstanding during the period, adjusted for the dilutive effect of common stock equivalents, consisting of shares that might be issued upon exercise of common stock options. In periods where losses are reported, the weighted-average number of common shares outstanding excludes common stock equivalents, because their inclusion would be anti-dilutive.
8
Notes to Financial Statements (continued)
2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
Recently issued accounting standards
In July 2006, the FASB issued Interpretation No. 48, "Accounting for Uncertainty in Income Taxes" (FIN 48). FIN 48 requires the use of a two-step approach for recognizing and measuring tax benefits taken or expected to be taken in a tax return and disclosures regarding uncertainties in income tax positions. FIN 48 is effective in fiscal years beginning after December 15, 2006. The cumulative effect, if any, of initially adopting FIN 48 will be recorded as an adjustment to opening retained earnings in the year of adoption and will be presented separately. Only tax positions that meet the more likely than not recognition threshold at the effective date may be recognized upon adoption of FIN 48. The Company is currently evaluating the potential impact, if any, that the adoption of FIN 48 will have on its financial statements.
In September 2006 the FASB issued SFAS No. 157, "Fair Value Measurements." SFAS No. 157 defines fair value, establishes a framework for measuring fair value in generally accepted accounting principles, and expands disclosures about fair value measurements. The pronouncement is applicable in cases when assets or liabilities are to be measured at fair value. It does not establish new circumstances in which fair value would be used to measure assets or liabilities. The provisions of SFAS No.157 are effective for fiscal years beginning after November 15, 2007. The Company is currently evaluating the potential impact, if any, the adoption of SFAS No. 157 will have on its financial statements.
On February 15, 2007, the Financial Accounting Standards Board ("FASB") issued Statement of Financial Accounting Standards ("SFAS") No. 159, "The Fair Value Option for Financial Assets and Liabilities-Including an Amendment of FAS 115." This standard permits an entity to choose to measure many financial instruments and certain other items at fair value. This option is available to all entities. Most of the provisions in FAS 159 are elective; however, an amendment to FAS 115 "Accounting for Certain Investments in Debt and Equity Securities" applies to all entities with available for sale or trading securities. Some requirements apply differently to entities that do not report net income. SFAS 159 is effective as of the beginning of an entity`s first fiscal year that begins after November 15, 2007. Early adoption is permitted as of the beginning of the previous fiscal year provided that the entity makes that choice in the first 120 days of that fiscal year and also elects to apply the provisions of SFAS 157 "Fair Value Measurements." The Company is currently evaluating the potential impact, if any, the adoption of SFAS No. 159 will have on its financial statements.
3. INVENTORY
As of December 31, 2006 and 2005 inventories consisted of the following:
| | 2006 | | | 2005 | |
| | | | | | |
Raw materials | $ | 225,546 | | $ | 214,456 | |
Work in process | | 20,794 | | | 20,064 | |
Finished goods | | 99,719 | | | 27,794 | |
| | | | | | |
Total | $ | 346,059 | | $ | 262,314 | |
In 2006 and 2005, the Company recorded an allowance of $131,313 and $111,234, respectively, for obsolete and slow moving inventory.
9
Notes to Financial Statements (continued)
4. DUE TO SHAREHOLDER AND NOTES PAYABLE
Two notes payable to a shareholder are unsecured, bear an interest rate of 5%, and are due and payable on December 31, 2007. The amount has been classified as a current liability.
Amounts due to shareholder of $90,652 and $34,255 at December 31, 2006 and 2005, respectively, are short term borrowings with no specific repayment terms.
5. COMMITMENTS
Phantom Stock Agreements
In 2004 the Company entered into Phantom Stock Agreements with three employees who collectively received ten “Participation Units”, the value of which is related to the appreciation in the value of the Company’s common stock. Under each of the three agreements, in the event of various Triggering Events, each participant shall be entitled to a specific amount based on various calculations. Each grant of Participation Units is subject to a vesting period of 4 years and forfeiture by the participant under certain circumstances, as defined in the agreements.
6. INCOME TAXES
The primary components comprising the net deferred tax assets (liabilities) are as follows:
Deferred tax assets (liabilities) | | 2006 | | | 2005 | |
| | | | | | |
Equipment | $ | ( 1,132 | ) | | - | |
Current liabilities | | 120 | | | - | |
Loss carryforward | | 286,998 | | | - | |
| | | | | | |
Deferred tax asset | | 285,986 | | | - | |
Less: valuation allowance | | ( 285,986 | ) | | - | |
| | | | | | |
Net deferred tax asset | $ | - | | | - | |
10
Notes to Financial Statements (continued)
6. INCOME TAXES (continued)
A reconciliation of income tax expense as recorded and the amounts computed by applying the statutory federal and state tax rate for the year ended December 31, 2006 follows:
Income taxes (recovery) at statutory rate | $ | ( 325,764 | ) |
| | | |
Increase (decrease) resulting from: | | | |
Non deductible meals and entertainment | | 501 | |
Non deductible payroll | | 28,008 | |
Non deductible accruals | | 8,700 | |
Non deductible insurance | | 1,057 | |
Miscellaneous | | 1,512 | |
Losses flowed to shareholders | | - | |
Valuation allowance | | 285,986 | |
| | | |
| $ | - | |
7. SUBSEQUENT EVENTS
Convertible Debenture – EH&P Investments
On August 30, 2007, the Company entered into a Convertible Debenture Agreement whereby it received $500,000 in debt financing. The Convertible Debenture Agreement is due on demand and accrues interest at 10% per annum. In lieu of payment in cash, the Holder may elect to convert the debenture to common shares prior to the end of the Term or this Debenture will either: (i) automatically convert into the Shares if not repaid prior to the end of the Term, or (ii) the Company provides the Holder with written notice of its intention to repay the debenture prior to the end of the Term, then at the option of the Holder, all or a portion of the debenture may be converted into Shares or repaid by cash. If paid by common shares, the shares shall represent a percentage of the total issued and outstanding capital in the Company determined by the following formula:
| Percentage of shares in the capital | = | $500,000 + accrued interest on the Loan as at the |
| of the Company to be issued to | | date of the Conversion Notice |
| the Holder | | $6,500,000 + $500,000 + accrued interest on the |
| | | Loan as at the date of the Conversion Notice |
11
Notes to Financial Statements (continued)
7. SUBSEQUENT EVENTS (continued)
As security for the payment and performance under the agreement, in a formal bankruptcy or insolvency proceeding only, the Company granted to the Holder by way of mortgage, charge, assignment and transfer a security interest on all of the Company’s presently owned and hereafter acquired intellectual property rights, in accordance with and subject to the provisions of the Loan Agreement.
Advisory Agreement – Orange Capital Group
On August 30, 2007 the Company entered into an Advisory Agreement with Orange Capital Corp.(“Orange”). Concurrent with this agreement, Orange facilitated a convertible debenture loan (“Loan”) to the benefit of the Company in the aggregate principal amount of $500,000 from EH&P Investments (“Lender”) dated August 30, 2007. With this agreement, the Company agrees to engage Orange as its exclusive corporate reorganization advisor, commencing on the earlier of the conversion of the Loan into Shares (all or any part thereof) and November 28, 2007 and ending 120 days thereafter, with respect to any corporate reorganization (merger, acquisition, reorganization or the like) on the terms and conditions contained in the agreement. However, subject to the Company either: (i) providing its Lender with a notice of its intention to repay the Loan within 90 days of its funding, or (ii) repaying the Loan, as provided for in that certain Convertible Debenture by and between the Lender and the Company, dated August 30, 2007, in which case Orange shall not be entitled to any remuneration or any right to act as our exclusive corporate reorganization advisor as outlined above.
Sale of Common Stock
On September 13, 2007, the Company sold 2.942 shares of its common stock at $33,990.48 per share. The proceeds will be used for working capital purposes.
Letter of Intent – Puppy Zone Enterprises, Inc.
On October 24, 2007, the Company entered into an acquisition agreement with Puppy Zone Enterprises, Inc, (“Purchaser”), a company whose shares are traded on the OTC Bulletin Board. The agreement provides that the Purchaser will acquire the business of the Company in exchange for the issuance to the Company’s shareholders of 29,000,000 shares of common stock of the Purchaser, representing a 58% post transaction interest in the Purchaser.
The acquisition is expected to close on December 28, 2007 and is subject to certain conditions, including satisfactory due diligence, execution of a definitive Share Exchange Agreement, obtaining the necessary approvals and consents and the simultaneous closing by Purchaser on a minimum of $2,500,000 equity financing, consisting of the sale of units at $1.25 per unit, each unit consisting of one share of common stock and a warrant, exercisable for two years, to purchase one share of common stock at $1.50.
Upon the closing of the acquisition, there will be 50,000,000 shares outstanding and warrants to purchase 2,000,000 shares issued in connection with the equity financing described above.
12
Notes to Financial Statements (continued)
7. SUBSEQUENT EVENTS (continued)
Loan Agreement
In connection with the aforementioned acquisition, the Purchaser arranged for a loan to the Company in the amount of $500,000 to be repaid at the closing or upon the termination of the acquisition agreement. On October 26, 2007, the Company entered into a Loan Agreement (the Loan Agreement) with an individual. The Loan Agreement provides for a principal loan in the amount of $500,000. The loan is repayable in full on December 31, 2007. In the event of an Extension, the Loan shall be due on January 30, 2008. The loan is payable in full in the event that Qmotions is not a publicly trading company by January 30, 2008. The loan will bear interest at the rate of 10% per annum calculated and compounded annually.
13