(A DEVELOPMENT STAGE COMPANY)
INDEX TO FINANCIAL STATEMENTS
MARCH 31, 2010
Financial Statements- | | F-1 | |
| | | |
Balance Sheets as of March 31, 2010 | | | F-2 | |
| | | | |
Statements of Operations for the Three Months Ended March 31, 2010 and 2009 and Cumulative from Inception | | | F-3 | |
| | | | |
Statement of Changes in Stockholders’ Equity (Deficit) for the Period from Inception Through March 31, 2010 | | | F-4 | |
| | | | |
Statements of Cash Flows for the Three Months Ended March 31, 2010 and 2009 and Cumulative from Inception | | | F-5 | |
| | | | |
Notes to Financial Statements | | | F-6 | |
THE MOBILE STAR CORP.
(A DEVELOPMENT STAGE COMPANY)
BALANCE SHEETS
AS OF MARCH 31, 2010 AND DECEMBER 31, 2009
ASSETS |
| | As of | | | As of | |
| | March 31, | | | December 31, | |
| | 2010 | | | 2009 | |
| | (Unaudited) | | | (Audited) | |
Current Assets: | | | | | | | |
Cash and cash equivalents | | $ | 102 | | | $ | 15,663 | |
| | | | | | | | |
Total current assets | | | 102 | | | | 15,663 | |
| | | | | | | | |
Other Assets: | | | | | | | | |
Patent pending | | | 7,300 | | | | 7,300 | |
Assignment of invention rights | | | 5,000 | | | | 5,000 | |
| | | | | | | | |
Total other assets | | | 12,300 | | | | 12,300 | |
| | | | | | | | |
Total Assets | | $ | 12,402 | | | $ | 27,963 | |
| | | | | | | | |
LIABILITIES AND STOCKHOLDERS' (DEFICIT) |
| | | | | | | | |
Current Liabilities: | | | | | | | | |
Accounts payable and accrued liabilities | | $ | 22,000 | | | $ | 32,000 | |
Loans from related parties - Directors and stockholders | | | 31,670 | | | | 3,000 | |
| | | | | | | | |
Total current liabilities | | | 53,670 | | | | 35,000 | |
| | | | | | | | |
Total liabilities | | | 53,670 | | | | 35,000 | |
| | | | | | | | |
Commitments and Contingencies | | | | | | | | |
| | | | | | | | |
Stockholders' Equity (Deficit): | | | | | | | | |
Common stock, par value $.0001 per share, 200,000,000 shares | | | | | |
authorized; 70,000,000 shares issued and outstanding | | | 7,000 | | | | 7,000 | |
Additional paid-in capital | | | 158,800 | | | | 158,800 | |
(Deficit) accumulated during the development stage | | | (207,068 | ) | | | (172,837 | ) |
| | | | | | | | |
Total stockholders' equity (deficit) | | | (41,268 | ) | | | (7,037 | ) |
| | | | | | | | |
Total Liabilities and Stockholders' Equity (Deficit) | | $ | 12,402 | | | $ | 27,963 | |
The accompanying notes to financial statements
are an integral part of this balance sheet.
THE MOBILE STAR CORP.
(A DEVELOPMENT STAGE COMPANY)
STATEMENTS OF OPERATIONS
FOR THE THREE MONTHS ENDED MARCH 31, 2010 AND 2009,
AND CUMULATIVE FROM INCEPTION (SEPTEMBER 25, 2007)
THROUGH MARCH 31, 2010
(Unaudited)
| | Three Months Ended | | | Cumulative | |
| | March 31, | | | From | |
| | 2010 | | | 2009 | | | Inception | |
| | | | | | | | | |
Revenues | | $ | - | | | $ | - | | | $ | - | |
| | | | | | | | | | | | |
Expenses: | | | | | | | | | | | | |
Research and development | | | 16,554 | | | | - | | | | 89,955 | |
Professional fees | | | 5,670 | | | | 15,527 | | | | 73,302 | |
Consulting fees | | | 3,000 | | | | 1,500 | | | | 25,148 | |
Investor relations | | | 3,060 | | | | - | | | | 4,640 | |
Legal - incorporation | | | - | | | | - | | | | 2,350 | |
Other | | | 6,241 | | | | 268 | | | | 13,412 | |
| | | | | | | | | | | | |
Total general and administrative expenses | | | 34,524 | | | | 17,295 | | | | 208,807 | |
| | | | | | | | | | | | |
(Loss) from Operations | | | (34,524 | ) | | | (17,295 | ) | | | (208,807 | ) |
| | | | | | | | | | | | |
Other Income (Expense) | | | 293 | | | | (3,422 | ) | | | 1,739 | |
| | | | | | | | | | | | |
Provision for Income Taxes | | | - | | | | - | | | | - | |
| | | | | | | | | | | | |
Net (Loss) | | $ | (34,231 | ) | | $ | (20,717 | ) | | $ | (207,068 | ) |
| | | | | | | | | | | | |
(Loss) Per Common Share: | | | | | | | | | | | | |
(Loss) per common share - Basic and Diluted | | $ | (0.00 | ) | | $ | (0.00 | ) | | | | |
| | | | | | | | | | | | |
Weighted Average Number of Common Shares | | | | | | | | | |
Outstanding - Basic and Diluted | | | 70,000,000 | | | | 56,000,000 | | | | | |
The accompanying notes to financial statements are
an integral part of these statements.
THE MOBILE STAR CORP.
(A DEVELOPMENT STAGE COMPANY)
STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY (DEFICIT)
FOR THE PERIOD FROM INCEPTION (SEPTEMBER 25, 2007)
THROUGH MARCH 31, 2010
(Unaudited)
| | | | | | | | | | | (Deficit) | | | | |
| | | | | | | | | | | Accumulated | | | | |
| | | | | | | | Additional | | | During the | | | | |
| | Common stock | | | Paid-in | | | Development | | | | |
| | Shares | | | Amount | | | Capital | | | Stage | | | Totals | |
| | | | | | | | | | | | | | | |
Balance - January 1, 2008 | | | - | | | $ | - | | | $ | - | | | $ | - | | | $ | - | |
| | | | | | | | | | | | | | | | | | | | |
Common stock issued for cash | | | 56,000,000 | | | | 5,600 | | | | (4,800 | ) | | | - | | | | 800 | |
| | | | | | | | | | | | | | | | | | | | |
Assignment of invention rights | | | - | | | | - | | | | 5,000 | | | | - | | | | 5,000 | |
| | | | | | | | | | | | | | | | | | | | |
Net (loss) for the year | | | - | | | | - | | | | - | | | | (18,019 | ) | | | (18,019 | ) |
| | | | | | | | | | | | | | | | | | | | |
Balance - December 31, 2008 | | | 56,000,000 | | | | 5,600 | | | | 200 | | | | (18,019 | ) | | | (12,219 | ) |
| | | | | | | | | | | | | | | | | | | | |
Common stock issued for cash | | | 14,000,000 | | | | 1,400 | | | | 158,600 | | | | - | | | | 160,000 | |
| | | | | | | | | | | | | | | | | | | | |
Net (loss) for the period | | | - | | | | - | | | | - | | | | (154,818 | ) | | | (154,818 | ) |
| | | | | | | | | | | | | | | | | | | | |
Balance - December 31, 2009 | | | 70,000,000 | | | $ | 7,000 | | | $ | 158,800 | | | $ | (172,837 | ) | | $ | (7,037 | ) |
| | | | | | | | | | | | | | | | | | | | |
Net (loss) for the period | | | - | | | | - | | | | - | | | | (34,231 | ) | | | (34,231 | ) |
| | | | | | | | | | | | | | | | | | | | |
Balance - March 31, 2010 | | | 70,000,000 | | | $ | 7,000 | | | $ | 158,800 | | | $ | (207,068 | ) | | $ | (41,268 | ) |
The accompanying notes to financial statements are
an integral part of this statement.
THE MOBILE STAR CORP.
(A DEVELOPMENT STAGE COMPANY)
STATEMENTS OF CASH FLOWS
FOR THE THREE MONTHS ENDED MARCH 31, 2010 AND 2009,
AND CUMULATIVE FROM INCEPTION (SEPTEMBER 25, 2007)
THROUGH MARCH 31, 2010
(Unaudited)
| | Three Months Ended | | | Cumulative | |
| | March 31, | | | From | |
| | 2010 | | | 2009 | | | Inception | |
| | | | | | | | | |
Operating Activities: | | | | | | | | | |
Net (loss) | | $ | (34,231 | ) | | $ | (20,717 | ) | | $ | (207,068 | ) |
Adjustments to reconcile net (loss) to net cash | | | | | | | | | | | | |
(used in) operating activities: | | | | | | | | | | | | |
Changes in net assets and liabilities- | | | | | | | | | | | | |
Accounts payable and accrued liabilities | | | (10,000 | ) | | | (11,595 | ) | | | 22,000 | |
| | | | | | | | | | | | |
Net Cash Used in Operating Activities | | | (44,231 | ) | | | (32,312 | ) | | | (185,068 | ) |
| | | | | | | | | | | | |
Investing Activities: | | | | | | | | | | | | |
Purchase of patent pending | | | - | | | | - | | | | (7,300 | ) |
| | | | | | | | | | | | |
Net Cash Used in Investing Activities | | | - | | | | - | | | | (7,300 | ) |
| | | | | | | | | | | | |
Financing Activities: | | | | | | | | | | | | |
Proceeds from common stock issued | | | - | | | | 80,000 | | | | 160,800 | |
Loans from shareholders | | | 28,670 | | | | (10,000 | ) | | | 31,670 | |
| | | | | | | | | | | | |
Net Cash Provided by Financing Activities | | | 28,670 | | | | 70,000 | | | | 192,470 | |
| | | | | | | | | | | | |
Net (Decrease) Increase in Cash | | | (15,561 | ) | | | 37,688 | | | | 102 | |
| | | | | | | | | | | | |
Cash - Beginning of Period | | | 15,663 | | | | 376 | | | | - | |
| | | | | | | | | | | | |
Cash - End of Period | | $ | 102 | | | $ | 38,064 | | | $ | 102 | |
| | | | | | | | | | | | |
Supplemental Disclosure of Cash Flow Information: | | | | | | | | | | | | |
Cash paid during the period for: | | | | | | | | | | | | |
Interest | | $ | - | | | $ | - | | | $ | - | |
Income taxes | | $ | - | | | $ | - | | | $ | - | |
| | | | | | | | | | | | |
Supplemental schedule of non-cash investing and financing activities: | | | | | | | | | | | | |
Assignment of invention rights acquired through additional paid-in capital | | $ | - | | | $ | - | | | $ | 5,000 | |
The accompanying notes to financial statements are
an integral part of these statements.
THE MOBILE STAR CORP.
(A DEVELOPMENT STAGE COMPANY)
NOTES TO FINANCIAL STATEMENTS
MARCH 31, 2010
(1) Summary of Significant Accounting Policies
Basis of Presentation and Organization
Unaudited Interim Financial Statements
The interim financial statements of the Company as of March 31, 2010, and for the periods then ended, and cumulative from inception, are unaudited. However, in the opinion of management, the interim financial statements include all adjustments, consisting of only normal recurring adjustments, necessary to present fairly the Company’s financial position as of March 31, 2010, and the results of its operations and its cash flows for the periods ended March 31, 2010, and cumulative from inception. These results are not necessarily indicative of the results expected for the calendar year ending December 31, 2010. The accompanying financial statements and notes thereto do not reflect all disclosures required under accounting principles generally accepted in the United States. Refer to the Company’s audited financial statements as of December 31, 2009, filed with the SEC, for additional information, including significant accounting policies.
Cash and Cash Equivalents
For purposes of reporting within the statement of cash flows, the Company considers all cash on hand, cash accounts not subject to withdrawal restrictions or penalties, and all highly liquid debt instruments purchased with a maturity of three months or less to be cash and cash equivalents.
Revenue Recognition
The Company is in the development stage and has yet to realize revenues from operations. Once the Company has commenced operations, it will recognize revenues when delivery of goods or completion of services has occurred provided there is persuasive evidence of an agreement, acceptance has been approved by its customers, the fee is fixed or determinable based on the completion of stated terms and conditions, and collection of any related receivable is probable.
Loss per Common Share
Basic loss per share is computed by dividing the net loss attributable to the common stockholders by the weighted average number of shares of common stock outstanding during the period. Fully diluted loss per share is computed similar to basic loss per share except that the denominator is increased to include the number of additional common shares that would have been outstanding if the potential common shares had been issued and if the additional common shares were dilutive. There were no dilutive financial instruments issued or outstanding for the period ended March 31, 2010.
Income Taxes
Deferred tax assets and liabilities are determined based on temporary differences between the bases of certain assets and liabilities for income tax and financial reporting purposes. The deferred tax assets and liabilities are classified according to the financial statement classification of the assets and liabilities generating the differences.
The Company maintains a valuation allowance with respect to deferred tax assets. The Company establishes a valuation allowance based upon the potential likelihood of realizing the deferred tax asset and taking into consideration the Company’s financial position and results of operations for the current period. Future realization of the deferred tax benefit depends on the existence of sufficient taxable income within the carryforward period under the federal tax laws.
Changes in circumstances, such as the Company generating taxable income, could cause a change in judgment about the realizability of the related deferred tax asset. Any change in the valuation allowance will be included in income in the year of the change in estimate.
Fair Value of Financial Instruments
The Company estimates the fair value of financial instruments using the available market information and valuation methods. Considerable judgment is required in estimating fair value. Accordingly, the estimates of fair value may not be indicative of the amounts the Company could realize in a current market exchange. As of March 31, 2010, the carrying value of accrued liabilities, and loans from directors and stockholders approximated fair value due to the short-term nature and maturity of these instruments.
Patent and Intellectual Property
The Company capitalizes the costs associated with obtaining a Patent or other intellectual property associated with its intended business plan. Such costs are amortized over the estimated useful lives of the related assets.
Deferred Offering Costs
The Company defers the direct incremental costs of raising capital as other assets until such time as the offering is completed. At the time of the completion of the offering, the costs are charged against the capital raised. Should the offering be terminated, deferred offering costs are charged to operations during the period in which the offering is terminated.
Impairment of Long-Lived Assets
The Company evaluates the recoverability of long-lived assets and the related estimated remaining lives when events or circumstances lead management to believe that the carrying value of an asset may not be recoverable. For the period ended March 31, 2010, no events or circumstances occurred for which an evaluation of the recoverability of long-lived assets was required.
Common Stock Registration Expenses
The Company considers incremental costs and expenses related to the registration of equity securities with the SEC, whether by contractual arrangement as of a certain date or by demand, to be unrelated to original issuance transactions. As such, subsequent registration costs and expenses are expensed as incurred.
Estimates
The financial statements are prepared on the basis of accounting principles generally accepted in the United States. The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities as of March 31, 2010, and expenses for the period ended March 31, 2010, and cumulative from inception. Actual results could differ from those estimates made by management.
Recent Accounting Pronouncements
In April 2009, the FASB issued FSP No. FAS 157-4, “Determining Fair Value When the Volume and Level of Activity for the Asset or Liability Have Significantly Decreased and Identifying Transactions That Are Not Orderly” (“FSP FAS 157-4”), codified in FASB ASC 820-10-65, which provides additional guidance for estimating fair value in accordance with ASC 820-10 when the volume and level of activity for an asset or liability have significantly decreased. ASC 820-10-65 also includes guidance on identifying circumstances that indicate a transaction is not orderly. The adoption of ASC 820-10-65 did not have an impact on the Company's results of operations or financial condition.
In May 2009, the FASB issued SFAS No. 165, "Subsequent Events" ("SFAS 165") codified in FASB ASC 855-10-05, which provides guidance to establish general standards of accounting for and disclosures of events that occur after the balance sheet date but before financial statements are issued or are available to be issued. FASB ASC 855-10-05 also requires entities to disclose the date through which subsequent events were evaluated as well as the rationale for why that date was selected. FASB ASC 855-10-05 is effective for interim and annual periods ending after June 15, 2009. FASB ASC 855-10-05 requires that public entities evaluate subsequent events through the date that the financial statements are issued.
In June 2009, the FASB issued SFAS No. 166, "Accounting for Transfers of Financial Assets - an amendment of FASB Statement No. 140" ("SFAS 166"), codified as FASB ASC 860, which requires entities to provide more information regarding sales of securitized financial assets and similar transactions, particularly if the entity has continuing exposure to the risks related to transferred financial assets. FASB ASC 860 eliminates the concept of a "qualifying special-purpose entity," changes the requirements for derecognizing financial assets and requires additional disclosures. FASB ASC 860 is effective for fiscal years beginning after November 15, 2009. The adoption of FASB ASC 860 did not have an impact on the Company's financial condition, results of operations or cash flows.
In June 2009, the FASB issued SFAS No. 167, "Amendments to FASB Interpretation No. 46(R)" ("SFAS 167"), codified as FASB ASC 810-10, which modifies how a company determines when an entity that is insufficiently capitalized or is not controlled through voting (or similar rights) should be consolidated. FASB ASC 810-10 clarifies that the determination of whether a company is required to consolidate an entity is based on, among other things, an entity's purpose and design and a company's ability to direct the activities of the entity that most significantly impact the entity's economic performance. FASB ASC 810-10 requires an ongoing reassessment of whether a company is the primary beneficiary of a variable interest entity. FASB ASC 810-10 also requires additional disclosures about a company's involvement in variable interest entities and any significant changes in risk exposure due to that involvement. FASB ASC 810-10 is effective for fiscal years beginning after November 15, 2009. The adoption of FASB ASC 810-10 did not have an impact on the Company's financial condition, results of operations or cash flows.
In June 2009, the FASB issued FASB ASC 105, Generally Accepted Accounting Principles, which establishes the FASB Accounting Standards Codification as the sole source of authoritative generally accepted accounting principles. Pursuant to the provisions of FASB ASC 105, we have updated references to GAAP in our financial statements. The adoption of FASB ASC 105 did not impact the Company's financial position or results of operations.
(2) Development Stage Activities and Going Concern
The Company is currently in the development stage, and has no operations. The business plan of the Company is to develop a commercial application of a self operated computerized karaoke recording booth. The Company also intends to obtain approval of its patent application, and manufacture and market the product and/or seek third party entities interested in licensing the rights to manufacture and market the device.
In January 2008, the Company entered into a Assignment Agreement whereby the Company acquired all of the rights, title and interest in the invention known as the “Self operated computerized karaoke recording booth” for consideration of royalties ranging from 1% to 5% based on the net income of the Company for 30 years from the date of the Company's incorporation. On February 20, 2008 the Company filed PCT and U.S. patent applications for the invention.
The Company has commenced a capital formation activity to submit a Registration Statement on Form S-1 to the Securities and Exchange Commission (“SEC”) to register and sell in a self-directed offering 14,000,000 (post forward stock split) shares of newly issued common stock at an offering price of $0.10 for proceeds of up to $200,000. The Registration Statement on Form S-1 was filed with the SEC on August 12, 2008 and declared effective on September 8, 2008. The Company has issued 14,000,000 (post forward stock split) shares of common stock pursuant to the Registration Statement on Form S-1, and received proceeds of $200,000.
The accompanying financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America, which contemplate continuation of the Company as a going concern. The Company has not established any source of revenue to cover its operating costs, and as such, has incurred an operating loss since inception. Further, as of March 31, 2010, the cash resources of the Company were insufficient to meet its current business plan. These and other factors raise substantial doubt about the Company’s ability to continue as a going concern. The accompanying financial statements do not include any adjustments to reflect the possible future effects on the recoverability and classification of assets or the amounts and classification of liabilities that may result from the possible inability of the Company to continue as a going concern.
(3) Patent Pending
In January 2008, the Company entered into a Assignment Agreement whereby the Company acquired all of the rights, title and interest in the invention known as the “Self operated computerized karaoke recording booth” for consideration of royalties ranging from 1% to 5% based on the net income of the Company for 30 years from the date of the Company's incorporation. On February 20, 2008 the Company filed PCT and U.S. patent applications for the invention.
(4) Loans from Related Parties - Directors and Stockholders
As of March 31, 2010, loans from related parties amounted to $31,670, and represented working capital advances from officers who are also stockholders of the Company. The loans are unsecured, non-interest bearing, and due on demand.
(5) Common Stock
On February 4, 2008, the Company issued 56,000,000 (post forward stock split) shares of its common stock to founders of the Company, some of whom are directors and officers, for proceeds of $800.
The Company has commenced a capital formation activity to submit a Registration Statement on Form S-1 to the SEC to register and sell in a self-directed offering 14,000,000 (post forward stock split) shares of newly issued common stock at an offering price of $0.10 per share for proceeds of up to $200,000. The Registration Statement on Form S-1 was filed with the SEC on August 12, 2008 and declared effective on September 8, 2008. The Company has issued 14,000,000 (post forward stock split) shares of common stock pursuant to the Registration Statement on Form S-1, and received proceeds of $200,000. The Company incurred $40,000 of deferred offering costs related to this capital formation activity.
On June 26, 2009, the Company implemented a 7 for 1 forward stock split on its issued and outstanding shares of common stock to the holders of record as of June 24, 2009. As a result of the split, each holder of record on the record date automatically received six additional shares of the Company’s common stock. After the split, the number of shares of common stock issued and outstanding were 70,000,000 shares. The accompanying financial statements and related notes thereto have been adjusted accordingly to reflect this forward stock split.
(6) Income Taxes
The provision (benefit) for income taxes for the periods ended March 31, 2010 and 2009 was as follows (assuming a 23% effective tax rate):
| | 2010 | | | 2009 | |
| | | | | | |
Current Tax Provision: | | | | | | |
Federal- | | | | | | |
Taxable income | | $ | - | | | $ | - | |
| | | | | | | | |
Total current tax provision | | $ | - | | | $ | - | |
| | | | | | | | |
Deferred Tax Provision: | | | | | | | | |
Federal- | | | | | | | | |
Loss carryforwards | | $ | 7,873 | | | $ | 4,765 | |
Change in valuation allowance | | | (7,873 | ) | | | (4,765 | ) |
| | | | | | | | |
Total deferred tax provision | | $ | - | | | $ | - | |
The Company had deferred income tax assets as of March 31, 2010 and December 31, 2009 as follows:
| | 2010 | | | 2009 | |
| | | | | | |
Loss carryforwards | | $ | 47,626 | | | $ | 39,753 | |
Less - Valuation allowance | | | (47,626 | ) | | | (39,753 | ) |
| | | | | | | | |
Total net deferred tax assets | | $ | - | | | $ | - | |
The Company provided a valuation allowance equal to the deferred income tax assets for the periods ended March 31, 2010 and December 31, 2009, because it is not presently known whether future taxable income will be sufficient to utilize the loss carryforwards.
As of March 31, 2010, the Company had approximately $207,068 in tax loss carryforwards that can be utilized in future periods to reduce taxable income, and expire in the year 2030.
(7) Related Party Transactions
As described in Note 4, as of March 31, 2010, the Company owed $31,670 to directors, officers, and principal stockholders of the Company for working capital loans.
On February 4, 2008, the Company issued 19,040,000 (post forward stock split) shares of common stock to directors of the Company, for $272.
From inception through March 31, 2010, the Company paid consulting fees in the amount of $14,153 to a director and officer of the Company.
(8) Commitments
On June 15, 2008, the Company entered into a Transfer Agent and Registrar Agreement with Nevada Agency and Trust Company ("NATCO"). Under the Agreement, the Company agreed to pay to NATCO an annual fee of $1,500 for the first year and $1,800 for every year thereafter. NATCO will act as the Company’s transfer agent and registrar.
As described in Note 3, in January 2008, the Company entered into a Assignment Agreement whereby the Company acquired all of the rights, title and interest in the invention known as the “Self operated computerized karaoke recording booth” for consideration of royalties ranging from 1% to 5% based on the net income of the Company for 30 years from the date of the Company's incorporation.
(9) Concentration of Credit Risk
The Company’s cash and cash equivalents are invested in a major bank in Israel and are not insured. Management believes that the financial institution that holds the Company’s investments is financially sound and accordingly, minimal credit risk exists with respect to these investments.