UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549
FORM 10-QSB /A
x QUARTERLY REPORT PURSUANT TO SECTION 13
OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended June 30, 2006
OR
o TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF
THE EXCHANGE ACT
For transition period from _______________ to _______________
Commission File Number: 0-17953
DIAMOND ENTERTAINMENT CORPORATION
(Exact Name of Small Business Issuer as Specified in its Charter)
NEW JERSEY | 22-2748019 |
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) |
462 Seventh Avenue, Suite 1200, New York, NY 10018
(Address of Principal Executive Offices)
(646) 461-3082
(Issuer's telephone number)
Check whether the issuer (1) filed all reports required to be filed by Section 13 or 15(d) of the Exchange Act during the past 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No o
State the number of shares outstanding of each of the issuer’s classes of common equity, as of the latest practicable date: As of June 30, 2006, there were 618,262,605 shares of common stock, no par value, outstanding, and 483,251 shares of convertible preferred stock, no par value.
Transitional Small Business Disclosure Format (Check one): Yes o No x
EXPLANATORY NOTE
We are filing this amendment to Form 10-QSB for the period ended June 30, 2006, filed with the Securities and Exchange Commission on August 21, 2006, to correct the following error:
Stock options to purchase an aggregate 18,833,334 shares of common stock of the Company issued to Officers and Directors during the three months ended June 30, 2005 became vested during the three months ended June 30, 2006. These options were valued at $130,200 and this amount was charged to operations in this amended report. The report as originally filed disclosed 57,500,000 options vesting during the quarter, with an expense of $45,521. The Company’s statement of operations is restated by the difference of $84,679. We also changed the related disclosers regarding the vesting of these options as appropriate. We also corrected certain other minor errors in the Form 10-QSB as originally filed.
DIAMOND ENTERTAINMENT CORPORATION AND SUBSIDIARIES
INDEX
Part I. Financial Information | |
| | |
Item 1. | Financial Statements | |
| | |
| | 3-4 |
| | 5 |
| | 6-7 |
| | 8-26 |
| | |
Item 2. | | 27 |
| | |
Item 3. | | 31 |
| | |
Part II. Other Information | |
| | |
Item 2. | | 32 |
| | |
Item 6. | | 32 |
| | |
| 33 |
PART I. FINANCIAL INFORMATION
CONSOLIDATED BALANCE SHEETS
| | June 30, | | | March 31, | |
| | 2006 | | | 2006 | |
| | (Unaudited) (Restated) | | | | |
ASSETS | | | | | | |
CURRENT ASSETS | | | | | | |
Cash and cash equivalents | | $ | 239,615 | | | $ | 20,578 | |
Accounts receivable, net of allowance for doubtful accounts | | | 340,212 | | | | 154,139 | |
Inventory | | | 784,127 | | | | 741,923 | |
Due from related parties | | | 7,700 | | | | 4,845 | |
Prepaid expenses and other current assets | | | 56,931 | | | | 58,317 | |
| | | | | | | | |
Total current assets | | | 1,428,585 | | | | 979,802 | |
| | | | | | | | |
PROPERTY AND EQUIPMENT, less accumulated depreciation | | | 156,273 | | | | 163,421 | |
| | | | | | | | |
FILM MASTERS AND ARTWORK, less accumulated amortization | | | 336,266 | | | | 409,540 | |
| | | | | | | | |
OTHER ASSETS | | | 28,483 | | | | 28,483 | |
| | | | | | | | |
TOTAL ASSETS | | $ | 1,949,607 | | | $ | 1,581,246 | |
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
DIAMOND ENTERTAINMENT CORPORATION AND SUBSIDIARIES CONSOLIDATED BALANCE SHEETS (CONTINUED)
| | June 30, | | | March 31, | |
| | 2006 | | | 2006 | |
| | (Unaudited) (Restated) | | | | |
LIABILITIES AND STOCKHOLDERS' DEFICIENCY | | | | | | |
CURRENT LIABILITIES | | | | | | |
Bank overdraft | | $ | 115,473 | | | $ | 34,781 | |
Accounts payable | | | 1,168,025 | | | | 991,996 | |
Related party-deferred compensation | | | 1,115,476 | | | | 997,051 | |
Other accrued expense | | | 348,079 | | | | 351,155 | |
Provision for estimated sales returns | | | 199,000 | | | | 152,000 | |
Due to (from) factor | | | (69 | ) | | | 32,929 | |
Financing agreement payable | | | 56,306 | | | | - | |
Notes payable - current portion | | | 6,946 | | | | 3,789 | |
Due to related parties - notes payable | | | 671,054 | | | | 650,874 | |
Customer deposits | | | 16,300 | | | | 16,300 | |
Total current liabilities | | | 3,696,590 | | | | 3,230,875 | |
| | | | | | | | |
Notes payable, less current portion | | | 1,263 | | | | 6,315 | |
| | | | | | | | |
TOTAL LIABILITIES | | | 3,697,853 | | | | 3,237,190 | |
| | | | | | | | |
STOCKHOLDERS' DEFICIENCY | | | | | | | | |
Convertible preferred stock, no par value; and 5,000,000 shares authorized; 483,251 issued (of which 172,923 are held in treasury) | | | 376,593 | | | | 376,593 | |
Treasury stock | | | (48,803 | ) | | | (48,803 | ) |
Series A convertible preferred stock, $10,000 per share stated value; 50 shares authorized; 40 issued and outstanding | | | 471,400 | | | | 471,400 | |
Common stock, no par value; 800,000,000 shares authorized; 618,262,605 issued and outstanding | | | 18,807,939 | | | | 18,807,939 | |
Additional paid in capital | | | 323,894 | | | | - | |
Deferred compensation - stock option | | | - | | | | (5,060 | ) |
Accumulated deficit | | | (21,679,269 | ) | | | (21,258,013 | ) |
| | | | | | | | |
TOTAL STOCKHOLDERS' DEFICIENCY | | | ( 1,748,246 | ) | | | ( 1,655,944 | ) |
TOTAL LIABILITIES AND STOCKHOLDERS'DEFICIENCY | | $ | 1,949,607 | | | $ | 1,581,246 | |
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
DIAMOND ENTERTAINMENT CORPORATION AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF OPERATIONS
(UNAUDITED)
| | For the Three Months Ended June 30, | |
| | 2006 | | | 2005 | |
| | (Restated) | | | | |
SALES - net | | $ | 394,695 | | | $ | 962,651 | |
| | | | | | | | |
COST OF GOODS SOLD | | | 352,330 | | | | 762,073 | |
| | | | | | | | |
GROSS MARGIN | | | 42,365 | | | | 200,578 | |
| | | | | | | | |
SELLING, GENERAL AND ADMINISTRATIVE EXPENSES | | | 424,011 | | | | 486,587 | |
| | | | | | | | |
LOSS FROM OPERATIONS | | | (381,646 | ) | | | (286,009 | ) |
| | | | | | | | |
OTHER INCOME (EXPENSE) | | | | | | | | |
Interest expense | | | ( 30,084 | ) | | | ( 24,249 | ) |
Interest income | | | 2 | | | | 487 | |
Other income (expense) | | | (6,328 | ) | | | 8,643 | |
Total other income (expense) | | | (36,410 | ) | | | (15,119 | ) |
| | | | | | | | |
LOSS BEFORE PROVISION FOR INCOME TAXES | | | (418,056 | ) | | | (301,128 | ) |
| | | | | | | | |
PROVISION FOR INCOME TAXES | | | (3,200 | ) | | | - | |
| | | | | | | | |
NET LOSS | | $ | (421,256 | ) | | $ | (301,128 | ) |
NET LOSS PER SHARE | | | | | | | | |
Basic | | $ | ( 0.00 | ) | | $ | 0.00 | |
Diluted | | $ | ( 0.00 | ) | | $ | 0.00 | |
WEIGHTED AVERAGE COMMON EQUIVALENT SHARES OUTSTANDING | | | | | | | | |
Basic | | | 618,262,605 | | | | 608,609,046 | |
Diluted | | | 618,262,605 | | | | 608,609,046 | |
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)
| | For the Three Months Ended June 30, | |
| | 2006 | | | 2005 | |
| | (Restated) | | | | |
CASH FLOWS FROM OPERATING ACTIVITIES | | | | | | |
Net loss | | $ | (421,256 | ) | | $ | (301,128 | ) |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | | |
Depreciation and amortization | | | 83,836 | | | | 95,062 | |
Amortization of deferred compensation | | | 5,060 | | | | | |
Provision for doubtful accounts | | | (7,911 | ) | | | - | |
Stock options vested by officers | | | 130,200 | | | | | |
Inventory reserve | | | (63,454 | ) | | | (126,987 | ) |
| | | | | | | | |
Changes in operating assets and liabilities: | | | | | | | | |
Due from related party | | | (2,855 | ) | | | - | |
Accounts receivable | | | (178,162 | ) | | | (39,234 | ) |
Inventory | | | 21,250 | | | | (50,721 | ) |
Prepaid expenses and other current assets | | | 1,386 | | | | (25,632 | ) |
Accounts payables | | | 176,029 | | | | 138,200 | |
Related party deferred compensation | | | 118,425 | | | | (12,884 | ) |
Other accrued expenses | | | (3,076 | ) | | | (236,194 | ) |
Provision for estimated sales returns | | | 47,000 | | | | (407,785 | ) |
Customer deposits | | | - | | | | 526,664 | |
NET CASH USED IN OPERATING ACTIVITIES | | | (93,528 | ) | | | (440,639 | ) |
CASH FLOWS FROM INVESTING ACTIVITIES | | | | | | | | |
Purchase of property and equipment | | | - | | | | (1,399 | ) |
Purchase of film masters and artwork | | | (3,414 | ) | | | (72,070 | ) |
Other assets | | | - | | | | (18,359 | ) |
NET CASH USED IN INVESTING ACTIVITIES | | | (3,414 | ) | | | (91,828 | ) |
CASH FLOWS FROM FINANCING ACTIVITIES | | | | | | | | |
| | | | | | | | |
Advance from factor | | | 55,000 | | | | 414,200 | |
Payments to factor | | | (87,998 | ) | | | (415,963 | ) |
Proceeds from financing agreement | | | 250,000 | | | | - | |
Payments of notes payable | | | (1,895 | ) | | | (1,894 | ) |
Proceeds (payments) of notes payable - related party | | | 20,180 | | | | (98,500 | ) |
Increase in bank overdraft | | | 80,692 | | | | (14,659 | ) |
Deferred compensation - stock options | | | - | | | | (6,806 | ) |
Proceeds from sale of common stock | | | - | | | | 238,177 | |
NET CASH PROVIDED BY FINANCING ACTIVITIES | | | 315,979 | | | | 114,555 | |
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
DIAMOND ENTERTAINMENT CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS (continued)
(UNAUDITED)
| | For the Three Months Ended June 30, | |
| | 2006 | | | 2005 | |
| | (Restated) | | | | |
| | | | | | |
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS | | | 219,037 | | | | (417,912 | ) |
| | | | | | | | |
CASH AND CASH EQUIVALENTS - BEGINNING OF PERIOD | | | 20,578 | | | | 464,425 | |
| | | | | | | | |
CASH AND CASH EQUIVALENTS - END OF PERIOD | | $ | 239,615 | | | $ | 46,513 | |
| | | | | | | | |
| | | | | | | | |
SUPPLEMENTAL INFORMATION | | | | | | | | |
CASH PAID FOR: | | | | | | | | |
Interest expense | | $ | 30,084 | | | $ | 9,057 | |
Income taxes | | | - | | | $ | - | |
| | | | | | | | |
| | | | | | | | |
SUPPLEMENTAL SCHEDULE OF NON-CASH INVESTING AND FINANCING ACTIVITIES: | | | | | | | | |
| | | | | | | | |
Issuance of Common Stock for interest and liquidated damages owed to Series B preferred shareholders | | $ | - | | | $ | 231,177 | |
Officer options vested | | $ | 130,200 | | | $ | - | |
Discount on financing agreement | | $ | 193,694 | | | $ | - | |
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
DIAMOND ENTERTAINMENT CORPORATION AND SUBSIDIARIES NOTES TO CONDENSED UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2006
(Restated)
1. Summary of Significant Accounting Policies
Basis of Presentation
The accompanying consolidated financial statements include the accounts of Diamond Entertainment Corporation (the "Company"), organized under the laws of the State of New Jersey on April 3, 1986 and its wholly owned subsidiaries:
1) | Jewel Products International, Inc. ("JPI") incorporated under the laws of the state of California on November 25, 1991; |
2) | Saledirect123.com ("Sales Direct") formerly known as Grand Duplication ("Grand"), incorporated under the laws of the state of California on August 13, 1996; and |
3) | Galaxy Net ("Galaxy"), incorporated under the laws of the state of Delaware on July 15, 1998. Galaxy Net was dissolved on April 18, 2006 |
All intercompany transactions and balances have been eliminated in consolidation.
Nature of Business
The Company is in the business of distributing and selling videocassettes and DVD programs.
Video Programs and Other Licensed Products
The Company distributes and sells videocassette titles, including certain public domain programs and certain licensed programs. The Company markets its video programs to national and regional mass merchandisers, department stores, drug stores, supermarkets and other similar retail outlets.
Use of Estimates
The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires 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 the financial statements and the reported amounts of revenue and expenses during the periods presented. Actual results could differ from those estimates.
Revenue Recognition
The Company records sales when products are shipped to customers and are shown net of estimated returns and allowances. Customer deposits and credits are deferred until such time products are shipped to customers. The Company grants certain distributors limited rights of return and price protection on unsold products. Product revenue on shipments to distributors that have rights of return and price protection is recognized upon shipment by the distributor. Revenue from the sale of films is recognized upon meeting all recognition requirements of SoP 00-2, “Accounting by Producers or Distributors of Films.”
Consignment sales are recognized at the time the consignee sells and ships consignment goods to end customers.
DIAMOND ENTERTAINMENT CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2006
(Restated)
1. Summary of Significant Accounting Policies (continued)
Cash and Cash Equivalents
The Company considers all highly liquid investments purchased with original maturities of three months or less to be cash equivalents.
Concentrations of Credit Risk
Financial instruments that potentially subject the Company to concentrations of credit risk are cash and cash equivalents and accounts receivable arising from Company's normal business activities. The Company routinely assesses the financial strength of its customers and, based upon factors surrounding the credit risk, establishes an allowance for uncollectible accounts and, as a consequence, believes that its accounts receivable credit risk exposure beyond such allowance is limited. The Company places its cash with high quality financial institutions and at times may exceed the FDIC $100,000 insurance limit. The Company had deposits as of June 30, 2006, with a financial institutions subject to a credit risk of approximately $96,000 beyond the insured amount.
Inventory
Inventory is stated at the lower of cost or market utilizing the first-in, first-out method. Inventory consists primarily of videocassettes, DVD products and general merchandise.
Property and Equipment
Property and equipment is presented at historical cost less accumulated depreciation. Depreciation is computed utilizing the straight-line method for all furniture, fixtures and equipment over a five-year period, which represents the estimated useful lives of the respective assets. Leasehold improvements are being amortized over the lesser of their estimated useful lives or the term of the lease.
Film Masters and Artwork
The cost of film masters and related artwork is capitalized and amortized using the straight-line method over a three-year period. Film masters consist of original "masters", which are purchased for the purpose of reproducing DVD’s and/or videocassettes that are sold to customers and consist of primarily public domain titles, often thirty or more years old. In the Company’s experience sales of old films are not likely to be substantially greater in the early years than when the Company first includes such films in its catalogue. Consequently, the Company has elected to allocate its costs for the film masters and artwork over a period of three years using the straight-line method.
DIAMOND ENTERTAINMENT CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2006
(Restated)
1. Summary of Significant Accounting Policies (continued)
Impairment of Long-Lived Assets
In accordance with Statement of Financial Accounting Standard ("SFAS") No. 121, "Accounting for the Impairment of Long-Lived Assets and for Long-Lived Assets to Be Disposed Of," long-lived assets to be held and used are analyzed for impairment whenever events or changes in circumstances indicate that the related carrying amounts may not be recoverable. The Company evaluates at each balance sheet date whether events and circumstances have occurred that indicate possible impairment. If there are indications of impairment, the Company uses future undiscounted cash flows of the related asset or asset grouping over the remaining life in measuring whether the assets are recoverable. In the event such cash flows are not expected to be sufficient to recover the recorded asset values, the assets are written down to their estimated fair value. Long-lived assets to be disposed of are reported at the lower of carrying amount or fair value of asset less cost to sell.
Factored Accounts Receivable
The Company is obligated to repurchase transferred receivables under its agreement with its factor, and therefore the transaction does not qualify as a sale under the terms of Financial Accounting Standards Board Statement No. 140, Accounting for Transfers and Servicing of Financial Assets and Extinguishments of Liabilities. FAS 140 requires that a transfer of financial assets in which the transferor surrenders control over those assets is accounted for as a sale. The following conditions must be met in order for FAS 140 to be applicable: a) the assets must be isolated from the transferor b) the transferee has the right to pledge or exchange the assets c) the transferor does not maintain effective control over the assets.
The Company’s obligations to the factor are collateralized by all of the Company’s accounts receivable, inventories, equipment, investment property, deposit accounts and financial instruments.
Royalty Advances
The Company’s agreements with licensors generally provide it with exclusive publishing rights and require it to make advance royalty payments that are recouped against royalties due to the licensor based on contractual amounts on product sales adjusted for certain related costs. Advances which have not been recovered through earned royalties are recorded as an asset. The Company continually evaluates the recoverability of advance royalty payments and charges to cost of sales the amount that management determines is probable that will not be recouped at the contractual royalty rate.
Bank Overdraft
The Company has overdraft positions at certain banks. Such overdraft positions are included in current liabilities.
Advertising Costs
Advertising costs are expensed as incurred. The Company had no advertising costs for three month periods ended June 30, 2006. Advertising costs for the same period a year earlier were approximately $40,000.
DIAMOND ENTERTAINMENT CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2006
(Restated)
1. Summary of Significant Accounting Policies (continued)
Shipping Costs
Shipping costs are included in Selling and marketing expenses in the amounts of approximately $35,000 and $46,000 for three month periods ended June 30, 2006 and 2005, respectively.
Reclassifications
Certain reclassifications were made to the 2005 financial statements in order to conform to the 2006 financial statement presentation.
Fair Value of Financial Instruments
For certain of the Company's financial instruments, including accounts receivable, bank overdraft and accounts payable and accrued expenses. The carrying amounts approximate fair value due to their relatively short maturities. The amounts owed for long-term debt also approximate fair value because current interest rates and terms offered to the Company are at current market rates.
Stock-Based Compensation
Effective January 1, 2006, the Company adopted SFAS No. 123 (revised), "Share-Based Payment" (SFAS 123(R)) utilizing the modified prospective approach. Prior to the adoption of SFAS 123(R) we accounted for stock option grant in accordance with APB Opinion No. 25, "Accounting for Stock Issued to Employees" (the intrinsic value method), and accordingly, recognized compensation expense for stock option grants.
Under the modified prospective approach, SFAS 123(R) applies to new awards and to awards that were outstanding on January 1, 2006 that are subsequently modified, repurchased or cancelled. Under the modified prospective approach, compensation cost recognized in the nine months of fiscal 2006 includes compensation cost for all share-based payments granted prior to, but not yet vested as of January 1, 2006, based on the grant-date fair value estimated in accordance with the original provisions of SFAS 123, and compensation cost for all share-based payments granted subsequent to January 1, 2006 based on the grant-date fair value estimated in accordance with the provisions of SFAS 123(R). Prior periods were not restated to reflect the impact of adopting the new standard.
A summary of option activity under the Plan as of June 30, 2006, and changes during the period ended are presented below:
| | | | | Weighted |
| | | | | Average |
| | | | | Exercise |
| | Options | | | Price |
Outstanding at March 31, 2006 | | | 57,500,000 | | | $ | 0.007 |
Issued | | | - | | | | |
Exercised | | | - | | | | |
Forfeited or expired | | | (1,000,000 | ) | | $ | 0.007 |
Outstanding at June 30, 2006 | | | 56,500,000 | | | $ | 0.007 |
| | | | | | | |
Not exercisable at June 30, 2006 | | | 37,666,666 | | | $ | 0.007 |
Exercisable at June 30, 2006 | | | 18,833,334 | | | $ | 0.007 |
| | | | | | | |
Aggregate intrinsic value of options outstanding and exercisable at June 30, 2006 was $30,133. Aggregate intrinsic value represents the difference between the Company's closing stock price on the last trading day of the fiscal period, which was $0.0086 as of June 30, 2006, and the exercise price multiplied by the number of options outstanding. As of June 30, 2006, total unrecognized stock-based compensation expense related to stock options was $271,422. The total fair value of options vested during the three months ended June 30, 2006 was $130,200.
DIAMOND ENTERTAINMENT CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2006
(Restated)
1. Summary of Significant Accounting Policies (continued)
Income taxes are provided for based on the liability method of accounting pursuant to SFAS No. 109, "Accounting for Income Taxes.” The liability method requires the recognition of deferred tax assets and liabilities for the expected future tax consequences of temporary differences between the reported amount of assets and liabilities and their tax basis.
Comprehensive Income
The Company adopted SFAS No. 130, "Reporting Comprehensive Income.” SFAS No. 130 establishes standards for reporting and presentation of comprehensive income and its components in a full set of financial statements. Comprehensive income consists of net income and unrealized gains (losses) on available for sale marketable securities and is presented in the consolidated statements of shareholders' equity and comprehensive income. The Statement requires only additional disclosures in the consolidated financial statements and does not affect the Company's financial position or results of operations.
Basic and Diluted Loss Per Share
In accordance with SFAS No. 128, “Earnings Per Share,” the basic loss per share is computed by dividing the loss attributable to common stockholders by the weighted average number of common shares outstanding during the period. Basic net loss per share excludes the dilutive effect of stock options or warrants and convertible notes. Diluted net loss per share was the same as basic net loss per share for all periods presented, since the effect of any potentially dilutive securities is excluded, as they are anti-dilutive due to the Company’s net losses.
The following table sets forth the computation of basic and diluted net loss per common share:
| | Three months ended | |
| | June 30, | |
| | 2006 | | | 2005 | |
| | | | | | |
Net loss available to common Stockholders | | $ | (421,256 | ) | | $ | (301,128 | ) |
| | | | | | | | |
Weighted average common shares outstanding | | | 618,262,605 | | | | 608,609,046 | |
| | | | | | | | |
Total shares, basic | | | 618,262,605 | | | | 608,609,046 | |
| | | | | | | | |
Net loss per common share: | | | | | | | | |
Basic and diluted | | $ | (0.00 | ) | | $ | (0.00 | ) |
DIAMOND ENTERTAINMENT CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2006
(Restated)
1. Summary of Significant Accounting Policies (continued)
Basic and Diluted Loss Per Share (continued)
The potential shares, which are excluded from the determination of basic and diluted net loss per share as their effect is anti-dilutive, are as follows:
| | Three months ended |
| | June 30, |
| | 2006 | | | 2005 |
| | | | | |
Options to purchase common stock | | | 18,833,334 | | | | 72,850,000 |
Warrants to purchase common stock | | | 135,000,000 | | | | 36,525,000 |
| | | | | | | |
Potential equivalent shares excluded | | | 153,833,334 | | | | 109,375,000 |
Recent Accounting Pronouncements
In May 2005, the Financial Accounting Standards Board (FASB) issued Statement of Financial Accounting Standard (SFAS) No. 154, Accounting Changes and Error Corrections - a replacement of APB Opinion No. 20 and FASB Statement No. 3. SFAS No. 154 requires retrospective application to prior periods' financial statements of changes in accounting principle, unless it is impracticable to determine either the period-specific effects or the cumulative effect of the change. SFAS No. 154 also requires that retrospective application of a change in accounting principle be limited to the direct effects of the change. Indirect effects of a change in accounting principle, such as a change in nondiscretionary profit-sharing payments resulting from an accounting change, should be recognized in the period of the accounting change. SFAS No. 154 also requires that a change in depreciation, amortization, or depletion method for long-lived, non-financial assets be accounted for as a change in accounting estimate effected by a change in accounting principle. SFAS No. 154 is effective for accounting changes and corrections of errors made in fiscal years beginning after December 15, 2005. Early adoption is permitted for accounting changes and corrections of errors made in fiscal years beginning after the date this Statement is issued. Management does not expect the implementation of this new standard to have a material impact on our financial position, results of operations and cash flows.
In March 2005, the SEC released Staff Accounting Bulletin No. 107, "Share-Based Payment"("SAB 107"), which provides interpretive guidance related to the interaction between SFAS 123(R) and certain SEC rules and regulations. It also provides the SEC staff's views regarding valuation of share-based payment arrangements. In April 2005, the SEC amended the compliance dates for SFAS 123(R), to allow companies to implement the standard at the beginning of their next fiscal year, instead of the next reporting period beginning after June 15, 2005. Management will implement SFAS 123 after December 15, 2005.
DIAMOND ENTERTAINMENT CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2006
(Restated)
1. Summary of Significant Accounting Policies (continued)
Recent Accounting Pronouncements (continued)
Effective January 1, 2006, the Company adopted SFAS 123(R) using the modified prospective transition method, which requires the measurement and recognition of compensation expense for all share-based payment awards made to the Company’s employees and directors including stock options under the New Plan. The Company’s financial statements as of June 30, 2006 and for the three months ended June 30, 2006 reflect the effect of SFAS 123(R). In accordance with the modified prospective transition method, the Company’s financial statements for prior periods have not been restated to reflect, and do not include, the impact of SFAS 123(R). Share-based compensation expense recognized is based on the value of the portion of share-based payment awards that is ultimately expected to vest. Share-based compensation expense recognized in the Company’s Condensed Consolidated Statements of Operations during the three months and ended June 30, 2006 included compensation expense for share-based payment awards granted prior to, but not yet vested, as of December 31, 2005 based on the grant date fair value estimated in accordance with the pro forma provisions of SFAS 123 and compensation expense for the share-based payment awards granted subsequent to December 31, 2005 based on the grant date fair value estimated in accordance with the provisions of SFAS 123(R). In conjunction with the adoption of SFAS 123(R), the Company elected to attribute the value of share-based compensation to expense using the straight-line attribution. There were no options issued to any employees or directors after January 1, 2006 or up to and including June 30, 2006, however, the company had 57,500,000 options which were previously issued to employees and directors which became vested at 6/15/06 and were valued using Black Scholes at $546,249. Three (3) months of the thirty-six (36) month vesting period was expensed to compensation expense during the quarter for a total expense of $45,521. The assumptions used for this calculation was a remaining nine (9) year term, a 461% volatility, a 3.50% discount rate and an exercise price of $0.007 .
Upon adoption of SFAS 123(R), the Company elected to value its share-based payment awards granted after January 1, 2006 using the Black-Scholes option-pricing model, which was previously used for its pro-forma information required under SFAS 123. The Black-Scholes model was developed for use in estimating the fair value of traded options that have no vesting restrictions and are fully transferable. The Black-Scholes model requires the input of certain assumptions. The Company’s options have characteristics significantly different from those of traded options, and changes in the assumptions can materially affect the fair value estimates.
In February 2006, FASB issued SFAS No. 155, “Accounting for Certain Hybrid Financial Instruments”. SFAS No. 155 amends SFAS No 133, “Accounting for Derivative Instruments and Hedging Activities”, and SFAF No. 140, “Accounting for Transfers and Servicing of Financial Assets and Extinguishments of Liabilities”. SFAS No. 155, permits fair value remeasurement for any hybrid financial instrument that contains an embedded derivative that otherwise would require bifurcation, clarifies which interest-only strips and principal-only strips are not subject to the requirements of SFAS No. 133, establishes a requirement to evaluate interest in securitized financial assets to identify interests that are freestanding derivatives or that are hybrid financial instruments that contain an embedded derivative requiring bifurcation, clarifies that concentrations of credit risk in the form of subordination are not embedded derivatives, and amends SFAS No. 140 to eliminate the prohibition on the qualifying special-purpose entity from holding a derivative financial instrument that pertains to a beneficial interest other than another derivative financial instrument. This statement is effective for all financial instruments acquired or issued after the beginning of the Company’s first fiscal year that begins after September 15, 2006.
DIAMOND ENTERTAINMENT CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2006
(Restated)
1. Summary of Significant Accounting Policies (continued)
Recent Accounting Pronouncements (continued)
In March 2006, the FASB issued SFAS No. 156, “Accounting for Servicing of Financial Assets” (“SFAS 156”). SFAS 156 addresses the accounting for recognized servicing assets and servicing liabilities related to certain transfers of the servicer’s financial assets and for acquisitions or assumptions of obligations to service financial assets that do not relate to the financial assets of the servicer and its related parties. SFAS 156 requires that all recognized servicing assets and servicing liabilities are initially measured at fair value, and subsequently measured at either fair value or by applying an amortization method for each class of recognized servicing assets and servicing liabilities. SFAS 156 is effective in fiscal years beginning after September 15, 2006. The adoption of SFAS 156 is not expected to have a material impact on our consolidated financial statements.
In June 2006, the FASB issued FASB Interpretation No. 48, Accounting for Uncertainty in Income Taxes—an interpretation of FASB Statement No. 109 (FIN 48). FIN 48 provides guidance for the recognition, derecognition and measurement in financial statements of tax positions taken in previously filed tax returns or tax positions expected to be taken in tax returns. FIN 48 requires an entity to recognize the financial statement impact of a tax position when it is more likely than not that the position will be sustained upon examination. If the tax position meets the more-likely-than-not recognition threshold, the tax effect is recognized at the largest amount of the benefit that is greater than fifty percent likely of being realized upon ultimate settlement. The Corporation will be required to adopt FIN 48 as of January 1, 2007, with any cumulative effect of the change in accounting principle recorded as an adjustment to opening retained earnings. The Corporation is currently evaluating the impact of FIN 48 and has not yet determined the effect on its earnings or financial position.
DIAMOND ENTERTAINMENT CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2006
(Restated)
2. Going Concern
As reflected in the accompanying consolidated financial statements, the Company has incurred recurring losses from operations, negative cash flows from operations, a working capital deficit and is delinquent in payment of certain accounts payable. These matters raise substantial doubt about the Company's ability to continue as a going concern.
In view of the matters described in the preceding paragraph, recoverability of a major portion of the recorded asset amounts shown in the accompanying consolidated balance sheet is dependent upon continued operations of the Company, which, in turn, is dependent upon the Company's ability to continue to raise capital and generate positive cash flows from operations. The consolidated financial statements do not include any adjustments relating to the recoverability and classification of recorded asset amounts or amounts and classifications of liabilities that might be necessary should the Company be unable to continue its existence.
Management plans to take, or has taken, the following steps that it believes will be sufficient to provide the Company with the ability to continue in existence and mitigate the effects of the uncertainties.
The Company has implemented a plan to increase its overall market share of core business and its general merchandise line products, and to expand into the contract replication, duplication and packaging business. The Company has implemented the following goals and strategies to achieve its plan:
· | Attain leadership in the market segment of high quality budget priced distribution of DVD titles. |
· | Re-establish sales to club type stores with the Company’s new general merchandise line of products. |
· | Increase our market segment percentage in the distribution DVD titles by offering a higher quality priced product than the products offered by our larger competitors. |
· | Continue expanding the overall market share of our core business by acquiring new DVD titles. |
· | Continue expanding into contract, duplication and fulfillment packaging business. |
· | Improve our service through improved turnaround time. |
· | Avoid direct competition with larger competitors who sell in the same product categories as the Company, by offering higher quality budgeted price products. |
· | Continue to acquire new videocassette and DVD titles for distribution. |
DIAMOND ENTERTAINMENT CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2006
(Restated)
2. Going Concern (continued)
The Company believes it has adequate cash resources to sustain its operations through the third quarter of fiscal 2007. The Company is continuing to negotiate with several reliable investors to provide the Company with debt and equity financing for working capital purposes. Although the Company believes that there can be no assurance that market conditions will continue in a direction favorable to the Company.
3. Accounts Receivable
Accounts receivable as of June 30, 2006 and March 31, 2006, net of allowance for doubtful accounts were $340,212 and $154,139 respectively. Substantially all of the accounts receivable as of June 30, 2006 and March 31, 2006 have been factored and pledged as collateral under a factoring agreement.
The Company reviews accounts receivable periodically during the year for collectability. An allowance for bad debt expense and sales returns is established for any receivables whose collection is in doubt or for estimated returns.
As of June 30, 2006 and March 31, 2006, the Company had an allowance for doubtful accounts of $140,117 and 148,028, respectively.
4. Inventory
Inventory consisted of the following as of:
| | June 30, | |
| | 2006 | |
Raw materials | | $ | 540,670 | |
Finished goods | | | 921,759 | |
| | | 1,462,429 | |
Less: valuation allowance | | | (678,302 | ) |
Inventory, net | | $ | 784,127 | |
DIAMOND ENTERTAINMENT CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2006
(Restated)
4. Inventory (continued)
The following are the components of the Company’s inventory balance together with the applicable reserve for each of the respective categories and periods:
Inventory By Classification: | | 6/30/06 | | | 3/31/06 | |
| | | | | | |
DVD Inventory | | $ | 1,202,569 | | | $ | 1,121,477 | |
Reserve | | | (481,315 | ) | | | (470,874 | ) |
Net DVD Inventory | | | 721,254 | | | | 650,603 | |
Video Inventory | | | 273,350 | | | | 375,691 | |
Reserve | | | (210,477 | ) | | | (284,371 | ) |
Net Video Inventory | | | 62,873 | | | | 91,320 | |
General Merchandise | | | 6,511 | | | | 6,511 | |
Reserve | | | (6,511 | ) | | | (6,511 | ) |
Net General Merchandise | | | - | | | | - | |
TOTAL INVENTORY | | $ | 1,482,430 | | | $ | 1,503,679 | |
TOTAL RESERVE | | $ | (698,303 | ) | | $ | (761,756 | ) |
NET INVENTORY | | $ | 784,127 | | | $ | 741,923 | |
Allowance
An allowance has been established for inventory totaling $698,303. This reserve is primarily for the anticipated reductions in selling prices (which are lower than the carrying value) for inventory that has been primarily inventory, which has passed its peak selling season.
The following table sets forth the activity recorded in our inventory allowance balance for the applicable periods:
Inventory Reserve Detail: | | June 30, 2006 | | | March 31, 2006 | |
| | | | | | |
Beginning Balance | | $ | (761,756 | ) | | $ | (441,514 | ) |
Provision to Cost of Goods Sold | | | 63,453 | | | | (691,805 | ) |
Inventory write-off | | | - | | | | 371,563 | |
Ending Reserve Balance | | $ | (698,303 | ) | | $ | (761,756 | ) |
5. Related Party Transactions
The Company has related party transactions with several officers, directors and other related parties. The following summarizes related party transactions.
Due from related parties:
| | June 30, |
| | 2006 |
a) GJ Products | | $ | 7,445 |
b) Due from Other related parties | | | 255 |
| | $ | 7,700 |
DIAMOND ENTERTAINMENT CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2006
(Restated)
5. Related Party Transactions (continued)
Due to related parties - notes payable:
| | June 30, |
| | 2006 |
a) Note payable - American Top Real Estate, Inc. (ATRE) | | $ | 582,874 |
b) Convertible note payable - Jeffrey Schillen | | | 48,000 |
c) Notes payable GJ Products | | | 28,180 |
d) Notes payable James Lu | | | 12,000 |
| | $ | 671,054 |
6. Financing Agreement Payable
Due Financing Agreement Payable:
| | June 30, |
| | 2006 |
Longview Fund, LC - Revolving note payable | | $ | $56,306 |
On June 30, 2006, the Company entered into an Accounts Receivable Revolving Loan Agreement (“Agreement”) with financial institution located in San Francisco, CA for a revolving accounts receivable line of credit up to $250,000 for a term expiring in twelve months from the date of inception. Under the terms of the Agreement, the Company can borrow up to $250,000 against the Company’s accounts receivable of irrevocable sales made to its customer, excluding any consignment sales or any non-irrevocable sales. The Company is advanced 75% of the face value of the accounts receivable presented for borrowing. The cost of funds borrowed under the Agreement is at 1.67% per month of the outstanding accounts receivable balance presented for borrowing calculated on a daily basis. Cost of Funds borrowed against any accounts receivable in amounts exceeding 75% of its face value is at 2% per month calculated on a daily basis. At the end of each month any excess funds available against the Company’s qualified accounts receivable net of cash receipts from the customer will be advanced to the Company. All of the assets of the Company as of June 30, 200 and have been collateralized under the security agreement with the lender. The loan Agreement may be terminated by the lender by giving the Company 30 days written notice. Concurrent with this loan, the company granted 100,000,000 warrants to the lender with an expiration date of 6/30/2011 and a $0.0025 exercise price. The fair value of these warrants was $860,000. Given loan proceeds of $250,000, the relative fair value of the warrants was $193,694 and is being treated as a loan discount which is being amortized over the life of the loan (12 months). Given that the loan was entered into on the last day of the quarter, no expense has been taken during the quarter.
DIAMOND ENTERTAINMENT CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2006
(Restated)
7. Commitments and Contingencies
Royalty Commitments
The Company has entered into various royalty agreements for licensing of titles with terms of one to seven years. Certain agreements include minimum guaranteed payments. For the three months ended June 30, 2006 and 2005, royalty expense was $4,597 and $20,181 respectively, pursuant to these agreements.
Video Agreements
The Company has entered into various agreements to manufacture, duplicate, and replicate and distribute videos and DVD programs. Commissions are paid based upon the number of videos sold.
8. Stockholders’ Deficiency
Common Stock
As of June 30, 2006, the aggregate number of shares of common stock that the Company has authority to issue is 800,000,000 shares with no par value. As of June 30, 2006 and March 31, 2006, 618,262,605 shares were issued and outstanding.
For the three months ended June 30, 2006, the Company did not issue any of its common stock.
For the three months ended June 30, 2005, the Company had the following significant issuance of its common stock:
On May 9, 2005 the Board of Directors of the Company approved the issuance of 23,117,733 shares of the Company’s common stock upon conversion of liquidated damages and interest by the five shareholders totaling an aggregate of $231,177 which accrued in connection with the sale of the Company’s Series B preferred shares, at the agreed upon conversion price of $0.01 per share. The Company was previously unable to issue such shares of common stock until the shareholders of the Company approved the increase in the authorized number of shares of common stock on March 1, 2005.
Warrants
On June 30, 2006, in connection with entering into a loan agreement with a financing company located in San Francisco, California, the Company granted the lender, stock warrants to purchase at any time, 100,000,000 shares of the Company’s common stock at an exercise price of $0.0025 per share. The Company expensed in June 2006, $860,000 in non-cash financing expenses (Black Scholes) in connection with the granting of such warrants. The warrants expire on June 30, 2011. The fair value of these warrants was $860,000. Given loan proceeds of $250,000, the relative fair value of the warrants was $193,694 and is being treated as a loan discount which is being amortized over the life of the loan (12 months). Given that the loan was entered into on the last day of the quarter, no expense has been taken during the quarter.
The warrants were issued for $100 cash and in consideration of the loan agreement entered into by the lender with the Company pursuant to which the lender agreed to loan to the Company up to $250,000. The Company claims exemption from registration of such issuance based on Section 4(2) of the Securities Act of 1933, as amended, inasmuch as the transaction was a non-public offering and sale of securities.
DIAMOND ENTERTAINMENT CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2006
(Restated)
8. Stockholders’ Deficiency (continued)
Warrants (continued)
The following schedules summarize warrants for the period ended:
| Warrants Outstanding | | Warrants Exercisable |
Range of Exercise Prices | | Number Outstanding as of June 30, 2006 | | Weighted Average Remaining Contractual Life | | Weighted Average Exercise Price | | Number Exercisable as of June 30, 2006 | | Weighted Average Exercise Price |
0.012 - .0025 | | 135,000,000 | | 4.41 | | $ | 0.005 | | 135,000,000 | | $ | 0.005 |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | 135,000,000 | | 4.41 | | $ | 0.005 | | 135,000,000 | | $ | 0.005 |
| Warrants Outstanding | | Warrants Exercisable |
Range of Exercise Prices | | Number Outstanding as of March 31, 2006 | | Weighted Average Remaining Contractual Life | | Weighted Average Exercise Price | | Number Exercisable as of March 31, 2006 | | Weighted Average Exercise Price |
0.012 | | 35,000,000 | | 2.98 | | $ | 0.012 | | 35,000,000 | | $ | 0.012 |
| | | | | | | | | | | | |
0.070 | | 1,525,000 | | 0.11 | | | 0.020 | | 1,525,000 | | | 0.020 |
| | | | | | | | | | | | |
| | 36,525,000 | | 2.98 | | $ | 0.016 | | 36,525,000 | | $ | 0.016 |
Warrants Granted to Independent Consultant
During the quarter ended June 30, 2006, the company did not issue any warrants to consultants.
During year ended March 31, 2004, the Company’s board of directors approved the grant of stock warrants to an independent consultant to purchase an aggregate of 35,000,000 shares of its common stock. These options have an exercise price of $0.012 and as of March 31, 2004 all of these option shares were vested. As a result, the Company has recorded $70,000 in consulting expense. These warrants were not issued as part of any of the Company’s registered Stock Option Plans.
DIAMOND ENTERTAINMENT CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2006
(Restated)
8. Stockholders’ Deficiency (continued)
Common Stock Options
Effective January 1, 2006, the Company adopted SFAS 123(R) using the modified prospective transition method, which requires the measurement and recognition of compensation expense for all share-based payment awards made to the Company’s employees and directors including stock options under the New Plan. The Company’s financial statements as of June 30, 2006 and for the three months ended June 30, 2006 reflect the effect of SFAS 123(R). In accordance with the modified prospective transition method, the Company’s financial statements for prior periods have not been restated to reflect, and do not include, the impact of SFAS 123(R). Share-based compensation expense recognized is based on the value of the portion of share-based payment awards that is ultimately expected to vest. Share-based compensation expense recognized in the Company’s Condensed Consolidated Statements of Operations during the three months and ended June 30, 2006 included compensation expense for share-based payment awards granted prior to, but not yet vested, as of December 31, 2005 based on the grant date fair value estimated in accordance with the pro forma provisions of SFAS 123 and compensation expense for the share-based payment awards granted subsequent to December 31, 2005 based on the grant date fair value estimated in accordance with the provisions of SFAS 123(R). In conjunction with the adoption of SFAS 123(R), the Company elected to attribute the value of share-based compensation to expense using the straight-line attribution. There were no options issued to any employees or directors after January 1, 2006 or up to and including June 30, 2006.
Upon adoption of SFAS 123(R), the Company elected to value its share-based payment awards granted after January 1, 2006 using the Black-Scholes option-pricing model, which was previously used for its pro-forma information required under SFAS 123. The Black-Scholes model was developed for use in estimating the fair value of traded options that have no vesting restrictions and are fully transferable. The Black-Scholes model requires the input of certain assumptions. The Company’s options have characteristics significantly different from those of traded options, and changes in the assumptions can materially affect the fair value estimates.
The following summarizes the common stock option transactions for the three months ended June 30, 2006 and 2005 :
Options issued and outstanding not under a stock option plan:
| | 2006 | | | 2005 |
| | | | | Weighted | | | | | | Weighted |
| | | | | Average | | | | | | Average |
| | | | | Exercise | | | | | | Exercise |
| | Options | | | Price | | | Options | | | Price |
Outstanding at March 31 | | | 14,500,000 | | | $ | 0.006 | | | | 14,500,000 | | | $ | 0.006 |
Issued | | | - | | | | | | | | - | | | | |
Exercised | | | - | | | | | | | | - | | | | |
Forfeited or expired | | | - | | | | | | | | - | | | | |
Outstanding at June 30 | | | 14,500,000 | | | $ | 0.006 | | | | 14,500,000 | | | $ | 0.006 |
| | | | | | | | | | | | | | | |
Not exercisable at June 30 | | | - | | | | | | | | - | | | | |
Exercisable at June 30 | | | 14,500,000 | | | $ | 0.006 | | | | 14,500,000 | | | $ | 0.006 |
DIAMOND ENTERTAINMENT CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2006
(Restated)
8 . Stockholders’ Deficiency (continued)
Common Stock Options (continued)
Officers/directors
The options of 14,500,000 expire on November 15, 2006.
2005 Equity Compensation Program
On March 1, 2005, the shareholders of the Company adopted its 2005 Equity Compensation Program (the "Program"). The Program is intended to secure for the Company, its direct and indirect present and future subsidiaries, including without limitation any entity which the Company reasonably expects to become a subsidiary (the "Subsidiaries"), and its shareholders, the benefits arising from ownership of the Company's Common Stock, no par value per share ("Common Stock"), by those selected directors, officers, key employees and consultants of the Company and the Subsidiaries who are responsible for future growth. The Program is designed to help attract and retain superior individuals for positions of substantial responsibility with the Company and the Subsidiaries and to provide these persons with an additional incentive to contribute to the success of the Company and the Subsidiaries.
In order to maintain flexibility in the award of benefits, the Program is comprised of two parts -- the Incentive Stock Option Program ("Incentive Plan"), and the Supplemental Stock Option Program
("Supplemental Plan"). Each such plan is referred to herein as a "Plan" and all such plans are collectively referred to herein as the "Plans." The grant of an option under one of the Plans shall not be construed to prohibit the grant of an option under any of the other Plans.
Unless any Plan specifically indicates to the contrary, all Plans shall be subject to the general provisions of the Program set forth below under the heading "General Provisions of the Equity Compensation Program" (the "General Provisions").
The Program is administered by the Board of Directors of the Company (the "Board" or the "Board of Directors") or any duly created committee appointed by the Board and charged with the administration of the Program. To the extent required in order to satisfy the requirements of Section 162(m) of the Internal Revenue Code of 1986, as amended (the "Code"), such committee shall consist solely of "Outside Directors" (as defined herein). The Board, or any duly appointed committee, when acting to administer the Program, is referred to as the "Program Administrator". Any action of the Program Administrator shall be taken by majority vote at a meeting or by unanimous written consent of all members without a meeting. No Program Administrator or member of the Board of the Company shall be liable for any action or determination made in good faith with respect to the Program or with respect to any option granted pursuant to the Program. For purposes of the Program, the term "Outside Director" shall mean a director who (a) is not a current employee of the Company or the Subsidiaries; (b) is not a former employee of the Company or the Subsidiaries who receives compensation for prior services (other than benefits under a tax-qualified retirement plan) during the then current taxable year; (c) has not been an officer of the Company or the Subsidiaries; and (d) does not receive remuneration (which shall be deemed to include any payment in exchange for goods or services) from the Company or the Subsidiaries, either directly or indirectly, in any capacity other than as a director, except as otherwise permitted under Code Section 162(m) and the regulations thereunder.
DIAMOND ENTERTAINMENT CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2006
(Restated)
8. Stockholders’ Deficiency (continued)
Common Stock Options (continued)
Subject to the other provisions of this Program, and with a view to effecting its purpose, the Program Administrator shall have the authority: (a) to construe and interpret the Program; (b) to define the terms used herein; (c) to prescribe, amend and rescind rules and regulations relating to the Program; (d) to determine the persons to whom options shall be granted under the Program; (e) to determine the time or times at which options shall be granted under the Program; (f) to determine the number of shares subject to any option under the Program as well as the option price, and the duration of each option, and any other terms and conditions of options; and (g) to make any other determinations necessary or advisable for the administration of the Program and to do everything necessary or appropriate to administer the Program. All decisions, determinations and interpretations made by the Program Administrator shall be binding and conclusive on all participants in the Program and on their legal representatives, heirs and beneficiaries.
The maximum aggregate number of shares of Common Stock issuable pursuant to the Program is 65,000,000 shares. No one person participating in the Program may receive options for more than 25,000,000 shares of Common Stock in any calendar year. All such shares may be issued under any Plan, which is part of the Program. If any of the options (including incentive stock options) granted under the
Program expire or terminate for any reason before they have been exercised in full, the unissued shares subject to those expired or terminated options shall again be available for purposes of the Program. Any shares of Common Stock delivered pursuant to the Program may consist, in whole or in part, of authorized and unissued shares or treasury shares.
All directors, officers, employees and consultants of the Company and the Subsidiaries are eligible to participate in the Program. The term "employee" shall include any person who has agreed to become an employee and the term "consultant" shall include any person who has agreed to become a consultant.
2005 Equity Compensation Program
The Program became effective March 1, 2005, when approved by the shareholders of the Company. The Program shall continue in effect for a term of ten years from the date that the Program is adopted by the Board of Directors, unless sooner terminated by the Board of Directors of the Company. As of March 31, 2005 no options were granted under the Program.
The following summarizes the common stock option transactions for the three months ended June 30, 2006 and fiscal year ended March 31, 2006.
DIAMOND ENTERTAINMENT CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2006
(Restated)
8. Stockholders’ Deficiency (continued)
Common Stock Options (continued)
2005 Equity Compensation Program (continued0
Options issued and outstanding under a stock option plan:
| | 2006 | | | 2005 |
| | | | | Weighted | | | | | | Weighted |
| | | | | Average | | | | | | Average |
| | | | | Exercise | | | | | | Exercise |
| | Options | | | Price | | | Options | | | Price |
Outstanding at March 31 | | | 57,500,000 | | | $ | 0.007 | | | | - | | | |
Issued | | | - | | | | | | | | 58,100,000 | | | $ | 0.007 |
Exercised | | | - | | | | | | | | - | | | | |
Forfeited or expired | | | (1,000,000 | ) | | $ | 0.007 | | | | - | | | | |
Outstanding at June 30 | | | 56,500,000 | | | $ | 0.007 | | | | 58,100,000 | | | $ | 0.007 |
| | | | | | | | | | | | | | | |
Not exercisable at June 30 | | | 37,666,666 | | | $ | 0.007 | | | | 58,100,000 | | | $ | 0.007 |
Exercisable at June 30 | | | 18,833,334 | | | $ | 0.007 | | | | | | | | |
| | | | | | | | | | | | | | | |
During the three months ended June 30, 2005, the Company’s Board of Directors approved the grant of stock options to employees, directors and independent consultants to purchase an aggregate of 58,100,000 shares of its common stock with an exercise price of $0.007 per share. These options vest at a rate of one-third upon each anniversary date of their issuance. During the three months ended June 30, 2006, one-third, or 18,833,334 of these options, became vested. The Company charged the amount of $130,200 to operations representing the fair value of these shares at the time they were issued. These options were valued using the Black-Scholes valuation model; the assumptions for this calculation were: a 10 year term; 154% volatility; 3.50% discount rate; and an exercise price of $0.007.
DIAMOND ENTERTAINMENT CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2006
(Restated)
9. Change in Previously Reported Financial Statements
Stock options to purchase an aggregate 18,833,334 shares of common stock of the Company issued to Officers and Directors during the three months ended June 30, 2005 became vested during the three months ended June 30, 2006. These options were valued at $130,200 and this amount was charged to operations in this amended report. The report as originally filed disclosed 57,500,000 options vesting during the quarter, with an expense of $45,521. The Company’s statement of operations is restated by the difference of $84,679. We also changed the related disclosers regarding the vesting of these options as appropriate. We also corrected certain other minor errors in the Form 10-QSB as originally filed.
The following table indicates the primary changes to the Company’s financial statements for the three months ended June 30, 2006 compared to the report as originally filed. There were other small corrections of errors and reclassifications made to the amended financial statements which are not considered material to the financial statements taken as a whole.
| | Originally | | | | | | | |
Balance sheet: | | Filed | | | Change | | | Amended | |
| | | | | | | | | |
Additional paid-in capital | | $ | 239,215 | | | $ | 84,679 | | | $ | 323,894 | |
| | | | | | | | | | | | |
Accumulated deficit | | | (21,594,590 | ) | | | (84,679 | ) | | | (21,679,269 | ) |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
Statement of operations: | | | | | | | | | | | | |
| | | | | | | | | | | | |
Sales, general, and | | | | | | | | | | | | |
administrative expenses | | $ | 339,332 | | | $ | 84,679 | | | $ | 424,011 | |
| | | | | | | | | | | | |
Net loss: | | $ | (336,577 | ) | | $ | (84,679 | ) | | $ | (421,256 | ) |
This Form 10-QSB report contains certain forward-looking statements and information relating to the Company that are based on the beliefs of the Company or management as well as assumptions made by and information currently available to the Company or management. When used in this document, the words "anticipate," "believe," "estimate," "expect," "intend," "will," "plan," "should," "seek" and similar expressions, as they relate to the Company or its management, are intended to identify forward-looking statements. Such statements reflect the current view of the Company regarding future events and are subject to certain risks, uncertainties and assumptions, including the risks and uncertainties noted. Should one or more of these risks or uncertainties materialize, or should underlying assumptions prove incorrect, actual results may vary materially from those described herein as anticipated, believed, estimated, expected or intended. In each instance, forward-looking information should be considered in light of the accompanying meaningful cautionary statements herein.
The following discussion and analysis should be read in conjunction with the Company's consolidated financial statements and related footnotes included in its Annual Report on Form 10KSB for the year ended March 31, 2006. The discussion of results, causes and trends should not be construed to imply any conclusion that such results or trends will necessarily continue in the future.
THREE MONTHS ENDED JUNE 30, 2006 COMPARED WITH THE THREE MONTHS ENDED JUNE 30, 2005:
EXECUTIVE SUMMARY
During three months period ended June 30, 2006 and 2005, Diamond Entertainment Corporation d/b/a e-DMEC (the "Company" or "DMEC") principal business was in the distribution and sales of DVD/video programs.
DMEC markets and sells a variety of videocassette and DVD (Digital Video Disc) titles to the budget home video and DVD market. Our videocassette and DVD titles include certain public domain programs and certain licensed programs. Public domain programs are video titles that are not subject to copyright protection. Licensed programs are programs that have been licensed by us from a third party for duplication and distribution, generally on a non-exclusive basis. We market our video programs to national and regional mass merchandisers, department stores, drug stores, supermarkets and other similar retail outlets. Our video and DVD products are also offered by consignment arrangements through one large mail order catalog company and one retail chain. Videocassette titles are duplicated in-house and we sub-contract out to U.S. and Asian based vendors all replication of our DVD programs.
We are continuing to acquire new licensed DVD titles and upgrading the quality of packaging and pre-printed materials in order to enhance our products. During the three months ended June 30, 2006, DVD and videocassette sales represented 86% and 14% of total revenues, respectively. For the period ended June 30, 2005 and 2004, DVD and videocassette sales were 71% and 29% of total sales, respectively.
Management believes the sales shift from Video products to its DVD product line will continue and increase the overall sales for the Company during the remaining months of fiscal year 2007, however, there is no assurance that, this trend will continue nor will the Company be able to maintain its current gross profit margins due to increased competition.
The Company's wholly owned subsidiary Jewel Products International, Inc. ("JPI"). JPI is in the business of distribution of certain general merchandise. During the three months periods ended June 30, 2006, and 2005, JPI did not record any sales of general merchandise products.
NET SALES
Net sales for the Company were $394,695 for the quarter ended June 30, 2006 compared to $962,651 for the quarter ended June 30, 2005, a decrease of approximately 59%. DVD program net sales were approximately $340,000 for the quarter ended June 30, 2006, as compared to approximately $680,000 for the quarter ended June 30, 2005, representing a decrease of approximately $50%. The decrease in DVD sales of approximately $340,000 was the result of lower volume of orders received from our major customers. Videocassette net sales, of total sales, was approximately $55,000 for the quarter ended June 30, 2006, as compared to approximately $278,000 for the quarter ended June 30, 2005, a decrease of approximately 80%. This decrease in Videocassette sales of approximately $223,000 was the result of the industry shift to DVD products and lower levels of orders. Management expects higher DVD program sales in the second and third quarters of fiscal 2007 due potential receipt of holiday season orders.
GROSS MARGIN
The Company posted a gross margin of $42,365 for the three months ended June 30, 2006 compared to a gross profit of $200,578 for the three months ended June 30, 2005. The lower gross margin of approximately $159,000 was primarily the result of lower sales volume and liquidating our videocassette products. As a percentage to sales, gross margin for the three month ended June 30, 2006 was 11%. The gross margin for the same period a year earlier was 21%., respectively. The lower margin of 28% was primarily the result of liquidating our videocassette inventory at discounted prices at average unit sales prices below our standard unit costs.
SELLING, GENERAL AND ADMINISTRATIVE EXPENSES
Selling, general, and administrative expenses for the three months ended June 30, 2006 and 2005 were $424,011 and $486,587, respectively. The decrease in selling, general, and administrative expenses of $62,576 was primarily caused by lower expense levels in commission, advertising, sales promotion expense, freight expense, salaries, and legal and professional fees, offset by higher accounting fees and compensation expense related to stock options.
INTEREST EXPENSE
Interest expense for the three months ended June 30, 2006 and 2005 was $30,084 and $24,249 respectively. The increase in interest expense of $5,835 was primarily the result of incurring early termination fees associated with canceling our factoring agreement with our factoring company. Interest from our factoring arrangement was approximately $30,000 and $23,000, respectively. As of June 30, 2006, and 2005 the outstanding debt of the Company was approximately, $736,000, and $548,000, respectively.
OTHER INCOME AND EXPENSE
Other income (expense) for the three months ended June 30, 2006 was expense of ($6,328) compared to other income of $8,643 for the three months ended June 30, 2005. The increase of ($14,971) was the result of settlement discounts in the same period a year earlier.
NET LOSS
For the reasons above, the Company's net loss for the three months ended June 30, 2006 was $421,256, an increase of $120,128 or approximately 40% compared to a loss of $301,128 for the three months ended June 30, 2005.
The Company's auditors issued a going concern report for the year ended March 31, 2006. There can be no assurance that management's plans to reduce operating losses will continue or the Company's efforts to obtain additional financing will be successful.
LIQUIDITY AND CAPITAL RESOURCES
The Company has four primary sources of capital which include 1) cash provided by operations, 2) a revolving loan arrangement with a financial institution to borrow against the Company's trade accounts receivable, 3) funds derived from the sale of its common stock and 4) a loan arrangements with related parties. Although there can be no assurance, management believes that its revenues will continue to increase during fiscal year 2007 and will generate future positive cash flows, management anticipates cash flow provided by operations will be adequate to operate the business for the next six months. If cash flow was not adequate, and no other source of capital was available to the Company, the Company would have to sell its business and assets or enter into a merger with a viable merger candidate. As of date of this report the Company has not identified a merger candidate.
Accounts Receivable Revolving Loan Agreement. On May 2, 2005, the Company terminated its factoring agreement with the Greystone Financial Services, LP and all obligations owed under the factoring agreement were satisfied and paid in full as of June 30, 2006. On June 30, 2006, the Company entered into an Accounts Receivable Revolving Loan Agreement (“Agreement”) with financial institution located in San Francisco, CA for a revolving accounts receivable line of credit up to $250,000 for a term expiring in twelve months from the date of inception. Under the terms of the Agreement, the Company can borrow up to $250,000 against the Company’s accounts receivable of irrevocable sales made to its customer, excluding any consignment sales or any non-irrevocable sales. The Company is advanced 75% of the face value of the accounts receivable presented for borrowing. The cost of funds borrowed under the Agreement is at 1.67% per month of the outstanding accounts receivable balance presented for borrowing calculated on a daily basis. Cost of Funds borrowed against any accounts receivable in amounts exceeding 75% of its face value is at 2% per month calculated on a daily basis. At the end of each month any excess funds available against the Company’s qualified accounts receivable net of cash receipts from the customer will be advanced to the Company. All of the assets of the Company as of June 30, 200 and have been collateralized under the security agreement with the lender. The loan Agreement may be terminated by the lender by giving the Company 30 days written notice. Concurrent with this loan, the company granted 100,000,000 warrants to the lender with an expiration date of 6/30/2011 and a $0.0025 exercise price. The fair value of these warrants was $860,000. Given loan proceeds of $250,000, the relative fair value of the warrants was $193,694 and is being treated as a loan discount which is being amortized over the life of the loan (12 months). Given that the loan was entered into on the last day of the quarter, no expense has been taken during the quarter.
Factoring Agreements. On August 30, 1996, the Company entered into a factoring agreement with a financial institution for a maximum borrowing of up to $2,500,000. The agreement called for a factoring of the Company's accounts receivable, and an asset-based note related to the Company's inventories. Subsequently, on October 29, 1999, the financial institution sold its factoring agreement covering the factoring of the Company's accounts receivable to a factoring institution located in Dallas, Texas. The original financial institution retained the asset-based note related to the Company's inventories, which was subsequently retired by the Company. Substantially all assets of the Company have been pledged as collateral for the borrowings. The cost of funds for the accounts receivable portion of the borrowings with the new factor is a 1.5% discount from the stated pledged amount of each invoice for every 30 days the invoice is outstanding.
On May 2, 2005, the Company terminated its factoring agreement with the factoring company and all obligations owed under the factoring agreement were satisfied and paid in full as of June 30, 2006. The Company in June 2006 paid the factor a $7,500 early termination fee upon terminating the factoring agreement.
Related party loan. American Top Real Estate, Inc. ("ATRE") was formed in March 1989 for the purposes of acquiring, owning and holding real property for commercial development. ATRE does not engage in any other business operations. The Company paid $50,000 for 50% of the issued and outstanding common stock of ATRE. Subsequent loan participation by the investors in ATRE reduced the Company's shareholder interest to 7.67%. The Company's 2003 operations include a write-down of its investment in ATRE, which reduced the Company's investment in ATRE to zero, net of taxes. The write-down resulted from the operating results of ATRE which reduced the Company's investment in ATRE to zero and, as a consequence, the Company's future financial results will not be negatively affected by ATRE's ongoing operations. The Company has no obligation to fund future operating losses of ATRE. During the three month period ended June 30, 2006, the Company did not borrow any funds from its principal shareholder. The balance owed to ATRE at June 30, 2006 and March 31, 2006 was approximately $583,000. Effective January 1, 2006, ATRE agreed to waive charging future interest of 10% per annum on the loan. The company does not anticipate a demand by ATRE for repayment of its loan to the company in the near future. The Company during the three months period ended June 30, 2006, borrowed approximately $12,000 and $8,000 from GJ Products and James Lu, respectively. The related party notes payable balances due to GJ Products and Mr. Lu at June 20, 2006 were $28,180 and $12,000, respectively.
On June 30, 2006 the Company had assets of $1,949,607 compared to $1,581,246 on March 31, 2006. The Company had a total stockholder's deficiency of $1,748,246 on June 30, 2006, compared to a deficiency of $1,655,944 on March 31, 2006, a increase of $92,302 for the three months ended June 30, 2006, primarily the result company’s net loss from operations of approximately $336,000 offset by paid in capital of approximately $239,000 and deferred compensation stock optionof approximately $5,000.
As of June 30, 2006 the Company's working capital deficit increased by $16,932 from a working capital deficit of $2,251,073 at March 31, 2006, to a working capital deficit of $2,268,005 at June 30, 2006. The increase in working capital deficit was attributable primarily to increases primarily in bank overdraft, accounts payable, related party deferred compensation, financing agreement payable and other miscellaneous items totaling approximately $444,000 offset primarily by increases cash, accounts receivable, deferred financing costs and due from related parties, and other miscellaneous items totaling approximately $461,000.
For the three months ended June 30, 2005, the Company had no issuance of its common stock.
On May 9, 2005 the Board of Directors of the Company approved the issuance of 23,117,733 shares of the Company’s common stock upon conversion of liquidated damages and interest by the five shareholders totaling an aggregate of $231,177 which accrued in connection with the sale of the Company’s Series B preferred shares, at the agreed upon conversion price of $0.01 per share. The Company was previously unable to issue such shares of common stock until the shareholders of the Company approved the increase in the authorized number of shares of common stock on March 1, 2005.
Operations
For the three months period ended June 30, 2006, cash flows used in operating activities was $93,528 compared to cash flows used in operating activities of $440,639 during the three months period ended June 30, 2005. Cash used in operating activities was primarily attributable to increases in the Company's net loss, accounts receivable, offset primarily by increases depreciation and amortization, accounts payable and deferred compensation.
The Company has also been experiencing difficulties in paying its vendors on a timely basis. These factors create uncertainty as to whether the Company can continue as a going concern.
Investing
For the three months ended June 30, 2006, the Company had investments in masters and artwork and of $3,414 , compared to $72,070 for the same period a year earlier. Management expects to continue to seek to acquire new titles to enhance its product lines.
Financing
Cash flows provided by financing activities was $315,979 during the three months period ended June 30, 2006 compared to $114,555 during the three months period ended June 30, 2005.
The Company does not believe that inflation had an impact on sales or income during the past several years. Increases in supplies or other operating costs could adversely affect the Company's operations; however, the Company believes it could increase prices to offset increases in costs of goods sold or other operating costs.
The President/Co-CEO and the Chief Financial Officer of the Company have established and are currently maintaining disclosure controls and procedures for the Company. The disclosure controls and procedures have been designed to ensure that material information relating to the Company is made known to them as soon as it is known by others within the Company.
Our President/Co-CEO and our Chief Financial Officer conduct updates and review and evaluate the effectiveness the Company's disclosure controls and procedures and have concluded, based on their evaluation as of the end of the period covered by this Report, that our disclosure controls and procedures are not effective for gathering, analyzing and disclosing the information we are required to disclose in our reports filed under the Securities Exchange Act of 1934. During the last fiscal quarter, there has been no change in our internal controls over financial reporting that has materially affected, or is reasonably likely to materially affect, these controls.
PART II. OTHER INFORMATION
Common Stock
On May 9, 2005 the Board of Directors of the Company approved the issuance of 23,117,733 shares of the Company’s common stock upon conversion of liquidated damages and interest by the five shareholders totaling an aggregate of $231,177 which accrued in connection with the sale of the Company’s Series B preferred shares, at the agreed upon conversion price of $0.01 per share. The Company was previously unable to issue such shares of common stock until the shareholders of the Company approved the increase in the authorized number of shares of common stock on March 1, 2005. The Company claims exemption from registration of such issuance based on Section 4(2) of the Securities Act of 1933, as amended, inasmuch as the transaction was a non-public offering and sale of securities.
Common Stock Options and Warrants
On June 30, 2006, in connection with entering into a loan agreement with a financing company located in San Francisco, California, the Company granted the lender, stock warrants to purchase at any time, 100,000,000 shares of the Company’s common stock at an exercise price of $0.0025 per share. Such warrants to purchase common stock expire on June 30, 2011. The fair value of these warrants was $860,000. Given loan proceeds of $250,000, the relative fair value of the warrants was $193,694 and is being treated as a loan discount which is being amortized over the life of the loan (12 months). Given that the loan was entered into on the last day of the quarter, no expense has been taken during the quarter.
On June 16, 2005, the Board of Directors of the Company approved the granting of 58,100,000 options to purchase the Company's common stock under the Incentive Plan of the 2005 Equity Compensation Program to the select employees, officers, directors and a consultant of the Company expiring no later than 10 years from the date the options were granted. The effective date of such options being granted was June 16, 2005, at an exercise price of $.007 per share. Such stock options granted vest in three annual installments commencing one year after the date of grant. Options were granted, James Lu, the President, Jeffrey Schillen the Executive Vice President and Fred Odaka, Chief Financial Officer of the Company to purchase 25,000,000, 12,150,000 and 5,000,000 shares, respectively, and 5,000,000 and 2,500,000 options were granted to Murray Scott and Jerry Lan, respectively, who are Directors of the Company. The remaining balance of 7,450,000 options was granted to six employees and one consultant of the Company. The Company claims exemption from registration of such issuance based on Section 4(2) of the Securities Act of 1933, as amended, inasmuch as the transaction was a non-public offering and sale of securities. One-third or options to purchase 18,833,334 shares of the Company’s common stock became vested during the three months ended June 30, 2006 and the Company charged the fair value of $130,200 to operations in the period.
In accordance with the requirements of the Exchange Act, the registrant caused this report to be signed on its behalf by the undersigned, hereunto duly authorized.
| | |
| DIAMOND ENTERTAINMENT CORPORATION |
| | |
Dated: June 27, 2008 | By: | /s/ Mulugetta Bezzabeh, Phd |
| Mulugetta Bezzabeh, Phd |
| Principal Executive Officer and Principal Financial Officer |