Prospectus Bodyguard Records.com, Inc. (logo) This is our initial public offering of up to 400,000 shares of our common stock at $2.50 per share. We will sell the shares on a direct participation basis for a period of up to one hundred eighty days (180) days and do not intend to use a professional underwriter or broker dealer. We will conduct the offering on a minimum-maximum basis for a minimum of 100,000 shares and a maximum of 400,000 shares. If we do not receive subscriptions to purchase at least 100,000 shares in nine months, we will terminate the offering and promptly return all subscription funds to investors. All proceeds of this offering will be promptly deposited in a non-interest bearing escrow account until 100,000 shares are sold. The Securities and Exchange Commission and state securities regulators have not approved or disapproved these securities, or determined if this prospectus is truthful or complete. Any representation to the contrary is a criminal offense. The shares offered hereby involve a high degree of risk and immediate substantial dilution. You should carefully read and consider the "Risks Related to Our Business," commencing on page 2 for information that should be considered in determining whether to purchase any of the shares. Number of Price to Proceeds Shares Public Discount to Us - -------------------------------------------------------------------------------- Per Share $ 2.50 $ -0- $ 2.50 Minimum 100,000 $ 2.50 $ -0- $ 200,000 Maximum 400,000 $ 2.50 $ -0- $ 950,000 The proceeds to us represents the funds we will retain after we pay our offering costs, including filing, printing, legal, accounting, transfer agent and escrow agent fees estimated at $50,000. Bodyguard Records.com, Inc. 56 Colfax Avenue Clifton, NJ 07013 (973) 574-1315 The date of this prospectus is February 11, 2002 Bodyguard Records.com, Inc. (logo) Table of contents Item Page ---- ---- Summary ..................................................................... 1 Risks Related to Our Business................................................ 2 It is difficult to evaluate our business and prospects because we do not have any operating history ............................... 2 We may be undercapitalized and unable to continue our business .............. 3 We may never earn a profit .................................................. 3 Seven of our nine artists are unknown to the record buying public and we may have difficulty in selling their records and CD's ....... 4 If we don't sell our music, we will fail .................................... 4 The lack of advertising revenue on our website could slow our growth ........ 4 The loss of our single source for the pressing and retail distribution of our CD's could hurt our business ................................... 5 Two of our officers may have a conflict of interest that could detract from their ability to concentrate on our business ...................... 5 The absence of an underwriter may increase risks ............................ 5 You may lose money trying to sell your stock ................................ 5 If we don't keep our existing artists and add new ones, we will fail ........ 6 We may need to change the manner in which we conduct our business if government regulation increases ................................ 6 Special Information Regarding Forward Looking Statements .................... 7 Use of Proceeds ............................................................. 7 Dividend Policy ............................................................. 9 Capitalization .............................................................. 9 Dilution .................................................................... 9 Management's Discussion and Analysis ........................................11 Plan of Operations ..........................................................11 Description of Our Business .................................................15 Employees ...................................................................29 Facilities ..................................................................29 Governmental Regulations ....................................................30 Management ..................................................................30 Certain Relationships and Related Transactions ..............................35 Principal Stockholders ......................................................38 Market for Our Common Stock .................................................39 Shares Eligible for Future Sale .............................................39 Description of Our Capital Stock ............................................39 Plan of Distribution ........................................................40 Legal Matters ...............................................................41 Experts .....................................................................42 Anti-takeover Effects of Delaware Law .......................................42 Transfer Agent and Registrar ................................................42 Rule 144 ....................................................................42 Rule 144(k) .................................................................43 Rule 701 ....................................................................43 Where You Can Find More Information .........................................43 Financial Statements .......................................................F-1 Dealer Prospectus Delivery Obligation Until May 11, 2002 (90 days after the commencement of this offering), all dealers effecting transactions in the these securities, whether or not participating in this offering, may be required to deliver a prospectus. This is in addition to the obligation of dealers to deliver a prospectus when acting as underwriters to their unsold allotments or subscriptions. Summary About Us From inception on November 12, 1999, through July 2001, we were a development stage entertainment company without an operating history. We received our first revenue from operations in July 2001, but have yet to earn a profit. Our objective is to utilize our recently signed artist recording agreement with Quiet Riot, our recently acquired license rights to the Bay City Rollers and our recently signed national distribution agreement with Navarre Corporation to sell CD's in stores, to establish our name, and to promote and market our group of seven new artists. We also intend to use the Internet and other emerging technologies such as Mp3 to accomplish our goals. Corporate Information We were incorporated under the laws of the State of Delaware on November 12, 1999. Our principal executive offices are located at 56 Colfax Avenue, Clifton, NJ 07015. Our telephone number at that address is (973) 574-1315. Our corporate website is located at www.bodyguardrecords.com. We do not intend for information found on our website to be part of this prospectus. We applied for a Bodyguard Records.com, Inc. service mark on December 29, 2000. We received a Notice of Publication on August 1, 2001, and received notification of the issuance of this service mark on November 13, 2001. This Offering Securities offered A minimum of 100,000 and a maximum of 400,000 shares of common stock Price per Share $2.50 Common stock outstanding 900,000 shares prior to the offering Common stock to be outstanding after the minimum offering 1,000,000 shares Common stock to be outstanding after the maximum offering 1,300,000 shares Risk Factors An investment in the common stock of Bodyguard involves a high degree of risk. Investors could lose their entire investment. Prospective investors should carefully consider the following factors, along with the other information set forth in this prospectus, 1 in evaluating Bodyguard, its business and prospects before purchasing the common stock. Selected Financial Data The following summary financial data as of the two fiscal years ended March 31, 2001 and March 31, 2000, presented below has been derived from our audited consolidated financial statements as of those dates and for those periods. The following summary financial data as of the six months ended September 30, 2001, has been derived from our unaudited financial statements as of those dates and for that period. Results for the six months ended September 30, 2001,are not necessarily indicative of results for the full year. You should read the information set forth below in conjunction with other sections of this prospectus, including "Management's Discussion and Analysis of Financial Condition and Results of Operations," and our consolidated financial statements and related notes. - ------------------------------------------------------------------------------------------------------------------------------------ Six Months Ended Fiscal Year Ended September 30, March 31, 2001 ------------------- 2001 2000 ------ ----- ----- (Unaudited) Statement of Operations Data: Net sales ..................................... $183,268 $4,462 $ -- Cost of sales.................................. 35,498 -- -- Operating expenses ............................ 407,375 299,551 129,782 Net loss from operations....................... (259,605) (294,889) (129,782) Interest expense .............................. (14,157) (6,242) -- Net loss before provision for income taxes..... (273,762) (301,131) (129,782) Net loss....................................... (273,762) (301,481) (129,782) Net loss per common share ..................... (.30) (.39) (.31) Weighted average number of common shares outstanding........................... 900,000 782,500 428,714 At At March 31, September 30, ---------------- 2001 2000 2001 ----- ----- ----- (Unaudited) BALANCE SHEET DATA: Cash............................................... $1,146 $6,318 $6,991 Prepaid expenses................................... 3,205 -- 4,452 Total assets....................................... 56,217 6,318 11,443 Total liabilities.................................. 464,643 1,500 221,106 Accumulated deficit ............................... (912,526) (129,782) (638,763) Shareholders' deficit ............................. (408,426) (129,782) (209,663) Risks Related to Our Business It is difficult to evaluate our business and prospects because we do not have any operating history We were formed in November 1999, signed our first recording artist in December 1999, launched our website on January 17, 2000 and did not generate any revenue from operations until April 2001. Our short existence, coupled with the limited number of recording artists we have signed, the relative obscurity of all but two of them and our lack of working capital, makes it difficult to evaluate our current business and prospects or to accurately predict our future revenue or results of operations. Our revenue and income potential continue to be unproven, and our business model is evolving. Because both the Internet and musical taste are constantly changing, especially among young people, we may need to modify our business model to adapt 2 to these changes. Before deciding to invest in our securities, you should evaluate the risks, uncertainties, expenses and difficulties frequently encountered by companies such as ours seeking to break into a difficult -to- penetrate industry segment. Our business model is new and unproven, and we may not be able to generate sufficient revenue to operate our business successfully If we are to survive, we will need to start generating revenue within four months from the closing of our offering. We expect that our principal sources of revenue will come from: * retail and online sales of music CD's and related merchandise; and * online sales of digitally distributed music. We may be undercapitalized and unable to continue our business In the event we can only sell the minimum number of shares, we may only be able to sustain operations for a period of four months. The continued conduct of operations beyond four months will require us to raise additional capital. Since any such additional financing will probably be private and involve restricted shares as opposed to the free trading shares we are selling in this offering, there can be little assurance that we will be successful is raising any additional capital. In addition, if we raise additional funds through the issuance of equity securities, our stockholders may experience dilution of their ownership interest, and the newly-issued securities may have rights superior to those of the shares we are selling in this offering. If we raise additional funds by issuing debt, we may be subject to limitations on our operations, including limitations on the payment of dividends. Once we start to generate sustained and continuous revenue, we may be able to supplement our revenue base from: * sales of advertising and sponsorships; and * marketing our database of consumer information and preferences. However, and since we intend to provide several of our online services without charge, it is uncertain whether a business model that relies on attracting people to learn about, listen to and purchase CD's and related merchandise can generate sufficient revenue from the retail sale of CD's, electronic commerce, advertising, sales of database information and sales of, or fees for, digital downloads of music, to become a viable business. We may never earn a profit As a company that has only recently commenced operations with an unproven business model, we may continue to be unprofitable, even with the proceeds from this offering. For the period from inception (November 12, 1999) to September 30, 2001, we had net losses of $912,525. We did not have any revenue from operations until the second calendar quarter of 2001. As of September 30, 2001, we had total assets of $56,217 and a shareholders' deficiency of $(408,426). We continue to experience losses and we depend upon the 3 implementation of our business plan and the proceeds from at least the sale of the minimum number of shares in this offering to continue our business. We expect our losses and negative cash flow to continue for the foreseeable future. We anticipate that our losses will increase significantly from current levels because we plan to significantly increase our expenditures for sales and marketing, the development and signing of new artists as well as the enhancement of our web site. With increased expenses, we will need to generate significant revenue to achieve profitability. Consequently, it is possible that we may never achieve profitability, and even if we do achieve profitability, we may not sustain or increase profitability on a quarterly or annual basis in the future. The inability to become profitable may result in our being required to file for protection under the federal bankruptcy laws. Seven of our nine artists are unknown to the record buying public and we may have difficulty in selling their records and CD's Quiet Riot and the Bay City Rollers are our only artists with any name recognition or significant fan base. We will be heavily dependent upon the success of their new CD's to generate interest and awareness of our label and our seven other artists. The failure of either or both of these group's new CD to achieve commercial success within six to 12 months of its retail release on May 29, 2001 and September 11, 2001, respectively, will severely set back our plans to launch the careers of our seven other new artists. There can be no assurance that our reliance on Quiet Riot and the Bay City Rollers will not prove to be misplaced. If we don't sell our music, we will fail Our financial performance will be entirely dependent upon market acceptance of our CD's and related music merchandise, which will require substantial marketing efforts and the expenditure of significant funds. There can be no assurance that our marketing program, when finally developed and employed, will ever be successful. In order to initiate sales, we will offer music and related merchandise that appeals to a large number of retail and online consumers, particularly young people, ages 15-25. We will also try to create online communities that are conducive to electronic commerce, build or license a sufficiently robust and scalable electronic commerce platform and develop an order fulfillment capability. Since our target market includes Internet users under the age of 18, who have limited access to credit cards, our ability to capture retail and online product revenue from this group may be limited. If we are not successful in meeting these challenges, our growth will be limited and our business will be severely and adversely affected. The lack of advertising revenue on our website could slow our growth There has been a recent and dramatic decline in the demand for online advertising which traditionally has been an important source of revenue. Despite this fact, and once we start selling music online, we intend to initiate the sale of advertising space on our web site. However, and due to recent events, we may not be able to attract advertisers. This would deprive us of a source of revenue with a higher profit margin than the sale of our music and other merchandise. 4 The loss of our single source for the pressing and retail distribution of our CD's could hurt our business Pursuant to our January 18, 2001, three year agreement with Navarre Corporation, 100% of the manufacturing, distribution and fulfillment of our CD's destined for retail sale in North America will be exclusively handled by Navarre. Since we expect that approximately 95% of our first year's CD sales will be at retail, as opposed to digitally downloaded, we are effectively dependent upon a single source of supply for at least three years. Our business would be significantly disrupted if Navarre were to terminate or breach its agreement with us or if it suffered adverse developments that affect its ability to perform under our agreement. Two of our officers may have a conflict of interest that could detract from their ability to concentrate on our business Our three executive officers and directors, two of whom are also our principal stockholders, were, until early this year, executive officers, directors and principal stockholders of Cream Records, Inc., a New Jersey corporation that changed its name to Hardrive Records.com, Inc. Until November 2000, when it discontinued operations, Hardrive was a potentially competitive Internet music company that operated out of the same offices as we do and intended to release its music products via the Internet. Although, all three of these men have agreed to devote their full time to our business, and disavow that Hardrive competed with us, Messrs. Foley and Rollo nevertheless entered into written employment agreements with Hardrive in 1999, and until November 2000 were actively pursuing Hardrive's business. Accordingly, and although Hardrive apparently ceased business activities and sold its artists' recording and other rights, and Mr. Rollo resigned as an officer and director in January and Mr. Pollendine resigned as a director in February 2001, it is foreseeable that a conflict may still arise between Messrs. Foley's and Rollo's duties to us as officers and directors any duties they may continue to have under their employment agreements with Hardrive. Since we will be dependent upon Messrs. Foley and Rollo for the foreseeable future, the existence of any conflict of interest during this period may present a distraction and may diminish our chances to achieve profitable operations. The absence of an underwriter may increase risks We are conducting this offering on a direct participation basis, there will not be a broker-dealer to perform the due diligence that is generally performed in an underwritten offering, and which is in the nature of protection to investors. Because we are not engaging underwriters to help us sell our shares, we are less likely to sell the maximum number of shares we are offering. The less shares we sell, the greater are our chances of being undercapitalized. You may lose money trying to sell your stock Currently, there is no public market for shares of our common stock. Although we intend to solicit a broker dealer to apply for listing on the OTC Bulletin Board, we may not be successful since this offering is not underwritten. Even if our shares are eligible for listing, there is no assurance that a market will develop, or that the price of our shares in any market will be equal to or greater than the price per share investors pay in this offering. In fact, the price of our shares in any market that may develop could be significantly lower. Investors in this offering may have difficulty liquidating their investment. If we don't keep our existing artists and add new ones, we will fail 5 We believe that our future success depends on our ability to maintain our existing artist agreements and to secure additional agreements with artists. Our business would be adversely affected by any of the following: * the failure of our two established acts to meet anticipated sales criteria; * the inability of at least one of our seven existing new artists to achieve popularity; * increased competition to maintain our existing artists relationships; * inability to recruit new artists; * non-renewals of our current artist agreements; and * poor performance or negative publicity about our artists. If we are not able to provide valuable services or incentives to artists, or if we otherwise fail to maintain good relations with our artists, they may lose interest in renewing their artist agreements with us or look to get out from their agreements with us. All of our current artist contracts have a term of one record album with a minimum of ten songs and except for Quiet Riot and the Bay City Rollers, have granted us options for between two and four additional record albums. If we fail to meet these obligations, we may not be able to sign our artists to another agreement; and we may be unable to recoup our costs to develop, operate and promote our web site and artist roster. In the past, we have not offered our artists options to purchase our common stock. However, and if we become a publicly owned company as a result of this offering, of which there can be no assurance, we may find it necessary to make such offers in the future. In the event we become publicly owned but the market price of our stock languishes at low levels or under performs, we may not be able to offer artists options or other equity incentives on attractive enough terms. If we cannot provide adequate incentives, our efforts to sign new artists may be impaired. If we cannot maintain our current relationships with artists or sign agreements with new artists, our user base would likely diminish and our ability to generate revenues from electronic commerce and advertising would be seriously harmed. Risks Related to Our Industry We may need to change the manner in which we conduct our business if government regulation increases There are currently few laws or regulations that specifically regulate communications or commerce on the Internet. Laws and regulations may be adopted in the future, however, that address issues such as user privacy, pricing, taxation, content, copyrights, security, distribution, and the quality of products and services. Several telecommunications companies have petitioned the Federal Communications Commission to regulate Internet service providers and online services providers in a manner similar to long distance telephone carriers and to impose 6 access fees on these companies. Any imposition of access fees could increase the cost of transmitting data over the Internet. In addition, the growth and development of the market for online commerce may lead to more stringent consumer protection laws, both in the United States and abroad, that may impose additional burdens on us. The United States Congress has enacted Internet laws regarding children's privacy, copyrights, taxation and the transmission of sexually explicit material. The law of the Internet, however, remains largely unsettled, even in areas where there has been some legislative action. Moreover, it may take years to determine the extent to which existing laws relating to issues such as property ownership, libel and personal privacy are applicable to the Web. Any new, or modifications to existing, laws or regulations relating to the Web could adversely affect our business. Prohibition and restriction of Internet content and commerce could reduce or slow Internet use, decrease the acceptance of the Internet as a communications and commercial medium and expose us to liability. Any of these outcomes could have a material adverse effect on our business, results of operations and financial condition. The growth and development of the market for Internet commerce may prompt calls for more stringent consumer protection laws, both in the United States and abroad, that may impose additional burdens on companies conducting business over the Internet. Special Information Regarding Forward Looking Statements Some of the statements in this prospectus are "forward-looking statements". These forward-looking statements involve certain known and unknown risks, uncertainties and other factors which may cause our actual results, performance or achievements to be materially different from any future results, performance or achievements expressed or implied by these forward-looking statements. These factors include, among others, the factors set forth above under "Risk Factors." The words "believe," "expect," "anticipate," "intend" and "plan" and similar expressions identify forward-looking statements. We caution you not to place undue reliance on these forward-looking statements. We undertake no obligation to update or revise any forward-looking statements or to publicly announce the result of any revisions to any of the forward-looking statements in this document to reflect future events or developments. Use of Proceeds The net proceeds we will receive from the sale of the shares of common stock offered by us will be $950,000 if all the offered shares are sold and $200,000 if only the minimum number of offered shares are sold. We have computed these net proceeds amounts based upon a public offering price of $2.50 per share and after deducting our estimated offering expenses of $50,000. However, and in the event we employ the services of broker dealers as selling agents, our offering expenses could increase up to a maximum of $180,000. The principal purpose of this offering is to fund our business plan and to commence operations. Accordingly, we intend to apply the net proceeds of the offering as follows: 7 Amount of Proceeds From the Sale of 100,000 shs. 200,000 shs. 300,000 shs. 400,000 shs. ------------ ------------- ------------ ------------ Gross proceeds $ 250,000 $ 500,000 $ 750,000 $ 1,000,000 Offering expenses (50,000) (50,000) (50,000) (50,000) ----------- ----------- ----------- ----------- Net proceeds 200,000 450,000 700,000 950,000 Category of Expenditure Expenditure of Net Proceeds - ----------------------- --------------------------- * Web site development $ -- $ 10,000 $ 15,000 $ 20,000 * Marketing of our Web site and artists -- 115,000 225,000 295,000 * Loan repayment 60,000 125,000 185,000 210,000 * General and administrative expenses 15,000 30,000 40,000 50,000 * Officer's salaries 120,000 120,000 150,000 150,000 * Initial manufacturing of CD's and merchandise -- 35,000 40,000 75,000 * Hiring of employees -- -- 75,000 125,000 * Working capital (overhead and recording supplies) 5,000 15,000 20,000 25,000 -------- -------- -------- -------- Total $200,000 $450,000 $700,000 $950,000 We have verbally agreed with the four note holders of the $365,000 of our non-convertible debt that they will collectively receive $60,000 if 100,000 shares are sold, $125,000 if 200,000 shares are sold, $185,000 if 300,000 shares are sold, and $210,000 if all 400,000 shares are sold in this offering. One of the note holders, who advanced us an additional $20,000 on November 14, 2001 and $20,000 on January 3, 2002, has verbally agreed to wait for payment until the respective six month due dates of these two notes. The $60,000 in debt repayment if only 100,000 shares are sold represents one half of the $20,000 loaned to us on August 17, 2000, at 12%, all $10,000 loaned to us on July 15, 2000, at 12%, all $15,000 loaned to us on September 29, 2000, at 12%, and all $25,000 loaned to us on May 31, 2001, at 12%. The July 15, 2000, August 17, 2000 and September 29, 2000 loans are due on the closing date of this offering. The term of the May 31, 2001 loan is 13 months making it due on June 30, 2002. The additional $65,000 in debt repayment we intend to make if 200,000 shares are sold represents the $10,000 remaining one half of the unpaid balance of the $20,000 loaned to us on August 17, 2000 at 12%, all $15,000 loaned to us on November 6, 2000 at 12%, and due July 31, 2001, all $20,000 loaned to us on April 5, 2001 at 12% and due May 5, 2002, and all $20,000 loaned to us on December 1, 2000 at 12% due the sooner of June 2, 2002 or the closing of this offering. The additional $60,000 in debt repayment we intend to make if 300,000 shares are sold represents all $25,000 loaned to us on May 31, 2001 at 12% and due August 2, 2002, all $20,000 loaned to us on July 10, 2001 at 13% and due August 10, 2002, and all $15,000 loaned to us on October 16, 2001 at 13% due February 16, 2002. The additional $25,000 in debt repayment we intend to make if all 400,000 shares are sold represents all $15,000 loaned to us on August 6, 2001 at 12% and all $10,000 loaned to 8 us on August 28, 2001 at 12%. The term of the August 6, 2001 and August 28, 2001 loans are 13 months making them due on September 6, 2002, and September 10, 2000, respectively. Unless we sell all 400,000 shares, and pursuant to amendments to their employment agreements, Messrs. Rollo and Foley have agreed that for at least 12 months they will each accept $60,000 and accrue $15,000 of their $75,000 salaries. Pending any use, the net proceeds of this offering will be invested in short-term, interest-bearing securities. Dividend Policy We have never declared or paid any cash dividends on our common stock. We currently intend to retain future earnings, if any, to finance the expansion of our business. As a result, we do not anticipate paying any cash dividends in the foreseeable future. Capitalization The following table sets forth our capitalization as of September 30, 2001: * on an actual basis; and * on an as adjusted basis to reflect our sale of the minimum number of shares offered by this prospectus at a public offering price of $2.50 per share, after deducting the estimated offering expenses payable by us. The adjusted amount assumes we will be successful in selling the shares without the use of broker dealer selling agents. If we wind up using selling agents, our offering expenses could increase by up to a maximum of $180,000. The 900,000 issued and outstanding shares were purchased at an average price of $.12 per share. You should read this information together with our supplemental consolidated financial statements and the notes to those statements appearing elsewhere in this prospectus. As of September 30, 2001 Actual Adjusted for Minimum Stockholders' (deficit) equity: ------ -------------------- common stock, $.001 par value; 20,000,000 shares authorized; 900,000 shares issued and outstanding; 1,000,000 issued and outstanding, as adjusted for the minimum, $ 900 $ 1,000 Additional paid in capital 503,200 703,200 Accumulated deficit (912,526) (912,526) Total stockholders' equity (deficiency) (408,326) (208,326) Dilution Our negative net tangible book value as of September 30, 2001 was $408,426 or approximately $(.45) per share of common stock. Negative net tangible book value per share is determined by dividing the amount of our total tangible assets less total liabilities by the 9 number of shares of common stock outstanding at that date. Dilution in net tangible book value per share represents the difference between the amount per share paid by purchasers of shares of common stock in this offering made and the net tangible book value per share of common stock immediately after the completion of this offering. After giving effect to the issuance and sale of the minimum and maximum number of shares of common stock offered by us and after deducting the estimated offering expenses payable by us without the use of broker dealer selling agents, our net tangible book value as of September 30, 2001 would have been $(208,426), or approximately $ (.21) per share if only 100,000 shares are sold, and $ 541,574 or approximately $.42 per share if all 400,000 shares are sold. This represents an immediate increase in net tangible book value of $.24 per share minimum, or $.87 per share, maximum, to existing stockholders; and an immediate dilution of approximately $2.29 per share minimum, or approximately $2.08 per share maximum, to new investors purchasing shares in this offering. The following table illustrates this per share dilution: Minimum Maximum * Public offering price per share ..................................... $ 2.50 $ 2.50 * Net tangible book value per share at September 30, 2001 ............. (.21) .42 * Increase in net tangible book value per share due to offering ....... .24 .63 * Dilution per share to new investors ................................. $ 2.29 $ 2.08 The following table summarizes, as of September 30, 2001, the difference between the number of shares of common stock purchased from us, the total cash consideration paid and the average price per share paid by existing stockholders of common stock and by the new investors purchasing shares in this offering. The table assumes the sale of the minimum number of shares offered in this prospectus at an initial public offering price of $2.50 per share, and before any deduction of estimated offering expenses. Shares Purchased Total Consideration Average ---------------- ------------------- Price Per Number Percent Amount Percent Share ------ ------- ------ ------- ----- existing stockholders 900,000 90% $87,100 26% $.097 investors (minimum) 100,000 10% $250,000 74% $2.50 The following table summarizes, as of September 30, 2001, the difference between the number of shares of common stock purchased from us, the total cash consideration paid and the average price per share paid by existing stockholders of common stock and by the new investors purchasing shares in this offering. The table assumes the sale of the maximum number of shares offered in this prospectus at an initial public offering price of $2.50 per share, and before any deduction of estimated offering expenses. 10 Shares Purchased Total Consideration Average ---------------- ------------------- Price Per Number Percent Amount Percent Share ------ ------- ------ ------- ----- existing stockholders 900,000 69% $87,100 8% $ .097 investors (maximum) 400,000 31% $1,000,000 92% $2.50 Management's Discussion and Analysis Of Financial Condition or Plan of Operation The following discussion should be read in conjunction with our financial statements and notes to those statements and other financial information appearing elsewhere in this prospectus. Plan of Operations From inception on November 12, 1999 through July 2001, we were a development stage entertainment company without an operating history. We received our first revenue from operations in July 2001, but have yet to earn a profit. For the period from our inception through December 31, 2001, we: * Implemented a modest private offering of our common stock and borrowed money to fund this offering and our pre-operating activities; * Signed artist recording agreements with six artists including Quiet Riot; * released one artist from its artist recording agreement; * Received license rights for four additional artists including the Bay City Rollers; * Developed and launched our website www.bodyguardrecords.com on January 17, 2000, which includes photos and biographical information from all nine of our artists: * Entered into and subsequently terminated an Internet distribution agreement with Cyberretail.com, LLC, a non-affiliated company, as our exclusive distributor for the fulfillment of orders for recorded music products and artist merchandise sold via the Internet or on an 800 number; * Entered into a written three-year National Distribution and Warehousing Agreement with Navarre Corporation, a non-affiliated retail and digital distributor of music and music products; * Developed, produced and manufactured CD's for eight of our then ten artists, are engaged in recording a CD for an additional artist, and pressed CDS for another artist on November 15, 2001; 11 * Arranged for three showcases in Hoboken, New Jersey where our artists have performed live; * Arranged a showcase for our artists to perform on March 17, 2001 at the famous "Stone Pony" in Asbury Park, NJ. In addition we arranged for three of our artists to showcase at the Cutting Room in New York City on December 6, 2001; * Entered into a preliminary distribution agreement with Mac Milli Entertainment, Inc., a non-affiliated company for the on-line promotion of our artists on the Mac Milli website and the non-exclusive fulfillment of digital downloaded music orders; * Conducted a professional lip-sync video session shoot of Naked Underneath, Summer Snowmen, and Dennis DeCambre; and prepared a music video for several artists, segments of which were displayed on our website on November 15, 2001; and * We monitored Quiet Riot's performance in Grand Slam Metal Jam, a scheduled 40 show United States arena concert tour along with the heavy-metal bands Poison, Warrant and Enuff Znuff, that commenced on May 26, 2001. Due to an injury to a member of Poison, the tour terminated in late July 2001; * Generated limited credit card and money order revenue from Live at the Budokan 1977, The Bay City Rollers CD which we made available on our web site since April 16, 2001; and * Released Live at the Budokan 1977 to retail stores through Navarre Corporation on September 11, 2001. For the 4 to 12 months following the sale of at least the minimum number of shares, our principal objectives will be to: * Secure national exposure for our recording artists; and * Initiate and implement the sale of CD's and related merchandise with a view towards developing cash flow. * Secure a strategic marketing alliance with a nationally recognized company. In order to achieve these objectives, we believe that the specific steps needed to make Bodyguard operational and successful will be to: * Commence the marketing of our web site and artists We intend to initiate this process during the first weeks following the closing of at least 200,000 shares, and to continue for at least four months. We intend to use approximately $25,000 of the $450,000 net proceeds from this offering per month to: o Place print ads in key music publications including Billboard, Teen and CMJ New Music Report; 12 o Attempt to secure reviews and articles in music publications including Billboard, Rolling Stone and CMJ New Music Report and in general circulation magazines such as Teen and Seventeen; o Attempt to secure radio airplay on CMJ Reporting college radio stations as well as commercial radio stations throughout the United States. We intend to supply program directors with a copy of the CD of each of our artists as well as a press kit containing biographies of the band members, an 8x10 glossy black and white print, a fact sheet and copies of any articles that have been published; o Promote the Company's web site through the inclusion of all of our artist's names in the principal search engines, cross links with MacMilli Entertainment, Ling Lang.com and other corporate alliances; o Attempt to utilize Grand Slam Metal Jam, the arena concert tour in which Quiet Riot participated, to generate purchases of "Guilty Pleasures", Quiet Riot's first Bodyguard Records CD; and o Attempt to utilize our web site to generate purchases of "Live at the Budokan, 1977", the Bay City Rollers first Bodyguard Records CD. If we are successful in selling only the minimum number of shares, we will not have sufficient funds to commence the marketing of our web site and artists in the manner described above. However, and If we are successful in selling more than the minimum number of shares, or we continue to receive payments representing gross sales less related artists' expenses from the sale of Guilty Pleasures, Quiet Riot's first Bodyguard Records CD, or if we commence receiving payments from the sale of Live at the Budokan 1977, the Bay City Rollers first Bodyguard Records CD, we intend to spend between $120,000 and $295,000 on marketing and promotion for up to eight months. The Bay City Rollers CD, which has been available on our web site since April 16, 2001, has generated limited credit card and money order revenue. The CD was officially released at retail stores on September 11, 2001, and we expect our first check from Navarre Corporation representing gross sales less related artists' expenses approximately ninety days after that date. In early September, 2001, we received a check dated August 23, 2001 from Navarre Corporation representing gross sales less related artists' expenses. These funds were utilized to place full color print ads for Matt Cheplic and Daphne Hero in College Music Journal's New Music Weekly edition; make payments to our graphic artist for services performed during July and August; and hired a professional radio promotion consultant. * Initiate the generation of cash flow from our artists other than Quiet Riot and the Bay City Rollers. We intend to initiate this process during the first weeks following the closing of a minimum of 200,000 shares, and to continue for at least four months. We intend to use an initial 13 $7,200, and an aggregate of approximately $6,950 per month of the $450,000 net proceeds from this offering to: o Finalize the mastering and recording of 'The Absence of Subtlety,' the first CD by Eight Days Gone, and printing 1,000 copies by November 15, 2001, at a one-time combined cost of $4,000; o Schedule live presentations by Matt Cheplic, Daphne Hero, Dennis DeCambre, Eight Days Gone, Love Saves the Day and six of our seven new artists, at various venues in Hoboken, New Jersey, where they will perform songs from "Don't Let Me Lose My Mind", "Daphne Hero", "Drinking At The Bar" "The Absence of Subtlety" and "Superstar" their respective CD's. These presentations which commenced during October 2000, continued through November 27, 2001 at a combined estimated cost of $1,000; o Utilize approximately $1,500 per month from the $450,000 proceeds from the sale of 200,000 shares to produce tee shirts, posters and hats to sell at the venues where our artists are performing on our website. * Continue the search for strategic marketing alliances. We intend to initiate this process during the second month following the closing of the sale of 200,000 of shares, and to continue for at least four months. We do not intend to specifically utilize any of the $200,000 net proceeds from this offering per month for this purpose. Rather, we intend to rely upon the networking skills of our three executive officers and directors. Should we be successful in our efforts, we will ultimately expend an unknown portion of the net proceeds from this offering on legal fees. In the event we are successful in the sale of only the minimum number of shares, we believe that the net proceeds of $200,000 will provide sufficient funds to enable us to satisfy our cash requirements for at least four months. The conduct of operations beyond this period will require either the sale of additional shares or the commencement of cash flow. Should we be successful in selling all 400,000 shares, we believe that the net proceeds of $950,000 will provide sufficient funds to enable us to satisfy our cash requirements for at least 12 months including the payment of salaries of $60,000 and the accruals of $15,000 to Messrs. Rollo and Foley as called for in their amended written employment agreements with Bodyguard. Until we receive the proceeds of this offering, our activities will continue to be limited. Without these proceeds we will not have the capital resources or liquidity to: * Implement our business plan; * Commence operations through the recording, production or marketing of any record albums; or * Hire any additional employees. 14 Description of Our Business History of Bodyguard From inception on November 11, 1999, through July 2001, we were a development stage entertainment company without an operating history. We received our first income from operations in July 2001, but have yet to earn a profit. Since our incorporation, we successfully launched our website www.bodyguardrecords.com on January 17, 2000 and on the same date entered into a Internet distribution agreement to provide for the fulfillment of orders for our CD's and merchandise. In addition, and on December 15, 1999, January 6, 2000 and February 1, 2000, respectively, we entered into Artist Recording Agreement with three new artists, Naked Underneath, a Pop/Rock group, Summer Snowmen, a Pop/Rock group; and Dennis DeCambre, a R&B/Rap artist. On September 26, 2000, we entered into an Artist Recording Agreement with June, a new Pop/Rock group that subsequently changed its name to Eight Days Gone; and on December 12, 2000, we entered into an Artist Recording Agreement with Love Saves The Day, featuring Dean Davidson, a new Pop/Rock group. On January 8, 2001, we entered into an Artist Recording Agreement with Quiet Riot, a 1970's Hard Rock group. On February 21, 2001, we entered into two separate licensing agreements granting us the rights to sell CD's for the Bay City Rollers, an established Pop group; and Matt Cheplic, a new Pop artist, Daphne Hero, a new pop group and Jake Thomas, a new pop artist. On July 25, 2001, at the request of its lead singer, we released Naked Underneath from its Artist Recording Agreement with us. Overview Our objective is to become an innovative record company. Initially, however, we intend to act more like a traditional record company in that we will seek to utilize our artist recording agreement with Quiet Riot, our license rights to the Bay City Rollers and our national distribution agreement with Navarre Corporation as a springboard to sell CD's in retail stores. Once we start to generate cash flow, we intend to try to establish our name, and to use the Internet and other emerging technologies such as Mp3 to successfully promote and market our group of seven new artists. Later, we intend to allow visitors to our web site to have access to a variety of styles of music, a database of a number of artists, with links to the artist's homepage and biographical information. We intend to offer visitors to our web site the opportunity to order CD's via our mail order department, or via digital download directly to their computer from Navarre Corporation and Mac Milli Entertainment, third party online distribution companies, at a reasonable cost. In addition, we intend to occasionally utilize technology that provides a live video link to recording sessions at our studio in New York City so fans can "sit in" on an actual recording session. We intend to post a schedule of these sessions on our web site. When operational, our video link will incorporate several different camera angles, so that our viewers can decide who or what he/she would like to observe, i.e. the singer, guitarist, drummer or even the producer at the control board. We intend to utilize traditional and non-traditional marketing and distribution channels, such as online services, interactive media and syndicated radio and cable television, in order to cost effectively promote our web site and exploit the music entertainment rights which we may develop or acquire. Our business plan was developed by our two principal executive officers 15 and founders John Rollo and Eugene Foley. From inception through April 10, 2001, we did not have any revenue from operations. There can be no assurance that any or all of our business plan will be successfully implemented or that we will continue to generate sufficient revenues from operations to meet the requirements of our business. Industry and Opportunity According to Billboard Magazine, an industry trade publication, music sales increased 6.3% in 1999, to $14.6 billion, up from $13.7 billion in 1998. However, and as indicated in the March 4, 2000 edition of Billboard: "In dollar terms, though, music sales increased 6.3% in 1999 to $14.6 billion from 12.2 billion last year. But this is not an entirely accurate account of the market because the computations are based on suggested list prices, and most product is sold at lower prices. In 1998 music sales rose 12.1% to $12.2 billion. With sales up 6.3% and units up only 3.2%, the indication is that higher prices contributed at least three percentage points to the dollar increase last year. Most music manufacturers did in fact raise list and wholesale prices last year". According to the Recording Industry Association of America, a trade group whose members manufacture most of the music recordings produced in the United States, sales of CD singles have increased from $6 million in annual sales in 1990, to $213 million in 1998 and from 1 million CD single units ships to 56 million units over the same period. Recording Industry Association of America's research indicates an 11.6% increase in units shipped to direct and special markets which include mail order operations, record clubs and non-traditional retailers and a 7.4% increase in dollar value from these music sales between 1997 and 1998. Recording Industry Association of America estimates that sales by mail order, record club and other non-traditional outlets account for 24.4% of the total domestic market. One of the latest technological innovations in the music industry has centered on digital distribution, the downloading of compressed music files over the Internet to a PC. Online music sales attributable to digital distribution remains small at this time, but we believe it will be an increasing portion of the total pre-recorded online music sales market in the near future. Forrester Research, Inc. predicts that revenues from digital music downloads will reach $1.1 billion in 2003, equaling approximately seven percent of total music sales. However, Jupiter Communications estimates that revenues from digital music downloads will reach only $30 million by 2002. The CD continues to be the driver of growth. Unit sales of CD albums rose 10.8% last year, to 939 million units. The vast majority of the music listening audience is comprised primarily of two age groups: 15-24 and 25-49. For most individuals in these groups, popular music has been, and remains, a major force in their lives. Although teenagers and young adults purchase the majority of prerecorded music, the Recording Industry Association of America estimates that their numbers have declined in recent years and that the over-35 market has been increasing. This increase has been attributed to the continuing trend by record labels to release product with broad-based appeal that is able to attract occasional buyers. We intend to capitalize on 16 this trend in music by developing artists that will appeal to the occasional buyers in selected markets. There are currently five major labels which are generally recognized to dominate the recording industry along with their subsidiary labels: Time/Warner; Sony; BMG; Thorn-EMI; and Universal. Although independent labels individually represent a small percentage of the market for prerecorded music, in 1999 sales of albums, both new and catalog, by independent labels as a group constituted the largest percentage market share in the prerecorded music market. We believe that new artists and new trends in music are more likely to come from an independent label as they can more easily react and adapt to shifting consumer tastes. Artist development and agreements Our primary focus will be the development of new artist releases and related artist development, encompassing modern rock, alternative and power-pop. Our strategy is to develop and acquire a core group of independent labels to which we will provide support services in order to maximize the opportunities for discovering and minimize the risk associated with developing future successful recording artists. We currently have one label, Bodyguard Records and have developed a roster of nine artists, two who are established and seven who are new. Our established artists are Quiet Riot, a 1970's Hard Rock group, with whom we entered into an Artist Recording Agreement on January 8, 2001; and the Bay City Rollers, a Pop group, which we received the license rights to market and sell one CD and the option for a second, on February 21, 2001. Our seven new artists are Summer Snowmen and Dennis DeCambre with whom we signed written artist recording agreements on December 15, 1999, January 6, 2000 and February 1, 2000, respectively; and Eight Days Gone and Love Saves The Day, featuring Dean Davidson with whom we signed written artist recording agreements on September 26, 2000, and December 12, 2000, respectively. On February 21, 2001, we acquired license rights to market and sell one CD and options for two to four additional CD's for Matt Cheplic, Daphne Hero, and Jake Thomas. On February 21, 2001, we entered into two written license agreements with Atlantic International Capital Holdings, an affiliated Bermuda corporation. The first agreement, which is for a term of 20 years, grants to us the exclusive worldwide right and license to manufacture, market, promote, distribute and sell the first compact discs, cassette tapes, records, and any other audio or sound-carrying reproductions recorded by Matt Cheplic, Daphne Hero and Jake Thomas. In consideration for these license rights, we agreed to pay to Atlantic International Capital Holdings a royalty of ten (10%) percent of our gross income for each CD we sell in any medium. The second agreement, which is for a term of 12 years, grants to us the exclusive worldwide right and license to manufacture, market, promote, distribute and sell the Live at the Budokan, 1977 compact discs, cassette tapes, records, and any other audio or sound-carrying reproductions recorded by The Bay City Rollers. In consideration for these license rights, we agreed to pay to Atlantic International Capital Holdings a royalty of ten (10%) percent of our gross income for each CD we sell in any medium. As of the date of this prospectus, we: * Completed the recording, mastering, and manufacturing of 3,000 copies of "Superstar," the first CD from Love Saves the Day (featuring Dean Davidson) in our New York City studios; 17 * Have completed the recording of "A.M. World", the first CD for Summer Snowmen; * Have completed the recording of "Drinking At The Bar", the first CD for Dennis DeCambre; * Have completed the recording of "Guilty Pleasures", our first CD for Quiet Riot, in the Canoga Park, California studios of Rumbo Records. Guilty Pleasures, which contains 11 new songs, is the first Quiet Riot album since 1999. "Guilty Pleasures" commenced manufacturing on April 6, 2001, and was released to retail stores on May 29, 2001, pursuant to our January 3, 2001, National Distribution and Warehouse Agreement with Navarre Corporation; * Manufactured 1,000 copies of "Self Composure", the first CD for Naked Underneath on September 1, 2000 and later released this group from its agreement with us; * Manufactured 1,000 copies of "A.M. World" the first CD for Summer Snowmen on March 16, 2001; * Manufactured 1,000 copies of "Daphne Hero" the first CD for Daphne Hero on March 16, 2001; * Manufactured 1,000 copies of "Don't Let Me Lose My Mind" the first CD for Matt Cheplic on March 16, 2001; * Entered into a written agreement with Dennis DeCambre for the extension of the September 1, 2000 production date of "Drinking At The Bar", his first CD until April 25, 2001. We have ordered, and received 1,000 copies of this CD on April 25, 2001; * Assisted Eight Days Gone with their initial recording session in a Pennsylvania studio in January 2001 of "The Absence of Subtlety", their first CD; * Scheduled a tentative initial recording session in our New Jersey studio for Jake Thomas. We intend to begin working with Jake Thomas in March, 2002; * Conducted a professional lip-sync video session shoot of Naked Underneath, Summer Snowmen, and Dennis DeCambre; and prepared a music video clip, segments of which are expected to be displayed on our website in November, 2001; * Manufactured 3,000 copies of 'Live at the Budokan, 1977,' our first CD for The Bay City Rollers on April 9, 2001. The album began selling via our web site on April 16, 2001, and was released to retail store locations by Navarre Corporation on September 11, 2001; 18 * We monitored Quiet Riot's performance in Grand Slam Metal Jam, a scheduled 40 show United States arena concert tour along with the heavy-metal bands Poison, Warrant and Enuff Znuff, that commenced on May 26, 2001. Due to an injury to a member of Poison, the tour terminated in late July 2001. The original tour schedule was as follows: Date City ---- ---- May 26 San Antonio, Texas May 27 Houston, Texas May 28 Dallas, Texas May 30 Birmingham, Alabama May 31 Atlanta, Georgia June 2 West Palm Beach, Florida June 3 Tampa, Florida June 5 Charlotte, North Carolina June 6 Raleigh, North Carolina June 8 Virginia Beach, Virginia June 9 Bristow, Virginia June 10 Hershey, Pennsylvania June 13 Wilmington, Delaware June 15 Hartford, Connecticut June 16 Saratoga, New York June 17 Darien, Connecticut June 19 Manchester, New Hampshire June 20 Scranton, Pennsylvania June 27 Kansas City, Kansas July 3 Chicago, Illinois July 4 Detroit, Michigan July 6 Wantaugh, New York July 7 Boston, Massachusetts July 8 Holmdel, New Jersey July 19 Cleveland, Ohio July 20 Toronto, Canada July 21 Columbus, Ohio July 22 Pittsburgh, Pennsylvania July 24 Cincinnati, Ohio July 25 Indianapolis, Indiana July 28 St. Louis, Missouri July 29 Nashville, Tennessee August 7 Denver, Colorado August 8 Salt Lake City, Utah August 15 San Bernardino, California August 17 Las Vegas, Nevada August 18 San Diego, California August 19 Los Angeles, California 19 In September, 2001, we conducted a direct marketing campaign, mailing 5,000 color postcards promoting Matt Cheplic and 5,000 promoting Daphne Hero. Postcards were sent to consumers in each of the artist's target demographics. We placed full-color print ads in College Music Journal's "New Music Weekly," promoting Quiet Riot in August, and Matt Cheplic and Daphne Hero in September 2001. We secured interviews and articles in regional publications for Quiet Riot, Matt Cheplic, and Love Saves the Day. These articles appeared in June, July, August, and September, 2001. Love Saves The Day was interviewed by Philadelphia's Channel 6, an ABC affiliate station, on September 15, 2001. It aired on that station's 6:00 News. We hired the firm Rubenstein Public Relations (New York, NY) to publicize us and our artists via print media, radio, and TV, as well as at music industry events. In November, 2001, we ordered 3,000 CD's for Eight days Gone, which we expect to receive in late December 2001. Each of our artist agreements is for a term of one record album of a minimum of ten songs. Except for our agreement with Quiet Riot, which does not contain any options and our license rights to the Bay City Rollers which only contains an option for one additional CD, all of our agreements, including the agreements underlying our license rights, grant to us options for between two and four additional record albums. We were required to produce one record album for both Naked Underneath and Dennis DeCambre by September 1, 2000, subject, however, to our sale of the minimum number of shares. As indicated above, we met our obligation to Naked Underneath and received a written extension of our obligation to Dennis DeCambre until April 15, 2001. CDS were then manufactured, and we received them on April 25, 2001. Other than Quiet Riot and the Bay City Rollers, none of our artist agreement subject us to a specific production date. None of our artist agreements require us to pay any advances to any of our artists. Except for our agreements with Quiet Riot, and the Bay City Rollers, all of our agreements grant to us the exclusive right and license to sell artist merchandise such as tee shirts, hats, posters, posters, tour books, keychains, etc., subject to a 50% of net receipts payment to the artists. Both Quiet Riot and the Bay City Rollers have the option of, and are presently conducting their own sales of artists merchandise. Except for our agreements with Quiet Riot, and the Bay City Rollers, all of our existing artists agreements, including the agreements underlying our license rights, require us to pay a semi-annual royalty of: * $1.50 on the first 100,000 records sold; * $2.00 on the next 100,000 records sold; * $2.25 on the next 100,000 records sold; * $2.50 for each record sold after that; and * $3.00 for any copies sold directly to consumers at live performances. All royalty payments are to be made net after deduction for: * returned or defective copies; 20 * our recording studio time calculated at $50.00 per hour, except with respect to Summer Snowmen; * manufacturing and design costs; * 50% of the costs of any video or television promotional commercial; and * any promotional appearance costs and expenses. Our artist agreement with Quiet Riot is for a term of 18 months subject to a single six month extension on mutual consent. We do not have any options for additional albums, nor do we have any artist merchandise rights except upon the request of the artist and the payment of 50% of any net receipts. The agreement requires us to provide the artist with a mastering budget of $1,000, a graphic art and design budget of $1,500 and a photography budget of $1,000. The agreement also requires us to pay royalties to Quiet Riot after we recoup certain expenses incurred by us in the recording and manufacturing of their CD. Accordingly, and after our recoupment of expenses, the following royalties will ultimately become due to Quiet Riot if and when a sufficient number of copies of "Guilty Pleasures" are sold by Navarre Corporation, our North American distributor: * 40% of our gross income for each CD sold at retail outlets; * 50% of our gross income for each CD sold via mail order; * 50% of our gross income for each CD sold via Internet digital download; * 50% of our gross income for each DVD or other audio/visual unit sold; * 50% of our gross income for each CD sold via foreign license agreements; and * 40% of any cash advance we receive in a foreign license agreement. Our as yet unexercised license rights to the Bay City Rollers' Live at the Budokan CD is for a term of 12 years. We have one option for a single additional album comprised of new music. We must exercise this option within six months and 21 days from April 15, 2001 by paying a $125,000 advance. In the event we produce the new CD, our $125,000 advance is recoupable out of royalties, otherwise it is non-refundable. We do not have any artist merchandise rights. Our Live at the Budokan license requires us to pay the following royalties to the Bay City Rollers: * 35% of our gross income for each CD sold at retail outlets in North America; * 35% of our gross income for each CD sold via mail order in North America; * 35% of our gross income for each CD sold via Internet digital download in North America; 21 * 35% of our gross income for each DVD or other audio/visual unit sold in North America; * 15% of our gross income for each CD sold in any manner outside of North America; * 0% of any cash advance we receive in a foreign license agreement until we recoup $125,000; and 50% of any foreign cash advances after that. All royalty payments in all of our contracts and license rights are to be made net after deduction for: * returned or defective copies; * recording studio costs generated at our studios; * manufacturing and design costs; * 50% of the costs of any video or television promotional commercial; * any promotional appearance costs and expenses; and * California airfare, production related travel expenses and Rumbo Records recording costs incurred by John Rollo for Quiet Riot's new CD. Initially we intend to recruit additional new and emerging artists from the alternative rock/pop genres. We may also purchase outright or license a finished single or album by an artist in these or other genres. Once another new or emerging artist is selected, we intend to enter into an agreement with the artist similar to our artists agreements to either produce "demonstration" recordings to permit us to determine the commercial viability of a new artist or record one or two singles or an album for commercial release with options to record additional albums, at our discretion, at an agreed upon recording budget per recording or album. We intend that the recording agreement will fix royalties and possibly advances to the artist for each album produced under the agreement. In accordance with industry custom, any advances for albums after the initial release would be likely to be based on a percentage of the artist's net royalties from prior albums, less the recording budget. Should one of our new performing artists achieve significant sales for his, her or its most recently-released album, it is likely that we would renegotiate that artist's agreement, granting a higher royalty rate in return for the artist's agreement to an extension of the recording contact for additional albums. It is possible that in addition to Quiet Riot and the Bay City Rollers, we will be able to sign an established artist to a recording contract, although we are not currently seeking to enter into a recording contract with or acquire rights to any established artists. We classify any artist that was at one time signed by a major record company and which has a solid fan base as an established artist. There can be no assurance, however, that any such contract could be consummated. In the event that an established artist enters into a recording contract with us, our operating expenses would most likely be higher than those currently contemplated. This could result in an exhaustion of our financing earlier than anticipated, unless offset or exceeded by increased sales of the established artist's products. 22 If we redevelop Quiet Riot or the Bay City Rollers into a commercially successful recording artist, or develop any other commercially successful recording artist, there can be no assurance that we will be able to maintain our relationships with such artists even if we have entered into exclusive recording contracts with them. Furthermore, recording artists occasionally request releases from their exclusive recording agreement. Among the reasons that may cause an artist to engage in so-called "label jumping" are expectations of greater income, advances or promotional support by a competing label. There can be no assurance that Quiet Riot or any given artist developed by us will not determine to request a release from its, his or her agreement with us. Because of the highly personal and creative nature of the artist's contractual obligations to us, it is not feasible to force an unwilling artist to perform the terms of its, his or her contract with us. If we do release a "label jumping" artist from its, his or her contract, we may be able to obtain an "override royalty" as consideration for the release. Override royalties are customarily paid by the released artist's new recording company and are based on a percentage of the suggested retail selling price or wholesale price, depending on the particular label in question, subject to certain deductions. Such royalties are payable with respect to a negotiated number of the artist's albums after release from its, his or her existing contract. We will seek to contract with our new artists on an exclusive basis for the marketing of their recordings in return for a percentage royalty on the retail selling price of the recording. We will generally seek to obtain rights on a worldwide basis. Whenever possible, we intend to utilize our artists agreements as a typical agreement format providing for the number of albums to be delivered but without advances against royalties being paid upon delivery of each album or upon signing of the contract. Provisions in contracts with established artists vary considerably and may, for example, require us to release a fixed number of albums and/or contain an option exercisable by us covering more than one album. We will seek to obtain rights to exploit product delivered by the artists for the life of the product's copyright. Under the contracts, advances are normally recoupable against royalties payable to the artist. We will seek to recoup a portion of certain marketing and tour support costs, if any, against artist royalties. Our Internet web site Initially, the principal focus of our web site is to: * inform consumers about our artists, their schedule and special events; * provide interviews, photos and chats with our artists; * offer music samples and video footage of our artists; * to offer consumers the option of ordering CD's and other related merchandise; and * provide consumers with details of how to enter contests we periodically intend to conduct. On November 12, 2000, we entered into a written preliminary distribution agreement with Mac Milli Entertainment, Inc., a non-affiliated third party online distribution company to provide 23 non-exclusive digital downloaded distribution of our CD's to our customers who are not interested in receiving a hard copy via UPS or similar package delivery service. In light of the April 9, 2001, termination of our agreement with Cyberretail, Navarre Corporation and Mac Milli Entertainment, Inc. will be our sole sources for digital downloading of our CD's. Manufacturing and distribution We currently neither have nor intend to develop or acquire record manufacturing or distribution capabilities of our own. Rather, we intend to enter into distribution or licensing arrangements with third parties. Towards this end, and on January 18, 2001, we entered into a written National Distribution and Warehousing Agreement with Navarre Corporation, a non-affiliated Minnesota corporation. Pursuant to the agreement, we appointed Navarre as the exclusive retail distributor of all of our musical recordings we elect to submit to Navarre and non-exclusive digitally downloaded distributor for a term of three years and automatic and successive annual extensions, subject to a 90 day cancellation prior to the expiration of the initial or renewal term. In consideration, Navarre agreed to pay us a designated base price for each CD sold during the term of the agreement. After an initial 90 day waiting period, Navarre's payments of any base prices due us will be paid weekly together with a weekly summary report, and after deduction of 25% return reserve. The agreement also grants us the right to participate in discount programs offered by Navarre to rack jobbers, military bases and others. In early September, 2001, we received our first payment of $47,208 from Navarre Corporation representing gross sales less related artists' expenses from Quiet Riot's first album with us. On January 18, 2001, we also entered into a written Manufacturing Agreement and separate Financing Agreement with Navarre that supplements our National Distribution and Warehousing Agreement. These agreements are in connection with a manufacturing service that Navarre developed for the labels that it distributes on a national basis. Pursuant to these agreements, we furnish a duplication master, film for CD imprinting, all artwork design and all printed materials to Navarre. Navarre then sub-contracts the manufacture of our CD's and affords us 75 days to pay for our CD's from the date of shipment, either from orders received or if insufficient orders are received, in cash. We believe that the manufacturing costs, which are specified in the agreement, are equal or better than we could have negotiated for on our own. On the same date, we entered into a separate Manufacturing Agreement with Navarre that covers the production of what the industry refers to as "One Sheets", the two sided, four color promotional material that generally accompanies a CD when sold to resellers. Pursuant to this agreement, Navarre agrees to produce our One Sheets on the same terms as our CD's. On January 17, 2000, we entered into an Internet Distribution Agreement with Cyberretail.com, LLC, a non-affiliated company, as our exclusive agent for the fulfillment of any and all orders for our recorded music products ordered via the Internet or on an 800 number for a term of two years. Our agreement, which excluded digitally downloaded music, required us to pay a commission of a designated percentage of the retail price of any of our products sold by Cyberretail. On April 9, 2001, we terminated this agreement and intend to rely upon Navarre Corporation and Mac Milli Entertainment, Inc. as the sole sources for digital downloading of our CD's. 24 Historically, the strategy of the major labels has been to control distribution channels. Nevertheless, the market shares of independent distributors, rack jobbers or independent contractors that manage music department of department stores such as K-Mart and Wal-Mart, mail order companies, touch-tone 800 number sales, Internet sales, and television sales have all increased. We believe that this growth, fueled by the development of the Internet and other ongoing changes in the marketplace, will continue. Another trend is the consolidation of retail outlets into large retail chains, however, specialized distributors can be utilized to sell prerecorded music products to large retail chains. Because of our small size, we may not be able to take advantage of traditional distribution channels, such as specialized distributors. However, we expect to be able to take advantage of interactive, in-home marketing through the Internet, telephone, satellite relays, or other evolving technologies that we believe will have a significant effect on distribution in the future. However, there is little agreement as to precisely what this effect will be. We believe that control and ownership of the creative products will be a key factor in the new market where distribution can be accomplished more quickly and inexpensively. Typical distribution for an independent label such as ours is through either a major label-owned branch system or through independent distributors. The major label-owned distribution companies offer national distribution, consistent market visibility, accounts receivable and collection administration. Independent distributors offer similar services, but normally on a much smaller scale. Copyrights and intellectual property Our prerecorded music business, like that of other companies involved in prerecorded music, will primarily rest on ownership or control and exploitation of musical works and sound recordings. Our music entertainment products are expected to be protected under applicable domestic and international copyright laws. Although circumstances vary from case to case, rights and royalties relating to a particular recording typically operate as follows: When a recording is made, copyright in that recording vests either in the recording artists and/or their production companies and is licensed to the recording company or in the record company itself, depending on the terms of the agreement between them. Similarly, when a musical composition is written, copyright in the composition vests either in the writer and is licensed to a third-party music publishing company, or in a third-party music publishing company or in a publishing company owned and controlled by the artist. A public performance of a record will result in money being paid to the writer and publisher. The rights to reproduce songs on sound carriers i.e., phonograph records, are obtained by record companies or publishers from the writer or the publishing company entitled to license such compositions. The manufacture and sale of a sound carrier results in mechanical royalties being payable by the record company to the publisher of the composition, who then remits a portion of such royalties to the writer or writers of the composition at previously agreed or statutory rate for the use of the composition and by the record company to the recording artists for the manufacture and distribution of the recording. We intend to operate in an industry in which revenues are adversely affected by the unauthorized reproduction of recordings for commercial sale, commonly referred to as "piracy," and by home taping for personal use. 25 Potential publishing revenues may be derived from our ownership interest in musical compositions, written in whole or in part by our recording artists or by writers who are signed exclusively to us. We intend to secure a partial ownership position in the copyright to compositions written by our recording artists or signed writers where such rights are available and have not been previously sold or assigned. Performance rights in any compositions owned by us will be enforced under agreements we intend to enter into with performing rights organizations such as the American Society of Composers, Authors, and Publishers, Broadcast Music, Inc. and SESAC, Inc., which licenses the public performance of a composition to commercial users of music such as radio and television broadcasters, restaurants, retailers, etc., and disburse collected fees based upon the frequency and type of public performances they identify. Generally, revenues from publishing are generated in the form of: * mechanical royalties, paid by the record company to the publisher for the mechanical duplication of a particular copyrighted composition, as distinct from the copying of the artist's performance of that composition; * performance royalties, collected and paid by performing rights entities such as ASCAP and BMI for the actual public performance of the composition as represented by radio airplay, Musak, or as a theme or jingle broadcast in synchronization with a visual image via television; * sub-publishing revenues derived from copyright earnings outside of the United States and Canada from our collection agents located outside of the United States and Canada; and * licensing fees derived from printed sheet music, uses in synchronization with images as in video or film scores, computer games and other software applications, and any other use involving the composition. Typically, music publishing agreements with songwriters are "exclusive," permitting us ownership of the copyrights in all compositions created by the songwriter, in whole or in part, during the term of the agreement usually in exchange for the payment of an advance to the songwriter and, after the recoupment of such advance, the payment of royalties on sales of sound carriers embodying any such compositions. In some cases, we may seek to acquire a catalog of compositions previously created by a songwriter or group of songwriters as a music publishing asset. The can be no assurance, however, that we will be successful in entering into agreements with any songwriters or acquiring any catalogs or that any agreements entered into will result in any revenue to us. We intend to engage in licensing activities involving both the acquisition of rights to certain master recordings and the licensing and the granting of rights to third parties in the master recordings and compositions we may acquire. On December 29, 2000, we filed an application for the service mark Bodyguard Records.com, Inc. with the United States Patent and Trademark Office. We received a Notice of Publication on August 1, 2001, and received notification of the issuance of this service mark on November 13, 2001. 26 Competition We compete with providers of prerecorded music and related products both through traditional retail channels and over the Internet. Our current and anticipated competitors include: * Atlantic Recording Group; * Universal Music Group; * RCA Records; * Arista Records; * Rounder Records; and * Matador Records. In addition, there are many companies that provide Web sites and online destinations targeted to the digital downloading of music as well as to the record industry in general. All of these companies compete with us for visitor traffic, advertising dollars and electronic commerce partners. The market for Internet content companies in the record industry is new and rapidly evolving. Competition for visitors, advertisers and electronic commerce partners is intense and is expected to increase significantly in the future because there are no substantial barriers to entry in our market. Increased competition could result in: * lower advertising rates; * price reductions and lower profit margins; * loss of visitors; * reduced page views; or * loss of market share. Any one of these could materially and adversely affect our business, financial condition and results of operations. In addition, our ability to compete successfully depends on many factors. These factors include: * the quality of the content provided by us and our competitors; * how easy our respective services are to use; * sales and marketing efforts; and * the performance of our technology. Many of our competitors and potential new competitors have: 27 * longer operating histories; * greater name recognition in some markets; * larger customer bases; and * significantly greater financial, technical and marketing resources. These competitors may also be able to: * undertake more extensive marketing campaigns for their brands and services; * adopt more aggressive advertising pricing policies; * use superior technology platforms to deliver their products and services; and * make more attractive offers to potential employees, distribution partners, commerce companies, advertisers and third-party content providers. Our competitors may develop content that is better than ours or that achieves greater market acceptance. It is also possible that new competitors may emerge and acquire significant market share. This could have a material and adverse effect on our business, financial condition and results of operations. We also compete with the major labels and independent labels for advertisers and advertising revenue. If advertisers perceive the Internet or our network to be a limited or an ineffective advertising medium, they may be reluctant to devote a portion of their advertising budget to Internet advertising or to advertising on our website. We may have to compete with Hardrive Records.com, Inc., a privately owned Internet music company for which John Rollo, Eugene Foley and Kenneth Pollendine, our three executive officers and directors, once served as executive officers, directors and principal stockholders. Until November 2000, when Hardrive Records ceased doing business and sold its artists' recording and other rights, Hardrive Records operated out of the same offices as we do. John Rollo resigned as an executive officer and director of Hardrive Records on January 5, 2001, and Kenneth Pollendine resigned as a director of Hardrive Records on February 8, 2001. However, John Rollo and Eugene Foley are still parties to written employment agreements they entered into with Hardrive Records, which may compete with the written employment agreements they entered into with Bodyguard Records. As a result of this situation, and until the affairs of Hardrive are settled, we may find we have to compete with Hardrive for the time and attention of John Rollo and Eugene Foley. This would put us in a position of almost having to compete with ourself. The existence of these conflicts of interest during this period may present a distraction and may diminish our chances to achieve profitable operations. Mr. Foley has advised us he intends to resign as an executive officer and director of Hardrive as soon as its affairs are settled. Both Messrs. Rollo and Foley deny that any conflict of interest exists with Hardrive. In addition, Mr. Rollo denies that he has any continuing responsibility to Hardrive Records under his employment agreement which he contends ended when he resigned. 28 Environmental matters We are not aware of any environmental liability relating to our facilities or operations that would have a material adverse affect on us, our business, assets or results of operations. Employees As of September 30, 2001, our only employees were John Rollo, Gene Foley, and Kenneth Pollendine, our executive officers and directors. Messrs. Rollo and Foley are each devoting 100% their full time to our affairs, while Mr. Pollendine is only devoting 25% of his time to our affairs. Richard A. Iamunno, our 'outside' director, is only devoting such percentage of his time to our affairs as is required to attend board of directors meetings and to consult with our management when so requested. Upon the sale of at least the minimum number of shares, of which there can be no assurance, both Messrs. Rollo and Foley have agreed to continue to devote their full time to our business and affairs, and Mr. Pollendine has agreed to devote 85% of his time to our business and affairs. In addition, in the event either we are successful in selling all of the offered shares or are successful in the sale of such number of CD's that we reach positive cash flow, we intend to employ additional executive and/or administrative personnel including a full time chief financial officer or controller with industry experience. In the interim, we intend to employ such part time or temporary clerical and bookkeeping help as we deem necessary. We may also employ independent consultants and advisors. We consider our relations with our employees to be good. Facilities Until August 31, 2001, we maintained our principal executive offices and studio at 138 Fulton Street, New York, New York 10038 where approximately 2,000 square feet of space was subleased from a non-affiliated landlord under a four year written sublease that expired on August 31, 2001 at monthly rentals starting at $1,800 and increasing to $2,024. Our rent was $2,000 per month. The sublease was assigned to us by Rollo Entertainment, Corp., a Delaware corporation controlled by and under common control of John Rollo our president, chief operating officer and a director. Our sublease, which was personally guaranteed by our president, John Rollo, required us to pay all utility costs and does not provide for an option to renew. Our Fulton Street lease expired on August 31, 2001. On July 11, 2001, we entered into a written one year lease agreement with a non-affiliated landlord for the use of approximately 1,500 square feet of space at 56 Colfax Avenue, Clifton, New Jersey 07015. Our lease commences on August 1, 2001, terminates on July 31, 2002 and grants us the right to renew each year at increased rental payments. We agreed to pay annual rentals of $11,400 ($950 per month) for the first year, $12,000 for the first years' extension, $14,400 for the second year's extension, $15,000 for the third and an increase of $600 per year for each year thereafter. Our new space is adequate for our needs and we are using it to approximately 75% of its capacity. In late July 2001, we moved all of the recording equipment from our New York City recording studio to Clifton, New Jersey. 29 Governmental Regulations Legislatures and government agencies have adopted and are considering adopting laws and regulations regarding the collection and use of personal information obtained from individuals when accessing web sites. For example, Congress recently enacted the Children's Online Privacy Protection Act, which restricts the ability of Internet companies to collect information from children under the age of 13 without their parents' consent. In addition, the Federal Trade Commission and state and local authorities have been investigating Internet companies regarding their use of personal information. Our privacy programs may not conform with laws or regulations that are adopted. In addition, these legislative and regulatory initiatives may adversely affect our ability to collect demographic and personal information from users, which could have an adverse effect on our ability to provide advertisers with demographic information. 34 Management Directors and executive officers The following table sets forth the executive officers, directors and key employees of Bodyguard, their ages and the positions held by them: Name Age Position - ---- --- -------- Gene Foley 33 chief executive officer and director John Rollo 47 president, chief operating officer and director Kenneth Pollendine 53 chief financial officer, secretary and director Richard A. Iamunno 43 director Except for the fact that John Rollo and Kenneth Pollendine are first cousins, no family relationship exists between any of these four men. Business experience John Rollo has been our president, chief operating officer and a director since our inception in November 1999. Simultaneously, and from February 1998 to January 5, 2001, Mr. Rollo also served as president and a director of Cream Records, Inc., a New Jersey corporation that changed its name to Hardrive Records.com, Inc., and which intended to sell records over the Internet. Simultaneously and since 1996, Mr. Rollo has served as president of Rollo Entertainment Corp., a Delaware corporation which provides and supervises music recording services, offers artist development and career guidance, and administers independent A&R (artist & repertoire). Before that and since 1982, Mr. Rollo has been a self employed music industry consultant, engaged in the creative development and technical production of musical recordings. In this capacity, he has been the recipient of Grammy awards for engineering and mixing of Jimmy Cliff's "Cliffhanger", and a second Grammy award for producing Joe Cocker's contribution in "The Bodyguard" motion picture soundtrack CD for Arista Records. Additionally, Mr. Rollo has earned Recording Industry Association of America and/or Ampex Golden Reel awards for his involvement with the following music productions: 30 Artist Album Award Contribution - ------ ----- ----- ------------ Joe Cocker The Gold and Engineer Bodyguard Multi-Platin and Soundtrack um Producer Jimmy Cliff Cliff Hanger Gold and Engineer, Platinum Producer and Mixer The Kinks Phobia Gold Engineer 35 The Kinks State of Gold and Engineer Confusion Platinum The Kinks Give The Gold and Engineer People Platinum, and Mixer What They Ampex Want Golden Reel The Kinks One For Gold and Engineer The Road Platinum, and Mixer Ampex Golden Reel The Kinks Low Budget Gold and Engineer Platinum, and Mixer Ampex Golden Reel The Kinks Superman Gold and Engineer Platinum and Mixer Joe Cocker Unchain My Gold and Engineer Heart Platinum and Mixer Joe Cocker One Night Gold and Engineer of Sin Platinum and Mixer Eric Clapton Knocking Gold and Engineer On Platinum and Mixer Heaven's Door Leslie All Washed Gold and Engineer McKeown Up Platinum, and Mixer Ampex Golden Reel Kool & The Fresh Gold and Remixed Gang Platinum The Sweet Sweet Gold and Engineer Fanny Platinum Adams Bonnie Secret Gold Producer Tyler Dreams and and Forbidden Engineer Fire The Recording Industry Association of America is the generally recognized and accepted industry association for sales certification purposes. Ampex Golden Reel Awards are presented to recording studios, producers and engineers who participate in an album that was recorded on Ampex reel to reel tape, and reaches the "gold" milestone of 500,000 units sold. Mr. Rollo has signed many new artists to major labels both in England and the United States. Once signed, Mr. Rollo worked with the artists in order to develop songs, produce recordings and overseeing progress through the various creative phases leading up to and including final contract negotiations. In addition to these Grammy award winners, Mr. Rollo has been engaged as producer and/or engineer with the following recognized recording artists: Joe Cocker, Jimmy Cliff; Southside Johnny & the Asbury Jukes, Phoebe Snow, Bonnie Tyler, Paul Young, The Kinks, Eric Clapton, George Benson, Kool & the Gang, O'Jays, Stevie Nicks and Gang of Four. 31 In addition to Mr. Rollo's independent activities, he has acted as chief engineer and record producer for the House of Music, then located in West Orange, New Jersey, from 1985-1990. Gene Foley has been our chief executive officer and a director since our inception in November 1999. Simultaneously, and from February 1998 to November 2000, Dr. Foley also served as chief executive officer and a director of Cream Records, Inc., that changed its name to Hardrive Records.com, Inc., and which intended to sell records over the Internet. Before that since 1988 Dr. Foley has served as the president of Foley Entertainment, a privately owned music industry consulting firm in New Jersey which was incorporated in 1994 under the name Foley Entertainment, Inc. Dr. Foley received a bachelor of arts degree in political science from Kean University, Union, New Jersey, in 1991. In 1993, Dr. Foley received a masters degree in political science from Pacific Western University, New Orleans, LA. In 1994, Dr. Foley received a doctor of philosophy degree in political science from the same university. In 1994, Dr. Foley received a Juris doctor degree in law from Kensington University, Glendale, CA. Dr. Foley's book "How To Make It In Music In Six Months...and Eighteen Years" was co-written with Steve Parry, a former Columbia Records' recording artist. Dr. Foley's clients have earned one Grammy award and four Recording Industry Association of America gold record awards and one platinum award. Dr. Foley has contributed to music related features on NBC, MTV, VH-1, PBS, Fox and in Forbes magazine. His clients have been involved in projects in various capacities with numerous major labels including Columbia, RCA, Atlantic, Warner Bros., EMI, Polygram, Capitol, Arista, Elektra, A&M, Epic, Geffen and Sony. Kenneth Pollendine, has been our chief financial officer, secretary and a director since our inception in November 1999. Simultaneously, and from February 1998 to November 2000, Mr. Pollendine also served as chief financial officer, secretary and a director of Cream Records, Inc., a New Jersey corporation that changed its name to Hardrive Records.com, Inc., and which intended to sell records over the Internet. Before that since 1994, Mr. Pollendine was a private entertainment and music consultant in London, UK, providing short term freelance services to a variety of artists and companies. Before that and since 1986, Mr. Pollendine was employed by Oracle Corporation, a multinational manufacturer and distributor of computer software, in increasingly responsible positions including general manager and chief executive officer of Oracle's Southern England operations. Mr. Pollendine received a bachelor of arts degree in mathematics from Open University, London, UK in 1979. Richard A. Iamunno, has been a director of our company since March 29, 2001. Simultaneously, and since 1994, Mr. Iamunno has been a director of Atlantic International Capital Holdings, a Bermuda based financial services Company with offices in both Florida and Bermuda, and its president since 2001. Simultaneously, and from 1995 to 2000, Mr. Iamunno served as the president and chief executive officer of Online Gaming Systems, Ltd., a publicly owned interactive gaming company headquartered in Las Vegas, Nevada, with offices in South Florida, Sydney, Australia and Johannesburg, South Africa. Before that from 1988 to 1994, Mr. Iamunno was the president, of Ameristar International, Inc., a New York based financial services company. From 1984 to 1988, Mr. Iamunno was employed by the Information Services division of Western Union Corporation as a Senior Director, where he managed and directed the marketing department for all on-line based information service products. From 1981 to-1984, Mr. Iamunno was employed as a Marketing Manger by Dun & Bradstreet corporation. Mr. Iamunno attended Drake University, Des Moines, Iowa, from 1976 to 1979. 32 Director compensation For the first full year following the successful conclusion of this offering, no director will receive any compensation for his service as a member of the board of directors. However, and in the event Mr. Pollendine's attendance is required in the United States, or Mr. Iamunno's attendance is required in New York, we will reimburse them for their respective expenses in connection with the attendance at board meetings up to a maximum of $1,000. We currently do not provide compensation for special assignments of the board of directors. We may in the future grant options to our directors to purchase shares of common stock. Executive compensation The following table sets forth the compensation awarded to, earned by, set aside, paid to or accrued during the period from inception through March 31, 2001, for on behalf of our three executive officers and directors or any other person for services rendered in any or all capacities on our behalf: annual compensation long-term compensation awards payouts - ------------------------- ----------- --------------- ----------- ---------------- ------------ ---------------- ---------- -------- fiscal year restricted name and principal ended other stock securities all position March annual awards underlying ltip other 31 salary (1) bonus compen- options/ pay compen sation (2) sar's outs -sation - ------------------------- ----------- --------------- ----------- ---------------- ------------ ---------------- ---------- -------- John Rollo president and coo 2000 $28,750 - $28,479 2001 75,000 - 58,774 - ------------------------- ----------- --------------- ----------- ---------------- ------------ ---------------- ---------- -------- Eugene Foley 2000 $28,750 - $28,479 2001 75,000 - 58,774 chief executive officer - ------------------------- ----------- --------------- ----------- ---------------- ------------ ---------------- ---------- -------- Kenneth Pollendine chief financial officer 2000 - - - - - - - 2001 - - - - - - - - ------------------------- ----------- --------------- ----------- ---------------- ------------ ---------------- ---------- -------- (1) Pursuant to our written employment agreements with John Rollo and Eugene Foley, as amended, and as described below under the caption "Employment Agreements", all salary and wages were waived until the closing date of this offering. However, and in accordance with Topic 1B of The Staff Accounting Bulletins, the reasonable cost of doing business has been recorded with the intention that Messrs Rollo and Foley were donating their salaries. Accordingly, an expense was recorded with an corresponding credit to paid in capital as donated capital. See Note 6 to Notes to Financial Statements. 33 (2) Represents funds that were advanced and reimbursed for the development and expenses incurred on behalf of Bodyguard Records and our roster of artists; and for promotional, marketing and related services and expenses. Our verbal agreements included the understanding that the payment of compensation for services and the advancement and reimbursement of expenses would cease upon the closing of this offering. During the fiscal years ended March 31, 2000 and 2001, Messrs Rollo and Foley each waived $28,479 and $75,000, respectively, representing salaries donated from inception through March 31, 2001. Messrs. Rollo and Foley have further agreed to accrue $15,000 or 20% of their $75,000 first year's annual salary under certain circumstances. Accordingly, and if and when we close on the minimum number of shares of our common stock, we intend to commence paying salaries to John Rollo and Gene Foley of $60,000 under their employment agreements and accruing $15,000 for the first year. We also intend to commence paying a salary of $60,000 to Kenneth Pollendine for the first full year following such closing. We have no written employment agreement with Mr. Pollendine, and have not paid him any salary or other compensation. For financial statement purposes through September 30, 2001, we have reflected all executive compensation under our employment agreements with Messrs. Rollo and Foley as donated salaries offset to additonal paid in capital. Employment agreements On December 1, 1999 Messrs. Rollo and Foley each entered into three year written employment agreements with us which were amended on June 7, 2000, June 1, 2001, December 17, 2001 and January 25, 2002. Under these employment agreements, as amended, both men have agreed to waive any and all right they may have had to receive any form of compensation from us, including advances and reimbursements, or any compensation which may have accrued under their original agreements until the closing date of this offering. In addition, both men have agreed to defer the commencement of their employment agreements with us until the closing date of this offering. Finally, both men further agreed to accept salaries of $75,000 for the first year subject to a cost of living adjustment in each of the two following years, together with customary health benefits, three weeks vacation and accountable expense reimbursement provisions. However, and in the event we sell only the minimum number of shares, both Messrs. Rollo and Foley have agreed to accept $60,000 as their first years salary and to accrue the remaining $15,000 or 20% of their $75,000 salary until the earlier of the raising of additional capital or the generation of positive cash flow. In the event we are unable to raise additional capital or generate of positive cash within 24 months, our obligation to pay Messrs. Rollo and Foley their first years accrued salary shall automatically lapse. In addition, and subject to the sale of at least the minimum number of shares, we have agreed to pay Messrs. Rollo and Foley each a bonus if and when any of our artists reach certain levels of net CD sales under our artist agreements. All bonuses will be cumulative and payable within 30 days after confirmation of CD sales as follows: No. of Cd's Sold Cash Bonus -------------------------------------------- 100,000 $ 10,000 250,000 25,000 500,000 50,000 1,000,000 100,000 34 As an example, if our artists were to sell 1,500,000 CD's, we would be required to pay a bonus of $185,000, i.e., $10,000 + $25,000 + $50,000 + $100,000, each to John Rollo and Eugene Foley. Option grants in last fiscal year On February 4, 2000 we adopted a 2000 long term incentive plan where an aggregate of 150,000 shares were reserved for issuance under this plan. Our plan is administered by the board of directors as a means of attracting and retaining key employees and compensating non-employee directors, consultants and others who perform services on our behalf. Under our plan, our board of directors may, from time to time, grant: o Qualified stock options; o non-qualified stock options; o stock units; o restricted stock; and o stock appreciation rights to purchase common shares to officers, directors, employees and consultants who render services to us. Awards under our plan are granted at a reasonable price as determined by a committee of our board of directors that ultimately will consist of at least two "disinterested" directors, except that the exercise price of incentive stock options to persons who, at the date of grant, own stock possessing more than ten percent of the combined voting power of our outstanding stock, may not be less than one hundred ten percent of the fair market value of our common stock. Until our board of directors is expanded to include two outside directors, awards will be approved by the entire board of directors. We have not granted any options to purchase our common stock under the Plan and no option grants are currently contemplated. Certain Relationships and Related Transactions On December 6, 1999, we issued an aggregate of 200,000 shares to Rollo Entertainment, Corp., a Delaware corporation controlled by and under common control of John Rollo, our President, and a director and principal stockholder. We valued the 200,000 shares at $50, which represented the fair market value of the stock at the time of issuance. In addition, Mr. Rollo has provided the following: o Rollo Entertainment's granting to us the two year right and license to utilize its New York City recording studio and equipment with a maximum fair market value of $600,000, which represents an hourly rate of $150 and a maximum use of 35 hours per week. From inception through June 30, 2001, the equipment and studio was used for approximately 916 hours. Based upon the number of hours used at a fair market rate, the services provided by Rollo Entertainment to us represented an aggregate of $137,336. The value of these donated services were offset to additional paid in capital. o Rollo Entertainment assigned its sublease agreement to us. 35 Rollo Entertainment is 100% controlled by John Rollo, a principal shareholder, director and officer of Bodyguard Records. Despite the terms of our sublease with Rollo Entertainment, We paid the non-affilaited landlord at 138 Fulton Street in New York City an aggregate of $2,000 per month for rent, or an aggregate of $22,000. From July 2000, to August 31, 2001, we were the only tenant utilizing the space at 138 Fulton Street in New York City. The material terms of the sublease were as follows: Remaining term: Until August 31, 2001; Rent: Started at $1946 and escalated to $2024 by the end of the term; Additional Costs: Bodyguard paid $400 per month for electricity and maintenance fees; and maintaining liability insurance on the premises. Our sublease with Rollo Entertainment and Rollo Entertainment's master lease with the landlord at 138 Fulton Street in New York City expired on August 31, 2001. On December 6, 1999, we issued an aggregate of 200,000 shares to Gene Foley, our chief executive officer, a director and a principal stockholder. We valued the 200,000 shares at $50, since the shares were issued in consideration for Mr. Foley's contribution to us of an aggregate of $50 in cash. On January 21, 2000, we issued an aggregate of 190,000 shares to three non-affiliated individuals in consideration for an aggregate of $25,000 in cash in order to launch our website and to commence this offering. Each of these individuals agreed not to publicly sell any of their shares of our stock for 24 months. Later, and on various dates between February, 2000 and June, 2000, we sold an aggregate of 310,000 shares for $.20 per share to a group of six accredited investors In a private placement in order to raise $62,000 to finalize the construction of our website, to conduct this offering and commence operations. On various dates between July 15, 2000 and March 15, 2001, we borrowed an aggregate of $185,000 from two accredited persons in order to stay in business until we can conduct this offering. The $80,000 we borrowed between July 15, 2000 and December 1, 2000, was pursuant to five separate short term loan agreements at 12%. On February 1, 2001, we entered into an agreement extended the due date of three of these loans, aggregating $40,000, until the earlier of July 31, 2001, or the closing date of this offering. The $105,000 we borrowed between January 4, 2001 and March 15, 2001, was pursuant to five separate 13 month convertible loan agreements at 9% that grant the same individual holder the right to convert the loans into an aggregate of 105,000 shares at $1.00 per share at any time after the termination of this offering but before the respective due dates of the loans. On April 24, 2001, we borrowed an aggregate of $100,000 from an accredited investor pursuant to a 13 month loan agreement. We are using this money as working capital until we can conduct this offering. On April 5, 2001, July 3, 2001, August 6, 2001 and August 28, 2001, we borrowed an aggregate of $70,000 from one accredited individual. These loans are each for a term of 13 months at 11% per annum with interest and principal due in one lump sum on the respective due dates. On May 30, 2001, July 10, 2001 and August 10, 2001, we borrowed an aggregate of $75,000 from one entity. These loans are for a term of 13 months at 12% per annum with interest and principal due in one lump sum on the respective due dates. On November 14, 2001 and January 3, 2002 one of the note holders, who had previously loaned us money, loaned us an additional $20,000 on November 14, 2001, and $20,000 on January 3, 2002. In addition, this note holder verbally agreed to wait for payment until the respective six month due dates of these two notes. 36 Our sublease at 138 Fulton Street, was personally guaranteed by our president, John Rollo, was assigned to us by Rollo Entertainment, Corp., a Delaware corporation controlled by and under common control of John Rollo. As previously stated, this sublease expired on August 31, 2001. On February 21, 2001, we entered into a 20 year licensing agreement with Atlantic International Capital Holdings, a Bermuda corporation controlled by or under common control of Richard Iamunno, who thereafter became a director of Bodyguard on March 29, 2001. No money was paid to Atlantic International Capital Holdings before, on or after the execution of this agreement. The licensing agreement covers our worldwide right to utilize the names, artwork negatives, likenesses or biographies of the artists and the master recordings of three of our new artists, Matt Cheplic, Daphne Hero and Jake Thomas for virtually all commercial and promotional purposes. Under the licensing agreement, we agreed to pay AICH a royalty of ten percent (10%) of Bodyguard's net-after-recoupment income for each record or CD manufactured and sold at retail outlets or via digital distribution and featuring the three artists covered by the licensing agreement. Our recoupable expenses include all recording studio time, mastering services, compact disc and DVD manufacturing costs, engineering fees, graphic design, photography, publicist fees, print advertising, session musician costs, advances, salary or financial compensation of any kind, food, fuel and accommodation expenses during promotional appearances and touring; and fifty percent of the cost of a any promotional video and cable television commercial, that we elect to film. On February 21, 2001, we also entered into a 12 year licensing agreement with Atlantic International Capital Holdings. No money was paid to Atlantic International Capital Holdings before, on or after the execution of this agreement. This licensing agreement covers our worldwide right to utilize: (i)multitrack tape or two-track stereo master tape either mixed from or recorded from the original multitrack tape comprising the master recordings of the music comprising the Live at the Budakon, 1977 commercial sound recording by the Bay City Rollers; (ii) all right, title and interest in and to the artist recording agreement with Webnet International, Inc., LLC, a Delaware limited liability company providing the services of the Bay City Rollers underlying and giving rise to the master recording, including the single option for an additional master recording; and (iii) the rights and responsibilities pertaining to the master recording under a certain joint venture agreement dated December 10, 1999 with Exploration, Inc., a non-affiliated Utah corporation, for virtually all commercial and promotional purposes. Under the licensing agreement, we agreed to pay AICH a royalty of ten percent (10%) of Bodyguard's net-after-recoupment income for each record or CD manufactured and sold at retail outlets or via digital distribution and featuring the Live at the Budakon, 1977 commercial sound recording by Bay City Rollers and covered by the licensing agreement. Our recoupable expenses include all recording studio time, mastering services, compact disc and DVD manufacturing costs, engineering fees, graphic design, photography, publicist fees, print advertising, session musician costs, advances, salary or financial compensation of any kind, food, fuel and accommodation expenses during promotional appearances and touring; and fifty percent of the cost of a any promotional video and cable television commercial, that we elect to film. Between April 2000, and September 30, 2001, and pursuant to two agreements that initially were verbal and which, on January 25, 2002, were subsequently confirmed in writing as amendments to their employment Agreements, we advanced an aggregate of $174,506 to: (i) Rollo Entertainment Corp., a Delaware corporation of which John Rollo, an executive officer, director and principal stockholder of Bodyguard Records is the sole officer, director and stockholder; and (ii) Foley Entertainment, Inc., a New Jersey corporation of which Eugene 37 Foley, an executive officer, director and principal stockholder of Bodyguard Records, is the sole officer, director and stockholder. The funds were advanced and reimbursed to the two entities for the development and expenses incurred on behalf of Bodyguard Records and our roster of artists; and for promotional, marketing and related services and reimburseable expenses. Our verbal agreements included the understanding that the payment of compensation for services and the advancement and reimbursement of expenses would cease upon the closing of this offering. As previously indicated, and during the fiscal year ended March 31, 2001, we advanced an aggregate of $58,774 each to Rollo Entertainment Corp. and Foley Entertainment, Inc. During the fiscal year ended March 31, 2000, we advanced an aggregate of $28,479 each to Rollo Entertainment Corp. and Foley Entertainment, Inc. Principal Stockholders The following table sets forth information with respect to beneficial ownership of our common stock, as of December 31, 2001 and as adjusted to reflect the sale of common stock offered by us in this offering for: * each person known by us to beneficially own more than 5% of our common stock; * each executive officer named in the summary compensation table; * each of our directors; and * all of our executive officers and directors as a group. Beneficial ownership is determined in accordance with the rules of the Securities and Exchange Commission and includes voting or investment power with respect to the securities. Unless otherwise indicated, the address for Messrs. Rollo and Foley is c/o Bodyguard Records, Inc., 56 Colfax Avenue, Clifton, New Jersey 07015. The address for Ellen Rosenberg is PO Box 1223, Long Beach, New York 11561. Except as indicated by footnote, and subject to applicable community property laws, the persons named in the table have sole voting and investment power with respect to all shares of common stock shown as beneficially owned by them. The number of shares of common stock outstanding used in calculating the percentage for each listed person assumes that all shares offered by this prospectus are sold. Percentage of beneficial ownership is based on 900,000 shares of common stock outstanding as of August 31, 2001, and 1,300,000 shares of common stock outstanding after completion of this offering if all offered shares are sold. Shares Beneficially Owned Shares Beneficially Prior to Offering Owned After Offering ----------------- -------------------- Minimum Maximum Name of Beneficial Owner Number Percent Number Percent Number Percent - ------------------------ --------------------- --------------- --------------- Rollo Entertainment, Corp. 200,000 22% 200,000 20% 200,000 15% Gene Foley 200,000 22 200,000 20 200,000 15 Ellen Rosenberg 150,000 17 150,000 15 150,000 11.5 All directors and executive officers as a group (4 persons) 400,000 44% 400,000 40% 400,000 30% John Rollo is the sole beneficial owner of the shares owned by Rollo Entertainment, Corp. 38 Market for Our Common Stock There is currently, no public market for our common stock. At a future date and if we meet the requirements, we will undertake to have our common stock listed on the OTC Bulletin Board maintained by members of the National Association of Securities Dealers, Inc. Shares Eligible for Future Sale As of December 31, 2001, we had an aggregate of 900,000 shares of our common stock outstanding. All of these shares are "restricted securities" as such term is defined under Rule 144, in that such shares were issued in private transactions not involving a public offering and may not be sold in the absence of registration other than in accordance with Rules 144 promulgated under the Securities Act of 1933 or another exemption from registration. In general, under Rule 144 as currently in effect, a person, including an affiliate, who has beneficially owned shares for at least one year is entitled to sell, within any three month period a number of shares that does not exceed the greater of one percent of the then outstanding shares of our common stock or the average weekly trading volume in our common stock during the four calendar weeks preceding the date on which notice of such sales is filed, subject to various restrictions. In addition, a person who is not deemed to have been an affiliate of ours at any time during the 90 days preceding a sale and who has beneficially owned the shares proposed to be sold for at least two years would be entitled to sell those shares under Rule 144(k) without regard to the requirements described above. To the extent that shares were acquired from an affiliate, such person's holding period for the purpose of effecting a sale under Rule 144 commences on the date of transfer from the affiliates. As of December 31, 2001, 655,000 shares were eligible for sale under Rule 144. However, an aggregate of 190,000 of our outstanding shares were issued to investors in our January 2000 bridge financing who agreed to voluntarily restrict the public sale of such shares for a period of 24 months. Description of Our Capital Stock General Our certificate of incorporation authorizes the issuance of up to 20,000,000 shares of common stock, par value $.001 per share, and 2,000,000 shares of preferred stock, par value $.01 per share, the rights and preferences of which may be established from time to time by our board of directors. As of December 31, 2001, we had nine stockholders of record. Common stock Under our certificate of incorporation, holders of our common stock are entitled to one vote for each share held of record on all matters submitted to a vote of the stockholders, including the election of directors. They do not have cumulative voting rights. Subject to preferences that may be applicable to any then-outstanding preferred stock, holders of our common stock are entitled to receive ratably dividends, if any, as may be declared by the board of directors out of legally available funds. In case of a liquidation, dissolution or winding up of Bodyguard, the holders of our common stock will be entitled to share ratably in the net assets legally available for distribution to shareholders after payment of all of our liabilities and any preferred stock then outstanding. Holders of our common stock have no preemptive or conversion rights or other subscription rights. There are no redemption or sinking fund provisions applicable to our 39 common stock. The rights, preferences and privileges of holders of our common stock are subject to the rights of the holders of shares of any series of preferred stock that we may designate and issue in the future. Preferred stock Under our certificate of incorporation, our board of directors has the authority, without further action by the stockholders, to issue from time to time, shares of preferred stock in one or more series. The board of directors may fix the number of shares, designations, preferences, powers and other special rights of the preferred stock. The preferences, powers, rights and restrictions of different series of preferred stock may differ. The issuance of preferred stock could decrease the amount of earnings and assets available for distribution to holders of our common stock or affect adversely the rights and powers, including voting rights, of the holders of our common stock. The issuance may also have the effect of delaying, deferring or preventing a change in control of our company. We currently have no shares of preferred stock outstanding. Plan of Distribution As of the date of this prospectus, the shares we intend to offer have not been registered for sale under the securities laws of any state. We intend to register or qualify the offered shares on a self underwritten basis, in the States of New Jersey, New York, Pennsylvania, Florida, California and Delaware to qualified investors and outside the U.S. The offering is self underwritten by Bodyguard Records, which is offering the shares directly to investors through John Rollo and Gene Foley, two of our officers and directors, who will offer the shares by prospectus and sales literature filed with the SEC, to friends, former business associates and contacts in and outside of the music business who have indicated an interest in Bodyguard Records. The offering is a self underwritten offering, which means that it does not involve the participation of an underwriter or broker. If you want to buy our stock, complete the subscirption agreement we are sending you with this prospectus, and send your check made payable to "Continental Stock Transfer as Escrow Agent for Bodyguard Records.com". The term of our escrow including where you should send your check are set forth in the subscription agreement. Messrs. Rollo and Foley intend to offer our shares directly to investors without registration as a broker-dealer under the Securities Exchange Act of 1934 by virtue of Rule 3a4-1 of that Act based upon the following: o They are not subject to any statutory disqualification at the time of their participation; o They will not be compensated in connection with their participation by the payment of a commission or other remuneration either directly or indirectly on transactions in securities; o They are not and will not be at the time of his participation an associate person of a broker or dealer; 40 o Each of them primarily performs, and intend to continue to perform at the end of the offering, substantial duties for and on behalf of our company otherwise then in connection with transactions and securities; o Neither of them was a broker or dealer, or an associated person of a broker or dealer, within the preceding twelve (12) months; and o Each of them will restrict their participation to the following activities: o Preparing any written communication or delivering any communication through the mails or other means that does not involve oral solicitation of a potential purchaser; o Responding to inquiries of potential purchasers in communication initiated by the potential purchasers, provided, however, that the content of responses are limited to information contained in a registration statement filed under the Securities Act or other offering document; and o Performing ministerial and clerical work involved in effecting any transaction. We do not intend to allow any of our officers or directors to purchase shares in this offering. Were any officer or director to disregard our policy, none of the shares that they purchased would count towards satisfying our 100,000 minimum share purchase requirement. However, we are reserving the right to use broker dealers in this offering. In the event that the services of these selling agents are used, we will pay a 10% commission on all such sales, and will also pay non-accountable selling expenses up to a maximum of 3%. Any selling agents may be deemed to be statutory underwriters within the meaning of the Securities Act. No selling agent has agreed to underwrite this offering on a "firm commitment", "best efforts" or any other basis. We may allocate a specific number of shares to any or each selling agent for sale. However, such allocations may be reduced or revoked at any time during the offering, and no selling agent is obligated to purchase or sell any minimum number of shares. In the event we make an arrangement with a broker dealer after the effectiveness of this offering, we will file a post-effective amendment to the registration statement identifying the broker dealer and disclosing all relevant information concerning our relationship with the broker dealer. Under the Securities Exchange Act of 1934 and the regulations thereunder, any person engaged in a distribution of the shares of our common stock offered by this prospectus may not simultaneously engage in market making activities with respect to our common stock during the applicable cooling off periods prior to the commencement of such distribution. Legal Matters The validity of the common stock covered by this registration statement will be passed upon for Bodyguard by Lester Yudenfriend, Esq. 41 Experts The audited financial statements included in the registration statement on Form SB-2 have been audited by Sobel and Co., LLC, independent certified public accountants, to the extent and for the periods set forth in their report, and are included in reliance upon the authority of this firm as experts in auditing and accounting. Anti-takeover Effects of Delaware Law and Our Certificate of Incorporation The provision of our certificate of incorporation, which is summarized in the following paragraph, may be deemed to have an anti-takeover effect and may delay, defer or prevent a tender offer or takeover attempt that a stockholder might consider it its best interest, including those attempts that might result in a premium over the market price for the shares held by stockholders. Classified board of directors Our board of directors may be divided into classes of directors serving staggered terms. Upon expiration of the term of a class of directors, the directors in that class may be elected for an additional term at the annual meeting of stockholders in the year in which their term expires. In addition, our board of directors may be removed only for cause and only by the affirmative vote of holders of not less than 51% of our outstanding capital stock entitled to vote generally in the election of directors. These provisions, when coupled with the provision of our certificate of incorporation authorizing the board of directors to fill vacant directorships, may delay a stockholder from removing incumbent directors and simultaneously gaining control of the board of directors by filling the vacancies created by such removal with its own nominees. Transfer Agent The transfer agent for our common stock is Jersey Transfer & Trust Co., 201 Bloomfield Avenue, P.O. Box 36, Verona, New Jersey 07044. Rule 144 In general, under Rule 144 as currently in effect, a person who has beneficially owned shares of our common stock for at least one year is entitled to sell within any three-month period a number of shares that does not exceed the greater of: * 1% of the number of shares of common stock then outstanding, which will equal approximately 9,000 shares immediately prior to this offering; or * the average weekly trading volume of the common stock on the Nasdaq National Market during the four calendar weeks preceding the filing of a notice on Form 144 with respect to such sale. Sales under Rule 144 are also subject to manner of sale provisions and notice requirements and to the availability of current public information about us. 42 Rule 144(k) Under Rule 144(k), a person who is not one of our affiliates at any time during the three months preceding a sale, and who has beneficially owned the shares proposed to be sold for at least two years, including the holding period of any prior owner other than an affiliate, is entitled to sell those shares without complying with the manner of sale, public information, volume limitation or notice provisions of Rule 144. Therefore, unless otherwise restricted, "144(k) shares" may be sold at any time. Rule 701 In general, under Rule 701 of the Securities Act as currently in effect, each of our employees, consultants or advisors who purchases shares from us in connection with a compensatory stock plan or other written agreement is eligible to resell such shares in reliance on Rule 144, but without compliance with some of the restrictions, including the holding period, contained in Rule 144. Where You Can Find More Information We have filed with the Securities and Exchange Commission a registration statement on Form SB-2, including exhibits and schedules, under the Securities Act with respect to the common stock to be sold in this offering. This prospectus, which constitutes a part of the registration statement, does not contain all of the information set forth in the registration statement or the exhibits and schedules which are part of the registration statement. For further information with respect to Bodyguard and the common stock, reference is made to the registration statement and the attached exhibits and schedules. You may read and copy all or any portion of the registration statement or any reports, statements or other information in our files in the Commission's public reference room at Room 1024, Judiciary Plaza, 450 Fifth Street, N.W., Washington, D.C., 20549. You can request copies of these documents upon payment of a duplicating fee, by writing to the Commission. Please call the Commission at 1-800-SEC-0330 for further information on the operation of the public reference rooms. Our Commission filings, including the registration statement, will also be available to you on the Commission's Internet site which is http://www.sec.gov. We intend to furnish our stockholders with annual reports containing financial statements audited by our independent auditors and to make available to our stockholders quarterly reports containing unaudited financial data for the first three quarters of each fiscal year. 43 [THIS PAGE IS INTENTIONALLY LEFT BLANK] BODYGUARD RECORDS.COM, INC. (A DEVELOPMENT STAGE COMPANY) FINANCIAL STATEMENTS MARCH 31, 2001 AND 2000 BODYGUARD RECORDS.COM, INC. (A DEVELOPMENT STAGE COMPANY) MARCH 31, 2001 AND 2000 CONTENTS PAGE Independent Auditors' Report........................................... F-1 Financial Statements: Balance Sheet...................................................... F-2 Statements of Operations........................................... F-3 Statements of Stockholders' Equity................................. F-4 Statements of Cash Flows........................................... F-5 Notes to Financial Statements......................................F-6 - F-10 INDEPENDENT AUDITORS' REPORT To the Stockholders Bodyguard Records.com, Inc. New York, New York We have audited the accompanying balance sheet of Bodyguard Records.com, Inc. (a development stage company) as of March 31, 2001 and 2000 and the related statements of operations, stockholders' deficiency, and cash flows for the fiscal years ended March 31, 2001 and 2000 and for the period November 12, 1999 (date of inception) to March 31, 2001. These financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on these financial statements based on our audits. We conducted our audits in accordance with auditing standards generally accepted in the United States of America. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion. In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of Bodyguard Records.com, Inc. (a development stage company) as of March 31, 2001 and 2000 and the results of its operations and cash flows for the fiscal years ended March 31, 2001 and 2000 and for the period from November 12, 1999 (date of inception) to March 31, 2001 in conformity with accounting principles generally accepted in the United States of America. The accompanying financial statements have been prepared assuming that the Company will continue as a going concern. As discussed in Note 10 to the financial statements, the Company has incurred losses from inception and has significant negative working capital and net worth. These factors raise substantial doubt about the Company's ability to continue as a going concern. Management's plans regarding those matters are described in Note 10. These financial statements do not include an adjustment that might result from the outcome of this uncertainty. /s/ Sobel & Co., LLC Certified Public Accountants Livingston, NJ September 5, 2001 F-1 BODYGUARD RECORDS.COM (A DEVELOPMENT STAGE COMPANY) BALANCE SHEET MARCH 31, 2001 =============================================================================== ASSETS CURRENT ASSETS: Cash $ 6,991 Prepaid expense 4,452 --------- --------- Total Current Assets 11,443 --------- $ 11,443 ========= LIABILITIES AND STOCKHOLDERS' DEFICIENCY CURRENT LIABILITIES: Current portion of long-term debt $ 185,000 Accounts payable 36,106 --------- --------- Total Current Liabilities $ 221,106 --------- Notes payable - net of current portion -- --------- COMMITMENTS AND CONTINGENCIES STOCKHOLDERS' DEFICIENCY: Preferred stock, $0.01 par value, 2,000,000 shares authorized, none issued and outstanding -- Common stock, $0.001 par value, 20,000,000 shares authorized, 900,000 issued and outstanding 900 Additional paid-in capital 428,200 Deficit accumulated during the development stage (638,763) --------- --------- Total Stockholders' Deficiency (209,663) --------- $ 11,443 ========= =============================================================================== The accompanying notes are an integral part of these financial statements. F-2 BODYGUARD RECORDS.COM (A DEVELOPMENT STAGE COMPANY) STATEMENTS OF OPERATIONS ==================================================================================================================================== INCEPTION FROM FOR THE FISCAL YEAR ENDED NOVEMBER 12, MARCH 31, 1999 TO 2001 2000 MARCH 31, 2001 -------------------------------------------------------- NET SALES $ 4,662 $ - $ 4,662 -------------------------------------------------------- OPERATING EXPENSES: Officer's compensation 150,000 57,500 207,500 Equipment lease expense 40,000 94,550 134,550 Rent 24,000 4,000 28,000 Insurance 3,261 871 4,132 Artist expenses 118,263 22,284 140,547 Promotion expense 50,200 - 50,200 Production expense 1,177 - 1,177 Office supplies 1,006 656 1,662 Advertising 6,450 2,065 8,515 Studio supplies 3,377 - 3,377 Professional fees 34,300 - 34,300 Travel 5,823 - 5,823 Telephone 5,102 - 5,102 Auto expense 610 - 610 Entertainment 3,828 - 3,828 Trademarks and copyrights 500 - 500 Website design - 4,500 4,500 Bank charges 296 49 345 Repairs and maintenance 692 - 692 Penalties and fines 150 - 150 Miscellaneous expenses 516 807 1,323 -------------------------------------------------------- Total Operating Expenses 449,551 187,282 636,833 -------------------------------------------------------- NET LOSS FROM OPERATIONS (444,889) (187,282) (632,171) INTEREST EXPENSE (6,242) - (6,242) -------------------------------------------------------- NET LOSS BEFORE PROVISION FOR INCOME TAXES (451,131) (187,282) (638,413) PROVISION FOR INCOME TAXES (350) - (350) -------------------------------------------------------- NET LOSS $ (451,481) $ (187,282) $ (638,763) ======================================================== NET LOSS PER COMMON SHARE $ (0.58) $ (0.44) $ (1.05) ======================================================== WEIGHTED AVERAGE NUMBER COMMON SHARES OUTSTANDING 782,500 428,714 605,607 ======================================================== ==================================================================================================================================== THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE FINANCIAL STATEMENTS. F-3 BODYGUARD RECORDS.COM (A DEVELOPMENT STAGE COMPANY) STATEMENT OF STOCKHOLDERS' DEFICIENCY PERIOD FROM NOVEMBER 12, 1999 (DATE OF INCEPTION) TO MARCH 31, 2001 ============================================================================================================================ SHARES OF PREFERRED COMMON COMMON STOCK STOCK ISSUED STOCK --------------------------------------------------- Stock issued in exchange for cash and as compensation to officers 400,000 $ 400 Stock issued in exchange for cash - 190,000 190 Stock issued in exchange for cash - 75,000 75 Additional capital contribution for use of equipment lease - - - Additional capital contribution in exchange for officer's compensation - - - Net loss for the period of November 12, 1999 to March 31, 2000 - - - -------------------------------------------------- Balance at March 31, 2000 665,000 $ 665 Stock issue in exchange for cash - 235,000 235 Additional capital contributed for use of equipment lease - - - Additional capital contribution in exchange for officer's compensation - - - Net loss for fiscal year end March 31, 2001 - - - -------------------------------------------------- Balance at March 31, 2001 - 900,000 $ 900 ================================================== ===================================================== ACCUMULATED DEFICIT DURING THE TOTAL ADDITIONAL DEVELOPMENT STOCKHOLDERS' PAID-IN CAPITAL STAGE DEFICIENCY ----------------------------------------------------- Stock issued in exchange for cash and as compensation to officers $ (300) $ - $ 100 Stock issued in exchange for cash 24,810 - 25,000 Stock issued in exchange for cash 14,925 - 15,000 Additional capital contribution for use of equipment lease 94,500 - 94,500 Additional capital contribution in exchange for officer's compensation 57,500 - 57,500 Net loss for the period of November 12, 1999 to March 31, 2000 - (187,282) (187,282) --------------------------------------------------- Balance at March 31, 2000 $ 191,435 $ (187,282) $ (52,682) Stock issue in exchange for cash 46,765 - 47,000 Additional capital contributed for use of equipment lease 40,000 - 40,000 Additional capital contribution in exchange for officer's compensation 150,000 - 150,000 Net loss for fiscal year end March 31, 2001 - (451,481) (451,481) --------------------------------------------------- Balance at March 31, 2001 $ 428,200 $ (638,763) $ (267,163) =================================================== ============================================================================================================================= THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE FINANCIAL STATEMENTS. F-4 BODYGUARD RECORDS.COM (A DEVELOPMENT STAGE COMPANY) STATEMENT OF CASH FLOWS ======================================================================================================================== INCEPTION FROM FOR THE FISCAL YEAR ENDED NOVEMBER 12, MARCH 31, 1999 TO 2001 2000 MARCH 31, 2001 ------------------------------------------------------- CASH FLOW PROVIDED BY (USED FOR): OPERATING ACTIVITIES: -------------------- Net loss $(451,481) $(187,282) $ (638,763) Adjustments to reconcile net loss to net cash used for operating activities: Stock issued for use equipment lease 40,000 94,550 134,550 Additional capital contributed in exchange for officers' compensation 150,000 57,500 207,500 Changes in certain assets and liabilities (Increase) decrease in: Prepaid expenses (4,452) - (4,452) Increase (decrease) in: Accounts payable 34,606 1,500 36,106 ------------------------------------------------------- Net Cash Used for Operating Activities (231,327) (33,732) (265,059) ------------------------------------------------------- FINANCING ACTIVITIES: Proceeds from the issuance of common stock 47,000 40,050 87,050 Proceeds from loans payable 185,000 - 185,000 ------------------------------------------------------- Net Cash Provided by Financing Activities 232,000 40,050 272,050 ------------------------------------------------------- INCREASE IN CASH 673 6,318 6,991 CASH AND CASH EQUIVALENTS: Beginning of period 6,318 - - ------------------------------------------------------- End of period $ 6,991 $ 6,318 $ 6,991 ======================================================= ======================================================================================================================== The accompanying notes are an integral part of these financial statements. F-5 BODYGUARD RECORDS.COM, INC. (A DEVELOPMENT STAGE COMPANY) NOTES TO FINANCIAL STATEMENTS MARCH 31, 2001 AND 2000 ================================================================================ - -------------------------------------------------------------------------------- NOTE 1 - ORGANIZATION: - -------------------------------------------------------------------------------- Bodyguard Records.com, Inc. (the "Company") was incorporated in the State of Delaware on November 12, 1999. The Company is a development stage company which will utilize the Internet and other emerging technologies to promote and market signed recording artists. In addition, the Company intends to utilize technology that will allow a live video link to recording sessions at the Company's music studio. The Company also intends to produce and distribute prerecorded music products of their recording artists and use their website to recruit and develop new recording artists. - -------------------------------------------------------------------------------- NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES: - -------------------------------------------------------------------------------- BASIS OF ACCOUNTING: The Company's policy is to prepare its financial statements on the accrual basis of accounting. USE OF ESTIMATES: 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 and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. ADVERTISING: Advertising costs are expensed as incurred. LICENSOR ACCOUNTING: The Company accounts for revenues, artist compensation costs and cost of record masters in accordance with the Financial Accounting Standards Board Statement No. 50 (SFAS 50), Financial Reporting in the Record and Music Industry. Under SFAS 50, the Company expenses license expenses, artist compensation costs and the cost of record masters unless there is reasonable certainty of its useful life. REVENUE RECOGNITION: The Company recognizes revenue at the time the recordings are shipped from the distributor. CASH AND CASH EQUIVALENTS: Cash and cash equivalents consist primarily of cash at banks and highly liquid investments with maturities of three months or less. INVENTORIES: Inventories, which consist primarily of compact discs are valued at lower of cost or market. FEDERAL INCOME TAXES: The Financial Accounting Standards Board issued Statement No. 109, "Accounting for Income Taxes" (SFAS 109), which provides for the recognition of deferred tax assets, net of an applicable valuation allowance, related to net operating loss carryforwards and certain temporary differences. LOSS PER SHARE: Basic net loss per share was computed based on the weighted average number of shares of common stock outstanding during the period. STOCK OPTION PLANS: The Company accounts for stock options in accordance with Accounting Principles Board Opinion No. 25 (APB 25), "Accounting for Stock Issued to Employees." Under APB 25, the Company recognizes no compensation expense related to employee stock options, as no options are granted at a price below fair market value. ================================================================================ F-6 BODYGUARD RECORDS.COM, INC. (A Development Stage Company) NOTES TO FINANCIAL STATEMENTS MARCH 31, 2001 AND 2000 - -------------------------------------------------------------------------------- NOTE 3 - DEVELOPMENT STAGE COMPANY: - -------------------------------------------------------------------------------- The Company is a development stage company as defined in Financial Accounting Standards Board Statement No. 7. It has yet to commence full-scale operations and no significant revenues have been generated. Management believes the Company's future success is dependent upon the initial public offering (Note 13) and the proceeds thereof in order to provide the working capital in order to continue with management's intentions. - -------------------------------------------------------------------------------- NOTE 4 - INCOME TAXES: - -------------------------------------------------------------------------------- The Company's total deferred tax liabilities, deferred tax assets and valuation allowance consists of the following at March 31, 2001: Total deferred tax liabilities $ - Total deferred tax assets 172,000 Total valuation allowance (172,000) ---------- $ - =========== The tax effects that give rise to the deferred tax assets consist of net operating losses. - -------------------------------------------------------------------------------- NOTE 5 - NOTES PAYABLE: - -------------------------------------------------------------------------------- At March 31, 2001, the Company entered into the following loan agreements: Five separate loan agreements with an individual shareholder, interest rate at 9% and 12% with principal and interest due through March 2, 2002 or the date of the initial public offering (Note 13) $ 80,000 Four separate loan agreements with an individual shareholder convertible into common stock at $1.00 per share, interest at 9.00% with principal and interest due through March 16, 2002 or the date of the initial public offering (Note 13) 85,000 Loan agreement with unrelated accredited investor, interest at 12.00%, principal and interest due January 16, 2001 or the date of the initial public offering (Note 13) 20,000 ----------------- Total 185,000 Less: Current maturities (185,000) ----------------- Long-Term Portion of Notes Payable $ - ================= As stated in Note 13, from April 25, 2001 through August 10, 2001, the Company borrowed an additional $175,000 from a shareholder and two accredited investors with interest rates ranging from 10% to 12% with principal and interest payable through September 10, 2002. As stated in Note 13, management has verbally agreed with the various investors above to extend the due date of the outstanding notes to correspond with the minimum shares sold related to the initial public offering. ================================================================================ F-7 BODYGUARD RECORDS.COM, INC. (A Development Stage Company) NOTES TO FINANCIAL STATEMENTS MARCH 31, 2001 AND 2000 - -------------------------------------------------------------------------------- NOTE 6 - COMMITMENTS AND CONTINGENCIES: - -------------------------------------------------------------------------------- On December 1, 1999, the Company entered into two executive employment agreements with the President and Chief Executive Officer for a period of three years. Thereafter, the agreement shall be renewed upon the mutual agreement of the executive and Company. The terms of the agreement state a base compensation of $75,000 for the first year increasing to $150,000 per year with 10% cost of living increases for each year thereafter and includes clauses for vacation, sick leave, insurance coverage and expense reimbursement. The agreements also state that bonuses and stock options will be issued once certain performance levels are attained. These agreements have been amended to forego any compensation until the maximum shares available for sale as part of the initial public offering have been sold (Note 13). While the officers of the Company elected to forego any compensation, officer's compensation expense is reported with an offset to paid-in capital for donated services. The Company has four artist recording agreements with acts to commercially produce and release an initial record. Each agreement has the option to release future records if the Company desires. The Company will pay the artists royalties after the recoupment of expenses paid on behalf of the artists, starting at $1.50 per record sold and increasing to $3.00 per record sold based on where the sale takes place and volume milestones. On February 21, 2001, the company entered into two licensing agreements covering four existing artists. The agreements give the Company non-exclusive rights for a 20-year period to manufacture, advertise, sell, lease, license records as well as use the name and photographs of the artists covered. In addition to the artists' royalties under the artists agreements, the Company will pay the licensor a 10% royalty fee on the gross income for each record, video tape or DVD manufactured and sold featuring the artists covered by the agreement. As stated in Note 10, the licensor's President is a member of Bodyguard Records.com's Board of Directors. At March 31, 2001, there was no activity related to these agreements. On January 8, 2001, the Company entered into a recording agreement with an artist group for one recording of ten songs over an eighteen month period from the time of delivery of artwork and masters. The Company is to pay royalties of 40% of gross income of all retail sales and 50% of gross income of all mail order sales. At March 31, 2001, there was no activity related to this agreement. On January 18, 2001, the Company entered into a collective manufacturing, warehousing, distribution and financing agreement for the artists under the Bodyguard Records.com label. The Company incurred an up-front administrative fee of $5,000 and is charged for actual materials used in the manufacturing, warehousing, and distribution process, plus a 7% chargeback fee on all activity. At March 31, 2001, there was no activity related to these agreements. The Company has entered into a verbal agreement with an organization that is providing services relating to the IPO discussed in Note 13. A fee of $10,000 will be paid to this organization contingent on the approval of the IPO. ================================================================================ F-8 BODYGUARD RECORDS.COM, INC. (A Development Stage Company) NOTES TO FINANCIAL STATEMENTS MARCH 31, 2001 AND 2000 - -------------------------------------------------------------------------------- NOTE 7 - WEBSITE AGREEMENT: - -------------------------------------------------------------------------------- On March 26, 2001, Bodyguard Records.com entered into a one-year agreement with a company to create, host, build and maintain the Bodyguard internet website for an annual fee of $2,400. - -------------------------------------------------------------------------------- NOTE 8 - LEASE AND SUB-LEASE AGREEMENT: - -------------------------------------------------------------------------------- The Company has entered a one year, eight month sub-lease rental agreement with an entity controlled by a majority shareholder (Note 8) to rent office and studio space for $2,000 per month. Rent expense for the year through March 31, 2001 and 2000 was $24,000, respectively. As stated in Note 13, the Company entered into a year rental agreement to rent office and studio space for $950 per month commencing August 1, 2001. At March 31, 2001 future minimum payments on the lease are as follows: 2002 $ 7,600 2003 3,800 ---------------- $11,400 ================ - -------------------------------------------------------------------------------- NOTE 9 - OPERATING LEASE: - -------------------------------------------------------------------------------- On December 8, 1999, the Company entered into a two year operating lease agreement with an entity controlled by a majority shareholder for the use of recording and studio equipment in exchange for equity. The contract states that the Company can use the equipment for a maximum of thirty-five hours per week with a maximum fair lease value of $600,000. During the period ended March 31, 2001 and 2000, the Company incurred $40,000 and $94,550 of equipment lease expense, respectively. - -------------------------------------------------------------------------------- NOTE 10 - GOING CONCERN: - -------------------------------------------------------------------------------- As shown in the accompanying financial statements, the Company has suffered losses from inception and at March 31, 2001, current and total liabilities exceeded current and total assets by $209,663. These factors raise substantial doubt about the Company's ability to continue as a going concern. As stated in Note 13, the Company is seeking an infusion of capital from an initial public offering. ================================================================================ F-9 BODYGUARD RECORDS.COM, INC. (A Development Stage Company) NOTES TO FINANCIAL STATEMENTS MARCH 31, 2001 AND 2000 - -------------------------------------------------------------------------------- NOTE 11 - RELATED PARTY TRANSACTIONS: - -------------------------------------------------------------------------------- As noted in Note 6, in January 2000, the Company entered a one year, eight month sub-lease rental agreement with an entity controlled by a majority shareholder to rent office and studio space for $2,000 per month. In addition, as noted in Note 7, in December 2000, the Company entered into a two year operating lease agreement with an entity controlled by a majority shareholder to lease recording and studio equipment. The Company has entered into verbal agreements with two companies controlled by the executive officers and majority shareholders of the company to provide services to promote and market the company's existing artists and the company's label. Amounts paid, including reimbursable expenses, to these companies for the fiscal year ended March 31, 2001 was $117,548. The Company has entered into two licensing agreements covering four artists with a company who President is also a member of the Board of Directors of Bodyguard Records.com. (see Note 6) - -------------------------------------------------------------------------------- NOTE 12 - STOCK OPTION PLAN: - -------------------------------------------------------------------------------- Under terms of the Company's incentive stock option plans, officers, employees and certain vendors may be granted options to purchase the Company's common stock at no less than 100% of the market price on the date the option is granted. Options generally vest once a specified performance criteria is met or over a period of time ranging from one to three years. At March 31, 2001, there were no options granted or outstanding. - -------------------------------------------------------------------------------- NOTE 13 - SUBSEQUENT EVENTS: - -------------------------------------------------------------------------------- The Company is currently in the process of completing a registration statement on Form SB-2 for filing with The Securities and Exchange Commission. The registration statement proposed to register a minimum of 100,000 and a maximum of 400,000 shares of common stock at $2.50 per share, or a maximum of $1,000,000. The use of the proceeds will be for marketing, purchase of equipment, website designs and working capital. As stated in Note 5, management has verbally agreed with investors to extend repayment terms of all the notes outstanding to the time at which the minimum shares are sold in respect to the initial public offering stated above. On July 11, 2001, the Company entered into a lease agreement for rental space for an initial term of one year beginning August 1, 2001 with annual renewal options. Rent expense is $950 per month. From April 25, 2001 through August 10, 2001, the Company borrowed $175,000 with interest rates ranging from 10% to 12% with principal and interest payable through September 10, 2002. ================================================================================ F-10 BODYGUARD RECORDS.COM, INC. BALANCE SHEETS (UNAUDITED) =============================================================================================================== September 30, 2001 2000 ----------------------------------- ASSETS CURRENT ASSETS: Cash $ 1,146 $ 16,696 Accounts receivable 28,025 - Inventory 18,949 - Prepaid expenses 3,205 - ----------------------------------- Total Current Assets 51,325 16,696 ----------------------------------- FIXED ASSETS 4,792 - ----------------------------------- OTHER ASSETS: Security deposit 100 - Deferred tax asset - - ----------------------------------- Total Other Assets 100 - ----------------------------------- $ 56,217 $ 16,696 =================================== LIABILITIES AND STOCKHOLDERS' DEFICIENCY CURRENT LIABILITIES: Current portion of note payable $ 415,000 $ 45,000 Accounts payable and accrued expenses 49,643 1,500 ----------------------------------- Total Current Liabilities 464,643 46,500 ----------------------------------- Notes payable, net of current portion - - COMMITMENTS AND CONTINGENCIES STOCKHOLDERS' DEFICIENCY: Preferred stock, $0.01 par value, 2,000,000 shares authorized, none issued and outstanding - - Common stock, $0.001 par value, 20,000,000 shares authorized, 900,000 issued and outstanding 900 900 Additional paid-in capital 503,200 313,200 Accumulated deficit/deficit accumulated during the development stage (912,526) (343,904) ----------------------------------- Total Stockholders' Deficiency (408,426) (29,804) ----------------------------------- $ 56,217 $ 16,696 =================================== F-11 BODYGUARD RECORDS.COM, INC. STATEMENTS OF OPERATIONS (UNAUDITED) =========================================================================================== For the Three Months Ended September 30, 2001 2000 -------------------------------- NET SALES $ 28,423 $ - COST OF SALES 11,187 - -------------------------------- GROSS PROFIT 17,236 - OPERATING EXPENSES: Officer's compensation 37,500 37,500 Discounts 2,015 - Foreign currency exchange 178 - Printing 1,974 - Shipping 196 - Equipment lease expense 373 - Rent 4,750 6,000 Insurance 1,272 - Artist expenses 31,020 6,192 Promotion expenses 27,733 - Production expense 16,095 3,365 Office supplies 570 7,000 Advertising 24,283 3,187 Studio supplies 7,517 5,837 Professional fees 5,000 5,000 Travel 3,028 3,200 Telephone 3,497 615 Public relations 12,000 - Entertainment 1,391 - Marketing 26,293 - Business set up - 2,627 Utilities 253 - Patents and trademarks 375 - Website design 590 - Bank charges 10 11 Miscellaneous expenses 378 323 -------------------------------- Total Operating Expenses 208,291 80,858 OPERATING LOSS (191,055) (80,858) -------------------------------- OTHER EXPENSE: Interest expense (7,000) - -------------------------------- NET LOSS BEFORE PROVISION FOR INCOME TAXES (198,055) (80,858) PROVISION FOR INCOME TAXES - (350) -------------------------------- NET LOSS (198,055) $ (81,208) ================================ NET LOSS PER COMMON SHARE (0.22) $ (0.10) ================================ WEIGHTED AVERAGE NUMBER COMMON SHARES OUTSTANDING 900,000 782,500 ================================ F-12 BODYGUARD RECORDS.COM, INC. STATEMENTS OF OPERATIONS (UNAUDITED) ======================================================================================= For the Six Months Ended September 30, 2001 2000 ------------------------------ NET SALES $ 183,268 $ 4,212 COST OF SALES 35,498 - ------------------------------ GROSS PROFIT 147,770 4,212 OPERATING EXPENSES: Officer's compensation 75,000 75,000 Office salaries - 7,000 Discounts 2,015 - Foreign currency exchange 178 - Printing 1,974 - Shipping 196 - Equipment lease expense 373 27,836 Rent 10,750 12,000 Insurance 2,245 872 Artist expenses 71,340 11,532 Promotion expenses 87,774 - Production expense 16,095 3,365 Office supplies 1,235 - Advertising 40,762 4,275 Studio supplies 7,517 5,837 Professional fees 27,631 5,000 Travel 8,961 3,200 Telephone 6,180 1,755 Auto expense 597 - Public relations 12,000 - Entertainment 2,074 - Marketing 26,293 - Business set up - 2,627 Utilities 253 - Patents and trademarks 375 - Repairs and maintenance 689 - Website design 2,385 - Bank charges 2,059 19 Miscellaneous expenses 424 166 ------------------------------ Total Operating Expenses 407,375 160,484 OPERATING LOSS (259,605) (156,272) ------------------------------ OTHER EXPENSE: Interest expense (14,157) - ------------------------------ NET LOSS BEFORE PROVISION FOR INCOME TAXES (273,762) (156,272) PROVISION FOR INCOME TAXES - (350) ------------------------------ NET LOSS $ (273,762) $ (156,622) ============================== NET LOSS PER COMMON SHARE $ (0.30) $ (0.20) ============================== WEIGHTED AVERAGE NUMBER COMMON SHARES OUTSTANDING 900,000 782,500 ============================== F-13 BODYGUARD RECORDS.COM, INC. STATEMENTS OF CASH FLOWS (UNAUDITED) ============================================================================================================================ For the Three Months Ended September 30, 2001 2000 ------------------------------------- CASH FLOWS PROVIDED BY (USED FOR): OPERATING ACTIVITIES: -------------------- Net loss $ (198,055) $ (81,208) Adjustments to reconcile net loss to net cash used for operating activities: Additional paid-in capital in exchange for officer's salaries 37,500 37,500 Changes in certain assets and liabilities: (Increase) decrease in: Accounts receivable, net 50,505 - Inventories 9,578 - Security deposits - - Prepaid expenses - - Increase (decrease) in: Accounts payable and accrued expenses 14,273 - ------------------------------------- --------------------- Net Cash Used for Operating Activities (86,199) (43,708) ------------------------------------- INVESTING ACTIVITIES Purchase of fixed assets - - FINANCING ACTIVITIES: -------------------- Proceeds from the issuance of common stock - 11,162 Proceeds received on notes payable 85,000 45,000 ------------------------------------- Net Cash Provided by Financing Activities 85,000 56,162 NET (DECREASE)/INCREASE IN CASH (1,199) 12,454 CASH: Beginning of period 2,345 4,242 ------------------------------------- End of period $ 1,146 $ 16,696 ===================================== F-14 BODYGUARD RECORDS.COM, INC. STATEMENTS OF CASH FLOWS (UNAUDITED) ============================================================================================== For the Six Months Ended September 30, 2001 2000 ------------------------------- CASH FLOWS PROVIDED BY (USED FOR): OPERATING ACTIVITIES: -------------------- Net loss $(273,762) $(156,622) Adjustments to reconcile net loss to net cash used for operating activities: Additional paid-in capital in exchange for officer's salaries 75,000 75,000 Changes in certain assets and liabilities: (Increase) decrease in: Accounts receivable, net (28,025) - Inventories (18,949) - Security deposits (100) - Prepaid expenses 1,247 - Increase (decrease) in: Accounts payable and accrued expenses 13,536 - ------------------------------- ---------------- Net Cash Used for Operating Activities (231,053) (81,622) ------------------------------- INVESTING ACTIVITIES Purchase of fixed assets (4,792) - FINANCING ACTIVITIES: -------------------- Proceeds from the issuance of common stock - 47,000 Proceeds received on notes payable 230,000 45,000 ------------------------------- Net Cash Provided by Financing Activities 230,000 92,000 NET (DECREASE)/INCREASE IN CASH (5,845) 10,378 CASH: Beginning of period 6,991 6,318 ------------------------------- End of period $ 1,146 $ 16,696 =============================== F-15 BODYGUARD RECORDS.COM, INC. NOTES TO FINANCIAL STATEMENTS - UNAUDITED SEPTEMBER 30, 2001 ================================================================================ - -------------------------------------------------------------------------------- NOTE 1 - BASIS OF PRESENTATION: - -------------------------------------------------------------------------------- The accompanying unaudited condensed financial statements have been prepared in accordance with generally accepted accounting principles for interim financial information and item 310(b) of Regulation SB. Accordingly, they do not include all the information and footnotes required by generally accepted accounting principles for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for fair presentation have been included. For further information, refer to the financial statements and footnotes thereto included in the Company's Form SB-2 (for the fiscal year ended March 31, 2001 as filed with the Securities and Exchange Commission. - -------------------------------------------------------------------------------- NOTE 2 - GOING CONCERN: - -------------------------------------------------------------------------------- As shown in the accompanying financial statements, the Company has a history if significant operating losses and as of September 30, 2001, current liabilities exceed current assets by $413,317 and total liabilities exceed total assets by $408,425. These factors, as well as the uncertain conditions the Company faces regarding the delinquency of accounts payable and loans payable, raise substantial doubt about the Company's ability to continue as a going concern. - -------------------------------------------------------------------------------- NOTE 3 - DEVELOPMENT STAGE COMPANY: - -------------------------------------------------------------------------------- During the period July 1, 2001 through September 30, 2001, the Company began operations and started generating revenues. At such time, the Company ceased to be a development stage company. The financial statements reflect this change. F-16 [THIS PAGE IS INTENTIONALLY LEFT BLANK] [THIS PAGE IS INTENTIONALLY LEFT BLANK]