U.S. SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
x QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended December 31, 2013
OR
o TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from _________ to __________
Commission File No. 000-29913
CONCIERGE TECHNOLOGIES, INC.
(Exact name of registrant as specified in its charter)
State of Incorporation: Nevada
IRS Employer I.D. Number: 95-4442384
29115 Valley Center Rd. K-206
Valley Center, CA 92082
866-800-2978
____________________________________________________
(Address and telephone number of registrant's principal
executive offices and principal place of business)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding twelve months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company.
Large accelerated filer o | Accelerated filer o |
Non-accelerated filer o | Smaller reporting company x |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes o No x
As of February 10, 2013, there were 240,284,270 shares of the Registrant’s Common Stock, $0.001 par value, outstanding and 206,186 shares of its Series A Convertible Voting Preferred Stock, par value $0.001, outstanding and 9,498,409 shares of its Series B Convertible Voting Preferred Stock, par value $0.001.
TABLE OF CONTENTS
Page | ||
PART I – FINANCIAL INFORMATION | 3 | |
Item 1. | Financial Statements (Unaudited) | 3 |
Item 2. | Management’s Discussion and Analysis of Financial Condition and Results of Operations | 12 |
Item 3. | Quantitative and Qualitative Disclosures about Market Risk | 14 |
Item 4. | Controls and Procedures | 14 |
PART II – Other Information | 15 | |
Item 1. | Legal Proceedings | 15 |
Item 1A. | Risk Factors | 15 |
Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds | 15 |
Item 3. | Defaults Upon Senior Securities | 15 |
Item 4. | (Removed and Reserved) | 15 |
Item 5. | Other Information | 15 |
Item 6. | Exhibits | 16 |
SIGNATURES | 17 |
2 |
PART I – FINANCIAL INFORMATION
Item 1. | Financial Statements |
Page | |
Consolidated Balance Sheets (Unaudited) | 4 |
Consolidated Statements of Operations for the Three and Six Month Periods Ended December 31, 2013 and 2012 (Unaudited) | 5 |
Consolidated Statements of Cash Flows for the Six Month Periods Ended December 31, 2013 and 2012 (Unaudited) | 6 |
Notes to Unaudited Financial Statements | 7 |
3 |
CONCIERGE TECHNOLOGIES, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(UNAUDITED)
December 31, 2013 | June 30, 2013 | |||||||
ASSETS | ||||||||
CURRENT ASSETS: | ||||||||
Cash & cash equivalents | $ | 402 | $ | 39,444 | ||||
Accounts receivable, net allowance for doubtful accounts of $25,186 | 166,682 | 113,386 | ||||||
Due from related party | 11,589 | 11,084 | ||||||
Inventory, net | 272,484 | 190,281 | ||||||
Other current assets | 1,935 | 4,900 | ||||||
Total current assets | 453,092 | 359,095 | ||||||
Security deposits | 11,222 | 11,222 | ||||||
Property and equipment, net | 12,812 | 14,978 | ||||||
Total assets | $ | 477,126 | $ | 385,295 | ||||
LIABILITIES AND STOCKHOLDERS' DEFICIT | ||||||||
CURRENT LIABILITIES: | ||||||||
Accounts payable and accrued expenses | $ | 672,093 | $ | 522,773 | ||||
Advance from customers | 10,117 | 202 | ||||||
Notes payable - related parties | 38,000 | 28,000 | ||||||
Notes payable | 50,000 | – | ||||||
Total current liabilities | 770,210 | 550,975 | ||||||
NON-CURRENT LIABILITIES: | ||||||||
Related party convertible debenture, net | 204,700 | 204,700 | ||||||
Total liabilities | 974,910 | 755,675 | ||||||
STOCKHOLDERS' DEFICIT | ||||||||
Preferred stock, 50,000,000 authorized par $0.001 | ||||||||
Series A: 206,186 shares issued and outstanding at December 31, 2013 and June 30, 2013 | 206 | 206 | ||||||
Series B: 9,498,409 shares issued and outstanding at at December 31, 2013 and June 30, 2013 | 9,498 | 9,498 | ||||||
Common stock, $0.001 par value; 900,000,000 shares authorized; 240,284,270 shares issued and outstanding at at December 31, 2013 and June 30, 2013 | 240,285 | 240,285 | ||||||
Additional paid-in capital | 3,953,521 | 3,953,521 | ||||||
Accumulated deficit | (4,701,294 | ) | (4,573,889 | ) | ||||
Total Stockholders' deficit | (497,784 | ) | (370,380 | ) | ||||
Total liabilities and Stockholders' deficit | $ | 477,126 | $ | 385,295 |
The accompanying notes are an integral part of these unaudited consolidated financial statements.
4 |
CONCIERGE TECHNOLOGIES, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(UNAUDITED)
For the Three-Month Periods Ending | For the Six-Month Periods Ending | |||||||||||||||
December 31, | December 31, | |||||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||||
Net revenue | $ | 513,751 | $ | 407,889 | $ | 1,075,650 | $ | 1,029,126 | ||||||||
Cost of revenue | 296,794 | 227,054 | 648,352 | 582,743 | ||||||||||||
Gross profit | 216,957 | 180,834 | 427,298 | 446,383 | ||||||||||||
Operating expense | ||||||||||||||||
General & administrative expense | 291,831 | 309,720 | 600,378 | 530,164 | ||||||||||||
Operating Loss | (74,874 | ) | (128,886 | ) | (173,080 | ) | (83,781 | ) | ||||||||
Other income (expense) | ||||||||||||||||
Other income | 3,699 | 2,852 | 53,148 | 6,191 | ||||||||||||
Interest expense | (3,688 | ) | (2,717 | ) | (6,672 | ) | (8,362 | ) | ||||||||
Beneficial conversion feature expense | – | – | – | (9,439 | ) | |||||||||||
Total other income (expense) | 11 | 135 | 46,476 | (11,610 | ) | |||||||||||
Loss from continuing operations before income taxes | (74,863 | ) | (128,751 | ) | (126,604 | ) | (95,391 | ) | ||||||||
Provision of income taxes | – | 800 | 800 | 800 | ||||||||||||
Loss from Continuing Operations | (74,863 | ) | (129,551 | ) | (127,404 | ) | (96,191 | ) | ||||||||
Loss from Discontinued Operations : | ||||||||||||||||
Loss from discontinued subsidiary | – | (698 | ) | – | (44,640 | ) | ||||||||||
Loss from Discontinued Operations | – | (698 | ) | – | (44,640 | ) | ||||||||||
Net Loss | (74,863 | ) | (130,249 | ) | (127,404 | ) | (140,831 | ) | ||||||||
Loss attributable to Non-controlling interest | – | (57,209 | ) | – | (31,375 | ) | ||||||||||
Net Loss attributable to Concierge Technologies | $ | (74,863 | ) | $ | (73,040 | ) | $ | (127,404 | ) | $ | (109,456 | ) | ||||
Weighted average shares of common stock * | ||||||||||||||||
Basic | 240,284,270 | 235,617,610 | 240,284,270 | 235,617,610 | ||||||||||||
Diluted | 240,284,270 | 244,915,200 | 240,284,270 | 244,915,200 | ||||||||||||
Net loss per common share - continuing operations | ||||||||||||||||
Basic & Diluted | $ | (0.00 | ) | $ | (0.00 | ) | $ | (0.00 | ) | $ | (0.00 | ) | ||||
$ | (0.00 | ) | $ | (0.00 | ) | $ | (0.00 | ) | $ | (0.00 | ) | |||||
Net loss per common share - discontinued operations | ||||||||||||||||
Basic & Diluted | $ | (0.00 | ) | $ | (0.00 | ) | $ | (0.00 | ) | $ | (0.00 | ) | ||||
$ | (0.00 | ) | $ | (0.00 | ) | $ | (0.00 | ) | $ | (0.00 | ) |
* Weighted average number of shares used to compute basic and diluted loss per share is the same as the effect of dilutive securities are anti dilutive
The accompanying notes are an integral part of these unaudited consolidated financial statements.
5 |
CONCIERGE TECHNOLOGIES, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
FOR THE SIX-MONTH PERIODS ENDED DECEMBER 31, 2013 AND 2012
(UNAUDITED)
For the Six-Month Periods Ended December 31, | ||||||||
2013 | 2012 | |||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | ||||||||
Net Loss | $ | (127,404 | ) | $ | (109,456 | ) | ||
Adjustments to reconcile net loss to net cash used in operating activities | ||||||||
Non-controlling interest | – | (31,375 | ) | |||||
Depreciation | 3,592 | 1,697 | ||||||
Allowance for bad debt | – | 13,440 | ||||||
Beneficial conversion feature expense | – | 9,439 | ||||||
Amortization of debt issuance cost | – | 1,888 | ||||||
(Increase) decrease in current assets: | ||||||||
Accounts receivable | (53,296 | ) | 101,969 | |||||
Inventory | (82,203 | ) | (164,540 | ) | ||||
Other current assets | 2,965 | – | ||||||
Increase (decrease) in current liabilities: | ||||||||
Accounts payable & accrued expenses | 149,320 | 39,940 | ||||||
Accounts payable - related parties | – | (1,318 | ) | |||||
Advances from customers | 9,915 | 100 | ||||||
Net cash used in operating activities - continuing operations | (97,111 | ) | (138,216 | ) | ||||
Net cash used in operating activities | (97,111 | ) | (138,216 | ) | ||||
CASH FLOWS FROM INVESTING ACTIVITIES: | ||||||||
Purchase of equipment | (1,426 | ) | (3,427 | ) | ||||
Due from related party | (505 | ) | (504 | ) | ||||
Net cash used in investing activities - continuing operations | (1,931 | ) | (3,931 | ) | ||||
Net cash used in investing activities | (1,931 | ) | (3,931 | ) | ||||
CASH FLOWS FROM FINANCING ACTIVITIES: | ||||||||
Proceeds from related party notes payable | 10,000 | – | ||||||
Proceeds from notes payable | 50,000 | – | ||||||
Net cash provided by financing activities - continuing operations | 60,000 | – | ||||||
Net cash provided by financing activities - discontinued operations | – | 57,500 | ||||||
Net cash provided by financing activities | 60,000 | 57,500 | ||||||
NET DECREASE IN CASH & CASH EQUIVALENTS | (39,042 | ) | (84,646 | ) | ||||
CASH & CASH EQUIVALENTS, BEGINNING BALANCE | 39,444 | 114,433 | ||||||
CASH & CASH EQUIVALENTS, ENDING BALANCE | $ | 402 | $ | 29,788 | ||||
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION: | ||||||||
Cash paid during the period for: | ||||||||
Interest paid | – | – | ||||||
Income taxes | – | – | ||||||
$ | – | $ | – | |||||
SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES: | ||||||||
Series B preferred shares issued for debt and accrued interest | $ | – | $ | 112,000 | ||||
Forgiveness of accounts payable - related parties | $ | – | $ | (75,450 | ) |
The accompanying notes are an integral part of these unaudited consolidated financial statements.
6 |
CONCIERGE TECHNOLOGIES, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
NOTE 1. | ORGANIZATION AND DESCRIPTION OF BUSINESS |
Concierge Technologies, Inc., (the “Company”), a Nevada corporation, was originally incorporated in California on August 18, 1993 as Fanfest, Inc. On March 20, 2002, the Company changed its name to Concierge Technologies, Inc. The Company’s principal operations include the purchase and sale of digital equipment through its wholly owned subsidiary Wireless Village doing business as Janus Cam
NOTE 2. | ACCOUNTING POLICIES |
Accounting Principles
In the opinion of management, the accompanying balance sheets and related interim statements of income and comprehensive income, and cash flows include all adjustments, consisting only of normal recurring items, necessary for their fair presentation in conformity with accounting principles generally accepted in the United States of America (“U.S. GAAP”). Interim results are not necessarily indicative of results for a full year. The information included in this Form 10-Q should be read in conjunction with information included in the Company’s 2013 Form 10-K filed on October 15, 2013 with the U.S. Securities and Exchange Commission.
Principles of Consolidation
The accompanying consolidated financial statements include the accounts of Concierge Technologies, Inc. (parent), and its wholly owned subsidiary, Wireless Village. All significant inter-company transactions and accounts have been eliminated in consolidation. A wholly owned subsidiary of the Company, Planet Halo was disposed during the year ended June 30, 2013 and has been eliminated from the three and six-month periods ending December 31, 2012 of the accompanying Condensed Consolidated Financial Statements for comparison purposes.
Use of Estimates
The preparation of consolidated financial statements is in conformity with accounting principles generally accepted in the United States of America which 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.
Recent Accounting Pronouncements
Accounting Standards Update No. 2013-11, Presentation of an Unrecognized Tax Benefit When a Net Operating Loss Carryforward, a Similar Tax Loss, or a Tax Credit Carryforward Exists: An unrecognized tax benefit, or a portion of an unrecognized tax benefit, should be presented in the financial statements as a reduction to a deferred tax asset for a net operating loss carryforward, a similar tax loss, or a tax credit carryforward, except as follows. To the extent a net operating loss carryforward, a similar tax loss, or a tax credit carryforward is not available at the reporting date under the tax law of the applicable jurisdiction to settle any additional income taxes that would result from the disallowance of a tax position or the tax law of the applicable jurisdiction does not require the entity to use, and the entity does not intend to use, the deferred tax asset for such purpose, the unrecognized tax benefit should be presented in the financial statements as a liability and should not be combined with deferred tax assets. The assessment of whether a deferred tax asset is available is based on the unrecognized tax benefit and deferred tax asset that exist at the reporting date and should be made presuming disallowance of the tax position at the reporting date. For example, an entity should not evaluate whether the deferred tax asset expires before the statute of limitations on the tax position or whether the deferred tax asset may be used prior to the unrecognized tax benefit being settled. The amendments in this Update do not require new recurring disclosures. ASU Topic No. 2013 is effective for fiscal years, and interim periods within those years, beginning after December 15, 2013. The adoption of this guidance is not expected to have a material impact on our consolidated financial statements.
Accounting Standards Update No. 2013-05, Parent’s Accounting for the Cumulative Translation Adjustment upon Derecognition of Certain Subsidiaries or Groups of Assets within a Foreign Entity or of an Investment in a Foreign Entity: This ASU addresses the accounting for the cumulative translation adjustment when a parent either sells a part or all of its investment in a foreign entity or no longer holds a controlling financial interest in a subsidiary or group of assets that is a nonprofit activity or a business within a foreign entity. ASU Topic No. 2013-05 is effective for our fiscal year 2014, although early adoption is permitted. The adoption of this guidance is not expected to have a material impact on our consolidated financial statements.
7 |
CONCIERGE TECHNOLOGIES, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
FASB Accounting Standards Update No. 2013-02
In February 2013, the FASB issued ASU No. 2013-02, which amends the authoritative accounting guidance under ASC Topic 220 “Comprehensive Income.” The amendments do not change the current requirements for reporting net income or other comprehensive income in financial statements. However, the amendments require an entity to provide information about the amounts reclassified out of accumulated other comprehensive income by component. In addition, an entity is required to present, either on the face of the statement where net income is presented or in the notes, significant amounts reclassified out of accumulated other comprehensive income by the respective line items of net income but only if the amount reclassified is required under generally accepted accounting principles in the United States of America (“GAAP”) to be reclassified to net income in its entirety in the same reporting period. For other amounts that are not required under GAAP to be reclassified in their entirety to net income, an entity is required to cross-reference to other disclosures required under GAAP that provide additional detail about those amounts. The amendments in this update are effective prospectively for reporting periods beginning after December 15, 2013. Early adoption is permitted. Adoption of this update is not expected to have a material effect on the Company’s consolidated results of operations or financial condition.
NOTE 3. | GOING CONCERN |
The accompanying financial statements have been prepared in conformity with generally accepted accounting principles, which contemplate continuation of the Company as a going concern. The Company has an accumulated deficit of $4,701,294 as of December 31, 2013, including a net loss of $127,404 during the six-month period ended December 31, 2013. The historical losses have adversely affected the liquidity of the Company. Although losses are expected to be curtailed during the current fiscal year due to increased product sales, the Company faces continuing significant business risks, which include, but are not limited to, its ability to maintain vendor and supplier relationships by making timely payments when due, continue product research and development efforts, and successfully compete for customers.
In view of the matters described in the preceding paragraph, recoverability of a major portion of the recorded asset amounts shown in the accompanying balance sheet is dependent upon continued operations of the Company, which in turn is dependent upon the Company’s ability to increase profitability from operations, obtain financing, and succeed in its future operations. The financial statements do not include any adjustments relating to the recoverability and classification of recorded asset amounts or amounts or classification of liabilities that might be necessary should the Company be unable to continue as a going concern.
Management has taken the following steps to revise its operating and financial requirements, which it believes are sufficient to provide the Company with the ability to continue as a going concern. Management devoted considerable effort from inception through the period ended December 31, 2013, towards (i) establishment of sales distribution channels for its products, (ii) management of accrued expenses and accounts payable, (iii) initiation of the business strategy of its subsidiary, and (vi) acquisition of suitable synergistic partners for business opportunities in mobile incident reporting that generate immediate revenues.
Management believes that the above actions will allow the Company to continue operations for the next 12 months.
8 |
CONCIERGE TECHNOLOGIES, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
NOTE 4. | PROPERTY AND EQUIPMENT |
Property and equipment consisted of the following as of December 31, 2013 and June 30, 2013:
December 31, 2013 | June 30, 2013 | |||||||
Furniture & Office Equipment | $ | 15,392 | $ | 15,392 | ||||
Network Hardware & Software | 29,854 | 28,428 | ||||||
Total Fixed Assets | 45,246 | 43,820 | ||||||
Accumulated Depreciation | (32,434 | ) | (28,842 | ) | ||||
Total Fixed Assets, Net | $ | 12,812 | $ | 14,978 |
Depreciation expense amounted to $3,592 and $1,697 for the six-month periods ended December 31, 2013 and 2012, respectively.
NOTE 5. | RELATED PARTY TRANSACTIONS |
Due from Related Party
Notes receivable from related party is comprised of two notes of $5,000 each and the related accrued interest receivable. The principal of these notes were due and payable on or before May 1, 2012. The notes are unsecured and non-interest bearing until maturity, after which time interest is calculated at 10% per annum. Total interest was $1,589 as of December 31, 2013 and $1,084 as of June 30, 2013.
Notes Payable - Related Parties
Current related party notes payable consist of the following:
December 31, 2013 | June 30, 2013 | |||||||
Notes payable to director/shareholder, noninterest-bearing, unsecured and payable on demand | 8,500 | 8,500 | ||||||
Notes payable to shareholder, interest rate of 10%, unsecured and payable on July 31, 2004 | 5,000 | 5,000 | ||||||
Notes payable to director/shareholder, interest rate of 8%, unsecured and payable on December 31, 2012 | 3,500 | 3,500 | ||||||
Notes payable to director/shareholder, interest rate of 8%, unsecured and payable on December 31, 2012 | 5,000 | 5,000 | ||||||
Notes payable to director/shareholder, interest rate of 8%, unsecured and payable on December 31, 2012 | 5,000 | 5,000 | ||||||
Notes payable to director/shareholder, interest rate of 8%, unsecured and payable on December 31, 2012 | 1,000 | 1,000 | ||||||
Notes payable to director/shareholder, interest rate of 6%, unsecured and payable on January 25, 2014 | 10,000 | – | ||||||
$ | 38,000 | $ | 28,000 |
9 |
CONCIERGE TECHNOLOGIES, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
On September 8, 2010 we entered into a loan agreement containing certain conversion features whereby the note holder could convert the principal amount of the loan, $100,000, together with accrued interest at the rate of 6% per annum, into shares of our Series B Convertible, Voting, Preferred stock at the conversion rate of $0.20 per share. The Series B Convertible, Voting, Preferred stock could then be further converted to common stock at a ratio of 1:20 after being held for a minimum period of 270 days from the date of issuance. The result of the conversion to common stock would be the issuance of 10,000,000 shares with a fair market value set at the date of the debenture at $0.025 creating a beneficial conversion feature to the debenture equal to $100,000. The cost of the beneficial conversion feature was amortized over the 2-year life of the debenture and is listed on the Statement of Operations as “Beneficial conversion feature expense”. A total of $9,439 was amortized for the six-month period ended December 31, 2012 with no balance remaining thereafter.
On January 1, 2013 we consolidated all outstanding notes payable due a related party into one loan agreement containing certain conversion features whereby the note holder could convert the principal amount of the loan, $204,700 comprised of the sum total of the principal amounts of the individual notes, $122,000, plus $82,700 in accrued interest applicable to those notes, together with accrued interest at the rate of 4.944% per annum, into shares of our common stock at the conversion rate of $0.02 per share. The note is unsecured and becomes due and payable on January 1, 2015. The accrued interest on this $204,700 convertible debenture as of December 31, 2013 was $10,120. There was no beneficial conversion feature involved in the new note.
Interest expense for all related party notes payable, including convertible debentures, for the six-month periods ended December 31, 2013 and 2012 amounted to $6,090 and $7,089.
NOTE 6 | NOTES PAYABLE |
On November 8, 2013 Janus Cam entered into a short term note agreement with a non-affiliate individual for the amount of $50,000 that earns interest at 10% per annum payable in monthly installments until maturity at February 19, 2014. Proceeds from the loan were used to pay down vendor invoices and the loan is secured by an equal value of inventory
NOTE 7. | ACCOUNTS PAYABLE AND ACCRUED EXPENSES |
Accounts payable and accrued expenses consisted of the following:
December 31, 2013 | June 30, 2013 | |||||||
Accounts payable | $ | 481,962 | $ | 279,992 | ||||
Sales Tax reserve | 3,981 | 44,881 | ||||||
Accrued judgment | 135,000 | 135,000 | ||||||
Accrued interest | 25,902 | 19,351 | ||||||
Accrued Expenses | 12,959 | 24,500 | ||||||
Payroll Tax Liability | 12,289 | 19,049 | ||||||
Total | $ | 672,093 | $ | 522,773 |
NOTE 8. | COMMITMENTS AND CONTINGENCIES |
Lease Commitment
During the prior fiscal year the Company, through its subsidiary Wireless Village dba/Janus Cam, restructured its office leases such that it is no longer a tenant but rather a sub-tenant on a month-to-month basis for facilities located at 31 Airport Blvd. Suites G2, G3 and H. Although on a month-to-month basis, Janus Cam has agreed with the sub-landlord to assume the obligations under the lease and to pay rent directly to the landlord for the duration of the lease term, which expires in November 2014.
Upon expiration of its leases, the Company does not anticipate any difficulty in obtaining renewals or alternative space. Rent expense amounted to $18,595 and $11,387 for the six-month periods ended December 31, 2013 and 2012, respectively.
10 |
CONCIERGE TECHNOLOGIES, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
Litigation
On May 6, 2002, a default judgment was awarded to Brookside Investments Ltd. against, jointly and severally, Concierge, Inc., Allen E. Kahn, and The Whitehall Companies in the amount of $135,000 plus legal fees. As of May 7, 2012, the judgment had lapsed due to the passage of time and the creditor’s failure to renew. Although a new court action would be required by the plaintiff in order to seek legal remedies, the Company has accrued the amount of $135,000 in the accompanying financial statements as accrued expenses as of December 31, 2013.
NOTE 9. | MAJOR CUSTOMERS |
During the three and six months ended December 31, 2013, we sold products to one significant customer whose sales comprised $90,600. Net accounts receivable from this customer at December 31, 2013 was $90,600. This customer is not related to or affiliated with us.
During the three and six months ended December 31, 2012, there was no single customer who represented 10% or more of the Company's total revenue.
NOTE 10. | SUBSEQUENT EVENTS |
On January 24, 2014, prior to the due date of a note payable to an affiliate in the amount of $10,000, the note holder agreed to extend the due date to February 25, 2014. The extension of the due date was granted without penalty or increase in the original interest rate of 6% per annum.
11 |
Item 2. | Management’s Discussion and Analysis of Financial Condition and Results of Operations |
The Company, through Planet Halo and Wireless Village, had been selling subscriptions to its wireless Internet access service in various increments, including daily, weekly, monthly and yearly since 2007. During the fiscal year ending June 30, 2011, we completed the transition away from this business and refocused our efforts, through our majority owned subsidiary Wireless Village now called Janus Cam, on the sale and distribution of mobile video surveillance systems, generically known as “drive cams”. Planet Halo had been accumulating debt through loans where proceeds were used for further product development and research. On January 31, 2013 the Company executed a stock redemption agreement whereby we sold the corporation in a stock-for-stock transaction to a shareholder in Concierge Technologies. As of December 31, 2013 Janus Cam is our only subsidiary. Planet Halo operations for the previous year are accounted for as discontinued operations and have been eliminated from the Condensed Consolidated Statements of Operation for the three and six-month periods ending December 31, 2012 for comparison purposes.
Since September 2010, Janus Cam has brought expertise in mobile digital camera deployment into the company by partnering with several industry professionals and a manufacturer of camera and DVR products. In order to gain this expertise we conveyed approximately 49% of our equity ownership in Janus Cam to these professionals. On January 31, 2013 we effectuated an agreement to buy out the minority stakeholders in a stock exchange transaction whereby the shareholders of the non-controlling interest exchanged their shares in Janus Cam for shares in Concierge Technologies. As a result, there is no income attributed to non-controlling interests on the Consolidated Statements of Operations for the three and six-month periods ending December 31, 2013 whereas for the three and six-month periods ending December 31, 2012 the non-controlling interest contributed losses of $57,209 and $31,375 respectively which were eliminated in the total net loss attributed to Concierge Technologies of $73,040 for the three-month period ending December 31, 2012 and $109,456 for the six-month period ending December 31, 2012.
Janus Cam purchases hardware, including cabling, connectors, hard drives, wireless transceivers, cameras and various other hardware items, for configuration prior to release to end users. These items are either listed in inventory if held beyond the close of the current accounting period, or summarized as “cost of goods sold” when sold with resulting revenues recorded as hardware sales. Inventory orders which have been paid for, or partially paid for, in advance of receipt are classified as Advance to Suppliers. Generally, hardware is sold to customers who arrange for their own installation of the product in their vehicles. In some instances, installation services were supplied along with the sale of the new camera, or other product, which may include pre-programming of functions prior to shipment. The charges for services such as these are recorded as support services and are usually insignificant when compared to net revenues with totals for the six-month periods ending December 31, 2013 and 2012 as $381 and $180 respectively. These revenues are combined with hardware sales for Janus Cam, which for the six-month period ended December 31, 2013, including cameras, were up 4.5% to $1,075,650 as compared to the six-month period ending December 31, 2012 where combined sales were recorded as $1,029,126. Quarterly combined sales for the three-month period ending December 31, 2013 were $513,751, up $105,862 over the same period ending December 31, 2013. Management attributes the increase in sales revenues during the current three-month period when compared to the prior three-month period revenues to the effects of transitioning to next generation product. Inventory of discontinued product was sold at a discount during most of the six-month period and replacement inventory of next generation product was not available to fulfill customer orders until late in December. Although combined sales revenues were up, gross profit margins were down 3% for the six month period ending December 31, 2013 as compared to the six month period ending December 31, 2012. Management anticipates stabilized inventory levels will result in a return to historical gross margins for the balance of the current fiscal year.
12 |
In addition to revenues from hardware sales and support services, income not included in the net revenue total but listed as other income totaled $53,148 and $6,191 for the six-month periods ending December 31, 2013 and 2012 respectively. Other income is comprised of recovered shipping expenses charged to Janus Cam customers of $3,699 and $2,852 for the three-month periods ended December 31, 2013 and 2012 with $7,399 and $5,788 recorded for the six-month periods ending December 31, 2013 and 2012 respectively, and generally in line with the increase in sales volume when comparing the two periods. The remaining balance in other income for the six-month period ending December 31, 2013, $46,001, is attributed to a downward adjustment of calculated California sales tax liability from fiscal year ending June 30, 2011 of $44,649 and a downward adjustment in accrued expenses of $1,100. Accounts receivable, net allowance for doubtful accounts of $25,186, at December 31, 2013 and June 30, 2013 were recorded at $166,682 and $113,386 respectively, an increase of $53,296 or 47%. The increase is primarily due to sales of product at the end of the period, and during the holiday season, where payment was not received until the subsequent quarter. The receipt of payment in relation to the period ending, not an increase in general in account receivable aging, resulted in the higher accounts receivable. The overall aging of accounts or the risk of collection has not been affected.
Overall, consolidated net revenues, including other income and adjustments to sales tax liability, of $1,128,797 for the six-month period ending December 31, 2013 were up $93,480 from $1,035,317, an increase of 9%. Cost of revenues for the six-month periods ending December 31, 2013 and 2012 were $648,352 and $582,743 respectively, representing a drop in gross profit of approximately 3% due in part to the discounted, discontinued product sold during the period.
On September 8, 2010 we entered into a loan agreement containing certain conversion features whereby the note holder could convert the principal amount of the loan, $100,000, together with accrued interest at the rate of 6% per annum, into shares of our Series B Convertible, Voting, Preferred stock at the conversion rate of $0.20 per share. The Series B Convertible, Voting, Preferred stock could then be further converted to common stock at a ratio of 1:20 after being held for a minimum period of 270 days from the date of issuance. The result of the conversion to common stock would be the issuance of 10,000,000 shares with a fair market value set at the date of the debenture at $0.025 creating a beneficial conversion feature to the debenture equal to $100,000. The cost of the beneficial conversion feature was amortized over the life of the debenture, two years, and totaled $9,439 for the six-month period ending December 31, 2012. There was no further amortization and no amount was recorded for the six-month period ended December 31, 2013.
The company incurred a loss from continuing operations (before provisions for income taxes), for the six-month period ended December 31, 2013 of $126,604 as compared to loss of $95,391 for the six-month period ended December 31, 2012. This represents an increase in operating losses of $31,213 over the current six-month period when compared to the same period of the previous year. Management attributes the increase in losses to the transition to a new product and the sale of existing inventory at discounts. Adding to the expenses, and thus the operating loss, during the current period was an increase in general administrative expense, including the hire of additional staff, increased insurance and medical coverage expenses, product development, and increase of office space in preparation for the new product launch.
13 |
Liquidity
During the current fiscal year we have maintained our revenue stream and continued progression towards overall profitability while paying our management team, contractors, commissioned sales people, advisors and vendors as remittance has become due. We have reacted to cash shortfalls by borrowing funds on short term loan agreements from insiders or persons known to management to be interested in such investments. To date we have been able to repay these loans when due from operating profits, but may find need to increase our short term borrowing in order to purchase inventory of next generation product in anticipation of growing sales demand. Management believes that, through execution of our current business plan, the Company will be able to continue to pay its financial obligations and to begin reduction of its accrued liabilities in the current fiscal year.
Item 3. | Quantitative and Qualitative Disclosures about Market Risk |
The Company is a smaller reporting company and is not required to provide the information required by this item.
Item 4. | Controls and Procedures |
Evaluation of disclosure controls and procedures. The Company carried out an evaluation, under the supervision and with the participation of the Company's management, including the Company's Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of the Company's disclosure controls and procedures as of the end of the period covered by this report. Based upon that evaluation, the Chief Executive Officer and Chief Financial Officer concluded that the Company's disclosure controls and procedures are effective and are designed to provide reasonable assurances that the information the Company is required to disclose in the reports it files or submits under the Securities Exchange Act of 1934 is recorded, processed, summarized and reported within the time period required by the Commission's rules and forms. Further, the Company’s officers concluded that its disclosure controls and procedures are also effective to ensure that information required to be disclosed in the reports that it files or submits under the Exchange Act is accumulated and communicated to its management, including its chief executive officer and chief financial officer, to allow timely decisions regarding required disclosure. There were no significant changes in the Company's internal control over financial reporting during the period covered by this report that have materially affected, or are reasonably likely to materially affect our internal controls over financial reporting.
14 |
PART II – OTHER INFORMATION
Item 1. | Legal Proceedings |
On May 6, 2002, a default judgment was awarded to Brookside Investments Ltd against, jointly and severally, Concierge, Inc, Allen E. Kahn, and The Whitehall Companies in the amount of $135,000 plus legal fees. As of May 7, 2012, by operation of law, this judgment is of no further effect and has expired due to passage of time and a failure to renew by Brookside. Regardless that there is no longer a default judgment enforceable against the Company, we continue to carry the liability as recorded on May 2, 2002. Brookside had entered into a subscription agreement with Concierge, Inc., which called for, among other things, the pending merger between Starfest and Concierge to be completed within 180 days of the investment. The merger was not completed within 180 days and Brookside sought a refund of their investment, which Concierge was unable to provide. The amount of $135,000 is included in accrued expenses as of December 31, 2013.
Item 1A. | Risk Factors |
The Company is a smaller reporting company and is not required to provide the information required by this item.
Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds |
The Company has not sold any unregistered equity securities for the period ending December 31, 2013.
Item 3. | Defaults Upon Senior Securities |
None.
Item 4. | (Removed and Reserved) |
Item 5. | Other Information |
On November 8, 2013 Janus Cam entered into a short term Note Agreement with an unaffiliated individual in the amount of $50,000, the proceeds of which were used to pay down inventory purchase costs. Interest on the Note accrues at an annual rate of 10% and is payable in monthly installments with a maturity date of February 19, 2013.
On November 25, 2013 Concierge Technologies entered into a Note Agreement with an affiliate of the Company in the amount of $10,000 bearing interest at the annual rate of 6% with a maturity date of January 25, 2014. The proceeds of the Note were used to engage the services of a professional investor relations firm. As of February 10, 2014, the Note Agreement has been amended such that the maturity date is now February 25, 2014.
15 |
Item 6. | Exhibits |
The following exhibits are filed, by incorporation and by reference, as part of this Form 10-Q:
Exhibit | Item |
2 | Stock Purchase Agreement of March 6, 2000 between Starfest, Inc. and MAS Capital, Inc.* |
2 | Stock Purchase Agreement among Concierge Technologies, Inc., Wireless Village, Inc., Bill Robb and Daniel Britt.++ |
3.1 | Certificate of Amendment of Articles of Incorporation of Starfest, Inc. and its earlier articles of incorporation.* |
3.2 | Bylaws of Concierge, Inc., which became the Bylaws of Concierge Technologies upon its merger with Starfest, Inc. on March 20, 2002.* |
3.5 | Articles of Merger of Starfest, Inc. and Concierge, Inc. filed with the Secretary of State of Nevada on March 1, 2002.** |
3.6 | Agreement of Merger between Starfest, Inc. and Concierge, Inc. filed with the Secretary of State of California on March 20, 2002.** |
3.7 | Articles of Incorporation of Concierge Technologies, Inc. filed with the Secretary of State of Nevada on April 20, 2005.+ |
3.8 | Articles of Merger between Concierge Technologies, Inc., a California corporation, and Concierge Technologies, Inc., a Nevada corporation, filed with the Secretary of State of Nevada on March 2, 2006 and the Secretary of State of California on October 5, 2006.+ |
3.9 | Amendment to Articles of Incorporation as filed with the Definitive Information Schedule 14c filed with the SEC on December 3, 2010 and with the Nevada Secretary of State on December 23, 2010. |
10.1 | Agreement of Merger between Starfest, Inc. and Concierge, Inc.* |
14 | Code of Ethics for CEO and Senior Financial Officers.*** |
31.1 | Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. |
31.2 | Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. |
32.1 | Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. |
32.2 | Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. |
* | Previously filed with Form 8-K12G3 on March 10, 2000; Commission File No. 000-29913, incorporated herein. | |
** | Previously filed with Form 8-K on April 2, 2002; Commission File No. 000-29913, incorporated herein. | |
*** | Previously filed with Form 10-K FYE 06-30-04 on October 13, 2004; Commission File No. 000-29913, incorporated herein. | |
+ | Previously filed with Form 10-K FYE 06-30-06 on October 13, 2006; Commission File No. 000-29913, incorporated herein. | |
++ | Previously filed on November 5, 2007 as Exhibit 10.2 to Concierge Technologies’ Form 8-K for the Current Period 10-30-07; Commission File No. 000-29913, incorporated herein. |
16 |
SIGNATURES
Pursuant to the requirements of the Exchange
Act of 1934, the Registrant has caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
CONCIERGE TECHNOLOGIES, INC. | ||
Dated: February 14, 2014 | By: | /s/ David W. Neibert |
David W. Neibert, Chief Executive Officer |
17 |
EXHIBIT 31.1
Rule 13a-14(a)/15d-14(a) Certification of Chief Executive Officer
I, David W. Neibert, certify that:
1. I have reviewed this report on Form 10-Q of the Concierge Technologies, Inc.;
2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
4. The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
(a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
(b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
(c) Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
(d) Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
5. The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of registrant’s board of directors (or persons performing the equivalent functions):
(a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
(b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
Date: February 14, 2014
/s/ David W. Neibert David W. Neibert, Chief Executive Officer |
EXHIBIT 31.2
Rule 13a-14(a)/15d-14(a) Certification of Chief Financial Officer
I, Allen E. Kahn, certify that:
1. I have reviewed this report on Form 10-Q of the Concierge Technologies, Inc.;
2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
4. The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
(a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
(b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
(c) Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
(d) Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
5. The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of registrant’s board of directors (or persons performing the equivalent functions):
(a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
(b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
Date: February 14, 2014
/s/ Allen E. Kahn Allen E. Kahn Chief Financial Officer |
EXHIBIT 32.1
CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350,
AS ADOPTED PURSUANT TO SECTION 906
OF THE SARBANES-OXLEY ACT OF 2002
In connection with the Quarterly Report of Concierge Technologies, Inc. (the “Company”) on Form 10-Q for the quarter ended December 31, 2013, as filed with the Securities and Exchange Commission on or about the date hereof (the “Report”), I, David W. Neibert, Chief Executive Officer of the Company, certify pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that, to the best of my knowledge:
(1) The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
(2) Information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
Date: February 14, 2014
/s/ David W. Neibert David W. Neibert Chief Executive Officer |
A signed original of this written statement required by Section 906 has been provided to Concierge Technologies, Inc. and will be retained by Concierge Technologies, Inc. and furnished to the Securities and Exchange Commission or its staff upon request.
EXHIBIT 32.2
CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350,
AS ADOPTED PURSUANT TO SECTION 906
OF THE SARBANES-OXLEY ACT OF 2002
In connection with the Quarterly Report of Concierge Technologies, Inc. (the “Company”) on Form 10-Q for the quarter ended December 31, 2013, as filed with the Securities and Exchange Commission on or about the date hereof (the “Report”), I, Allen E. Kahn, Chief Financial Officer of the Company, certify pursuant to 18 U.S.C. 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that, to the best of my knowledge:
(1) The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
(2) Information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
Date: February 14, 2014
/s/ Allen E. Kahn Allen E. Kahn Chief Financial Officer |
A signed original of this written statement required by Section 906 has been provided to Concierge Technologies, Inc. and will be retained by Concierge Technologies, Inc. and furnished to the Securities and Exchange Commission or its staff upon request.
VL+5-6Q#^O=WXB"$((9)X;M9L;<_[K,G>[+R]P:*N
MHCE85VJ5$9:D)`*5:UFJ248^1B]QET3."R5%I15D9`F.#/J7%[W1TH"+PF[E
M,E)X;QXH=7D!M7")-J#"S%C;6OAP:R?4B'PJ)D!YFG9HKI4'Y6/?U"#]WA.,
MQ:SRT?,B/%Z16*@ L7=RB#)'D%P*)4DX!0%O$Z@FB7A(1A>3Y
M+1P6RK2!`N1"^8!?^-@X84I_!MZSXD6]QQG\6-TZ^`^V3P!G-1HDJ(ND%,NR
MP;V?+JRJ LORY\J*WIV:W4ED%I8>F-SL[IIQV/U2HM;.3"AO2)%^G%'=42M
MVXKPB+%`MQ&3X1'UTA../QI159IVEO]=:=:?PLA"L*W-D5JEVB&PNUD)1Y\C
M!W3KR:IM?8&P (878S8\0A24D36
MET$@@U`&D0QB&20R2"=``UL&;Z#T/L,;(D.\X5EM.9B8)1G!(_@07P:!#$(9
M1#*(99#(()T`P0CS6&EBU+Q^Y[#:[TMLJ`
MNEY$0NI;S]9DCAO8PS09'2*O3JG5>ZLZ(,I@2::X"LR3T<'R&I);+)SHB)'L
M(20I6T% &ULC)1;;]HP&(;O)^T_6+YOG`0"!1$J#F*KM$G3M,.U<9S$
M(HXCVY3VW^]S3-(`6]<;B.W73][OE,7#LZS0$]=&J#K%41!BQ&NF,E$7*?[Y
M8W=WCY&QM,YHI6J>XA=N\,/RXX?%2>F#*3FW"`BU27%I;3,GQ+"22VH"U?`:
M3G*E);6PU`4QC>8T:R_)BL1A."&2BAI[PER_AZ'R7#"^5>PH>6T]1/.*6O!O
M2M&8CB;9>W"2ZL.QN6-*-H#8BTK8EQ:*D63SQZ)6FNXKB/LY&E/6L=O%#5X*
MII51N0T`1[S1VYAG9$:`M%QD`B)P:4>:YRE>1?/-&)/EHLW/+\%/9O",3*E.
MG[3(OHB:0[*A3*X`>Z4.3OJ8N2VX3&YN[]H"?-,HXSD]5O:[.GWFHB@M5#N!
M@%Q<\^QERPV#A`(FB!-'8JH"`_"+I'"=`0FAS^W_262V3/%H$B3341O@EEJZ7&AU0M`T
M\$[34->"T1S(763>1Q_KOT*%&!UDY2@IGF($41@HS],R'LT6Y`ERRLZ:]:TF
MNE1L.H4K!=CK/4+D0X]_SWIGQ8F=%5<%YVWM-X#]ZNWJO;>*Z;277#B!#`V=
MN&R-H)O>=N0N@6YH8!SV?&_2:\8#37*IV+REN/`(D*''M[TY<8HA`:_)&5^5
M9>TU]VU91\DLOC(V/(XFL^O,^:'R/2>Y+OB&5Y5!3!W=P,1`[7?[65[%KGQ7
M^VN8\78B2'\`,];0@G^ENA"U017/`1D&4Q@J[:?4+ZQJVD[?*PO3U3Z6\#'E
MT!YA`.)<*=LM7//UG^?E'P```/__`P!02P,$%``&``@````A`*A*9C^\`@``
MH`<``!D```!X;"]W;W)K2!=(.SB"QLD.VF#2
MI*QIT]9)6RW;K"^XT\WYGC"VENPL_CZGL?/FS&7GY.)%&CNUL&-K.[;2U.#9
MDRD*0Y/L(&,<8[Z4%3]F\=%]0.?#:8,25-,,&G*H&AAQZ8/(#DMQS-TJV_
M````__\#`%!+`P04``8`"````"$`'KT4D1@%``"D%```&````'AL+W=O
E/L##RR9/H9U`E?S>=OM='5XF5OQ%^E`S8!7I
MS'6B10NOI:"Z;/.40C2,-#Q]JE$Y+6-/GU96SZ^:>_+U!\24;ST@IG[+`3'M
M\0.NJW#CK:T/>_0@Z\.W$K\^]`D$EX'39`K\]'$P`FBZ/%.7X\%5;SK$@";%
MV']RV%3#>T-$C$M/X*XGD/_?>C<,<6;IOU<%;@2P%'L`,UD=_4<(*0&4&KX^
MCZ,$7CN.;NO6YQ*HQ!'(;9%!31W/O1!C`@/T''?IAQ*&I?Z=UX@GBG4OL'GU
M+!IV^?KP.V;G&C0MCZJN,`Q3#U`\M014OS\!T;2A1&[B]!FFJUL/846<4UV=
MI$UQ))CP,>)X+`T_L3X8F#%L(<8#-Z,P43<>\*RGS#*I\Z4.CX`)[WRA"W>W
M;6"Q5[_8RW`8>U6/40P_13BH9P`Z%!-4[8Z+*6YY2I+=)+[K(WK[ZCVJ$RB^
MW*7ZN>SLI&GLWV2IP-4T4J,HW"7A<10$Y*MO;KLZV2X*&+2^`/@T\[UX[JFI
M-UN$41#--X#(GSQ_OF#DX``5.AALX`2N`VK)N$]`2'77$R?Q9]4/3_T@PU+5
MCTEA(.K'.,,L2D2G=BF8=<&I+B";B9__AAW6+K,0SLU[Z$"N89S(WD(1Z$F$Z@'
ME!7W1++]HHAL>6;(\J%88`QJP;L_(IZ*L@`HS,-J@,CZS+]D(:`Y;EL.W;Q2
MKGRB/RPZYRO_H&X1";A4[,M9&C'YW3G4M6>]JK"''#"%&9HR7O7@BU9DZO42
M&220L5>5R7$NK;QE*'D"8^C*K56'3JL"2C'1HT&=<>.0D9)0EE4^M^UZGPT1
MJS%..TBA07)H"G$(VJ`&U6_5=!_JC)M+_'GH(Q_"VKEH"L)KT2K%>GI"4`3*
M9?6.;.GP5
M(2,^-XA2]RKP4V&'[&^L3PPQ-T$\K)R`"XRR2UH[ZF8:G%H=U,O0,MNB`O15
M>D!A,G,#CTCRH&:2KMG9)Z.%.+%?N"Y]3^LER[PQ&=>#`L6*1IZU(+X,\)&$
MT;T
.GAT]Z"_EN&O9,WTO4V*8X/2KW@_-7AJ//1^I5U0[9Q*+R;(PFLXP2:-
M/Q)Y+EUR]-*`,;!B,-L`-OF\=6:E[[?
5-LH[]\\16`28;G!$H^5L4=]8F-^+#+[8WA@AC2"P
MN",;`_HZQ=!Y"'341;#GRG83#)+2,5"J8,!L2H9OSF8_;:/86;^VRQ_']]DC
M$@:N;[XN=PRZ)J@QF9PK.K*Q[JV`AOLKH+K1-ZFD=YII*3,-6`[G>P-R$0[G
M:?]B5=7L2&BVP.X,:->[.-#[R[=S.+`BNH8<%JS$BH.9I^7@1M\U1AH91ZL=
M50;7GEYAR'3DZY3NLA5UX2@%+]>_X2G\KRHD&L!]92%!9ZDTLJ&?%66#
Accounts Payable And Accrued Expenses Details
Accounts payable
$ 481,962
$ 279,992
Tax reserve
3,981
44,881
Accrued judgment
135,000
135,000
Accrued interest
25,902
19,351
Accrued Expenses
12,959
24,500
Payroll tax liability
12,289
19,049
Total
$ 672,093
$ 522,773