-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, FYxvy3xTB5T/ezAywUHK/oVY5rKMwsSCj3V/vW0BCjp3sOfg/rOV0v7lwUc8Lf8c V8DYez3YnZDdnEZACcHH6g== 0001167687-08-000009.txt : 20080205 0001167687-08-000009.hdr.sgml : 20080205 20080205171918 ACCESSION NUMBER: 0001167687-08-000009 CONFORMED SUBMISSION TYPE: 8-K/A PUBLIC DOCUMENT COUNT: 1 CONFORMED PERIOD OF REPORT: 20071009 ITEM INFORMATION: Completion of Acquisition or Disposition of Assets ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20080205 DATE AS OF CHANGE: 20080205 FILER: COMPANY DATA: COMPANY CONFORMED NAME: WIFIMED HOLDINGS COMPANY, INC. CENTRAL INDEX KEY: 0001108088 STANDARD INDUSTRIAL CLASSIFICATION: COMPUTER & OFFICE EQUIPMENT [3570] IRS NUMBER: 582412118 STATE OF INCORPORATION: NV FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K/A SEC ACT: 1934 Act SEC FILE NUMBER: 000-49707 FILM NUMBER: 08578001 BUSINESS ADDRESS: STREET 1: 2000 RIVEREDGE PARKWAY STREET 2: STE. GL 100A CITY: ATLANTA STATE: GA ZIP: 30328 BUSINESS PHONE: 7709197220 MAIL ADDRESS: STREET 1: 2000 RIVEREDGE PARKWAY STREET 2: STE. GL 100A CITY: ATLANTA STATE: GA ZIP: 30328 FORMER COMPANY: FORMER CONFORMED NAME: BELLACASA PRODUCTIONS INC DATE OF NAME CHANGE: 20000229 8-K/A 1 wifi8ka2020408.htm

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, DC 20549
FORM 8-K/A

Amendment No. 2

CURRENT REPORT PURSUANT
TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934

Date of Report (Date of earliest event reported): October 9, 2007


WIFIMED HOLDINGS COMPANY, INC.


(Exact name of registrant as specified in its charter)


Nevada

 

0-49707

 

58-2412118


 

 

(State or other jurisdiction   
of incorporation)

 

(Commission File Number)

 

(IRS Employer   
Identification No.)


2000 River Edge Parkway,
Suite GL 100A

Atlanta, GA

 

 30328

 

 

(Address of principal executive offices)

 

(Zip Code)

Registrant's telephone number, including area code: 770-919-7220

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

 [  ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

 [  ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

 [  ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

 [  ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))


Item 2.01 - Completion of Acquisition or Disposition of Assets 

               Acquisition of Assets of JMJ Technologies, Inc. 

               On October 9, 2007, WiFiMed Holdings Company, Inc. (the "Company") filed a Current Report on Form 8-K (the "Original 8-K") to report that it had substantially completed the acquisition of certain assets of JMJ Technologies, Inc.  On January 10, 2008, the Company filed an amended Form 8-K (the "First Amended 8-K"), which omitted the unaudited JMJ financial statements as of and for the nine months ended September 30, 2006 and omitted pro forma financial information. The Original 8-K and the First Amended 8-K are  incorporated herein by this reference. 

               This Amendment No. 2 is being filed to include the previously omitted unaudited financial statements of JMJ Technologies, Inc., as of and for the nine months ended September 30, 2006 and pro forma financial statements required by Item 9.01(b) of Form 8-K.

Item 9.01 - Financial Statements and Exhibits

               (a) Financial Statements of Businesses Acquired

               The audited financial statements of JMJ Technologies, Inc. as of December 31, 2006 and December 31, 2005; and for the years ended December 31, 2006 and December 31, 2005; and the unaudited financial statements as of September 30, 2007 and September 30, 2006 and for the nine-month periods ending September 30, 2007 and September 30, 2006 appear following this Current Report on Form 8-K/A and are hereby incorporated by reference herein.

               (b) Pro Forma Financial Information

               Pro forma unaudited condensed consolidated balance sheets and statements of operations as of and for the fiscal year ended December 31, 2006 and the nine month interim period ended September 30, 2007 appear following this Current Report on Form 8-K/A and are hereby incorporated by reference herein.

                (d) Exhibits

 

Exhibit
No.

 

Description

       
 

*

2.1

 

Asset Purchase Agreement, dated September 21, 2007, by and among JMJ Technologies, Inc., WiFiMed Holdings Company, Inc., and EncounterPRO Healthcare Resources, Inc.

* Incorporated by reference to Current Report on Form 8-K filed by the Registrant on October 9, 2007.

SIGNATURES

               Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

Date:

 

February 5, 2008

     
   

WiFiMed Holdings Company, Inc.

   

   

Registrant

     

By:

 

/s/ Gregory Vacca

   

   

President



JMJ TECHNOLOGIES, INC.
AUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED DECEMBER 31, 2005

CONTENTS

Independent Auditor's Report

 

2




 

 

Financial Statements

 

 




 

 



Balance Sheet

 

3




 

 



Statement of Operations and Accumulated Deficit

 

4




 

 



Statement of Cash Flows

 

5




 



Notes to Financial Statements

 

6 - 14


Powers Farmer & Co., P.C.
Certified Public Accountants
Suite 1370
900 Circle 75 Parkway
Atlanta, Georgia 30339
Tel (770) 953-6866 Fax (770) 952-6921

INDEPENDENT AUDITOR'S REPORT

To the Board of Directors
JMJ Technologies, Inc.

We have audited the accompanying balance sheet of JMJ Technologies, Inc. as of December 31, 2005, and the related statements of operations, accumulated deficit, and cash flows for the year then ended. These financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on these financial statements based on our audit.

We conducted our audit 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 audit provides 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 JMJ Technologies, Inc. as of December 31, 2005, and the results of its operations and its cash flows for the year then ended 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. The Company has suffered recurring losses from operations and has a net capital deficiency, which raises substantial doubt about its ability to continue as a going concern. Management's plans regarding those matters are described in Note 11. The financial statements do not include any adjustments that might result from the outcome of this uncertainty.

/s/ Powers Farmer & Co., P.C.
Atlanta, Georgia
July 27, 2006


JMJ TECHNOLOGIES, INC.
BALANCE SHEET
December 31, 2005
ASSETS
CURRENT ASSETS:
      Cash $
94,000
      Accounts receivable - net 317,989

            Total current assets 411,989

 PROPERTY AND EQUIPMENT - net  44,692

OTHER ASSETS:
      Deposit 15,223

            Total other assets 15,223

                  TOTAL $
471,904

LIABILITIES AND STOCKHOLDERS' DEFICIT
CURRENT LIABILITIES:
      Accounts payable $
54,051
      Accrued rent 6,485
      Accrued salaries 62,536
      Accrued vacation 37,210
      Customer prepayments 331,182
      Credit cards and revolving lines of credit 146,052
      Payroll taxes payable 1,051,726
      Sales tax payable 192,607
      Notes payable 447,107
      Shareholders' loans 154,105

            Total current liabilities 2,483,061

SHAREHOLDERS' DEFICIT:
      Common stock, $.01 par value,
      10,000,000 shares authorized, 6,914,064 shares issued 69,141
      Additional paid-in capital 1,653,800
      Accumulated deficit (3,734,098 )
      Treasury stock, 760,000 shares, at cost 0

            Total shareholders' deficit (2,011,157 )

                  TOTAL $
471,904


JMJ TECHNOLOGIES, INC.
STATEMENT OF OPERATIONS AND
ACCUMULATED DEFICIT
For the Year Ended December 31, 2005
 
REVENUES $
2,500,590
COST OF REVENUES
733,162

GROSS PROFIT
1,767,428
GENERAL AND ADMINISTRATIVE EXPENSES
      Payroll expense
1,495,604
      Rent expense
192,384
      Penalties
110,303
      Employee benefits
110,156
      Professional fees
59,436
      Utilities and communications
53,217
      Marketing and advertising
51,067
      Bad debt expense
22,814
      Depreciation and amortization
22,612
      Office supplies
20,715
      Postage and shipping
18,918
      Insurance
10,187
      Dues and subscriptions
6,976
      Travel and entertainment
2,146
      Lease - van
1,471
      Other taxes
573

            Total general and administrative expenses
2,178,579

LOSS FROM OPERATIONS
(411,151
)
OTHER INCOME (EXPENSE)
      Gain from sale of property and equipment
6,762
      Interest expense
(148,276
)

            Total other income (expense)
(141,514
)

NET LOSS
(552,665
)
ACCUMULATED DEFICIT, BEGINNING OF YEAR
(3,181,433
)

ACCUMULATED DEFICIT, END OF YEAR $
(3,734,098
)


 

JMJ TECHNOLOGIES, INC.
STATEMENT OF CASH FLOWS
For the Year Ended December 31, 2005
 
OPERATING ACTIVITIES:
Net loss $
(552,665
)
Adjustments to reconcile net income to net cash
provided by operating activities:
Depreciation and amortization
22,612
Gain on disposal of property and equipment
(6,762
)
Changes in operating assets and liabilities:
Accounts receivable
(159,247
)
Accounts payable
(91,381
)
Accrued rent
(12,971
)
Accrued salaries
12,409
Accrued vacation
8,412
Customer prepayments
62,395
Payroll taxes payable
543,546
Sales tax payable
14,386

NET CASH FROM OPERATING ACTIVITIES
(159,266
)

INVESTING ACTIVITIES:
Purchase of property and equipment
(4,084
)
Proceeds from the sale of property and equipment
6,922

NET CASH USED BY INVESTING ACTIVITIES
2,838

FINANCING ACTIVITIES:
Net payments on shareholder loans
(45,369
)
Net payments on credit cards and lines of credit
(10,503
)
Payments on loans payable short-term
(21,778
)
Net borrowings on line of credit
247,584
Proceeds from issuance of stock
5,469

NET CASH USED BY FINANCING ACTIVITIES
175,403

NET INCREASE IN CASH AND EQUIVALENTS
18,975
CASH AND EQUIVALENTS, BEGINNING OF YEAR
75,025

CASH AND EQUIVALENTS, END OF YEAR $
94,000


JMJ TECHNOLOGIES, INC.
NOTES TO FINANCIAL STATEMENTS
For the Year Ended December 31, 2005

1.         NATURE OF BUSINESS AND SIGNIFICANT ACCOUNTING POLICIES

A.         Nature of Business

JMJ Technologies, Inc. (the "Company") provides services to medical clients and resale suppliers throughout the United States.  The primary service provided is the development, installation and customization of medical practice management software.   This was the Company's eleventh year of operations.

B.         Estimates

The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, 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.

C.        Revenues and Cost of Revenues Recognition

The Company recognizes revenues in accordance with Statement of Position (SOP) 97-2 as amended by SOP 98-9. Revenue from software license agreements is recognized when persuasive evidence of an agreement exists, delivery of the software has occurred, the fee is fixed or determinable, and collectibility is probable. In software arrangements that include more than one element, the Company allocates the total arrangement fee among elements based on the relative fair value of the elements.

License revenue allocated to software products generally is recognized upon delivery of the products or deferred and recognized in future periods to the extent that an arrangement includes one or more elements to be delivered at a future date and for which fair values have not been established. Revenue allocated to maintenance is recognized ratably over the maintenance term and revenue allocated to training and other service elements is recognized as the services are performed. If evidence or fair value does not exist for all elements of a license agreement and post customer support (PCS) is the only undelivered element, then all revenue from the license arrangement is recognized ratably over the term of the agreement as license revenue. If evidence or fair value of all undelivered elements exists but evidence does not exist for one or more delivered elements, then revenue is recognized using the residual method. Under the residual method, the fair value of the undelivered elements is deferred and the remaining portion of the arrangement fee is recognized as revenue.

Cost of license revenue, training, and support includes labor, facilities, and equipment costs.

D.        Concentrations of Credit Risks

The Company grants credit to its customers during the normal course of business and performs ongoing credit evaluations of its customers' financial condition.  The Company does not believe that it is exposed to any significant credit risk in connection with the extension of credit to its customers.

The Company maintains its cash balances at various financial institutions in Atlanta, Georgia.  The balances at each institution are insured by the Federal Deposit Insurance Corporation up to $100,000.  At December 31, 2005, the Company did not have any uninsured cash balances.

E.         Allowance for Bad Debts

The Company provides an allowance for doubtful accounts equal to the estimated collection losses that will be incurred in the collection of all receivables. The estimated losses are based on managements' evaluation of outstanding accounts receivables. Allowance for bad debts was $116,491 at December 31, 2005.

F.         Property and Equipment

Property and equipment are recorded at cost.  When assets are retired or otherwise disposed of, the related cost and the accumulated depreciation and amortization are removed from the accounts, and any resulting gain or loss is reflected in the statement of operations and retained earnings/deficit.  Depreciation and amortization for all classes of property and equipment are determined using the straight-line method over the estimated useful lives of the assets as follows:

   

Estimated Life

   

Furniture and fixtures

 
10 years

Machinery and equipment

 
5 years

Vehicles

 
5 years

G.        Income Taxes

The Company recognizes income and expenses on the accrual method for financial reporting purposes and for income tax reporting purposes.

The effect of temporary differences giving rise to deferred tax assets are as follows:

 

Deferred tax assets:

       
   

Net operating loss carry forwards

$

624,271

   
       
   
 

Deferred tax liabilities:

 
   
   

Excess of financial statement over tax basis

 
   
   

of property and equipment

 
(8,741
)

   

       
   
 

Valuation allowance for deferred tax assets

 

(615,530

)  
       

   
       
   
 

Net deferred tax assets

$
0
 

 

       
   

There are no deferred tax assets listed in these financial statements. SFAS No. 109 specifies that deferred tax assets are to be reduced by valuation allowance if it is more likely than not that some portion or all of the deferred tax assets will not be realized. Due to the Company's current economic condition, the valuation allowance has eliminated the deferred tax assets. The Company will continue to assess the valuation allowance and to the extent it is determined that such allowance is no longer required; the tax benefit of the remaining net deferred tax assets will be recognized in the future.

The Company has net operating losses to offset future taxable income of approximately $2,013,781.  The carryover periods to utilize the net operating losses will expire between the years 2020 to 2025.

H.         Cash Flow Information

The Company considers for purposes of the statement of cash flows, cash equivalents include time deposits, certificates of deposit, and all highly liquid debt investments with original maturities of three months or less.

Net cash used by operating activities include cash payments for interest of $83,405.

2.         COMMON STOCK AND TREASURY STOCK

The Company has 10,000,000 shares of $.01 par value common stock authorized, with 6,914,064 shares issued and 6,154,064 shares outstanding.  On May 31, 2005 the Company exercised its rights under the shareholders' agreement and acquired 760,000 shares of common stock from a major shareholder.  Under the terms of the shareholders' agreement the Company was not required to make any payment in consideration for acquisition of the 760,000 shares from the shareholder. The stock is held in treasury and recorded using the cost method. 

3.         RELATED PARTY TRANSACTIONS

The Company has the following loans from shareholders:

An unsecured demand loan with no stated rate of interest.

   
$ 87,029
 
       
 

An unsecured demand loan with no stated rate of interest.

   
1,340
 
       
 

Exclusive use of a shareholder's credit card; total credit line

   
 
 

available is $12,000; and the annual percentage rate

   
 
 

of interest is 29.99%.

   

   10,997

 
       
 

Exclusive use of a shareholder's credit card; total credit line

   
 
 

available is $5,400; and the annual percentage rate

   
 
 

of interest is 22.00%.

   

     3,604

 
       
 

Exclusive use of a shareholder's line of credit; total credit line

   
 
 

available is $15,000; and the annual percentage rate

   
 
 

of interest is 28.90%.

   

   13,426

 
       
 

Exclusive use of a shareholder's line of credit; total credit line

   
 
 

available is $0; and the annual percentage rate

   
 
 

of interest is 26.99%.

   

        865

 
       
 

Exclusive use of a shareholder's line of credit; total credit line

   
 
 

available is $15,000; and the annual percentage rate

   
 
 

of interest is 26.898%.

 

 

13,529
 
       
 

Exclusive use of a shareholder's line of credit; total credit line

   
 
 

available is $15,000; and the annual percentage rate

   
 
 

of interest is 26.898%.

 

 

6,764
 
       
 

Exclusive use of a shareholder's credit card; total credit line

   
 
 

available is $0.00; and the annual percentage rate

   
 
 

of interest is 28.99%.

   

   11,986

 
       
 

Exclusive use of a shareholder's credit card; total credit line

   
 
 

available is $6,600; and the annual percentage rate

   
 
 

of interest is 29.99%.

   

      4,565

 
       
 
       
 

Total

   
$154,105

 

     
 

The Company leases a vehicle from a shareholder on a month to month basis. The rent expense from this lease totaled $1,471 for the year ending December 31, 2005.

4.         NOTES PAYABLE

Notes payable consisted of the following at December 31, 2005:

Note payable to a financial institution is a $250,000 revolving line of

   
   

credit. Interest is payable monthly at an annual rate of prime

   
   

plus 1.50%. On December 31, 2005 the interest rate on this loan

   
   

was 8.75%. The loan is collateralized by the Company's accounts

   
   

receivable, property and equipment and the personal guaranties

   
   

of three officer/shareholders and real estate owned by an

   
   

officer/shareholder.

  $

247,584

   
     
   

Note payable to an individual. Interest is accrued at the rate of

   
   

of $2.00 per day. The loan balance reflects principal of $5,000

   
   

and accrued interest of $2,269.

   
7,269
   
     
   

An undocumented loan from an individual.  Interest is accrued at

   
   

the rate of 10% annually. The loan balance reflects principal of

   
   

$31,000 and accrued interest of $1,791.

   
32,791
   
     
   

Note payable to an individual. Interest is accrued at the rate of

   
   

10% annually. The loan balance reflects principal of $20,000

   
   

and accrued interest of $7,193.

   
27,193
   
     
   

An undocumented loan from an individual. Interest is accrued at

   
   

the rate of 10% annually. The loan balance reflects principal of

   
   

$10,000 and accrued interest of $702.

   
10,702
   
     
   

An undocumented loan from an individual. Interest is accrued at

   
   

the rate of 10% annually. The loan reflects principal of $12,000 and

   
   

accrued interest of $4,558.

 

    

16,774
   
     
   

Note payable to an individual.  Interest is accrued at the rate of

   
   

10% annually. The loan balance reflects principal of $75,000 and

   
   

accrued interest of $19,875.

 

     

94,875
   
     
   

An undocumented loan from an individual. Interest is accrued at

   
   

the rate of 10% annually. The loan balance reflects principal of

   
   

$9,038 and accrued interest of $881.

   
9,919
   
     
   
     
   
Total   $
447,107
 

 

     
   

5.         CREDIT CARDS AND REVOLVING LINES OF CREDIT

Credit card from a financial institution; credit limit is $15,500;

   
   

interest rate on purchases is 27.37%; and interest rate on

   
   

cash advances is 29.37%.

   

      12,729

   
     
   

Credit card from a financial institution; there are no preset

   
   

credit limits; and balances are required to be paid in full.

   
30,748
   
     
   

Credit card from a financial institution; credit limit is $15,000;

   
   

and interest rate is 28.99%.

   

        1,497

   
     
   

Credit card from a financial institution; credit limit is $1,900;

   
   

interest rate is 18.30%; and the ending balance reflects an

   
   

overpayment.

   
(68
)

 

     
   

Credit card from a financial institution; credit limit is $12,000;

   
   

and interest rate is 28.99%.

   

      11,256

   
     
   

Credit card from a financial institution; credit limit is $8,000;

   
   

and interest rate is 16.99%.

   

        5,845

   
     
   

Credit card from a financial institution; credit limit is $5,000;

   
   

and interest rate is 12.29%.

   

        2,665

   
     
   

Revolving line of credit from a corporation to be utilized for

   
   

purchases of computers and related equipment; credit limit

   
   

is $0.00; and interest rate is 12.99%

 

     

18,807
   
     
   

Revolving line of credit from a corporation to be utilized for

   
   

purchases of computers and related equipment; credit limit

   
   

is $25,000; and interest rate is 12.99%.

   
21,239
   
     
   

Credit card from a financial institution; credit limit is $9,400;

   
   

and interest rate is 23.98%.

   

       8,987

   
     
   

Credit card from a corporation to be utilized for purchases at

   
   

the corporation's retail locations; credit limit is $2,000; and

   
   

interest rate is 12.00%.

   

          765

   
     
   

Credit card from a corporation to be utilized for purchases at

   
   

the corporation's retail locations; credit limit is $4,000; and

   
   

interest rate is 20.80%.

   

       3,395

   
     
   

Credit card from a corporation to be utilized for purchases at

   
   

the corporation's retail locations; credit limit is $5,500; and

   
   

interest rate is 21.15%.

   

       5,052

   
     
   

Credit card from a corporation to be utilized for purchases at

   
   

the corporation's retail locations; credit limit is $5,500; and

   
   

interest rate is 21.15%.

   

       5,058

   
     
   

Credit card from a corporation to be utilized for purchases at

   
   

the corporation's retail locations; credit limit is $1,500; and

   
   

interest rate is 17.65%.

   

          916

   
     
   

Credit card from a corporation to be utilized for purchases at

   
   

the corporation's retail locations; credit limit is $8,900; and

   
   

interest rate is 18.30%.

   

       7,560

   
     
   

Credit card from a financial institution; credit limit is $0.00; and

   
   

interest rate is 14.65%.

   

       1,668

   
     
   

Credit card from a financial institution; credit limit is $5,000; and

   
   

interest rate is 13.49%

   

       4,617

   
     
   

Credit card from a financial institution; credit limit is $0.00; and

   
   

interest rate is 12.49%.

   

       1,674

   
     
   

Revolving line of credit from a corporation to be utilized for

   
   

purchases of computers and related equipment; credit limit is

   
   

$0.00; and interest rate is 12.99%.

 

 

692
   
     
   

Revolving line of credit from a corporation to be utilized for

   
   

purchases of computers and related equipment; credit limit is

   
   

$0.00; and interest rate is 12.99%.

 

 

949
   
     

   
     
   
     
   

Total

  $

146,051

   
     

   

6.         ACCOUNTS RECEIVABLE - NET

Accounts receivable consisted of the following at December 31, 2005:

Accounts receivable

          $
434,480

 

Less allowance for doubtful accounts

       

 

 
116,491
 
             
 
             
 
Accounts receivable - net    

 

    $

317,989

 
             
 

7.         PROPERTY AND EQUIPMENT - NET

Property and equipment consisted of the following at December 31, 2005:

Computer equipment

      $

64,037

   

Furniture and fixtures

       

      46,152

   

Software

       
38,554

 

 
               

   

Total

       
148,743
 

 

Less accumulated depreciation and amortization

 

     
104,051
   
               
   
               
   

Property and equipment - net

     

$

44,692
   
         
   

8.         COMMITMENTS

The Company subleases office space under a non-cancellable operating lease agreement which terminates June 30, 2006. Future minimum lease payments are due as follows:

Year ending December 31, 2006     $    91,335
     

9.         CONTINGENCIES

The Company was a defendant in 2005 and early 2006 in two related lawsuits seeking disclosure of financial information.  One lawsuit was brought by a shareholder and the other by a former shareholder. Both lawsuits were voluntarily dismissed by the plaintiffs without prejudice in February of 2006.

The Company is aware of a former shareholder claiming that the acquisition of all his shares under provisions of the shareholders' agreement on May 31, 2005 was wrongful. The shareholder has not initiated a lawsuit as of the audit report date. No estimate has been reflected in the financial statements for this possible action.

10.       STOCK OPTION PLAN

In 1998, the Company instituted a stock option plan for officers, employees, directors, advisors and consultants. Incentive stock options may be awarded to all employees of the Company who owns less than 10% of the outstanding common stock. The exercise price of an incentive stock option granted is the fair market value of the common stock as of the grant date. No option shall be granted for a term in excess of ten years from the date of the grant. Incentive stock options can not be exercised until the employee has completed a year of service with the Company.

Non-qualified stock options may be awarded to non-employees who own less than 10% of the outstanding common stock of the Company. The exercise price of a non-qualified stock option granted is the fair market value of the common stock as of the grant date. No option shall be granted for a term in excess of ten years from the date of the grant. Non-qualified stock options can not be exercised until the non-employee has maintained a one year relationship with the Company.

The maximum number of shares of common stock that can be issued under the plan is 3,000,000. As of December 31, 2005, 1,654,530 shares of common stock had been issued under the stock option plan.

No compensation expense was recorded on the income statement.  There was no difference between the fair market value of the stock on the date the option was exercised and the exercise price.

Total stock options accrued, vested and unexpired as of 12/31/04

   

 

   
1,151,680
 
           
 

Stock options exercised in 2005

         
(546,898

)

           
 

Stock options that expired during 2005

         

    (57,717

)
           
 

Stock options that accrued and vested during 2005

       

 

   253,156
 
           
 

Total stock options accrued, vested and unexpired as of 12/31/05

   

 

 
   800,221
 
         
 

Effective June 30, 2006, no additional options will be issued under the stock option plan.

11.       GOING CONCERN

As shown in the accompanying financial statements, the Company incurred a net loss of $552,665 during the year ended December 31, 2005, and as of that date the Company's current liabilities exceeded its current assets by $2,011,157. These factors raise substantial doubt about its ability to continue as a going concern. The ability of the Company to continue as a going concern is dependent on the Company's ability to increase sales and reduce expenses.

Management of the Company believes that the following will assist the Company in overcoming the going concern issues:

The Company's lease for office space expired on June 30, 2006. The Company moved to new office space on June 29, 2006. The new lease is for thirty-eight months beginning July 1, 2006 and ending August 31, 2009. The new lease reduces the monthly office lease payment by approximately $7,000 and results in annual savings of approximately $84,000.  

Maintenance fees attributed to systems installed during 2005 will produce significant increases in annual recurring revenue. In addition management anticipates an acceleration of sales to existing customers and enhanced sales to new customers as a consequence of new product offerings, including lab interfaces and prescription services that will contain adverse drug event warnings and electronic prescriptions.  It is anticipated the Company's EncounterPRO® EHR software will receive certification from the Certification Commission for Healthcare Information Technology (CCHIT) in 2006.

Finally, management believes that the increased interest in electronic health records by government, health insurance companies, health care providers and patients will expand the market opportunities for the Company's products. The Company believes that these factors will provide greater financial stability for the Company in 2006 and thereafter.

12.       SUBSEQUENT EVENTS

On June 28, 2006 the management of the Company accepted a letter of intent for the acquisition of all the outstanding stock of JMJ Technologies, Inc. by a publicly traded company.  The acquisition will be accomplished through the utilization of a tax-free merger.

In March of 2006 the Company hired a new president. If his contract is terminated prior to its end, he is entitled to receive a severance payment that will equal two years of compensation. Upon signing his contract the president received 250,000 share of the Company's stock. If the Company is sold, he is entitled to receive 250,000 shares of stock. An additional 250,000 can be awarded if the sales price of the Company equaled or exceeded $1 per share. 


JMJ TECHNOLOGIES, INC.
AUDITED FINANCIAL STATEMENTS
For the Year Ended December 31, 2006

CONTENTS

Independent Auditor's Report

 

2




 

 

Financial Statements

 

 




 

 



Balance Sheet

 

3




 

 



Statement of Operations

 

4

         
    Statement of Change in Shareholders' Deficit  
5




 

 



Statement of Cash Flows

 

6




 



Notes to Financial Statements

 

7 - 17


Powers Farmer & Co., P.C.
Certified Public Accountants
Suite 1370
900 Circle 75 Parkway
Atlanta, Georgia 30339
Tel (770) 953-6866 Fax (770) 952-6921

INDEPENDENT AUDITOR'S REPORT

To the Board of Directors
JMJ Technologies, Inc.

We have audited the accompanying balance sheet of JMJ Technologies, Inc. as of December 31, 2006, and the related statements of operations, changes in shareholders' deficit, and cash flows for the year then ended. These financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on these financial statements based on our audit.

We conducted our audit 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 audit provides 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 JMJ Technologies, Inc. as of December 31, 2006 and the results of its operations and its cash flows for the year then ended 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. The Company has suffered recurring losses from operations and has a net capital deficiency, which raises substantial doubt about its ability to continue as a going concern. Management's plans regarding those matters are described in Note 12. The financial statements do not include any adjustments that might result from the outcome of this uncertainty.

/s/ Powers Farmer & Co., P.C.
Atlanta, Georgia
January 7, 2008


JMJ TECHNOLOGIES, INC.
BALANCE SHEET
December 31, 2006
ASSETS
CURRENT ASSETS:
      Accounts receivable - net   $
260,186

            Total current assets
260,186

 PROPERTY AND EQUIPMENT - net 
18,117

OTHER ASSETS:
      Deposit
9,481

            Total other assets
9,481

                 TOTAL $
287,784

LIABILITIES AND STOCKHOLDERS' DEFICIT
CURRENT LIABILITIES:
      Accounts payable 269,217
      Bank overdraft 25,070
      Accrued rent 8,982
      Accrued salaries 49,430
      Accrued vacation 45,320
      Customer prepayments 453,159
      Credit cards and revolving lines of credit 189,792
      Payroll taxes payable 1,116,226
      Sales tax payable 142,779
      Notes payable 628,119
      Notes payable officer 69,158
      Shareholder loans 146,613

            Total current liabilities 3,143,865

LONG-TERM LIABILITIES:
      Accrued rent 14,969

            Total  long-term liabilities 14,969
 
SHAREHOLDERS' DEFICIT:  
      Common stock, $.01 par value; 10,000,000 shares  
      authorized; 7,518,043 shares issued and outstanding 75,180
      Additional paid-in capital 1,653,800
      Accumulated deficit (4,600,030 )
 
        
            Total shareholders' deficit (2,871,050 )
 
   
                  TOTAL $ 287,784
 

JMJ TECHNOLOGIES, INC.
STATEMENT OF OPERATIONS AND ACCUMULATED DEFICIT
For the Year Ended December 31, 2006
REVENUES $
2,134,715
COST OF REVENUES
682,941

GROSS PROFIT
1,451,774
GENERAL AND ADMINISTRATIVE EXPENSES
      Payroll expense
1,428,094
      Rent expense
128,729
      Employee benefits
121,072
      Penalties
88,803
      Bad debt expense
80,590
      Travel and entertainment
64,614
      Professional fees
58,316
      Utilities and communications
43,467
      Conference and tradeshows
38,564
      Dues and subscriptions
33,490
      Office supplies
27,395
      Postage and shipping
18,243
      Depreciation and amortization
14,356
      Bank service charges
11,666
      Insurance
7,730
      Education and training 
2,126
      Lease - van
3,805
      Other taxes
928

           Total general and administrative expenses
2,171,988

LOSS FROM OPERATIONS
(720,214
)
OTHER INCOME (EXPENSE)
      Other income - Sales tax amnesty relief
67,343
      Loss from disposal of property and equipment
(15,692
)
      Interest expense
(197,369
)

           Total other income (expense)
(145,718
)

NET LOSS $
(865,932
)


JMJ TECHNOLOGIES, INC.
STATEMENT OF CHANGES IN SHAREHOLDERS' DEFICIT
For the Year Ended December 31, 2006
       
COMMON
STOCK
ADDITIONAL
PAID-IN
CAPITAL
ACCUMULATED
DEFICIT
TOTAL




Balance at December 31, 2005 $
69,141
 $ 
1,653,800
 $ 
(3,734,098
)  $ 
(2,011,157
)
Issuance of common stock $
6,039
-
-
$
6,039
Net Loss
-
-
$
(865,932
) $
(865,932
)




Balance at December 31, 2006 $
75,180
$
1,653,800
$
(4,600,030
) $
(2,871,050
)

   
 
   

JMJ TECHNOLOGIES, INC.
STATEMENT OF CASH FLOWS
For the Year Ended December 31, 2006
OPERATING ACTIVITIES:
Net loss $
(865,932
)
Adjustments to reconcile net income to net cash
provided (used) by operating activities:
      Depreciation and amortization
14,356
      Loss on disposal of property and equipment
15,692
      Changes in operating assets and liabilities:
            Deposits
15,223
            Accounts receivable
57,803
            Accounts payable
215,166
            Bank overdraft
25,070
            Accrued rent
17,466
            Accrued salaries
(13,106
)
            Accrued vacation
8,110
            Customer prepayments
121,977
            Credit cards and revolving lines of credit
43,741
            Payroll taxes payable
64,500
            Sales tax payable
(49,829
)
            Accrued interest included in notes payable
11,838

NET CASH USED BY OPERATING ACTIVITIES
(317,925
)

INVESTING ACTIVITIES:
      Purchase of property and equipment
(3,473
)
      Deposit on office lease
(9,481
)

NET CASH USED BY INVESTING ACTIVITIES
(12,954
)

FINANCING ACTIVITIES:
      Net payments on shareholder loans
(7,492
)
      Proceeds from notes payable
380,000
      Payments on notes payable
(141,668
)
      Proceeds from issuance of stock
6,039

NET CASH PROVIDED BY FINANCING ACTIVITIES
236,879

NET DECREASE IN CASH AND EQUIVALENTS
(94,000
)
CASH AND EQUIVALENTS, BEGINNING OF YEAR
94,000

CASH AND EQUIVALENTS, END OF YEAR $
        -  



JMJ TECHNOLOGIES, INC.
NOTES TO FINANCIAL STATEMENTS
For the Year Ended December 31, 2006

1.         NATURE OF BUSINESS AND SIGNIFICANT ACCOUNTING POLICIES

A.         Nature of Business

JMJ Technologies, Inc. (the "Company") provides services to medical clients and resale suppliers throughout the United States.  The primary service provided is the development, installation and customization of medical practice management software.   This was the Company's eleventh year of operations.

B.        Estimates

The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, 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.

C.        Revenues and Cost of Revenues Recognition

The Company recognizes revenues in accordance with Statement of Position (SOP) 97-2 as amended by SOP 98-9. Revenue from software license agreements is recognized when persuasive evidence of an agreement exists, delivery of the software has occurred, the fee is fixed or determinable, and collectibility is probable. In software arrangements that include more than one element, the Company allocates the total arrangement fee among elements based on the relative fair value of the elements.

License revenue allocated to software products generally is recognized upon delivery of the products or deferred and recognized in future periods to the extent that an arrangement includes one or more elements to be delivered at a future date and for which fair values have not been established. Revenue allocated to maintenance is recognized ratably over the maintenance term and revenue allocated to training and other service elements is recognized as the services are performed. If evidence or fair value does not exist for all elements of a license agreement and post customer support (PCS) is the only undelivered element, then all revenue from the license arrangement is recognized ratably over the term of the agreement as license revenue. If evidence of fair value of all undelivered elements exists but evidence does not exist for one or more delivered elements, then revenue is recognized using the residual method. Under the residual method, the fair value of the undelivered elements is deferred and the remaining portion of the arrangement fee is recognized as revenue.

D.        Concentrations of Credit Risks

The Company grants credit to its customers during the normal course of business and performs ongoing credit evaluations of its customers' financial condition.  The Company does not believe that it is exposed to any significant credit risk in connection with the extension of credit to its customers.

The Company maintains its cash balances at a financial institution in Atlanta, Georgia.  The balance at this institution is insured by the Federal Deposit Insurance Corporation up to $100,000.  At December 31, 2006, the Company did not have any uninsured cash balances.

E.         Allowance for Bad Debts

The Company provides an allowance for doubtful accounts equal to the estimated collection losses that will be incurred in the collection of all receivables. The estimated losses are based on managements' evaluation of outstanding accounts receivables. Allowance for bad debts was $48,247 at December 31, 2006.

F.         Property and Equipment

Property and equipment are recorded at cost.  When assets are retired or otherwise disposed of, the related cost and the accumulated depreciation and amortization are removed from the accounts, and any resulting gain or loss is reflected in the statement of operations and retained earnings/deficit.  Depreciation and amortization for all classes of property and equipment are determined using the straight-line method over the estimated useful lives of the assets as follows:

   

Estimated Life

   

Furniture and fixtures

 
10 years

Machinery and equipment

 
5 years

Vehicles

 
5 years

Depreciation expense was $14,356 for the year ended December 31, 2006.

G.        Income Taxes

The Company recognizes income and expenses on the accrual method for financial reporting purposes and for income tax reporting purposes.

The effect of temporary differences giving rise to the deferred tax asset is as follows:

 

Deferred tax asset:

   
   
   

Net operating loss carried forward

  $

878,127

   
         
   
 

Deferred tax liability:

   
   
   

Excess of financial statement over tax basis

   
   
   

Of property and equipment

   
(3,054
)

 

         
   
 

Valuation allowance for deferred tax asset

 

 
(875,073
)  
       
   
         
   
 

Net deferred tax asset

  $
0
 

 

       
   

There is no deferred tax asset listed in these financial statements. SFAS No. 109 specifies that a deferred tax asset is to be reduced by valuation allowance if it is more likely than not that some portion or all of the deferred tax asset will not be realized. Due to the Company's current economic condition, the valuation allowance has eliminated the deferred tax asset. The Company will continue to assess the valuation allowance and to the extent it is determined that such allowance is no longer required; the tax benefit of the remaining net deferred tax asset will be recognized in the future.

The Company has net operating losses to offset future taxable income of approximately $2,832,666. The carryover periods to utilize the net operating losses will expire between the years 2020 to 2026.

H.        Cash Flow Information

The Company considers for purposes of the statement of cash flows, cash equivalents including time deposits, certificates of deposit, and all highly liquid debt investments with original maturities of three months or less.

Net cash used by operating activities include cash payments for interest of $132,911.

2.         COMMON STOCK

The Company has 10,000,000 shares of $.01 par value common stock authorized, with 7,518,043 shares issued and 7,518,043 shares outstanding. The Company issued an additional 603,979 of common stock during the year ended December 31, 2006.

On May 31, 2005 the Company exercised its rights under the shareholders' agreement and acquired 760,000 shares of common stock from a major shareholder.  Under the terms of the shareholders' agreement the Company was not required to make any payment in consideration for acquisition of the 760,000 shares from the shareholder. It was later determined that the Company did not have the right to acquire the 760,000 shares of common stock from the major shareholder.  The stock was reissued to the major shareholder.

3.         RELATED PARTY TRANSACTIONS

The Company has the following loans from a shareholder:

An unsecured demand loan with no stated rate of interest.

 

      $
82,106
 
             
 

Exclusive use of a shareholder's credit card; total credit line

         
 
 

available is $12,000; and the annual percentage rate

         
 
 

of interest is 29.99%.

         

   12,180

 
             
 

Exclusive use of a shareholder's credit card; total credit line

         
 
 

available is $0.00; and the annual percentage rate

         
 
 

of interest is 24.00%.

         

     2,209

 
             
 

Exclusive use of a shareholder's line of credit; total credit line

         
 
 

available is $0.00; and the annual percentage rate

         
 
 

of interest is 25.90%.

         

   13,014

 
             
 

Exclusive use of a shareholder's line of credit; total credit line

         
 
 

available is $0.00; and the annual percentage rate

         
 
 

of interest is 26.99%.

         

        231

 
             
 

Exclusive use of a shareholder's line of credit; total credit line

         
 
 

available is $14,600; and the annual percentage rate

         
 
 

of interest is 28.90%.

         

   14,489

 
             
 

Exclusive use of a shareholder's line of credit; total credit line

         
 
 

available is $5,750; and the annual percentage rate

         
 
 

of interest is 26.90%.

         

     5,731

 
             
 

Exclusive use of a shareholder's credit card; total credit line

         
 
 

available is $0.00; and the annual percentage rate

         
 
 

of interest is 30.24%.

         

   10,856

 
             
 

Exclusive use of a shareholder's credit card; total credit line

         
 
 

available is $7,100; and the annual percentage rate

         
 
 

of interest is 30.49%.

         

      5,797

 
             

 
             
 
  Total      

 

$
146,613
 
             
 

The Company received the following loans from an officer:

Note payable to an officer of the Company. Interest is accrued

     
 

at the rate of 10% annually. The note was due on August 1,

     
 

2007. The loan balance reflects principal of $28,000 and accrued

     
 

interest of $1,787.

    $

29,787

 
       
 

Note payable to an officer of the Company. Interest is accrued

     
 

at the rate of 10% annually. The note was due on August 1,

     
 

2007. The loan balance reflects principal of $32,500 and accrued

     
 

interest of $1,371.

     

    33,871

 
       
 

Note payable to an officer of the Company. Interest is accrued

     
 

at the rate of 10% beginning February 20, 2007.

 

   
 

The note was due on August 1, 2007.

     

      5,500

 
       
 
      $
69,158
 
       
 

The Company leases a vehicle from a shareholder on a month to month basis.  The rent expense from this lease totaled $3,805 for the year ending December 31, 2006.

4.         NOTES PAYABLE

Notes payable consisted of the following at December 31, 2006:

Note payable to a financial institution is a $247,584 revolving line

       
     

of credit. Interest is payable monthly at an annual rate of prime

       
     

plus 2.00%. On December 31, 2006 the interest rate on this loan

       
     

was 10.25%. As of December 31, 2006 the loan balance contained

       
     

accrued interest of $1,150.  The loan is collateralized by the

       
     

Company's accounts receivable, property and equipment and

       
     

the personal guaranties of three officer/shareholders and real

       
     

estate owned by an officer/shareholder.

 

     
     

See Note 13 for additional information.

      $
248,734
 

 

 
         
     

An undocumented loan with no stated rate of interest from

       
     

a Corporation with the intention to purchase JMJ. The

       
     

Corporation was unable to complete the purchase. On

       
     

December 18, 2007 a settlement was reached with the

       
     

Corporation on payment of the loan. See Note 13 for

       
     

additional information.

       
199,000
 

 

 
         
     

Note payable to an individual. Interest is accrued at the rate of

       
     

of $2.00 per day. The loan balance reflects principal of $5,000

       
     

and accrued interest of $2,999.

       
7,999

 

   
         
     

An undocumented loan from an individual.  The original

       
     

principal balance was $35,000. Interest is accrued at the rate

       
     

of 10% annually.

       
24,025
   

 

         
     

Note payable to an individual. The original principal balance

       
     

was $20,000.  Interest is accrued at the rate of 10% annually.

 

 

   
9,603
     
         
     

An undocumented loan from an individual. Interest is accrued at

       
     

the rate of 10% annually. The loan balance reflects principal of

       
     

$10,000 and accrued interest of $1,702.

       

     11,702

     
         
     

An undocumented loan from an individual. Interest is accrued at

       
     

the rate of 10% annually. The loan reflects principal of $12,000 and

       
     

accrued interest of $6,074.

       
18,074
 

 

 
         
     

Note payable to an individual.  Interest is accrued at the rate of

       
     

10% annually. The loan balance reflects principal of $75,000 and

       
     

accrued interest of $24,375.

       
99,375

 

   
         
     

An undocumented loan from an individual. Interest is accrued at

       
     

the rate of 10% annually. The loan balance reflects principal of

       
     

$9,038 and accrued interest of $569.

       

9,607

     
         
     
         
     
Total    

 

$
628,119
     
         
     

5.         CREDIT CARDS AND REVOLVING LINES OF CREDIT

Credit card from a financial institution; credit limit is $15,500;

           
 

and interest rate is 31.43%.

           

     12,794

 
             
 

Credit card from a financial institution; there are no preset

           
 

credit limits; and balances are required to be paid in full. This

           
 

account was turned over to a collection agency for collection.                 

           
77,283
 
             
 

Credit card from a financial institution; credit limit is $5,000;

           
 

and interest rate is 30.24%.

           

        2,014

 
             
 

Credit card from a financial institution; credit limit is $2,900;

           
 

and interest rate is 19.56%.

           

        3,356

 
             
 

Credit card from a financial institution; credit limit is $11,000;

           
 

and interest rate is 29.99%.

           

      10,730

 
             
 

Credit card from a financial institution; credit limit is $8,000;

           
 

and interest rate is 32.24%.

           

        7,987

 
             
 

Credit card from a financial institution; credit limit is $5,000;

           
 

and interest rate is 32.24%.

           

        5,203

 
             
 

Revolving line of credit from a corporation to be utilized for

           
 

purchases of computers and related equipment; credit limit

           
 

is $0.00; and interest rate is 12.99%

       

 

 
12,857
 
             
 

Revolving line of credit from a corporation to be utilized for

           
 

purchases of computers and related equipment; credit limit

           
 

is $25,000; and interest rate is 16.99%.

       

 

 
24,408
 
             
 

Credit card from a financial institution; credit limit is $9,400;

           
 

and interest rate is 23.98%.

           

       7,573

 
             
 

Credit card from a corporation to be utilized for purchases at

           
 

the corporation's retail locations; credit limit is $3,000; and

           
 

interest rate is 12.00%.

           

       1,775

 
             
 

Credit card from a corporation to be utilized for purchases at

           
 

the corporation's retail locations; credit limit is $4,000; and

           
 

interest rate is 20.80%.

           

       3,082

 
             
 

Credit card from a corporation to be utilized for purchases at

           
 

the corporation's retail locations; credit limit is $0.00; and

           
 

interest rate is 26.65%.

           

       4,902

 
             
 

Credit card from a corporation to be utilized for purchases at

           
 

the corporation's retail locations; credit limit is $0.00; and

           
 

interest rate is 26.65%.

           

       4,198

 
             
 

Credit card from a corporation to be utilized for purchases at

           
 

the corporation's retail locations; credit limit is $0.00; and

           
 

interest rate is 23.15%.

           

          810

 
             
 

Credit card from a corporation to be utilized for purchases at

           
 

the corporation's retail locations; credit limit is $0.00; and

           
 

interest rate is 19.80%.

           

       6,202

 
             
 

Credit card from a financial institution; credit limit is $0.00; and

           
 

interest rate is 16.15%.

           

          638

 
             
 

Credit card from a financial institution; credit limit is $2,900; and

           
 

interest rate is 35.18%

           

       2,787

 
             
 

Credit card from a financial institution; credit limit is $0.00; and

           
 

interest rate is 30.24%.

           

       1,193

 
             
 
             
 
Total        

 

$
189,792
 
             
 

6.         ACCOUNTS RECEIVABLE - NET

Accounts receivable consisted of the following at December 31, 2006:

Accounts receivable

          $

308,433

Less allowance for doubtful accounts

       

 

 
48,247
             
Accounts receivable - net    

 

    $

260,186

             

7.         PROPERTY AND EQUIPMENT - NET

Property and equipment consisted of the following at December 31, 2006:

Computer equipment

        $
67,509

Furniture and fixtures

         
544

Software

         
      38,554
           

Total    

 

   
106,607
             

Less accumulated depreciation and amortization

   

 

   
      88,490
           
           
Property and equipment - net    

 

  $

18,117

           

8.         COMMITMENTS

The Company subleases office space under a non-cancellable operating lease agreement which commenced on July 1, 2006 and expires on August 31, 2009. Future minimum lease payments are due as follows:

Years ending:

 

December 31, 2007

  $

113,768

     
    December 31, 2008    
113,768

 

   
    December 31, 2009    
75,845

 

   
         
     
Total       $
303,381
   

 

         
     

9.         CONTINGENCIES

The Company was a defendant in 2005 and early 2006 in two related lawsuits seeking disclosure of financial information by shareholders. Both lawsuits were voluntarily dismissed by the plaintiffs without prejudice in February of 2006.

On June 2, 2006 the Company filed a voluntary petition under chapter 11 of the United States Bankruptcy Code with the Court. The petition was filed to assist the Company with negotiating a payment plan with the Internal Revenue Service. After filing the petition the Internal Revenue Service agreed to an installment repayment plan.  The Company then obtained the dismissal of the bankruptcy case on June 27, 2006.  The Company made five $15,000 payments during 2006 to the Internal Revenue Service and four $15,000 payments during the first seven months of 2007. The Company then discontinued payments under the installment agreement.  In October of 2007 a new installment agreement was allowed by the Internal Revenue Service. The new agreement requires monthly payments of $20,000. The Company made three $20,000 payments by the end of 2007.

On June 20, 2006, the Company's landlord filed a motion with the bankruptcy court for expedited and immediate relief from the automatic stay seeking relief from the automatic  stay so that the landlord could proceed with its dispossessory proceeding in state court. The bankruptcy court granted the motion and the landlord then filed the dispossessory proceeding in the State Court of Cobb County, Georgia on June 28, 2006. The Company timely vacated the premises on June 30, 2006 pursuant to the terms of the lease and an oral agreement reached with the landlord in bankruptcy court that provided that the landlord would not seek and would forgive payment of any remaining sums due from the Company for unpaid rent after applying the security deposit if the Company timely vacated the premises. The landlord declined to provide documentation of the agreement, but has honored the agreement by not seeking approximately $16,150 in unpaid rent. The dispossessory proceeding was dismissed by the landlord voluntar ily without prejudice on July 5, 2006.

Employees of the Company represented the Company in the above legal matters.

10.       STOCK OPTION PLAN

In 1998, the Company instituted a stock option plan for officers, employees, directors, advisors and consultants. Incentive stock options may be awarded to all employees of the Company who owns less than 10% of the outstanding common stock. The exercise price of an incentive stock option granted is the fair market value of the common stock as of the grant date. No option shall be granted for a term in excess of ten years from the date of the grant. Incentive stock options can not be exercised until the employee has completed a year of service with the Company.

Non-qualified stock options may be awarded to non-employees who own less than 10% of the outstanding common stock of the Company. The exercise price of a non-qualified stock option granted is the fair market value of the common stock as of the grant date. No option shall be granted for a term in excess of ten years from the date of the grant. Non-qualified stock options can not be exercised until the non-employee has maintained a one year relationship with the Company.

The maximum number of shares of common stock that can be issued under the plan is 3,000,000. As of December 31, 2006, 2,258,509 shares of common stock had been issued under the stock option plan.

Due to the Company's high volatility associated with going concern issues no compensation was recorded on the income statement for the issuance of options. FASB 123 (R) requires that companies must reflect as expense the fair market value of stock options used to compensate employees. Applying the lattice model it was determined that the amount of compensation expense per FASB 123 (R) was less than $1,000.

Total stock options accrued, vested and unexpired as of 12/31/05

 

 

800,221
 
     
 

Stock options exercised in 2006

   
(603,979

)

     
 

Stock options that expired during 2006

   

(898,960

)
     
 

Stock options that accrued and vested during 2006

   
   800,691
 
     
 
     
 

Total stock options accrued, vested and unexpired as of 12/31/06

 
     97,973
 
   
 

As of June 30, 2006, no additional options were issued under the plan.

11.       OTHER INCOME

In 2006 the Company agreed to participate in the Streamlined Sales Tax Program. This program is designed to promote compliance of sellers in filing and paying sales tax to states who have joined the program. As a result of the Company's participation in the Streamline Sales Tax Program sales tax payable was reduced by $67,343. This reduction was recognized as other income.

12.       GOING CONCERN

As shown in the accompanying financial statements, the Company incurred a net loss of $865,932 during the year ended December 31, 2006, and as of that date the Company's current liabilities exceeded its current assets by $2,883,679. These factors raise substantial doubt about its ability to continue as a going concern. Refer to Note 14 for additional information that impact the going concern issue.

13.       SUBSEQUENT EVENTS

In June of 2006, the Company entered into a Letter of Intent to be acquired by a corporation. After several extensions of the time within which the parties were to have completed the contemplated merger, JMJ refused in March, 2007 to extend further the time within which the parties were to merge. From June of 2006 through March of 2007 JMJ received loans from its intended acquirer.  In December of 2007 a settlement of loan was reached. The Company was required to pay $30,000 and assume a note for $105,164. This transaction resulted in JMJ recognizing additional income from the forgiveness of debt of $94,636.

In March of 2007, the Company entered into a Letter of Intent to be acquired by another corporation.  Following the execution of the Letter of Intent, the acquiring corporation loaned the Company approximately $100,000 through early May, 2007.  The Company and the acquiring corporation then negotiated a further loan of up to $1.25 million to the Company, but that loan was not funded.  After the Company received approval (on July 10, 2007) from its shareholders to the proposed merger with the acquiring corporation (or its subsidiary), the acquiring corporation declined to consummate the merger. In September of 2007, the acquiring corporation proposed that it purchase the assets of the Company.  The Company negotiated the terms of the asset sale and obtained the approval of its shareholders for such sale on September 30, 2007.  The sale of assets, pursuant to the Asset Purchase Agreement and accompanying documents, was made effective October 1, 2007.  In exchange for the as sets of the Company, the acquiring corporation and its newly-created subsidiary agreed to tender to the Company $25,000 in cash, a promissory note (secured by 500,000 restricted shares of the acquiring corporation) in the amount of $475,000 payable over the course of 10 months; restricted shares of the common stock of the acquiring corporation equal to 12.5 percent of the total outstanding shares of the acquiring corporation as of the effective date of the purchase (which amounts to 4,862,067 shares); 1.6 million warrants redeemable at the cost of a penny per share for common shares of the acquiring corporation; and an agreement to register the shares (including the shares underlying the warrants) within 180 days of the effective date of the purchase.  Effective December 6, 2007, the Company agreed to lockup (that is, not offer for sale) its shares of the acquiring corporation for a period of 90 days following the registration of certain shares of acquiring corporation's common stock underlying the issu ance of $2,225,000 in debentures to third parties, which issuance occurred effective December 6, 2007. Accordingly, the Company now expects that it may be able to offer some of its shares of acquiring corporation for sale in or about June, 2008.

The Company disclosed the anticipated asset sale transaction to the financial institution in September of 2007 and converted its existing line of credit of $247,584 to a note due on or about April 1, 2008. This note was cosigned by acquiring corporation and secured by the personal guaranties of certain shareholders and former officers of the Company, certain real property owned by several of the same persons, and the assets of the Company.

The Company was unable to pay on August 1, 2007 the three loans listed under related party transactions as notes payable to an officer with principal amounts of $28,000, $32,500, and $5,500. The notes are continuing to accrue interest at the rate of 10% annually.


JMJ TECHNOLOGIES, INC.
REVIEWED FINANCIAL STATEMENTS
For the Nine Months Ended September 30, 2006

CONTENTS

 

 

 

 

 

 

 

 

 

 

Accountant's Review Report

 

 

 

 

 2

 

 

 

 

 

 

 

 

 

 

 

 

Financial Statements

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance Sheet

 

 

 

 

 3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Statement of Operations
and Accumulated Deficit

 

 

 

 

4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Statement of Cash Flows

 

 

 

 

5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Notes to Financial Statements

 

 

 

 

 6 - 16

 

 


Powers Farmer & Co., P.C.
Certified Public Accountants
Suite 1370
900 Circle 75 Parkway
Atlanta, Georgia 30339
Tel (770) 953-6866 Fax (770) 952-6921

ACCOUNTANTS' REVIEW REPORT 

To the Board of Directors
JMJ Technologies, Inc.
Atlanta, Georgia  

We have reviewed the accompanying balance sheet of JMJ Technologies, Inc. as of September 30, 2006 and the related statement of operations and accumulated deficit and cash flows for the nine months then ended, in accordance with Statements on Standards for Accounting and Review Services issued by the American Institute of Certified Public Accountants.  All information included in these financial statements is the representation of the management of the Company.

A review consists principally of inquiries of Company personnel and analytical procedures applied to financial data.  It is substantially less in scope than an audit in accordance with generally accepted auditing standards, the objective of which is the expression of an opinion regarding the financial statements taken as a whole.  Accordingly, we do not express such an opinion.

Based on our review, we are not aware of any material modifications that should be made to the accompanying financial statements in order for them to be in conformity with generally accepted accounting principles.

The accompanying financial statements have been prepared assuming that the Company will continue as a going concern. The Company has suffered recurring losses from operations and has a net capital deficiency, which raises substantial doubt about its ability to continue as a going concern. Management's plans regarding those matters are described in Note 11. The financial statements do not include any adjustments that might result from the outcome of this uncertainty.

/s/ Powers Farmer & Co., P.C.
Atlanta, Georgia
January 28, 2008


JMJ TECHNOLOGIES, INC.
BALANCE SHEET 
September 30, 2006
 
ASSETS
CURRENT ASSETS:
Accounts receivable - net
$         346,256
Prepaid rent
9,481

Total current assets
355,737

PROPERTY AND EQUIPMENT - net 
19,645

OTHER ASSETS:
Deposit
9,481
Employee advances
985

Total other assets
10,466

TOTAL
$         385,848

LIABILITIES AND STOCKHOLDERS' DEFICIT
CURRENT LIABILITIES:
Accounts payable
$         285,243
Bank overdraft
10,814
Accrued rent
8,982
Accrued salaries
50,801
Accrued vacation
33,990
Customer prepayments
478,654
Credit cards and revolving lines of credit
208,434
Payroll taxes payable
1,126,487
Sales tax payable
139,050
Notes payable
546,818
Notes payable officer
61,975
Shareholder loans
144,388

Total current liabilities
3,095,636

LONG - TERM LIABILITIES:
Long-term  accrued rent
17,215

Total long-term liabilities
17,215

SHAREHOLDERS' DEFICIT:
Common stock, $.01 par value; 10,000,000 shares
   authorized, 7,5180,043 shares issued and outstanding
75,180
Additional paid-in capital
1,653,800
Accumulated deficit
(4,455,983
)

Total shareholders' deficit
(2,727,003
)

TOTAL
$         385,848


JMJ TECHNOLOGIES, INC.
STATEMENT OF OPERATIONS AND ACCUMULATED DEFICIT
For the Nine Months Ended September 30, 2006
REVENUES
$      1,612,650
COST OF REVENUES
645,837

GROSS PROFIT
966,813
GENERAL AND ADMINISTRATIVE EXPENSES
Payroll expense
1,010,303
Rent expense
99,532
Employee benefits
97,434
Penalties
66,915
Bad debt expense
59,945
Travel and entertainment
48,494
Professional fees
46,665
Conferences and tradeshows
38,042
Dues and subscriptions
37,531
Utilities and communications
37,292
Office supplies
17,078
Postage and shipping
14,857
Depreciation and amortization
12,828
Insurance
7,293
Education and training
2,716
Lease - van
2,716
Equipment rental
1,666
Repairs and maintenance
302

Total general and administrative expenses
1,601,609

LOSS FROM OPERATIONS
(634,796
)

OTHER INCOME (EXPENSE)
Other income - Sales tax amnesty relief
67,343
Loss on disposal of property and equipment
(15,692
)
Interest expense
(138,740
)

Total other income (expense)
(87,089
)

NET LOSS
(721,885
)
ACCUMULATED DEFICIT, BEGINNING OF YEAR
(3,734,098
)

ACCUMULATED DEFICIT, END OF YEAR
$    (4,455,983
)


JMJ TECHNOLOGIES, INC.
STATEMENT OF CASH FLOWS
For the Nine Months Ended September 30, 2006
 
OPERATING ACTIVITIES:
Net loss
$       (721,885
)
Adjustments to reconcile net income to net cash
       provided (used) by operating activities:
 Depreciation and amortization
12,828
 Loss on disposal of property and equipment
15,692
 Changes in operating assets and liabilities:
Accounts receivable
(28,267
)
Employee advances
(985
)
Prepaid rent
(9,481
)
Deposit
15,223
Accounts payable
231,192
Bank overdraft
10,814
Accrued rent
19,712
Accrued salaries
(11,735
)
Accrued vacation
(3,220
)
Customer prepayments
147,472
Credit cards and revolving lines of credit
62,383
Payroll taxes payable
74,761
Sales tax payable
(53,558
)
Accrued interest included in notes payable
18,456

NET CASH USED BY OPERATING ACTIVITIES
(220,598
)

INVESTING ACTIVITIES:
Purchase of property and equipment
(3,473
)
Deposit on office lease
(9,481
)

NET CASH USED BY INVESTING ACTIVITIES
(12,954
)

FINANCING ACTIVITIES:
Net payments on shareholder loans
(9,717
)
Payments on notes payable
(92,770
)
Proceeds from notes payable
236,000
Proceeds from issuance of stock
6,039

NET CASH PROVIDED BY FINANCING ACTIVITIES
139,552

NET DECREASE IN CASH AND EQUIVALENTS
(94,000
)
CASH AND EQUIVALENTS, BEGINNING OF YEAR
94,000

CASH AND EQUIVALENTS, END OF YEAR
$                   -  


JMJ TECHNOLOGIES, INC.
NOTES TO FINANCIAL STATEMENTS
For the Nine Months Ended September 30, 2006

1.         NATURE OF BUSINESS AND SIGNIFICANT ACCOUNTING POLICIES

A.         Nature of Business

JMJ Technologies, Inc. (the "Company") provides services to medical clients and resale suppliers throughout the United States.  The primary service provided is the development, installation and customization of medical practice management software.   This was the Company's eleventh year of operations.

B.        Estimates

The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, 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.

C.        Revenues and Cost of Revenues Recognition

The Company recognizes revenues in accordance with Statement of Position (SOP) 97-2 as amended by SOP 98-9. Revenue from software license agreements is recognized when persuasive evidence of an agreement exists, delivery of the software has occurred, the fee is fixed or determinable, and collectibility is probable. In software arrangements that include more than one element, the Company allocates the total arrangement fee among elements based on the relative fair value of the elements.

License revenue allocated to software products generally is recognized upon delivery of the products or deferred and recognized in future periods to the extent that an arrangement includes one or more elements to be delivered at a future date and for which fair values have not been established. Revenue allocated to maintenance is recognized ratably over the maintenance term and revenue allocated to training and other service elements is recognized as the services are performed. If evidence or fair value does not exist for all elements of a license agreement and post customer support (PCS) is the only undelivered element, then all revenue from the license arrangement is recognized ratably over the term of the agreement as license revenue. If evidence of fair value of all undelivered elements exists but evidence does not exist for one or more delivered elements, then revenue is recognized using the residual method. Under the residual method, the fair value of the undelivered elements is deferred and the remaining portion of the arrangement fee is recognized as revenue.

1.         NATURE OF BUSINESS AND SIGNIFICANT ACCOUNTING POLICIES (Continued)

D.        Concentrations of Credit Risks

The Company grants credit to its customers during the normal course of business and performs ongoing credit evaluations of its customers' financial condition.  The Company does not believe that it is exposed to any significant credit risk in connection with the extension of credit to its customers.

The Company maintains its cash balances at a financial institution in Atlanta, Georgia.  The balance at this institution is insured by the Federal Deposit Insurance Corporation up to $100,000.  At September 30, 2006, the Company did not have any uninsured cash balances.

E.         Allowance for Bad Debts

The Company provides an allowance for doubtful accounts equal to the estimated collection losses that will be incurred in the collection of all receivables. The estimated losses are based on managements' evaluation of outstanding accounts receivables. Allowance for bad debts was $65,953 at September 30, 2006.

F.         Property and Equipment

Property and equipment are recorded at cost.  When assets are retired or otherwise disposed of, the related cost and the accumulated depreciation and amortization are removed from the accounts, and any resulting gain or loss is reflected in the statement of operations and retained earnings/deficit.  Depreciation and amortization for all classes of property and equipment are determined using the straight-line method over the estimated useful lives of the assets as follows:

   

Estimated Life

   

Furniture and fixtures

 
10 years

Machinery and equipment

 
5 years

Vehicles

 
5 years

Depreciation expense was $12,828 for the nine months ended September 30, 2006.

G.        Income Taxes

The Company recognizes income and expenses on the accrual method for financial reporting purposes and for income tax reporting purposes.

The effect of temporary differences giving rise to the deferred tax asset is as follows:

 

Deferred tax assets:

       
   

Net operating loss carry forwards

$

837,036

   
       
   
 

Deferred tax liability:

 
   
   

Excess of financial statement over tax basis

 
   
   

of property and equipment

 
(1,658
)

   

       
   
 

Valuation allowance for deferred tax assets

 

(835,378

)  
       

   
       
   
 

Net deferred tax assets

$
0
 

 

       
   

There is no deferred tax asset listed in these financial statements. SFAS No. 109 specifies that a deferred tax asset is to be reduced by valuation allowance if it is more likely than not that some portion or all of the deferred tax asset will not be realized. Due to the Company's current economic condition, the valuation allowance has eliminated the deferred tax asset. The Company will continue to assess the valuation allowance and to the extent it is determined that such allowance is no longer required; the tax benefit of the remaining net deferred tax asset will be recognized in the future.

The Company has net operating losses to offset future taxable income of approximately $2,700,115. The carryover periods to utilize the net operating losses will expire between the years 2020 to 2026.

H.        Cash Flow Information

The Company considers for purposes of the statement of cash flows, cash equivalents including time deposits, certificates of deposit, and all highly liquid debt investments with original maturities of three months or less.

Net cash used by operating activities include cash payments for interest of $57,187.

2.         COMMON STOCK

The Company has 10,000,000 shares of $.01 par value common stock authorized, with 7,518,043 shares issued and 7,518,043 shares outstanding. The Company issued an additional 603,979 of common stock during the nine months end September 30, 2006.

On May 31, 2005 the Company exercised its rights under the shareholders' agreement and acquired 760,000 shares of common stock from a major shareholder.  Under the terms of the shareholders' agreement the Company was not required to make any payment in consideration for acquisition of the 760,000 shares from the shareholder. It was later determined that the Company did not have the right to acquire the 760,000 shares of common stock from the major shareholder.  The stock was reissued to the major shareholder.

3.         RELATED PARTY TRANSACTIONS

The Company has the following loans from a shareholder:

 

An unsecured demand loan with no stated rate of interest.

 

       
$ 82,106
             

 

Exclusive use of a shareholder's credit card; total credit line          
 

available is $12,000; and the annual percentage rate

         
 

of interest is 29.99%.

         

   11,424

             

 

Exclusive use of a shareholder's credit card; total credit line          
 

available is $0.00; and the annual percentage rate

         
 

of interest is 24.00%.

         

     3,049

             

 

Exclusive use of a shareholder's line of credit; total credit line          
 

available is $0.00; and the annual percentage rate

         
 

of interest is 25.90%.

         

   12,639

             

 

Exclusive use of a shareholder's line of credit; total credit line          
 

available is $0.00; and the annual percentage rate

         
 

of interest is 26.99%.

         

        410

             

 

Exclusive use of a shareholder's line of credit; total credit line          
 

available is $14,600; and the annual percentage rate

         
 

of interest is 28.90%.

         

   12,923

             

 

Exclusive use of a shareholder's line of credit; total credit line          
 

available is $5,750; and the annual percentage rate

         
 

of interest is 26.90%.

         

     5,564

             

 

Exclusive use of a shareholder's credit card; total credit line          
 

available is $0.00; and the annual percentage rate

         
 

of interest is 30.24%.

         

   10,480

             

 

Exclusive use of a shareholder's credit card; total credit line          
 

available is $7,100; and the annual percentage rate

         
 

of interest is 30.49%.

         

      5,793

             
 
Total
     

 

 
$144,388
             

The Company received the following loans from an officer:

Note payable to an officer of the Company. Interest is accrued

                     

at the rate of 10% annually. The note was due on August 1,

                     

2007. The loan balance reflects principal of $28,000 and accrued

                     

interest of $1,082.

             

$  29,082

     
                       

Note payable to an officer of the Company. Interest is accrued

                     

at the rate of 10% annually. The note was due on August 1,

                     

2007. The loan balance reflects principal of $32,500 and accrued

                     

interest of $393.

             

    32,893

     
               
     
                $  61,975    

 

               
     

The Company leases a vehicle from a shareholder on a month to month basis.  The rent expense from this lease totaled $2,716 for the year ending September 30, 2006.

4.         NOTES PAYABLE

Notes payable consisted of the following at September 30, 2006:

Note payable to a financial institution is a $247,584 revolving line

       
         

of credit. Interest is payable monthly at an annual rate of prime

       
         

plus 2.00%. On September 30, 2006 the interest rate on this loan

       
         

was 10.25%. As of September 30, 2006 the loan balance contained

       
         

accrued interest of $11,135.  The loan is collateralized by the

       
         

Company's accounts receivable, property and equipment and

       
         

the personal guaranties of three officer/shareholders and real

       
         

estate owned by an officer/shareholder.

 

     
         

See Note 13 for additional information.

       
$258,719
 

 

     
         
         

An undocumented loan with no stated rate of interest from

       
         

a Corporation with the intention to purchase JMJ. The

       
         

Corporation was unable to complete the purchase. On

       
         

December 18, 2007 a settlement was reached with the

       
         

Corporation on payment of the loan. See Note 13 for

       
         

additional information.

       
100,500
 

 

     
         
         

Note payable to an individual. Interest is accrued at the rate of

       
         

of $2.00 per day. The loan balance reflects principal of $5,000

       
         

and accrued interest of $2,815.

       
7,815

 

       
         
         

An undocumented loan from an individual.  The original

       
         

principal balance was $35,000. Interest is accrued at the rate

       
         

of 10% annually.

       
24,378
   

 

   
         
         

Note payable to an individual. The original principal balance

       
         

was $20,000.  Interest is accrued at the rate of 10% annually.

 

 

   
18,276
         
         
         

An undocumented loan from an individual. Interest is accrued at

       
         

the rate of 10% annually. The loan balance reflects principal of

       
         

$10,000 and accrued interest of $1,652.

       

     11,652

         
         
         

An undocumented loan from an individual. Interest is accrued at

       
         

the rate of 10% annually. The loan reflects principal of $12,000 and

       
         

accrued interest of $5,749.

       
17,749
 

 

     
         
         

Note payable to an individual.  Interest is accrued at the rate of

       
         

10% annually. The loan balance reflects principal of $75,000 and

       
         

accrued interest of $23,250.

       
98,250

 

       
         
         

An undocumented loan from an individual. Interest is accrued at

       
         

the rate of 10% annually. The loan balance reflects principal of

       
         

$9,038 and accrued interest of $441.

       

       9,479

         
         
         
Total    

 

 
$ 546,818
       

 

         
         

5.         CREDIT CARDS AND REVOLVING LINES OF CREDIT

Credit card from a financial institution; credit limit is $15,500;

           
         

and interest rate is 31.43%.

           

     12,629

         
             
         

Credit card from a financial institution; there are no preset

           
         

credit limits; and balances are required to be paid in full. This

           
         

account was turned over to a collection agency for collection.

           
94,895
         
             
         

Credit card from a financial institution; credit limit is $5,000;

           
         

and interest rate is 30.24%.

           

        2,143

         
             
         

Credit card from a financial institution; credit limit is $2,900;

           
         

and interest rate is 19.56%.

           

        1,026

         
             
         

Credit card from a financial institution; credit limit is $11,000;

           
         

and interest rate is 29.99%.

           

      10,393

         
             
         

Credit card from a financial institution; credit limit is $8,000;

           
         

and interest rate is 32.24%.

           

        7,470

         
             
         

Credit card from a financial institution; credit limit is $5,000;

           
         

and interest rate is 32.24%.

           

        5,008

         
             
         

Revolving line of credit from a corporation to be utilized for

           
         

purchases of computers and related equipment; credit limit

           
         

is $0.00; and interest rate is 12.99%

       

 

 
      13,848
         
             
         

Revolving line of credit from a corporation to be utilized for

           
         

purchases of computers and related equipment; credit limit

           
         

is $25,000; and interest rate is 16.99%.

       

 

 
      24,925
         
             
         

Credit card from a financial institution; credit limit is $9,400;

           
         

and interest rate is 23.98%.

           

       9,095

         
             
         

Credit card from a corporation to be utilized for purchases at

           
         

the corporation's retail locations; credit limit is $3,000; and

           
         

interest rate is 12.00%.

           

          543

         
             
         

Credit card from a corporation to be utilized for purchases at

           
         

the corporation's retail locations; credit limit is $4,000; and

           
         

interest rate is 20.80%.

           

       3,239

         
             
         

Credit card from a corporation to be utilized for purchases at

           
         

the corporation's retail locations; credit limit is $0.00; and

           
         

interest rate is 26.65%.

           

       4,717

         
             
         

Credit card from a corporation to be utilized for purchases at

           
         

the corporation's retail locations; credit limit is $0.00; and

           
         

interest rate is 26.65%.

           

       3,888

         
             
         

Credit card from a corporation to be utilized for purchases at

           
         

the corporation's retail locations; credit limit is $0.00; and

           
         

interest rate is 23.15%.

           

          932

         
             
         

Credit card from a corporation to be utilized for purchases at

           
         

the corporation's retail locations; credit limit is $0.00; and

           
         

interest rate is 19.80%.

           

       6,727

         
             
         

Credit card from a financial institution; credit limit is $0.00; and

           
         

interest rate is 16.15%.

           

          772

         
             
         

Credit card from a financial institution; credit limit is $2,900; and

           
         

interest rate is 35.18%

           

       4,592

         
             
         

Credit card from a financial institution; credit limit is $0.00; and

           
         

interest rate is 30.24%.

           

       1,592

         
             
         
             
         
Total        

 

 
$  208,434
       

 

             
         

6.         ACCOUNTS RECEIVABLE - NET

Accounts receivable consisted of the following at September 30, 2006:

Accounts receivable

          $
412,209

 

Less allowance for doubtful accounts

       

 

 
65,953
 
             
 
             
 
Accounts receivable - net    

 

    $

346,256

 
             
 

7.         PROPERTY AND EQUIPMENT - NET

Property and equipment consisted of the following at September 30, 2006:

Computer equipment

   

$    67,509

     

Furniture and fixtures

   

           544

     

Software

          38,554  

 

 
     
     
Total         106,607    

 

             

Less accumulated depreciation and amortization

          86,962      
     
     
             
Property and equipment - net  

 

$    19,645      
     
     

8.         COMMITMENTS

The Company subleases office space under a non-cancellable operating lease agreement which commenced on July 1, 2006 and expires on August 31, 2009. Future minimum lease payments are due as follows:

Years ending:

 

  December 31, 2006      

 

  $    28,442    
     

December 31, 2007

         

    113,768

   
     

December 31, 2008

         

    113,768

   
     

December 31, 2009

         

      75,845

   
                 
   
     

Total

          $  331,823  

 

                 
   

9.         CONTINGENCIES

The Company was a defendant in 2005 and early 2006 in two related lawsuits seeking disclosure of financial information by shareholders. Both lawsuits were voluntarily dismissed by the plaintiffs without prejudice in February of 2006.

On June 2, 2006 the Company filed a voluntary petition under chapter 11 of the United States Bankruptcy Code with the Court. The petition was filed to assist the Company with negotiating a payment plan with the Internal Revenue Service. After filing the petition the Internal Revenue Service agreed to an installment repayment plan.  The Company then obtained the dismissal of the bankruptcy case on June 27, 2006.  The Company made five $15,000 payments during 2006 to the Internal Revenue Service and four $15,000 payments during the first seven months of 2007. The Company then discontinued payments under the installment agreement.  In October of 2007 a new installment agreement was allowed by the Internal Revenue Service. The new agreement requires monthly payments of $20,000. The Company made three $20,000 payments by the end of 2007.

On June 20, 2006, the Company's landlord filed a motion with the bankruptcy court for expedited and immediate relief from the automatic stay seeking relief from the automatic  stay so that the landlord could proceed with its dispossessory proceeding in state court. The bankruptcy court granted the motion and the landlord then filed the dispossessory proceeding in the State Court of Cobb County, Georgia on June 28, 2006. The Company timely vacated the premises on June 30, 2006 pursuant to the terms of the lease and an oral agreement reached with the landlord in bankruptcy court that provided that the landlord would not seek and would forgive payment of any remaining sums due from the Company for unpaid rent after applying the security deposit if the Company timely vacated the premises. The landlord declined to provide documentation of the agreement, but has honored the agreement by not seeking approximately $16,150 in unpaid rent. The dispossessory proceeding was dismissed by the landlord voluntar ily without prejudice on July 5, 2006.

Employees of the Company represented the Company in the above legal matters.

10.       STOCK OPTION PLAN

In 1998, the Company instituted a stock option plan for officers, employees, directors, advisors and consultants. Incentive stock options may be awarded to all employees of the Company who owns less than 10% of the outstanding common stock. The exercise price of an incentive stock option granted is the fair market value of the common stock as of the grant date. No option shall be granted for a term in excess of ten years from the date of the grant. Incentive stock options can not be exercised until the employee has completed a year of service with the Company.

Non-qualified stock options may be awarded to non-employees who own less than 10% of the outstanding common stock of the Company. The exercise price of a non-qualified stock option granted is the fair market value of the common stock as of the grant date. No option shall be granted for a term in excess of ten years from the date of the grant. Non-qualified stock options can not be exercised until the non-employee has maintained a one year relationship with the Company.

The maximum number of shares of common stock that can be issued under the plan is 3,000,000. As of September 30, 2006, 2,258,509 shares of common stock had been issued under the stock option plan.

Due to the Company's high volatility associated with going concern issues no compensation was recorded on the income statement for the issuance of options. FASB 123 (R) requires that companies must reflect as expense the fair market value of stock options used to compensate employees. Applying the lattice model it was determined that the amount of compensation expense per FASB 123 (R) was less than $1,000.

Total stock options accrued, vested and unexpired as of 12/31/05

 

 

   800,221    
           

Stock options exercised for the nine months ended September 30, 2006

 

    (603,979 )  
           

Stock options that expired during the nine months ended

         
September 30, 2006

 

    (898,960

)

 
           

Stock options that accrued and vested during the nine months

         
ended September 30, 2006

 

 

   800,691

   
     
   
           
Total stock options accrued, vested and unexpired as of

 

       
September 30, 2006  

 

     97,973  

 

     
   

As of June 30, 2006, no additional options were issued under the plan.

11.       OTHER INCOME

In 2006 the Company agreed to participate in the Streamlined Sales Tax Program. This program is designed to promote compliance of sellers in filing and paying sales tax to states who have joined the program. As a result of the Company's participation in the Streamline Sales Tax Program sales tax payable was reduced by $67,343. This reduction was recognized as other income.

12.       GOING CONCERN

As shown in the accompanying financial statements, the Company incurred a net loss of $721,885 during the nine months ended September 30, 2006, and as of that date the Company's current liabilities exceeded its current assets by $2,739,899. These factors raise substantial doubt about its ability to continue as a going concern. Refer to Note 13 for additional information that impacts the going concern issue.

13.       SUBSEQUENT EVENTS

In June of 2006, the Company entered into a Letter of Intent to be acquired by a corporation. After several extensions of the time within which the parties were to have completed the contemplated merger, JMJ refused in March, 2007 to extend further the time within which the parties were to merge. From June of 2006 through March of 2007 JMJ received loans from its intended acquirer.  In December of 2007 a settlement of loan was reached. The Company was required to pay $30,000 and assume a note for $105,164. This transaction resulted in JMJ recognizing additional income from the forgiveness of debt of $94,636.

In March of 2007, the Company entered into a Letter of Intent to be acquired by another corporation.  Following the execution of the Letter of Intent, the acquiring corporation loaned the Company approximately $100,000 through early May, 2007.  The Company and the acquiring corporation then negotiated a further loan of up to $1.25 million to the Company, but that loan was not funded.  After the Company received approval (on July 10, 2007) from its shareholders to the proposed merger with the acquiring corporation (or its subsidiary), the acquiring corporation declined to consummate the merger. In September of 2007, the acquiring corporation proposed that it purchase the assets of the Company.  The Company negotiated the terms of the asset sale and obtained the approval of its shareholders for such sale on September 30, 2007.  The sale of assets, pursuant to the Asset Purchase Agreement and accompanying documents, was made effective October 1, 2007.  In exchange for the as sets of the Company, the acquiring corporation and its newly-created subsidiary agreed to tender to the Company $25,000 in cash, a promissory note (secured by 500,000 restricted shares of the acquiring corporation) in the amount of $475,000 payable over the course of 10 months; restricted shares of the common stock of the acquiring corporation equal to 12.5 percent of the total outstanding shares of the acquiring corporation as of the effective date of the purchase (which amounts to 4,862,067 shares); 1.6 million warrants redeemable at the cost of a penny per share for common shares of the acquiring corporation; and an agreement to register the shares (including the shares underlying the warrants) within 180 days of the effective date of the purchase.  Effective December 6, 2007, the Company agreed to lockup (that is, not offer for sale) its shares of the acquiring corporation for a period of 90 days following the registration of certain shares of acquiring corporation's common stock underlying the issu ance of $2,225,000 in debentures to third parties, which issuance occurred effective December 6, 2007. Accordingly, the Company now expects that it may be able to offer some of its shares of acquiring corporation for sale in or about June, 2008.

The Company disclosed the anticipated asset sale transaction to the financial institution in September of 2007 and converted its existing line of credit of $247,584 to a note due on or about April 1, 2008. This note was cosigned by acquiring corporation and secured by the personal guaranties of certain shareholders and former officers of the Company, certain real property owned by several of the same persons, and the assets of the Company.

The Company was unable to pay on August 1, 2007 the two loans listed under related party transactions as notes payable to an officer with principal amounts of $28,000, and $32,500. The notes are continuing to accrue interest at the rate of 10% annually.


JMJ TECHNOLOGIES, INC.
REVIEWED FINANCIAL STATEMENTS
For the Nine Months Ended September 30, 2007

CONTENTS

Independent Auditor's Report

 

2




 

 

Financial Statements

 

 




 

 



Balance Sheet

 

3




 

 



Statement of Operations and Accumulated Deficit

 

4




 

 



Statement of Cash Flows

 

5




 



Notes to Financial Statements

 

6 - 15


Powers Farmer & Co., P.C.
Certified Public Accountants
Suite 1370
900 Circle 75 Parkway
Atlanta, Georgia 30339
Tel (770) 953-6866 Fax (770) 952-6921

ACCOUNTANTS' REVIEW REPORT 

To the Board of Directors
JMJ Technologies, Inc.
Atlanta, Georgia  

We have reviewed the accompanying balance sheet of JMJ Technologies, Inc. as of September 30, 2007 and the related statement of operations and accumulated deficit and cash flows for the nine months then ended, in accordance with Statements on Standards for Accounting and Review Services issued by the American Institute of Certified Public Accountants.  All information included in these financial statements is the representation of the management of the Company.

A review consists principally of inquiries of Company personnel and analytical procedures applied to financial data.  It is substantially less in scope than an audit in accordance with generally accepted auditing standards, the objective of which is the expression of an opinion regarding the financial statements taken as a whole.  Accordingly, we do not express such an opinion.

Based on our review, we are not aware of any material modifications that should be made to the accompanying financial statements in order for them to be in conformity with generally accepted accounting principles.

The accompanying financial statements have been prepared assuming that the Company will continue as a going concern. The Company has suffered recurring losses from operations and has a net capital deficiency, which raises substantial doubt about its ability to continue as a going concern. Management's plans regarding those matters are described in Note 11. The financial statements do not include any adjustments that might result from the outcome of this uncertainty.

/s/ Powers Farmer & Co., P.C.
Atlanta, Georgia
January 9, 2008


JMJ TECHNOLOGIES, INC.
BALANCE SHEET
September 30, 2007
ASSETS
CURRENT ASSETS:
      Cash $
57,733
      Accounts receivable - net
252,706

            Total current assets
310,439

PROPERTY AND EQUIPMENT - net
9,990
OTHER ASSETS:
      Rent deposit
9,481

            TOTAL $
329,910

 
LIABILITIES AND SHAREHOLDERS' DEFICIT
CURRENT LIABILITIES:
      Accounts payable $
226,774
      Accrued rent
8,982
      Accrued salaries
58,530
      Accrued vacation
37,820
      Customer prepayments
601,125
      Credit cards and revolving lines of credit
164,469
      Payroll taxes payable
1,156,333
      Sales tax payable
159,292
      Notes payable
773,128
      Loans payable to officers
83,340
      Shareholder loans
156,858

            Total current liabilities
3,426,651

LONG-TERM LIABILITIES:
      Accrued rent
8,233

            Total long-term liabilities
8,233

SHAREHOLDERS' DEFICIT:
      Common stock, $.01 par value; 10,000,000 shares
          authorized; 7,616,016 shares issued and outstanding
76,160
      Additional paid-in capital
1,653,800
      Accumulated deficit
(4,834,934
)

            Total shareholders' deficit
(3,104,974
)

                  TOTAL $
329,910


 

JMJ TECHNOLOGIES, INC.
STATEMENT OF OPERATIONS AND ACCUMULATED DEFICIT
For the Nine Months Ended September 30, 2007
REVENUES $
1,266,306
COST OF REVENUES
129,334

GROSS PROFIT
1,136,972
GENERAL AND ADMINISTRATIVE EXPENSES
      Payroll expense
827,687
      Rent expense
86,320
      Employee benefits
64,834
      Penalties
46,962
      Travel and entertainment
44,504
      Professional fees
41,941
      Utilities and communications
23,562
      Office expense
15,748
      Bank service charges
11,778
      Conferences and tradeshows
10,210
      Dues and subscriptions
9,282
      Depreciation and amortization
8,128
      Postage and shipping
6,367
      Insurance
5,284
      Education and training
4,334
      Bad debt expense
3,423
      Lease - van
3,269
      Other taxes
1,478

           Total general and administrative expenses
1,215,111

LOSS FROM OPERATIONS
(78,139
)
OTHER INCOME (EXPENSE)
      Interest expense
(156,765
)

NET LOSS
(234,904
)
ACCUMULATED DEFICIT, BEGINNING OF YEAR
(4,600,030
)

ACCUMULATED DEFICIT, END OF YEAR $
(4,834,934
)


 

JMJ TECHNOLOGIES, INC.
STATEMENT OF CASH FLOWS
For the Nine Months Ended September 30, 2007
OPERATING ACTIVITIES:
      Net loss $
(234,904
)
      Adjustments to reconcile net income to net cash
      provided (used) by operating activities:
            Depreciation and amortization
8,128
            Changes in operating assets and liabilities:
                  Accounts receivable
7,479
                  Accounts payable
(42,443
)
                  Bank overdraft
(25,070
)
                  Accrued rent
(6,736
)
                  Accrued salaries
9,100
                  Accrued vacation
(7,500
)
                  Customer prepayments
147,966
                  Credit cards and revolving lines of credit
(25,323
)
                  Accrued interest included in notes payable
13,739
                  Payroll taxes payable
40,107
                  Sales tax payable
16,513

NET CASH USED BY OPERATING ACTIVITIES
(98,944
)

INVESTING ACTIVITIES:
- 0 -

NET CASH USED BY INVESTING ACTIVITIES
- 0 -

FINANCING ACTIVITIES:
      Net proceeds on shareholder loans
10,245
      Net proceeds on credit cards and lines of credit
198,602
      Payments on loans payable short-term
(53,150
)
      Proceeds from issuance of stock
980

NET CASH USED BY FINANCING ACTIVITIES
156,677

NET INCREASE IN CASH AND EQUIVALENTS
57,733
CASH AND EQUIVALENTS, BEGINNING OF YEAR
- 0 -

CASH AND EQUIVALENTS, END OF YEAR $
57,733


JMJ TECHNOLOGIES, INC.
NOTES TO FINANCIAL STATEMENTS
For the Nine Months Ended September 30, 2007

1.         NATURE OF BUSINESS AND SIGNIFICANT ACCOUNTING POLICIES

A.         Nature of Business

JMJ Technologies, Inc. (the "Company") provides services to medical clients and resale suppliers throughout the United States.  The primary service provided is the development, installation and customization of medical practice management software.   This was the Company's thirteenth year of operations.

B.        Estimates

The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, 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.

C.        Revenues and Cost of Revenues Recognition

The Company recognizes revenues in accordance with Statement of Position (SOP) 97-2 as amended by SOP 98-9. Revenue from software license agreements is recognized when persuasive evidence of an agreement exists, delivery of the software has occurred, the fee is fixed or determinable, and collectibility is probable. In software arrangements that include more than one element, the Company allocates the total arrangement fee among elements based on the relative fair value of the elements.

License revenue allocated to software products generally is recognized upon delivery of the products or deferred and recognized in future periods to the extent that an arrangement includes one or more elements to be delivered at a future date and for which fair values have not been established. Revenue allocated to maintenance is recognized ratably over the maintenance term and revenue allocated to training and other service elements is recognized as the services are performed. If evidence or fair value does not exist for all elements of a license agreement and post customer support (PCS) is the only undelivered element, then all revenue from the license arrangement is recognized ratably over the term of the agreement as license revenue. If evidence of fair value of all undelivered elements exists but evidence does not exist for one or more delivered elements, then revenue is recognized using the residual method. Under the residual method, the fair value of the undelivered elements is deferred and the remaining portion of the arrangement fee is recognized as revenue.

D.        Concentrations of Credit Risks

The Company grants credit to its customers during the normal course of business and performs ongoing credit evaluations of its customers' financial condition.  The Company does not believe that it is exposed to any significant credit risk in connection with the extension of credit to its customers.

The Company maintains its cash balances at a financial institution in Atlanta, Georgia.  The balance at this institution is insured by the Federal Deposit Insurance Corporation up to $100,000.  At September 30, 2007, the Company did not have any uninsured cash balances.

E.         Allowance for Bad Debts

The Company provides an allowance for doubtful accounts equal to the estimated collection losses that will be incurred in the collection of all receivables. The estimated losses are based on managements' evaluation of outstanding accounts receivables. Allowance for bad debts was $47,304 at September 30, 2007.

F.         Property and Equipment

Property and equipment are recorded at cost.  When assets are retired or otherwise disposed of, the related cost and the accumulated depreciation and amortization are removed from the accounts, and any resulting gain or loss is reflected in the statement of operations and retained earnings/deficit.  Depreciation and amortization for all classes of property and equipment are determined using the straight-line method over the estimated useful lives of the assets as follows:

   

Estimated Life

   

Furniture and fixtures

 
10 years

Machinery and equipment

 
5 years

Vehicles

 
5 years

Depreciation expense was $8,128 for the nine months ended September 30, 2007.

G.        Income Taxes

The Company recognizes income and expenses on the accrual method for financial reporting purposes and for income tax reporting purposes.

The effect of temporary differences giving rise to the deferred tax asset is as follows:

 

Deferred tax asset:

   
 
   

Net operating loss carried forward

 

$

930,237
 
         
 
 

Deferred tax liability:

   
 
   

Excess of financial statement over tax basis

   
 
   

Of property and equipment

   
(1,657

)

         
 
 

Valuation allowance for deferred tax asset

 

 
(928,580
)
       

 
         
 
 

Net deferred tax asset

  $
0

 

       

 

There is no deferred tax asset listed in these financial statements. SFAS No. 109 specifies that a deferred tax asset is to be reduced by valuation allowance if it is more likely than not that some portion or all of the deferred tax asset will not be realized. Due to the Company's current economic condition, the valuation allowance has eliminated the deferred tax asset. The Company will continue to assess the valuation allowance and to the extent it is determined that such allowance is no longer required; the tax benefit of the remaining net deferred tax asset will be recognized in the future.

The Company has net operating losses to offset future taxable income of approximately $3,000,766. The carryover periods to utilize the net operating losses will expire between the years 2020 to 2027.

H.        Cash Flow Information

The Company considers for purposes of the statement of cash flows, cash equivalents including time deposits, certificates of deposit, and all highly liquid debt investments with original maturities of three months or less.

Net cash used by operating activities include cash payments for interest of $76,560.

2.         COMMON STOCK

The Company has 10,000,000 shares of $.01 par value common stock authorized, with 7,616,016 shares issued and 7,616,016 shares outstanding. The Company issued an additional 97,973 of common stock during the nine months ended September 30, 2007.

3.         RELATED PARTY TRANSACTIONS

The Company has the following loans from a shareholder:

An unsecured demand loan with no stated rate of interest.

 

  $
82,106
 
         
 

Exclusive use of a shareholder's credit card; total credit line

     
 
 

available is $0.00; and the annual percentage rate

     
 
 

of interest is 29.99%.

     

   14,514

 
         
 

Exclusive use of a shareholder's credit card; total credit line

     
 
 

available is $0.00; and the annual percentage rate

     
 
 

of interest is 24.00%.

     

     3,069

 
         
 

Exclusive use of a shareholder's line of credit; total credit line

     
 
 

available is $0.00; and the annual percentage rate

     
 
 

of interest is 25.90%.

     

   14,403

 
         
 

Exclusive use of a shareholder's line of credit; total credit line

     
 
 

available is $0.00; and the annual percentage rate

     
 
 

of interest is 28.90%.

     

   18,125

 
         
 

Exclusive use of a shareholder's line of credit; total credit line

     
 
 

available is $0.00; and the annual percentage rate

     
 
 

of interest is 26.90%.

     

     6,638

 
         
 

Exclusive use of a shareholder's credit card; total credit line

     
 
 

available is $0.00; and the annual percentage rate

     
 
 

of interest is 30.24%.

     

   10,856

 
         
 

Exclusive use of a shareholder's credit card; total credit line

     
 
 

available is $0.00; and the annual percentage rate

     
 
 

of interest is 30.49%.

     

      7,147

 
         
 
         
 
  Total  

 

$
156,858
 
         
 

The Company received the following loans from an officer:

Note payable to an officer of the Company. Interest is accrued

             
 

at the rate of 10% annually. The note was due on August 1,

             
 

2007. The loan balance reflects principal of $28,000 and accrued

             
 

interest of $3,874.

            $

31,874

 
               
 

Note payable to an officer of the Company. Interest is accrued

             
 

at the rate of 10% annually. The note was due on August 1,

             
 

2007. The loan balance reflects principal of $32,500 and accrued

             
 

interest of $3,793.

             

    36,293

 
               
 

Note payable to an officer of the Company. Interest is accrued

             
 

at the rate of 10% beginning February 20, 2007. The note was

 

           
 

due on August 1, 2007. The loan reflects principal of $5,500

             
 

and accrued interest of $367.

         

 

 
5,867
 
               
 
               
 

An undocumented loan from an officer of the Company accruing

             
 

interest at the rate of 18% annually. The loan reflects principal

             
 

of $8,301 and accrued interest of $1,005.

       

 

   
      9,306
 
               
 
              $
83,340
 
               

 

The Company leases a vehicle from a shareholder on a month to month basis.  The rent expense from this lease totaled $3,269 for the nine months ended September 30, 2007.

4.         NOTES PAYABLE

Notes payable consisted of the following at September 30, 2007:

Note payable to a financial institution is a $247,584 revolving

   
 

line of credit. Interest is payable monthly at an annual rate of

   
 

prime plus 2.00%. On September 30, 2007 the interest rate on

   
 

this loan was 10.25%. The maturity date of the loan is April 1,

   
 

2008. The loan is collateralized by the Company's accounts

   
 

receivable; property and equipment; the personal guaranties

   
 

of certain shareholders and current and former officers; real

   
 

estate owned by an officer/shareholder; and a publicly traded

   
 

company.

  $
247,584
 
     
 

An undocumented loan with no stated rate of interest from

   
 

a corporation with the intention to purchase JMJ. The

   
 

corporation was unable to complete the purchase. On

   
 

December 18, 2007 a settlement was reached with the

   
 

corporation on payment of the loan. See Note 12 for

   
 

additional information.

   

  236,800

 
     
 

An undocumented loan with no stated rate of interest from

   
 

a corporation who acquired the assets of JMJ in October

   
 

of 2007. See Note 12 for additional information.

   
100,500
 
     
 

Note payable to an individual. Interest is accrued at the rate of

   
 

of $2.00 per day. The loan balance reflects principal of $5,000

   
 

and accrued interest of $3,546.

 

 

8,546
 
     
 

An undocumented loan from an individual.  The original principal

   
 

balance was $35,000. Interest is accrued at the rate of 10%

   
 

annually. The loan reflects principal of $24,024 and accrued

   
 

interest of $325.

   
24,349

 

     
 

Note payable to an individual. The original principal balance

   
 

was $20,000.  Interest is accrued at the rate of 10% annually.

   
 

The loan reflects principal of $9,603 and accrued interest of

   
 

$1,500.

   
11,103
 
     
 

An undocumented loan from an individual. Interest is accrued at

   
 

the rate of 10% annually. The loan balance reflects principal of

   
 

$10,000 and accrued interest of $2,452.

 

 
12,452
 
     
 

An undocumented loan from an individual. Interest is accrued at

   
 

the rate of 10% annually. The loan reflects principal of $12,000 and

   
 

accrued interest of $7,049.

   

    19,049

 
     
 

Note payable to an individual.  Interest is accrued at the rate of

   
 

10% annually. The loan balance reflects principal of $75,000 and

   
 

accrued interest of $27,750.

 

 

102,750
 
     
 

An undocumented loan from an individual. Interest is accrued at

   
 

the rate of 10% annually. The loan balance reflects principal of

   
 

$9,038 and accrued interest of $957.

 

 
       9,995
 
     

 
Total   $
773,128
 
     

 

5.         CREDIT CARDS AND REVOLVING LINES OF CREDIT

Credit card from a financial institution; credit limit is $0.00;

   
 

and interest rate is 31.43%.

   

     14,541

 
     
 

Credit card from a financial institution; there are no preset

   
 

credit limits; and balances are required to be paid in full. This

   
 

account was turned over to a collection agency for collection.

   
57,114
 
     
 

Credit card from a financial institution; credit limit is $2,900;

   
 

and interest rate is 19.56%.

   

           816

 
     
 

Credit card from a financial institution; credit limit is $0.00;

   
 

and interest rate is 29.99%.

   

      12,095

 
     
 

Credit card from a financial institution; credit limit is $8,000;

   
 

and interest rate is 32.24%.

   

        7,448

 
     
 

Credit card from a financial institution; credit limit is $5,000;

   
 

and interest rate is 32.24%.

   

        5,300

 
     
 

Revolving line of credit from a corporation to be utilized for

   
 

purchases of computers and related equipment; credit limit

   
 

is $0.00; and interest rate is 12.99%

 

 
13,560
 
     
 

Revolving line of credit from a corporation to be utilized for

   
 

purchases of computers and related equipment; credit limit

   
 

is $0.00; and interest rate is 16.99%.

 

      
24,182
 
     
 

Credit card from a financial institution; credit limit is $0.00;

   
 

and interest rate is 23.98%.

   

       9,412

 
     
 

Credit card from a corporation to be utilized for purchases at

   
 

the corporation's retail locations; credit limit is $0.00; and

   
 

interest rate is 12.00%.

   

       1,439

 
     
 

Credit card from a corporation to be utilized for purchases at

   
 

the corporation's retail locations; credit limit is $0.00; and

   
 

interest rate is 20.80%.

   

       3,488

 
     
 

Credit card from a corporation to be utilized for purchases at

   
 

the corporation's retail locations; credit limit is $0.00; and

   
 

interest rate is 26.65%.

   

       5,822

 
     
 

Credit card from a corporation to be utilized for purchases at

   
 

the corporation's retail locations; credit limit is $0.00; and

   
 

interest rate is 19.80%.

   

       5,464

 
     
 

Credit card from a financial institution; credit limit is $0.00; and

   
 

interest rate is 35.18%

   

       2,806

 
     
 

Credit card from a financial institution; credit limit is $0.00; and

   
 

interest rate is 30.24%.

   

981

 
     
 
     
 
     
 
Total

 

$
164,469
 
     
 

6.         ACCOUNTS RECEIVABLE - NET

Accounts receivable consisted of the following at September 30, 2007:

           
 
             
 
Accounts receivable

 

        $
300,010

 

Less allowance for doubtful accounts

       

 

 
47,304
 
             
 
Accounts receivable - net    

 

    $

252,706

 
             

 

7.         PROPERTY AND EQUIPMENT - NET

Property and equipment consisted of the following at September 30, 2007:

Computer equipment

           

 

$
67,509
 

Furniture and fixtures

           

 

 
544
 

Software

               

      38,554

 
                 
 
Total    

 

         
106,607

 

Less accumulated depreciation and amortization

   

 

         
96,617
 
                 
 
Property and equipment - net    

 

   

 

  $
9,990
 
                 
 

8.         COMMITMENTS

The Company subleases office space under a non-cancellable operating lease agreement which commenced on July 1, 2006 and expires on August 31, 2009. Future minimum lease payments are due as follows:

Years ending:

 

  December 31, 2007      

 

$
28,442
   
     

December 31, 2008

         

    113,768

   
     

December 31, 2009

         

      75,845

   
                 

   
     

Total

        $
218,055
 

 

                 

   

9.         CONTINGENCIES

On June 2, 2006 the Company filed a voluntary petition under chapter 11 of the United States Bankruptcy Code with the Court. The petition was filed to assist the Company with negotiating a payment plan with the Internal Revenue Service. After filing the petition the Internal Revenue Service agreed to an installment repayment plan.  The Company then obtained the dismissal of the bankruptcy case on June 27, 2006.  The Company made five $15,000 payments during 2006 to the Internal Revenue Service and four $15,000 payments during the first seven months of 2007. The Company then discontinued payments under the installment agreement.  In October of 2007 a new installment agreement was allowed by the Internal Revenue Service. The new agreement requires monthly payments of $20,000. The Company made three $20,000 payments by the end of 2007.

Employees of the Company represented the Company in the above legal matters.

10.       STOCK OPTION PLAN

In 1998, the Company instituted a stock option plan for officers, employees, directors, advisors and consultants. Incentive stock options may be awarded to all employees of the Company who owns less than 10% of the outstanding common stock. The exercise price of an incentive stock option granted is the fair market value of the common stock as of the grant date. No option shall be granted for a term in excess of ten years from the date of the grant. Incentive stock options can not be exercised until the employee has completed a year of service with the Company.

Non-qualified stock options may be awarded to non-employees who own less than 10% of the outstanding common stock of the Company. The exercise price of a non-qualified stock option granted is the fair market value of the common stock as of the grant date. No option shall be granted for a term in excess of ten years from the date of the grant. Non-qualified stock options can not be exercised until the non-employee has maintained a one year relationship with the Company.

The maximum number of shares of common stock that can be issued under the plan is 3,000,000. As of September 30, 2007, 2,356,482 shares of common stock had been issued under the stock option plan.

As of June 30, 2006, no additional options were issued under the plan.

   
 
     
 

Total stock options accrued, vested and unexpired as of 12/31/06

 

 

97,973
 
     
 

Stock options exercised during the nine months ended September 30, 2007

 

 
(97,973
)
     
 

Stock options that accrued and vested during the nine months ended

   
 

September 30, 2007

   
          0.00
 
     

 
     
 
Total stock options accrued, vested and unexpired as of 9/30/07

 

 

          0.00

 
     

 

11.       GOING CONCERN

As shown in the accompanying financial statements, the Company incurred a net loss of $234,904 during the nine months ended September 30, 2007, and as of that date the Company's current liabilities exceeded its current assets by $3,116,212. These factors raise substantial doubt about its ability to continue as a going concern. Refer to Note 12 for additional information that impact the going concern issue.

12.       SUBSEQUENT EVENTS

In June of 2006, the Company entered into a Letter of Intent to be acquired by a corporation. After several extensions of the time within which the parties were to have completed the contemplated merged, JMJ refused in March, 2007 to extend further the time within which the parties were to merge. From June of 2006 through March of 2007 JMJ received loans from its intended acquirer.  In December of 2007 a settlement of loan was reached. The Company was required to pay $30,000 and assume a note for $105,164. This transaction will resulted in JMJ recognizing additional income from the forgiveness of debt of $94,636.

In March of 2007, the Company entered into a Letter of Intent to be acquired by another corporation.  Following the execution of the Letter of Intent, the acquiring corporation loaned the Company $100,500 through early May, 2007.  The Company and the acquiring corporation then negotiated a further loan of up to $1.25 million to the Company, but that loan was not funded.  After the Company received approval (on July 10, 2007) from its shareholders to the proposed merger with the acquiring corporation (or its subsidiary), the acquiring corporation declined to consummate the merger. In September of 2007, the acquiring corporation proposed that it purchase the assets of the Company.  The Company negotiated the terms of the asset sale and obtained the approval of its shareholders for such sale on September 30, 2007.  The sale of assets, pursuant to the Asset Purchase Agreement and accompanying documents, was made effective October 1, 2007.  In exchange for the assets of the Co mpany, the acquiring corporation and its newly-created subsidiary agreed to tender to the Company $25,000 in cash, a promissory note (secured by 500,000 restricted shares of the acquiring corporation) in the amount of $475,000 payable over the course of 10 months; restricted shares of the common stock of the acquiring corporation equal to 12.5 percent of the total outstanding shares of the acquiring corporation as of the effective date of the purchase (which amounts to 4,862,067 shares); 1.6 million warrants redeemable at the cost of a penny per share for common shares of the acquiring corporation; and an agreement to register the shares (including the shares underlying the warrants) within 180 days of the effective date of the purchase.  Effective December 6, 2007, the Company agreed to lockup (that is, not offer for sale) its shares of the acquiring corporation for a period of 90 days following the registration of certain shares of acquiring corporation's common stock underlying the issuance of $2,225 ,000 in debentures to third parties, which issuance occurred effective December 6, 2007. Accordingly, the Company now expects that it may be able to offer some of its shares of acquiring corporation for sale in or about June, 2008.

The Company disclosed the anticipated asset sale transaction to the financial institution in September of 2007 and converted its existing line of credit of $247,584 to a note due on or about April 1, 2008. This note was cosigned by acquiring corporation and secured by the personal guaranties of certain shareholders and former officers of the Company, certain real property owned by several of the same persons, and the assets of the Company.

The Company was unable to pay on August 1, 2007 the three loans listed under related party transactions as notes payable to an officer with principal amounts of $28,000, $32,500, and $5,500. The notes are continuing to accrue interest at the rate of 10% annually.


PRO FORMA UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEET AND STATEMENT OF OPERATIONS AS OF AND FOR THE FISCAL YEAR ENDED DECEMBER 31, 2006 AND NINE MONTH INTERIM PERIOD ENDED SEPTEMBER 30, 2007

The following pro forma unaudited consolidated financial information gives effect to the purchase by WiFiMed Holdings Company, Inc.  ("WifiMed Holdings") of the assets of JMJ Technologies, Inc. ("JMJ"), net of the assumption of certain liabilities. The periods presented are the Company's latest fiscal year ended December 31, 2006 and its most recent interim period for the nine months ended September 30, 2007. The Company's 2006 financial statements filed on Form 10-KSB were those of Bellacasa Productions, Inc. ("Bellacasa") prior to its March 7, 2007 recapitalization with WiFiMed, Inc.  Accordingly, the historical financial statements for 2006 include the separate financial statements of those two entities while those of 2007 include those of the surviving entity, WiFiMed, Inc. The financial statements of Bellacasa have not been carried forward. The 2006 pro forma financial statements include an adjustment to eliminate the accounts of Bellacasa as though the March 7, 2007 recapitalization h ad occurred on January 1, 2006. The interim period ended September 30, 2007 reflects the effect of the March 7, 2007 recapitalization and, therefore, does not require a similar adjustment.

The pro forma balance sheet and statement of operations assumes the transactions occurred as of January 1, 2006. The pro forma unaudited consolidated financial information is presented for illustrative purposes only. It is not necessarily indicative of the operating results or financial position that would have occurred if the asset sale and share exchange had been consummated at the beginning of the period indicated, nor is such information indicative of the future results or financial position of WiFiMed Holdings after the asset sale and share exchange. Material nonrecurring charges or credits and related tax effects which result directly from the transactions and may be included in the income of the registrant within the twelve months succeeding the transaction are not reflected in the condensed pro forma income statements. Pro forma weighted average shares have been calculated as though the transactions had occurred on January 1, 2006. The Company does not contemplate the adoption of a change in a ccounting principle from those contained and disclosed in the historical financial statements.

Adjustment 1

Recapitalization: On March 7, 2007, Bellacasa, now known as WiFiMed Holdings Company, Inc., consummated a merger transaction with WiFiMed, Inc.  Pursuant to the merger, WiFiMed, Inc. merged with and into a subsidiary of Bellacasa. For financial reporting purposes, WiFiMed, Inc. was treated as the acquiring company and the transaction was accounted for as a recapitalization. At the date of recapitalization, March 7, 2007, Bellacasa was a public shell company, defined as an inactive, publicly-quoted company with nominal assets and liabilities.  On March 7, 2007 pursuant to a stock exchange agreement and share exchange between Bellacasa, and the shareholders of WiFiMed, Inc., Bellacasa purchased all of the outstanding shares of WiFiMed, Inc. in exchange for the issuance of 17,619,672 shares of its common stock directly to the WiFiMed, Inc. shareholders. Bellacasa was the legal acquirer in the combination. WiFiMed, Inc. had substantially more assets (Bellacasa had virtually no assets, tangible or intangible, or operating revenue). The pro forma financial statements have been adjusted to reflect the recapitalization and are those of WiFiMed, Inc. carried forward at historical cost. The pro forma consolidated financial statements for the year ended December 31, 2006 include WiFiMed, Inc.'s results of operations. The results of operations of Bellacasa are not carried forward.

Adjustment 2

Purchase of net assets of JMJ: On October 1, 2007, WiFiMed Holdings purchased the assets of JMJ. In exchange for the assets, WiFiMed Holdings advanced $25,000 in cash; issued a promissory note in the amount of $475,000 payable over ten months; issued restricted shares of its common stock equal to 12.5 percent of the total outstanding shares of the acquiring corporation as of the effective date of the purchase (which amounts to 4,862,067 shares); and issued 1.6 million warrants exercisable at a $0.01 per share. In addition, WiFiMed Holdings also assumed liabilities such as customer deposits and accrued rent. A summary of the calculations resulting in the adjustment is as follows:

Consideration:

Shares

Value

 
 
 
 

Common stock (1)

4,862,067

 

$3,986,895

 

Warrants (2)

1,600,000

 

1,296,000

 
     
 

  Total non-cash consideration

   

5,282,895

 

Other consideration:

       

Note payable

   

475,000

 

Assumption of certain liabilities:

       

Customer deposits

   

601,125

 

Accrued rent

   

8,233

 
     
 

  Total consideration

   

6,367,253

 
         

Assets received in exchange:

       

Cash

   

25,000

 

Accounts receivable

   

252,706

 

Property & equipment

   

9,990

 

Rent security deposit

   

9,481

 
     
 

 Total identifiable assets

   

297,177

 
     
 

Consideration in excess of identifiable assets

   

$6,070,076

 
     
 
         

Valuation Notes:

       

(1) common stock valued at market quote of $0.82 per share

(2) warrants valued at $0.81 using Black-Scholes pricing model and assumptions as follows:

   Exercise price

$0.01

     

   Stock price at date of grant

$0.82

     

   Risk free interest rate

4.59%

     

   Volatility

12.00%

     

   Life (in years)

5

     

   Dividend rate

0.00%

     

Adjustment 3

Effect on interest expense as a result of loans not assumed and replaced with $475,000 of acquisition debt: Interest expense reflected on the historical financial statements of JMJ are charges for notes, loans and accrued payroll taxes that were not assumed through the asset purchase agreement. Pro forma interest expense was reduced by the interest related to those items and correspondingly increased to reflect interest of 10% on the purchase note of $475,000. A summary of the adjustment is as follows:

 

2006

2007

 
   

Penalties-IRS

$    88,803

   

$    46,962

Interest

197,369

   

156,765

 
   

 Total expense reported in historical results of operations

286,172

   

203,727

Estimated interest a 10% on note payable

47,500

   

35,625

 
   

Pro Forma adjustment

$(238,672)

   

$(168,102)

 
   

PRO FORMA UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEET SEPTEMBER 30, 2007

   

 Historical Condensed Balance
Sheets at September 30, 2007

 

Pro Forma
Adjustments

Adjustment (2)

         
   

Issuer
WiFiMed
Holdings
(formerly
Bellacasa)

   

Business
to be
Acquired
JMJ

   

Combined

       

Pro Forma
Condensed
Balance
Sheets

Sept 30, 2007

   
     
   
     

Purchase of
net assets
of JMJ,
Oct 2007

   
     
     

ASSETS

 
   
   
   
   
   

Current assets:

                               

Cash

 

$            0

   

$   57,733

   

$  57,733

   

$(32,733)

   

$  25,000

   

Accounts receivable, net

360,237

   

252,706

   

612,943

   

0

   

612,943

   

Deferred cost of revenue

85,365

   

0

   

85,365

   

0

   

85,365

   

Notes receivable

105,359

   

0

   

105,359

   

0

   

105,359

   

Prepaid expenses

21,531

   

0

   

21,531

   

0

   

21,531

   
 
   
   
   
   
   

Total current assets

572,492

   

310,439

   

882,931

   

(32,733)

   

850,198

   
                                 

Property and equipment, net

46,835

   

9,990

   

56,825

   

0

   

56,825

   

Security deposits

0

   

9,481

   

9,481

   

0

   

9,481

   

Excess purchase price over identifiable assets

                 

6,070,076

   

6,070,076

   
 
   
   
   
   
   
   

619,327

   

329,910

   

949,237

   

6,037,343

   

6,986,580

   
   
   
   
   
   
   
                                 

LIABILITIES & STOCKHOLDERS' EQUITY

                             

Current liabilities:

                             

Trade accounts payable

704,835

   

226,774

   

931,609

   

(226,774)

   

704,835

   

Accrued expenses

390,704

   

264,624

   

655,328

   

(264,624)

   

390,704

   

Accrued payroll taxes

     

1,156,333

   

1,156,333

   

(1,156,333)

   

0

   

Deferred revenue

444,635

   

601,125

   

1,045,760

   

0

   

1,045,760

   

Short terms notes and revolving credit lines

367,617

   

937,597

   

1,305,214

   

(937,597)

   

367,617

   

Loans and notes payable

0

   

0

   

0

   

475,000

   

475,000

   

Loans and notes payable related parties

169,117

   

240,198

   

409,315

   

(240,198)

   

169,117

   

Other current liabilities

7,204

   

8,233

   

15,437

   

0

   

15,437

   
 
   
   
   
   
   

Total current liabilities

2,084,112

   

3,434,884

   

5,518,996

   

(2,350,526)

   

3,168,470

   
                                 

Long-term liabilities:

                             

Deferred compensation

12,175

   

0

   

12,175

   

0

   

12,175

   
                                 

Stockholders' equity:

                             

Common stock, $0.0001 par value

2,502

   

76,160

   

78,662

   

(75,674)

   

2,988

   

Additional paid in capital

4,686,205

   

1,653,800

   

6,340,005

   

3,628,609

   

9,968,614

   

Retained deficit

(6,165,667)

   

(4,834,934)

   

(11,000,601)

   

4,834,934

   

(6,165,667)

   
 
   
   
   
   
   

Total stockholders' equity

(1,476,960)

   

(3,104,974)

   

(4,581,934)

   

8,387,869

   

3,805,935

   
 
   
   
   
   
   
   

$619,327

   

$329,910

   

$949,237

   

$6,037,343

   

$6,986,580

   
   
   
   
   
   
   

PRO FORMA UNAUDITED CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
FOR THE NINE MONTH INTERIM PERIOD ENDED SEPTEMBER 30, 2007
(excludes all nonrecurring items)

   

 Historical Condensed
Statements of Income
from Continuing Operations
for the Nine Months Ended
September 30, 2007

 

Pro Forma
Adjustments

   

Nine Months
Ended
Sept. 30, 2007
Pro Forma
Condensed
Statement of
Operations

   
   

Issuer
WiFiMed
Holdings
(formerly
Bellacasa)

   

Business
to be
Acquired
JMJ

   

Combined

     

Adjustment ( 3)

       
     
   
     

Replacement
of previous
interest
with new
note interest

   
     
     
   
   
   
     
   
   

Revenue

 

$              0

   

$1,266,306

   

$1,266,306

           

$2,499,879

   

Cost of revenue

6,766

   

129,334

   

136,100

           

265,434

   
 
   
   
           
   

Gross margin

 

(6,766)

   

1,136,972

   

1,130,206

           

2,234,445

   
                                   

Costs and expenses:

                               

General & administrative

1,787,735

   

1,206,983

   

2,994,718

           

4,201,701

   

Research & development

179,559

   

0

   

179,559

           

179,559

   

Depreciation

 

14,955

   

8,128

   

23,083

           

31,211

   

Interest, net of interest income

21,336

   

156,765

   

178,101

     

(168,102)

   

166,764

   
 
   
   
     
   
   

Total costs and expenses

2,003,585

   

1,371,876

   

3,375,461

     

(168,102)

   

4,579,235

   
                                   

Other income / (expense)

0

   

0

   

0

           

0

   
 
   
   
     
   
   

Loss from continuing operations before income taxes

(2,010,351)

   

(234,904)

   

(2,245,255)

     

168,102

   

(2,344,790)

   
                                   

Income taxes

 

0

   

0

   

0

           

0

   
   
   
   
     
   
   

Net loss from continuing operations

$(2,010,351)

   

$(234,904)

   

$(2,245,255)

     

$168,102

   

$(2,344,790)

   
 
   
   
     
   
   
                                   

Basic and diluted loss per share from continuing operations

$        (0.09)

   

$     (0.03)

   

$       (0.07)

           

$     (0.08)

   
 
   
   
           
   

Weighted average number of shares outstanding

22,836,886

   

7,616,016

   

30,452,902

           

28,644,574

   
 
   
   
           
   

 PRO FORMA UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEET DECEMBER 31, 2006

   

 Historical Condensed
Balance Sheets at
December 31, 2006

 

Pro Forma Adjustments

Dec. 31, 2006
Pro Forma
Condensed
Balance Sheets

   
     

Adjustment 1

   

Adjustment 2

       
     
   
   
     

Effect of
March, 2007
Recapitalization

   

Purchase of net
assets of
JMJ Oct 2007

   
   

Issuer

   

Businesses to be Acquired

     
   
   
     
   

Bellacasa

   

WiFIMed, Inc

   

JMJ

   

Combined

     
   
   
   
   
     
   
   
   

ASSETS

                                             

Current assets:

                                             

Cash

 

$    5,822

   

$          0

   

$          0

   

$     5,822

     

$     (5,822)

   

$(32,733)

   

$(32,733)

   

Accounts receivable, net

0

   

360,237

   

260,186

   

620,423

           

0

   

620,423

   

Deferred cost of revenue

0

   

37,730

   

0

   

37,730

           

0

   

37,730

   

Prepayments under product supply agreement

140,000

   

0

   

0

   

140,000

     

(140,000)

   

0

   

0

   

Prepaid expenses

34,754

   

24,838

   

0

   

59,592

     

(34,754)

   

0

   

24,838

   
 
   
   
   
     
   
   
   

Total current assets

180,576

   

422,805

   

260,186

   

863,567

     

(180,576)

   

(32,733)

   

650,258

   
                                               

Property and equipment, net

0

   

38,617

   

18,117

   

56,734

           

0

   

56,734

   

Security deposits

0

   

0

   

9,481

   

9,481

           

0

   

9,481

   

Excess purchase price over identifiable assets

                               

6,070,076

   

6,070,076

   
 
   
   
   
     
   
   
   
   

180,576

   

461,422

   

287,784

   

929,782

     

(180,576)

   

6,037,343

   

6,786,549

   
   
   
   
   
     
   
   
   
                                               

LIABILITIES & STOCKHOLDERS' EQUITY

                                           

Current liabilities:

                                           

Trade accounts payable

46,980

   

400,089

   

294,287

   

741,356

     

(46,980)

   

(226,774)

   

467,602

   

Accrued expenses

20,850

   

237,169

   

246,511

   

504,530

     

(20,850)

   

(264,624)

   

219,056

   

Accrued payroll taxes

           

1,116,226

   

1,116,226

           

(1,156,333)

   

(40,107)

   

Customer deposits

0

   

444,635

   

453,159

   

897,794

           

0

   

897,794

   

Short term notes and revolving credit lines

0

   

169,916

   

817,911

   

987,827

           

(937,597)

   

50,230

   

Loans and notes payable

0

         

0

   

0

           

475,000

   

475,000

   

Loans and notes payable related parties

50,000

   

38,000

   

215,771

   

303,771

           

(240,198)

   

63,573

   

Other current liabilities

0

         

14,969

   

14,969

           

0

   

14,969

   
 
   
   
   
     
   
   
   

Total current liabilities

117,830

   

1,289,809

   

3,158,834

   

4,566,473

     

(67,830)

   

(2,350,526)

   

2,148,117

   
                                               

Stockholders' equity:

                                           

Preferred stock, $0.01 par value

0

   

38,919

         

38,919

           

(38,919)

   

0

   

Common stock, $0.0001 par value

3,948

   

39,495

   

75,180

   

118,623

           

(115,680)

   

2,943

   

Additional paid in capital

796,803

   

3,248,506

   

1,653,800

   

5,699,109

     

(850,751)

   

3,707,534

   

8,555,892

   

Retained deficit

(738,005)

   

(4,155,307)

   

(4,600,030)

   

(9,493,342)

     

738,005

   

4,834,934

   

(3,920,403)

   
 
   
   
   
     
   
   
   

Total stockholders' equity

62,746

   

(828,387)

   

(2,871,050)

   

(3,636,691)

     

(112,746)

   

8,387,869

   

4,638,432

   
 
   
   
   
     
   
   
   
   

$180,576

   

$461,422

   

$287,784

   

$929,782

     

($180,576)

   

$6,037,343

   

$6,786,549

   
   
   
   
   
     
   
   
   

PRO FORMA UNAUDITED CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
FOR THE FISCAL YEAR ENDED DECEMBER 31, 2006
(excludes all nonrecurring items)

   

 Historical Condensed
Statements of Income from
Continuing Operations for
the Year ended
December 31, 2006

 

Pro Forma Adjustments

Pro Forma
Condensed
Statement of
Operations
Fiscal Year
Ended
Dec 31, 2006

 
     

Adjustment 1

   

Adjustment 3

   
     
   
   
     

Effect of
March, 2007
Recapitalization

   

Replacement of
previous
interest
with new
note interest

   
   

Issuer

 

Businesses to be Acquired

   
   
 
   
   

Bellacasa

 

WiFIMed, Inc.

   

JMJ

 

Combined

   
   
 
   
 
   
   
   
 

Revenue

 

$         0

 
$0
   

$2,134,715

 

$2,134,715

   
$0
         

$2,134,715

 

Cost of revenue

0

 

         0

   

682,941

 

682,941

   
0
         

682,941

 
 
 
   
 
   
   
   
 

Gross margin

 

         0

 

0

   

1,451,774

 

1,451,774

   

0

         

1,451,774

 
                                       

Costs and expenses:

                                   

General & administrative

159,213

 

1,372,690

   

2,105,981

 

3,637,884

   

(159,213)

         

3,478,671

 

Research & development

0

 

219,259

   

0

 

219,259

               

219,259

 

Depreciation

 

569

 

16,965

   

14,356

 

31,890

   

(569)

         

31,321

 

Interest, net of interest income

2,940

 

30,260

   

197,369

 

230,569

   

(2,940)

   

(238,672)

   

(11,043)

 
 
 
   
 
   
   
   
 

Total costs and expenses

162,722

 

1,639,174

   

2,317,706

 

4,119,602

   

(162,722)

   

(238,672)

   

3,718,208

 
                                       

Other income / (expense)

0

 

0

   

0

 

0

               

0

 
 
 
   
 
   
   
   
 

Loss from continuing operations before income taxes

(162,722)

 

(1,639,174)

   

(865,932)

 

(2,667,828)

   

162,722

   

238,672

   

(2,266,434)

 
                                       

Income taxes

 

0

 

0

   

0

 

0

               

0

 
   
 
   
 
   
   
   
 

Net loss from continuing operations

$(162,722)

 

$(1,639,174)

   

$(865,932)

 

$(2,667,828)

   

$162,722

   

$238,672

   

$(2,266,434)

 
 
 
   
 
   
   
   
 
                                       

Basic and diluted loss per share

$     (0.04)

 

$        (0.09)

   

$     (0.12)

 

$        (0.09)

               

$        (0.09)

 
 
 
   
 
               
 

Weighted average number of shares outstanding

3,933,400

 

17,619,672

   

7,518,043

 

29,071,115

               

26,429,704

 
 
 
   
 
               
 

-----END PRIVACY-ENHANCED MESSAGE-----