10QSB 1 v046392_10qsb.htm



UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 10-QSB

(Mark One)

x
QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
 
For the quarterly period ended March 31, 2006.
   
o
TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
 
For the transition period from ______________

Commission file number: 0-32355

CYOP Systems International, Inc.
(Exact Name of Small Business Issuer as Specified in its Charter)

Nevada
98-0222927
(State or Other Jurisdiction of
(IRS Employer
Incorporation or Organization)
Identification No.)

Unit A
 
1022 6th Street
 
Hermosa Beach, CA
(310) 691-2585
(Address of Principal Executive Offices)
(Issuer’s Telephone Number, Including Area Code)

Check whether the issuer: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Exchange Act during the past 12 months (or for such shorter period that the issuer was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
Yes x  No o
 
As of June 22, 2006, the registrant had 333,498,160 shares of common stock outstanding.

Transitional Small Business Disclosure Form (Check one): Yes o No x










INDEX
   
Page
     
PART I.
FINANCIAL INFORMATION
1
     
Item 1.
Financial Statements
1
     
Item 2.
Management’s Discussion and Analysis of or Plan of Operation
2
     
Item 3.
Controls and Procedures
4
     
PART II
OTHER INFORMATION
5
   
 
Item 1.
Legal Proceedings
5
   
 
Item 2.
Unregistered Sales of Equity Securities and Use of Proceeds
5
   
 
Item 3.
Default Upon Senior Securities
5
     
Item 4.
Submission of Matters to a Vote of Security Holders
5
   
 
Item 5
Other Information
5
     
Item 6.
Exhibits
5
     
SIGNATURE PAGE
 
 6
     
CERTIFICATIONS
   
 



 
PART I. FINANCIAL INFORMATION

Item 1. Financial Statements

CYOP SYSTEMS INTERNATIONAL INCORPORATED
Consolidated Financial Statements
(Expressed in U.S. Dollars)
March 31, 2006
 
Index
 
Consolidated Balance Sheets as of March 31, 2006
F-2
Consolidated Statements of Operations for the nine and three months ended March 31, 2006 and 2005
F-3
Consolidated Statements of Cash Flows for the nine months and three months ended March 31, 2006 and 2005
F-4
Notes to the Consolidated Financial Statements
F-5
 

 
1


CYOP SYSTEMS INTERNATIONAL INCORPORATED 
 
Consolidated Balance Sheets
Unaudited
(Expressed in U.S. Dollars) 

 
   
 March 31, 2006
 
ASSETS 
     
Current 
 
 
 
 Cash and cash equivalents
 
$
2,717
 
 Accounts receivable
   
711
 
 Prepaid expenses and deposit
   
545,346
 
Total current assets 
   
548,775
 
Fixed assets, net 
   
98,370
 
Investment in equity - method investee 
   
1,612,360
 
Intangible assets, net 
   
21,688
 
Total assets 
 
$
2,281,193
 
LIABILITIES 
     
Current 
     
 Demand loans related party
 
$
1,220,171
 
 Accounts payable and accrued liabilities
   
382,007
 
 Convertible debenture
   
1,319,051
 
 Player funds on deposit
   
46,985
 
 Short-term loan
   
212,725
 
 Derivative conversion liability
   
145,993
 
Total current liabilities 
   
3,326,932
 
Deferred revenue 
   
-
 
Total Liabilities 
   
3,326,932
 
 
     
STOCKHOLDERS' DEFICIENCY 
     
Share capital 
     
 Authorized:
     
                 500,000,000 shares of common stock with a par value of $0.00002 per share
     
                                                 
     
 Issued, allotted and outstanding:
     
                 333,498,160 shares of common stock (2004 - 181,103,355)
   
6,669
 
Additional paid-in capital 
   
4,778,610
 
Deficit accumulated 
   
(5,831,018
)
Total stockholders' deficiency 
   
(1,045,739
)
Total liabilities and stockholders' deficiency 
 
$
2,281,193
 
 
     
 
The accompanying notes are an integral part of these financial statements. 
 
F-2


CYOP SYSTEMS INTERNATIONAL INCORPORATED
Consolidated Statements of Operations
Three months ended March 31, 2006 and 2005
(Expressed in U.S. Dollars)

 
 
 
2006
 
  2005
 
Revenue 
           
        Sales - Crediplay 
 
$
-
 
$
135
 
        Service fees 
   
-
   
2,433
 
        Banking fees 
   
-
   
102
 
        Ad sales 
   
-
   
-
 
 
    -    
2,670
 
        Cost of sales 
   
-
   
8,075
 
 
    -    
(5,405
)
               
        Sales and marketing expenses 
   
(12,724
)
 
(56,460
)
        Consultants fees 
   
(100,007
)
 
(876,732
)
        Corporate Finance fees 
   
-
   
(141,307
)
        General and Admin fees 
   
(232,256
)
 
(70,404
)
        Salaries and benefits 
   
-
   
-
 
 
   
       
Operating loss 
   
(344,987
)
 
(1,150,308
)
 
             
Other income (loss) 
             
 
   
       
        Interest income related party 
   
-
   
-
 
        Interest Expense 
   
(62,881
)
 
(33,342
)
        Equity in losses of equity-method investee 
   
(5,918
)
 
(14,958
)
 
   
       
Net loss for the period
 
$
(413,786
)
$
(1,198,608
)
 
   
       
Loss per share - basic and diluted 
             
 
   
       
Loss from operations 
 
$
(0.001
)
$
(0.005
)
 
   
       
Net loss 
 
$
(0.001
)
$
(0.005
)
 
             
Weighted average number of common shares outstanding - basic and diluted 
   
333,498,160
   
237,385,334
 
 
The accompanying notes are an integral part of these financial statements. 
 
F-3


CYOP SYSTEMS INTERNATIONAL INCORPORATED
Consolidated Statements of Cash Flows
Three months ended March 31, 2006 and 2005
(Expressed in U.S. Dollars)

 
   
2006
 
 2005
 
           
Cash flows from (used in) operating activities 
           
        Net loss for the year 
 
$
(413,786
)
$
(1,198,608
)
        Adjustments to reconcile net loss to net cash 
             
                Used in operating activities: 
             
                - amortization of intangible assets 
   
7,229
   
7,229
 
                - depreciation of fixed assets 
   
6,779
   
3,827
 
                - imputed interest
   
62,881
   
-
 
                - shares issuance for services 
   
-
   
899,307
 
                - investment in equity interest 
   
5,918
   
14,958
 
                - accredited to convertible debenture 
   
84,094
   
-
 
        Changes in assets and liabilities: 
             
                - accounts receivable 
   
-
   
49,821
 
                - interest receivable 
   
-
   
-
 
                - note receivable related party 
   
-
   
-
 
                - prepaid expenses and deposit 
   
(71,828
)
 
-
 
                - accounts payable and accrued liabilities 
   
69,817
   
(27,956
)
                - player funds on deposit 
   
897
   
180
 
                - deferred revenue 
   
-
   
135
 
 
   
(247,999
)
 
(251,107
)
 
   
       
Cash flows from (used in) investing activities 
             
        Proceeds from disposal of fixed assets 
   
-
   
-
 
        Increase in software development costs 
   
-
   
-
 
        Purchase of investments 
   
-
   
-
 
        Purchase of fixed assets 
   
(12,455
)
 
-
 
 
   
(12,455
)
 
-
 
 
   
       
Cash flows from (used in) financing activities 
             
        Shares issued 
   
-
   
385,000
 
        Increase in due from director 
   
44,327
   
122
 
        Proceeds from promissory note 
   
-
   
60,000
 
        Proceeds from convertible debenture 
   
-
   
(70,000
)
 
   
44,327
   
375,122
 
 
   
       
Increase (decrease) in cash and cash equivalents 
   
(216,127
)
 
124,015
 
 
   
       
Effect of exchange rate on cash 
   
-
   
12,113
 
 
   
       
Cash and cash equivalents, beginning of year 
   
218,844
   
7,337
 
 
   
       
Cash and cash equivalents , end of year 
 
$
2,717
 
$
143,465
 
 
   
       
Cash and cash equivalents represented by: 
             
        Cash 
 
$
1,323
 
$
139,718
 
        Cash with processors 
   
1,394
   
3,747
 
   
$
2,717
 
$
143,465
 
 
The accompanying notes are an integral part of these financial statements. 
 
 
SUPPLEMENTAL CASH FLOW INFORMATION
On December 1, 2004, the Company assigned a discounted promissory note valued at $1,605,986 to a related party company in consideration of 25 million common shares of that company. The common shares acquired are held as an equity interest investment.
 
F-4


CYOP SYSTEMS INTERNATIONAL INCORPORATED 
 
Notes to Consolidated Financial Statements
For the three months ended March 31, 2006 and 2005
(Expressed in U.S. dollars) 

1. 
Nature and Continuance of Operations
 
 
 
 
The Company was incorporated on October 29, 1999 as Triple 8 Development Corporation under the laws of the State of Nevada to engage in any lawful business or activity for which corporations may be organized under the laws of the State of Nevada. The Company changed its name to CYOP Systems International Incorporated on October 30, 2000. On November 3, 2000, the Company acquired 100% of the issued and outstanding shares of CYOP Systems Inc., Barbados (“CYOP Barbados”). This transaction was accounted for as a reverse acquisition and a recapitalization.
 
 
 
 
CYOP Barbados was incorporated under the laws of Barbados on June 20, 2000. On April 29, 2005 the Company incorporated Red Felt Software under the laws of the United Kingdom.
 
 
 
 
The Company, and its subsidiaries, is a provider of multimedia transactional technology solutions and services for the entertainment industry. The Company’s range of products and services include financial transaction platforms for on-line video games and integrated e-commerce transaction technology for on-line merchants. These services are considered as one segment only based on internal organizational structure.
 
 
 
 
These consolidated financial statements have been prepared using the generally accepted accounting principles applicable to a going concern which contemplates the realization of assets and the satisfaction of liabilities and commitments in the normal course of business. The Company has suffered recurring losses from operations and has a net capital deficiency. The ability of the Company to continue as a going concern is dependent upon many factors, including the ability of the Company to obtain financing to fund working capital requirements, the degree of competition encountered by the Company, technology risks, government regulation and general economic conditions. The Management’s plan in this regard is to raise equity financing as required and keep abreast with the multimedia technology. These consolidated financial statements do not include any adjustments that might result from this uncertainty.
 
 
 
2. 
Significant Accounting Policies
 
 
 
 
(a) 
Basis of Consolidation
 
 
 
   
These consolidated financial statements, prepared in accordance with accounting principles generally accepted in the United States of America, include the accounts of the Company and its wholly owned subsidiary CYOP Barbados and Red Felt Software, LTD. Significant inter- company accounts and transactions have been eliminated.
 
 
F-5


CYOP SYSTEMS INTERNATIONAL INCORPORATED 
 
Notes to Consolidated Financial Statements
For the three months ended March 31, 2006 and 2005
(Expressed in U.S. dollars) 

2. 
Significant Accounting Policies (continued)
 
 
 
 
(b) 
Accounting Estimates
 
 
 
   
The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amount of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amount of revenues and expenses during the period. Actual results may differ from those estimates.
 
 
 
 
(c) 
Cash Equivalents
 
 
 
   
For purposes of the statement of cash flows cash equivalents usually consist of highly liquid investments which are readily convertible into cash with maturity of three months or less when purchased.
 
 
 
 
(d) 
Equity Investments
 
 
 
   
The Company has certain investment in equity securities. These investments are accounted for using the equity method of accounting if the investment gives the Company the ability to exercise significant influence, but not control, over an investee. Significant influence is deemed to exist if the Company has an ownership interest in the voting stock of the investee of between 20% and 50%, although other factors, such as representation on the investee’s Board of Directors and the impact of commercial arrangements, are considered in determining whether the equity method of accounting is appropriate. The Company records its investment in equity-method investees on the consolidated balance sheet as “Investments in equity-method investees” and its share of the investees’ earnings or losses as “Equity in losses of equity-method investees”.
 
 
 
 
(e) 
Fixed Assets
 
 
 
   
Fixed assets are recorded at historical cost. Depreciation is charged to earnings in amounts sufficient to allocate the costs over their estimated useful lives, as follows:

 
Audio and visual equipment
20% declining-balance basis
 
Computer hardware
30% declining-balance basis
 
Computer software
50% declining-balance basis
 
Office furniture and equipment
20% declining-balance basis
 
Leasehold improvements
20% straight-line basis
 
 
F-6


CYOP SYSTEMS INTERNATIONAL INCORPORATED 
 
Notes to Consolidated Financial Statements
For the three months ended March 31, 2006 and 2005
(Expressed in U.S. dollars) 

2. 
Significant Accounting Policies (continued)
 
 
 
 
(f) 
Revenue recognition
 
 
 
   
The Company derives revenue from providing services on software development and online internet transaction platform maintenance. Service revenues are recognized when services have been performed and delivered in accordance with service agreements, the Company has no significant remaining performance requirements, there are no material uncertainties regarding customer acceptance and collection of the resulting receivable is deemed probable.
 
 
 
 
(g) 
Software Development Costs
 
 
 
   
Software development costs incurred prior to the establishment of technological feasibility are charged to expenses as incurred
 
 
 
 
(h) 
Advertising and Promotion
 
 
 
   
The Company expenses advertising and promotion costs as incurred. Total advertising and promotion costs charged to expenses for the period ended March 31, 2006 amounted to $12,724 and (2005 - $56,460).
 
 
 
 
(i) 
Foreign Currency Transactions
 
 
 
   
The Company, CYOP Barbados and Red Felt Software Ltd., maintain their accounting records in the reporting currency. Foreign currency transactions are translated into their reporting currency in the following manner. At the transaction date, each asset, liability, revenue and expense is translated into the reporting currency by the use of the exchange rate in effect at that date. The resulting foreign exchange gains and losses are included in operations. The Company does not have any assets or liabilities in foreign countries or foreign denominations that would create translation income or losses under other comprehensive income.
 
 
 
 
(j) 
Income Taxes
 
 
 
   
The Company has adopted Statement of Financial Accounting Standards ("SFAS") No. 109, "Accounting for Income Taxes", which requires the Company to recognize deferred tax liabilities and assets for the expected future tax consequences of events that have been recognized in the Company's financial statements or tax returns using the liability method. Under this method, deferred tax liabilities and assets are determined based on the temporary differences between the financial statement and tax bases of assets and liabilities using enacted tax rates in effect in the years in which the differences are expected to reverse. The effect on deferred income tax assets and liabilities of a change in income tax rates is included in the period that includes the enactment date.
 
 
F-7


CYOP SYSTEMS INTERNATIONAL INCORPORATED 
 
Notes to Consolidated Financial Statements
For the three months ended March 31, 2006 and 2005
(Expressed in U.S. dollars) 

2. 
Significant Accounting Policies (continued)
 
 
 
 
(k) 
Long-Lived Assets Impairment
 
 
 
   
Effective January 1, 2002, certain long-term assets of the Company are reviewed when changes in circumstances require consideration as to whether their carrying value has become impaired pursuant to guidance established in Statement of Financial Accounting Standards (“SFAS”) No. 144, Accounting for the Impairment or Disposal of Long-Lived Assets. Management considers assets to be impaired if the carrying value exceeds the future projected cash flows from related operations. If impairment is deemed to exist, the assets will be written down to fair value. Prior to January 1, 2002, the Company evaluated long-term assets of the Company in accordance with SFAS No. 121, Accounting for the Impairment of Long-Lived Assets and for Long-Lived Assets to be Disposed of. The adoption of SFAS No. 144 did not have a material effect on the consolidated financial statements.
 
 
 
 
(l) 
Financial Instruments and Concentration of Risks
 
 
 
   
Fair value of financial instruments are made at a specific point in time, based on relevant information about financial markets and specific financial instruments. As these estimates are subjective in nature, involving uncertainties and matters of significant judgement, they cannot be determined with precision. Changes in assumptions can significantly affect estimated fair values.
 
 
 
   
The carrying value of cash and cash equivalents, interest receivable, note receivable, demand loans, accounts payable and accrued liabilities, player funds on deposit and short-term loans approximate their fair values because of the short-term maturity of these instruments.
 
 
 
   
Financial instruments that potentially subject the Company to concentration of credit risk consist of interest receivable and note receivable, the balances of which are stated on the balance sheet. The Company performs ongoing credit evaluations of its debtors and maintains allowances for possible losses with, when realized, have been within the range of management’s expectations. The Company places its cash in high credit quality financial institutions. The Company does not require collateral or other security to support financial instruments subject to credit risk.
 
 
 
 
(m) 
Accounting for Derivative Instruments and Hedging Activities
 
 
 
   
The Financial Accounting Standards Board (“FASB”) issued SFAS No. 133 Accounting for Derivative Instruments and Hedging Activities. SFAS No. 133 requires companies to recognize all derivatives contracts as either assets or liabilities in the balance sheet and to measure them at fair value. If certain conditions are met, a derivative may be specifically designated as a hedge, the objective of which is to match the timing of gain or loss recognition on the hedging derivative with the recognition of (i) the changes in the fair value of the hedged asset or liability that are attributable to the hedged risk or (ii) the designated as a hedging instrument, the gain or loss is recognized in income in the period of change. As at March 31, 2006, the Company has not entered into any derivative contracts either to hedge existing risks or for speculative purposes.

 
F-8


CYOP SYSTEMS INTERNATIONAL INCORPORATED 
 
Notes to Consolidated Financial Statements
For the three months ended March 31, 2006 and 2005
(Expressed in U.S. dollars) 
 
2. 
Significant Accounting Policies (continued)
 
 
 
 
(n) 
Net Income (Loss) Per Share 
 
 
 
   
Basic net income (loss) per share are computed using the weighted-average number of shares of common stock outstanding during the period. Diluted net income (loss) per share incorporates the incremental shares issuable upon the assumed exercise of stock options and other dilutive securities.
 
 
 
 
(o) 
Stock-based Compensation 
     
   
The Company has adopted the disclosure-only provisions of SFAS No. 123, "Accounting for Stock-based Compensation". SFAS 123 encourages, but does not require, companies to adopt a fair value based method for determining expense related to stock-based compensation. The Company accounts for stock-based compensation issued to employees and directors using the intrinsic value method as prescribed under Accounting Principles Board Opinion No. 25 (“APB 25”), “Accounting for Stock Issued to Employees” and related interpretations.
     
 
(p) 
Goodwill and Other Intangible assets 
     
   
Effective January 1, 2002, the Company adopted Statement of Financial Accounting Standards (“SFAS”) No. 142, “Goodwill and Other Intangible Assets”. This statement requires that intangible assets with an indefinite life are not amortized. Intangible assets with a definite life are amortized over its useful life or estimated of its useful life. Indefinite life intangible assets will be tested for impairment annually, and will be tested for impairment between annual tests if any events occur or circumstances change that would indicate that the carrying amount may be impaired. Intangible assets with a definite life are tested for impairment whenever events or circumstances indicate that a carrying amount of an asset (asset group) may not be recoverable. An impairment loss would be recognized when the carrying amount of an asset exceeds the estimated non- discounted cash flows used in determining the fair value of the assets. The amount of the impairment loss to be recorded is calculated by the excess of the assets carrying value over its fair value.
     
 
 
 
 
F-9


CYOP SYSTEMS INTERNATIONAL INCORPORATED 
 
Notes to Consolidated Financial Statements
For the three months ended March 31, 2006 and 2005
(Expressed in U.S. dollars) 

2.
Significant Accounting Policies (continued)
 
 
 
 
(q) 
New Accounting Pronouncements
 
 
 
   
In January 2003, the Financial Accounting Standard Board issued FASB Interpretation No. 46 (FIN 46), Consolidation of Variable Interest Entities - An Interpretation of Accounting Research Bulletin (ARB) No. 51. This interpretation addressed the requirements for business enterprises to consolidate related entities in which they are determined to be the primary economic beneficiary as a result of their variable economic interest. The interpretation is intended to provide guidance in judging multiple economic interests in an entity and in determining the primary beneficiary. The interpretation outlines disclosure requirements for VIEs in existence prior to January 31, 2003, outlines consolidation requirements for VIEs created after January 31, 2003. The company has reviewed its major commercial relationship and its overall economic interests with other companies consisting of related parties, vendors, loan creditors and other suppliers to determine the extent of its variable economic interest in these parties. The review has not resulted in a determination that the Company would be judged to be the primary economic beneficiary in any material relationships, or that any material entities would be judged to be Variable Interest Entities of the Company.
 
 
 
   
In April 2003, the FASB issued SFAS No. 149, "Amendment of Statement 133 on Derivative Instruments and Hedging Activities". This Statement amends and clarifies financial accounting and reporting for derivative instruments, including certain derivative instruments embedded in other contracts (collectively referred to as derivatives) and for hedging activities under SFAS No. 133, "Accounting for Derivative Instruments and Hedging Activities". This Statement is effective for contracts entered into or modified after June 30, 2003. We do not expect the implementation of SFAS No. 149 to have a material impact on our consolidated financial statements.
 
 
 
   
In May 2003, the FASB issued SFAS No. 150, "Accounting for Certain Financial Instruments with Characteristics of Both Liabilities and Equity". This Statement establishes standards for how an issuer classifies and measures certain financial instruments with characteristics of both liabilities and equity. It requires that an issuer classify a financial instrument that is within its scope as a liability (or an asset in some circumstances). This Statement is effective for financial instruments entered into or modified after May 30, 2003, and otherwise is effective at the beginning of the first interim period beginning after June 15, 2003. We do not expect the implementation of SFAS No. 150 to have a material impact on our consolidated financial statements.
 
 
F-10


CYOP SYSTEMS INTERNATIONAL INCORPORATED 
 
Notes to Consolidated Financial Statements
For the three months ended March 31, 2006 and 2005
(Expressed in U.S. dollars) 
 
2. 
Significant Accounting Policies(continued)   
 
 
 
 
 
 
 
                     
 
In December 2004, The Financial Accounting Standards Board issued Statement of Financial Accounting Standard number 123r, “ Share Based Payments” (“SFAS 123r”) which superseded SFAS 123 and APB No. 25. This statement eliminates the use of the intrinsic method as previously allowed under APB 25 and is effective for small issuers for years ending after December 15, 2005. The Company does not expect adoption of this statement to have an impact on their operations.
 
                     
 
In December 2004, The Financial Accounting Standards Board issued Statement of Financial Accounting Standard number 153 “Exchanges of Non Monetary Assets - An Amendment of APB No 29”. This statement removed the exemption in APB 29 to the use of the fair value method in certain transactions and is effective for years beginning after June 15, 2005. The Company does not expect the adoption of this statement to have an impact on their operations.
 
     
3. 
Investment in equity method investee  
     
 
At December 31, 2004, the Company’s equity-method investee approximate ownership interest consisted of a 19.99% interest based on the outstanding shares of Gaming Transactions, Inc. (OTC:GGTS). The Company does not have the ability to significantly influence GGTS. Summarized Balance Sheet and Operations information is as follows:
 
     
 
The Company acquired the investment in December 2004 and valued the investment at $1,674,973. During the month of December 2004 the Company recorded a $6,688 loss based on the proportionate share of the investee’s loss which resulted in a reduction in the carrying amount to $1,668,285 at December 31, 2004. During the period January 1, 2005 to March 31, 2006 the Company recorded a further loss of $55,925 reducing the carrying value to $1,612,360.
 
 
F-11


CYOP SYSTEMS INTERNATIONAL INCORPORATED 
 
Notes to Consolidated Financial Statements
For the three months ended March 31, 2006 and 2005
(Expressed in U.S. dollars) 

4. 
Fixed assets 
 
 
 
 
 
 
 
 
 
 
 
 
March 31, 2006
 
 
 
 
 
 
 
Accumulated
 
 
Net book
 
 
 
 
Cost
 
 
depreciation
 
 
Value
 
 
 
 
 
 
 
 
 
 
 
 
 
Audio and visual equipment
$
 21,558
 
$
15,391
 
$
6,167
 
 
Computer hardware
 
140,234
 
 
78,755
 
 
61,479
 
 
Computer software
 
30,700
 
 
1,840
 
 
28,860
 
 
Office furniture and equipment
 
9,227
 
 
7,363
 
 
1,864
 
 
Total
$
201,719
 
$
103,349
 
$
98,370
 

5. 
Intangible Assets
 
 
 
On May 21, 2002, the Company terminated the software development agreement and a software licensing, technical support and operation of customer service and data centre agreement with a related company (related by a common director) was terminated. As at that date, $240,000 license fees were billed with $200,000 remaining unpaid at May 21, 2002.
 
 
 
In satisfaction of this unpaid amount and in consideration of terminating the agreement, the related company assigned all right, title and interest in:
 
 
 
the Skill-Bingo Patents and the Skill-Bingo Inventions purchased from FYRC Inc. The above has been collectively recorded as intellectual property with an expected useful life of 5 years.
 
 
F-12


CYOP SYSTEMS INTERNATIONAL INCORPORATED 
 
Notes to Consolidated Financial Statements
For the three months ended March 31, 2006 and 2005
(Expressed in U.S. dollars) 

5. 
Intangible Assets (continued) 
 
the Skill-Bingo game software
 
the website located at http://www.bigrbingo.com 
 
the trademark “BiG’rBingo”
 
the BiG’rBingo customer deposits
 
 
 
The changes in the carrying amount of intellectual property as follows:

 
 
 
2006
 
Balance, beginning of year
$
28,916
 
Accumulated amortization
 
(7,229)
 
Balance, end of period
$
21,687
 
6. 
Loans
 
 
 
 
(a) 
Demand Loans Related Party
 
 
     
 
March 31, 2006
 
i. Interest bearing and unsecured at 5% per annum:
 
 
 
   - Andrea Carley - an officer
$
45,223
 
   - Mitch White - an officer, director and stockholder
 
925,238
 
   - Gordon Samson - a former director
 
111,214
 
   - Patrick Smyth - a former director
 
93,871
 
Total
$
1,175,546
 
 
 
 
 
(b) 
Short term Loan
 
 
     
 
March 31
 
i. Non-Interest bearing and unsecured
 
2006
 
   - Jack Carley - related to a director and stockholder
$
 44,625
 
Total  
$
 44,625
 
 
(c) 
Short-term Loan Related Party
 
 
     
 
March 31
 
     
 
2006
 
i. Interest at 10% per annum:
 
 
 
   - RedRuth Ventures
 
212,725
 
Total
$
 212,725
 
 
F-13


CYOP SYSTEMS INTERNATIONAL INCORPORATED 
 
Notes to Consolidated Financial Statements
For the three months ended March 31, 2006 and 2005
(Expressed in U.S. dollars) 

6. 
Loans (continued)
 
 
 
 
(d)
Convertible debenture
 
 
 
   
On September 2, 2005, the Company executed a Convertible Debenture for $650,000 with Cornell Capital Partners, LP, with a one (1) year term and accrues annual interest of twelve percent (12%). The Convertible Debentures are also convertible at the holder’s option at a conversion price equal to $0.055, which may be adjusted pursuant to the terms of the Convertible Debentures. The Convertible Debentures are secured by substantially all the assets of the Company. The Convertible Debentures also extinguished a May 4, 2005 note for $200,000 with Cornell Capital Partners,LP “May 4 Note”. On execution of the May 4 Note, $60,000 was advanced and $140,000 recorded as a receivable to be advanced on filing a new SB-2 registration statement.
 
 
 
   
As at March 31, 2006, outstanding amounts on the May 4 Note was $0.00.
 
 
 
   
On December 15, 2005, the Company entered into a Securities Purchase Agreement (“SPA”) with Cornell Capital LP. Pursuant to the Securities Purchase Agreement, Cornell Capital Partners purchased secured convertible debentures in the original principal amount of $1,350,000. The debentures have a three-year term and accrues annual interest of 10%. The $700,000 under the secured convertible debenture was disbursed to us upon the execution of the Securities Purchase Agreement on December 15, 2005. The balance will be disbursed upon the discharge of certain conditions placed upon the Company in the SPA. The debentures mature on December 15, 2008. The secured convertible debentures may be redeemed by us at any time, in whole or in part. We will pay a redemption premium of 20% of the amount redeemed in addition to such redemption. The debentures are convertible from time to time into our common stock of by Cornell for at the price per share of an amount equal to ninety percent (90%) of the lowest average volume weighted average price of our Common Stock, as quoted by Bloomberg, LP, for the thirty (30) trading days immediately preceding the conversion date. We granted Cornell a security interest in certain of its assets pursuant to amended and restated security agreement dated December 15, 2005. Cornell also received five year warrants to purchase 2,970,000 shares of common stock, 1,350,000 shares at an exercise price of $0.05 per share and 1,620,000 shares at an exercise price of $0.06 per share.
     
   
The outstanding amount as of March 31, 2006 for this convertible debenture is $1,350,000. Pursuant to SFAS 133 the options were valued using black scholes at $30,949. Such amount has been bifurcated from the debt and allocated to deferred interest expense and is being amortized over three years which is the term of the debenture.
 
 
 
 
 
F-14


CYOP SYSTEMS INTERNATIONAL INCORPORATED 
 
Notes to Consolidated Financial Statements
For the three months ended March 31, 2006 and 2005
(Expressed in U.S. dollars) 

7. 
Sale and License-back of Computer Software 
 
   
 
On December 14, 2001, the Company sold computer software identified as Crediplay System to the sole director and a major stockholder and creditor of the Company for $3,000,000. The purchase price was settled by retiring $1,200,000 of debt owed to the purchaser and a promissory note for $1,800,000. The promissory note bears interest at 5% per annum with maturity on December 14, 2010. The promissory note is secured through a first priority lien and security interest in the Crediplay System and amount due to Mr. Mitch White (the “Purchaser”) totaling $517,613 (2001 - nil). As at December 31, 2002, the present value of the promissory note is $1,585,034 after calculating at the discount of 7% and accruing interest at 5%. Interest receivable was calculated at 1,800,000 X 5% or $90,000. As at December 31, 2003, the present value of the promissory note is $1,605,986 after calculating at the discount of 7% and accruing interest at 5%. Interest receivable was calculated at $1,800,000 X 5% or $90,000.
   
 
Pursuant to a Marketing, Development and Distribution Agreement entered into on the same date, the Crediplay System was licensed back to the Company for a term of 15 years. A licensing fee payable will be calculated on Gross Earnings derived from the Crediplay System as follows:
 
2002  
Gross Earnings x 20%
2003  
Gross Earnings x 17%
2004  
Gross Earnings x 15%
2005 to 2017
Gross Earnings x 10%

           
As there have been only minor revenues since inception due to the lack of capitalization of the Company, the Promissory Note for $1.8 million (“the note”) was assigned to an affiliated company, Gaming Transactions Inc., after releasing the guarantee provided by the shareholder loan of Mitch White in consideration of twenty five (25) million shares of restricted stock of Gaming Transactions Inc., (“GGTS) a pink sheet issuer. As at December (Form 8-K filed December 13, 2004) this company was thinly traded and a deemed price of $0.075 per share was used. As no reductions have been made as contemplated in the agreements executed December 31, 2001 and filed on Edgar by Form 8-K on April 15, 2002 a market asset was exchanged to ensure value to the Company.
 
 
F-15


CYOP SYSTEMS INTERNATIONAL INCORPORATED 
 
Notes to Consolidated Financial Statements
For the three months ended March 31, 2006 and 2005
(Expressed in U.S. dollars) 
 
7. 
Sale and License-back of Computer Software (continued)
   
 
The development costs of the Crediplay System expended by the Company amounted to approximately $1,273,406 of which $778,348 was expensed previously. Management of the Company has estimated the $3,000,000 value based on the discounted future cash flow projection and the estimate provided by knowledgeable parties of the software.
 
 
The gain on the sale of the Crediplay System is calculated as follows:
 
Sales price
 
 
 
   Retirement of loan due to the purchaser
$
 1,200,000
 
   Present value of $1,800,000 promissory note
 
 
 
   discounted at 7% per annum
 
1,565,452
 
 
 
2,765,452
 
Software development costs incurred in 2001
 
(495,058
)
Deferred gain 2001
$
 2,270,394
 
Recognized gain
 
(71,842
)
Deferred gain 2002
$
 2,198,552
 
Recognized gain in 2003
 
(16,040
)
Deferred gain in 2003
$
 2,182,512
 
Recognized gain in 2004
 
(8,690
)
Deferred gain 2004
 
2,173,822
 
Recognized gain in 2005
 
(315
)
Deferred gain 2005
 
2,173,507
 
       
Pursuant to the Marketing and Distribution Agreement executed on December 1, 2001, the anticipated revenue, considered more than adequate to pay down the promissory at the time of the Agreement, had not materialized as at December 31, 2005. In view of this lack of revenue, the Company has concluded that the realization of the deferred revenue was highly improbable for the foreseeable future, thereby changing management’s estimate of realizeability. The Company wrote this deferred revenue down by $2,173,507 to a value of nil, and credited the Company’s additional paid-in capital for this amount.
 
F-16


CYOP SYSTEMS INTERNATIONAL INCORPORATED 
 
Notes to Consolidated Financial Statements
For the three months ended March 31, 2006 and 2005
(Expressed in U.S. dollars) 
 
8. 
Stockholders’ Equity (Deficit) 
 
 
 
 
(a) 
Issuance of Common Shares
     
 
 
During 2004, the Company issued 88,130,195 shares to Cornell Capital Partners LP including a corporate finance fee including 312,500 to Newbridge Securities Corp as an escrow agent fee and 50,000,000 in escrow in connection with the Standby equity underwriting agreement for financing as originally filed on the Company’s SB-2 on March 1, 2004. During 2005, the Company has issued to Cornell, as of March 31, 2006 107,326,347 common shares drawing down the escrow shares as well as new issuances to Cornell Capital Partners LP   with 68,458 common shares remaining in escrow with Cornell Capital Partners LP.  
   
 
 
(b) 
2003 Consultant Stock Plan
     
 
 
On October 21, 2003, the Board of Directors of the Company approved and adopted “2003 Consultant Stock Plan” (“2003 Plan”). Pursuant to the 2003 Plan, it is a ten (10) year plan to grant common shares or right to receive common shares by consultants (per individual agreement) to a maximum 2,500,000 shares (restated for the company’s stock split). The allocated number of shares includes an indeterminate number of additional shares that may be issued to adjust the number of shares issued pursuant to the stock plan described herein as the result of any future stock split, stock dividend or similar adjustment of the registrant's outstanding common stock.
     
   
On Feb 18, 2005, the Board of Directors of the Company approved and filed the “2005 Consultant Stock Plan” (“2005 Plan”).
   
 
(c) 
Stock Option
     
   
There were no stock options granted for the period ended March 31, 2006.
 
9. 
Income Taxes 
 
 
 
 
As at March 31, 2006, the Company has non-capital losses and undepreciated capital cost of approximately $4,092,000 and $2,080,000, respectively, which can be carried forward for tax purposes and are available to reduce taxable income of future   years. The non-capital losses expire commencing in 2006 through 2010.
     
 
(a) 
The tax effect of temporary differences that give rise to the Company’s deferred tax assets are as follows:
  
           
   
2006
   
2005
Undepreciated capital cost of capital assets over their net book value
$
30,000  
$
 19,000
           
Estimated tax loss carryforward
 
1,000,000
   
715,000
Less: valuation allowance
 
(1,030,000
)
 
(734,000
 
 
-
 
 
-
The valuation allowance reflects the realization of the tax assets is unlikely.
 
 
 
 
 
 
F-17


CYOP SYSTEMS INTERNATIONAL INCORPORATED 
 
Notes to Consolidated Financial Statements
For the three months ended March 31, 2006 and 2005
(Expressed in U.S. dollars) 

10. 
Related Party Transactions
 
 
 
 
Related party transactions not disclosed elsewhere in the consolidated financial statements are as follows:
 
 
 
 
(a)
The Company to March 31, 2006 has accrued interest of $19,994 at an interest rate of 5% per annum on current loans totaling $1,175,546 from directors of the Company.
 
 
 
 
(b)
See Note 6, and 7.
 
 
 
   
On December 1, 2004, by agreement (Form 8-K December 13, 2004) the discounted promissory note, face value $1,800,000.00 dated December 1, 2001 and maturing December 14, 2010 (the “note”) was assigned to an affiliated company, Gaming Transactions Inc., (“assignee”) in consideration of 25 million restricted shares of the assignee’s common stock. This has been recorded as an equity investment and is booked as $1,612,360 as of March 31, 2006.
 
 
 
11. 
Geographic Information
 
 
 
 
All the Company’s operations and fixed assets are located in the United States.
   
12.
Derivative Option Liability
   
 
On December 15, 2005, the Company entered into a convertible debt instrument which contained options to settle the debt by issuance of the Company’s common stock at the option of the holder. Pursuant to SFAS 133 (“Accounting for Derivative Instruments and Hedging Activities”) the Company determined the value of such instruments at $30,949 and bifurcated the amount from the debt instrument.
   
 
Pursuant to SFAS 133, the Company valued the options at March 31, 2006 and recorded a net expense of $84,094 in the period ended March 31, 2006.
   
13.
Subsequent Events
   
 
On June 23, 2006, the Company received a Notice of Termination from ShockoMedia, Inc. terminating the Software License Agreement dated April 1, 2005 due to default. The Company is in the process of taking down its website and is no longer in the skillgaming business.

 
F-18

Item 2. Management’s Discussion and Analysis or Plan of Operation

Certain statements in this Quarterly Report and in future filings by the Company with the SEC and in the Company’s written and oral statements that are not statements of historical facts are “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. The words “believe,” “expect,” “anticipate,” “intend,” “will” and similar expressions are examples of words that identify forward-looking statements. Forward-looking statements include, without limitation, statements regarding our future financial position, business strategy and expected cost savings. These forward-looking statements are based on our current beliefs, as well as assumptions we have made based upon information currently available to us.
 
Each forward-looking statement reflects our current view of future events and is subject to risks, uncertainties and other factors that could cause actual results to differ materially from any results expressed or implied by our forward-looking statements. Important factors that could cause actual results to differ materially from the results expressed or implied by any forward-looking statements include:

 
 
our ability to fund future growth;
 
 
our ability to become profitable;
 
 
the volatility of the price of our Common Stock;
 
 
market demand for and market acceptance for our products;
 
 
our ability to protect our intellectual property rights;
 
 
new regulation and legislation;
 
 
trends for the continued growth of our business and other businesses we may acquire;
 
 
our ability to successfully market existing products and services and develop and market new products and services;
 
 
our ability to expand our market for existing products and services;
 
 
the effects of our accounting policies and general changes in accounting principles generally accepted in the United States of America;
 
 
General economic conditions of the telecommunications market, including the new and evolving market for next-generation communications solutions; and
 
 
other risks and uncertainties disclosed in our Annual Report.

The following management's discussion and analysis of the Company should be read in conjunction with the financial statements and the related notes thereto included elsewhere in this quarterly report for the three months ended March 31, 2006. This quarterly report contains certain forward-looking statements and the Company's future operation results could differ materially from those discussed herein.
 
Liquidity and Capital Resources

The Company does not yet have an adequate source of reliable, long-term revenue to fund operations. As a result, the Company is reliant on outside sources of capital funding. There can be no assurances that the Company will in the future achieve a consistent and reliable revenue stream adequate to support continued operations. The Company has exhausted a source of capital funding, as an equity funding with regulatory clearance of the SB-2 registration statement granted with the August 12, 2004 filing of the SB-2/A. We have started the process of authoring a further SB-2 registration statement.

The Company had cash and cash equivalents of $2,717 at March 31, 2006 and a working capital deficit of ($2,778,157) with the deficiency arising primarily from $1,220,171 in loans from directors and a $1,319,051 convertible debenture with Cornell Capital Partners LP.

During the three month period ended March 31, 2006, the Company had a net loss of $413,786 compared to a net loss of $1,198,608 in the period ended March 31, 2005. This is due chiefly to a dramatic decrease in operations and administration during the period, due to a lack of liquid resources necessary to fund such activities.

Our future capital requirements will depend on a number of factors, including costs associated with development of our Web portal, the success and acceptance of our new games and the possible partnerships and/or acquisition of complementary businesses, products and technologies. At present, the Company lacks sufficient cash and cash equivalents on hand to conduct operations through the quarter of 2006.

2

As disclosed herein the Company concluded an underwriting in the first quarter of 2004 with Cornell Capital Partners LP and the associated SB-2 was filed on March 1, 2004 and as amended on May 6, 2004, June 22, 2004, and August 5, 11, 12 and 16, 2004 on Edgar.

The Company’s consolidated financial statements have been prepared on a continuing operation basis, which contemplates the realization of assets and the settlement of liabilities and commitments in the normal course of business.

Results of operations for the three months ended March 31, 2006 as compared to the three months ended March 31, 2005.

Revenue

For the three months ended March 31, 2006, the Company generated revenues of nil from operations. The same three month period ending March 31, 2005 generated revenues of $2,670. The reduction in revenues for the comparable period is primarily due to operations being placed on standby, owing to insufficient liquid resources to fund them.


General and administrative expenses consist primarily of, legal and audit professional fees, and other general corporate and office expenses, for the three-month period ending March 31, 2006 of $232,256. General and administrative expenses increased by $161,852 from the three-month period ended March 31, 2005 from $70,404. This increase is primarily due to increased legal fees.

Consultants Fees

Consultant fees consist of the company’s contract labor, primarily hi-tech services and management. For the three-month period ending March 31, 2006, the Company had consultant fees expense of $100,007. This compares to consultant fees of $876,732 for the three-month period ending March 31, 2005. This decrease is due to reduced infrastructure because of the Company’s temporary inability to fund these activities.

Interest Expense

Interest expense increased to $62,881 for the three months ended March 31, 2006 from $33,342 for the three months ended March 31, 2005 due primarily to this quarter being the first full quarter in which interest had accrued on the new increased convertible debenture issued by Cornell Capital Partners LP, as described above and in the notes to the financial statements.

Equity Method Investment

During the three months ended March 31, 2006, the Company recorded $5,918 of losses from it’s investment in equity securities accounted for by the equity method. The Company acquired the investment in December 2004.
 
3

 
Item 3: Controls and Procedures

The Company’s Chief Executive Officer and principal financial officer has evaluated the Company’s controls and procedures (as such term is defined in Rules 13a-15(e) and 15d-15(c) of the Securities Exchange Act of 1934, as amended (the “Exchange Act”)), as of the end of the period covered by this Quarterly Report, as required by paragraph (b) of Rules 13a-15 or 15d-15 of the Exchange Act. Based on such evaluation, such officer has concluded that, as of the end of the period covered by this Quarterly Report, the Company’s controls and procedures are effective.
 
4

PART II-OTHER INFORMATION

Item 1. Legal Proceedings

The Company is not a party to any material legal proceedings.
 
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

None.

Item 3. Defaults Upon Senior Securities

None. 
 
Item 4. Submission of Matters to a Vote of Security Holders
 
On March 28, 2006, the Company held a special meeting of shareholders (the “Special Meeting”), to approve an increase in the number of authorized shares of the Company’s common stock from 500,000,000 to 1,000,000,000. A quorum was not obtained so the meeting was adjourned without the vote necessary to increase the Company’s authorized capital.

Item 5. Other Information

On March 16, 2006, Michael Ozerkevich, a director of the Company, resigned as a director the Company. The resignation by Mr. Ozerkevich was not due to any disagreement with the Company.

On  March 29, 2006, Jorge Andrade, Jr. was elected to the Company’s board of directors. Mr. Andrade is the founder & President of West Coast Health Consulting Inc. a leading consulting firm dedicated to providing services for medical providers as well testing for patients in the workers compensation sector.  Since 1998, he has managed Colgate-Palmolive Corp.’s awareness’s for the “Bright Smiles Bright Futures” program in a number of regions including Oakland, San Francisco, Oregon, Texas, Florida, Phoenix, Michigan and San Diego. 
 
Mr. Andrade is also involved in a number of businesses, and has experience in building long-term returns from start-up ventures.  A nationally certified dentist, he is one of the initial founders of the Washington School Literary Club and also sits on the health advisory board for the Long Beach Head Start program.

On June 23, 2006, the Company received a Notice of Termination from ShockoMedia, Inc. terminating the Software License Agreement dated April 1, 2005 due to default. The Company is in the process of taking down its website www.skillarcade.com and is no longer in the skillgaming business.


Item 6. Exhibits

The exhibits required to be filed with this Quarterly Report are set forth on the Exhibit Index filed herewith.
 
5

.
SIGNATURE

In accordance with the requirements of the Exchange Act, the registrant caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
 
 
     
  CYOP SYSTEMS INTERNATIONAL, INC.
 
 
 
 
 
 
Date: June 28, 2006 By:  
/s/ Mitch Whit
   
Chief Executive Officer and Chairman of the Board of Directors
     
     
Date: June 28, 2006
By:
/s/ Canon Bryan
   
Canon Bryan
Chief Financial Officer
 
   

 
6



EXHIBIT INDEX


3.1.1
Articles of Incorporation. (Incorporated by reference to Exhibit 3.1 to the Company’s Registration Statement on Form SB-2 filed with the Securities and Exchange Commission on October 30, 2001)
   
3.1.2
Certificate of Amendment to Articles of Incorporation. (Incorporated by reference to Exhibit 3.2 to the Company’s Registration Statement on Form SB-2 filed with the Securities and Exchange Commission on October 30, 2001)
   
3.1.3
Certificate of Amendment to Articles of Incorporation. (Incorporated by reference to Exhibit 99.3 to the Company’s Form 8-K filed with the Securities and Exchange Commission on October 8, 2003)
   
3.1.4
Bylaws. (Incorporated by reference to Exhibit 3.3 to the Company’s Registration Statement on Form SB-2 filed with the Securities and Exchange Commission on October 30, 2001)
   
10.1
Second Amendment to Asset Purchase Agreement dated June 26, 2006 by and between the Company and FB Software, Ltd. Filed herewith.
   
31.1
Rule 13a-14(a)/15d-14(a) Certification by the Company’s Chief Executive Officer. Filed herewith.
   
31.2
Rule 13a-14(a)/15d-14(a) Certification by the Company’s Principal Financial Officer. Filed herewith.
   
32.1
Section 1350 Certification by the Company’s Chief Executive Officer and Principal Financial Officer. Filed herewith.
   
32.2
Section 1350 Certification by the Company’s Principal Financial Officer. Filed herewith.

7