-----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, QPMnQ0tLmcCB1wZxmoWyXTy1QxdHUh0Fq1EIot6qUne0liXEEjImJKHDFThTlArK oAms3ja2uuDoQjia0gFN6g== 0001188112-08-001745.txt : 20080520 0001188112-08-001745.hdr.sgml : 20080520 20080520135106 ACCESSION NUMBER: 0001188112-08-001745 CONFORMED SUBMISSION TYPE: 8-K/A PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20070717 ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20080520 DATE AS OF CHANGE: 20080520 FILER: COMPANY DATA: COMPANY CONFORMED NAME: VISUAL MANAGEMENT SYSTEMS INC CENTRAL INDEX KEY: 0001284453 STANDARD INDUSTRIAL CLASSIFICATION: METAL MINING [1000] IRS NUMBER: 000000000 STATE OF INCORPORATION: NV FISCAL YEAR END: 0731 FILING VALUES: FORM TYPE: 8-K/A SEC ACT: 1934 Act SEC FILE NUMBER: 333-133936 FILM NUMBER: 08848030 BUSINESS ADDRESS: STREET 1: 1000 INDUSTRIAL WAY NORTH STREET 2: SUITE C CITY: TOMS RIVER STATE: NJ ZIP: 08755 BUSINESS PHONE: (732) 281-1355 MAIL ADDRESS: STREET 1: 1000 INDUSTRIAL WAY NORTH STREET 2: SUITE C CITY: TOMS RIVER STATE: NJ ZIP: 08755 FORMER COMPANY: FORMER CONFORMED NAME: WILDON PRODUCTIONS INC DATE OF NAME CHANGE: 20040322 8-K/A 1 t62818_8ka.htm FORM 8-K AMENDMENT NO. 5 t62818_8ka.htm


UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C.  20549
 
FORM 8-K/A
 
(Amendment No. 5)
 
CURRENT REPORT
 
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of Report (Date of earliest event reported):  July 17, 2007
 
VISUAL MANAGEMENT SYSTEMS, INC.
(Exact name of registrant as specified in its charter)
 
Nevada
(State or other jurisdiction of incorporation)
333-133936
(Commission File Number)
68-0634458
(IRS Employer Identification Number)
 
1000 Industrial Way North, Suite C
Toms River, New Jersey  08755
(Address of principal executive offices, including zip code)
 
Registrant’s telephone number, including area code: (732) 281-1355
 
(Former name or former address, if changed since last report)
 
Wildon Productions Inc.
702-3071 Glen Drive
Coquitlam, British Columbia
Canada  V3B 7RI
 
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 (see General Instruction A.2. below):
 
o
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
o
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
o
Pre-commencement communications pursuant to Rule 14d-2 (b) under the Exchange Act (17 CFR 240.14d-2(b))
o
Pre-commencement communications pursuant to Rule 13e-4 (c) under the Exchange Act (17 CFR 240.13e-4 (c))
 

 
EXPLANATORY NOTE
 
This Form 8-K/A amends the Form 8-K filed by Visual Management Systems, Inc. on July 23, 2007, as amended on August 8, 2007, October 26, 2007, January 29, 2008, and May 10. 2008 to refile Exhibit 99.2 which sets forth restated financial information.
 
Item 9.01
FINANCIAL STATEMENTS AND EXHIBITS
   
               (c) EXHIBITS
     
 
99.2
Financial Statements of Visual Management Systems Holding, Inc. as of and for the three months periods ended March 31, 2007 and 2006 (filed herewith)

 
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.
 
     
Visual Management Systems, Inc.
 
     
(Registrant)
 
         
         
 
By:
 
/s/ Jason Gonzalez
 
 
Name:
 
Jason Gonzalez
 
 
Title:
 
President and Chief Executive Officer

Dated:  May 19, 2008
 
 
 
2
EX-99.2 2 ex99-2.htm EXHIBIT 99.2 ex99-2.htm

EXHIBIT 99.2

 
Visual Management Systems, Inc. and Subsidiaries
     
Condensed Consolidated Balance Sheet
     
   
March 31, 2007
 
Assets
 
(restated)
 
       
Current assets
     
Cash
  $ 26,619  
Accounts receivable
    361,380  
Inventory
    290,891  
Prepaid expenses
    8,893  
Total current assets
    687,783  
         
Property and equipment - net
    283,518  
Equipment under capital leases - net
    26,300  
Deposits and other assets
    15,923  
Intangible assets - net
    63,507  
         
Total Assets
  $ 1,077,031  
         
Liabilities and Stockholders' Deficit
       
         
Current liabilities
       
Accounts payable
    669,153  
Accrued expenses and other current liabilities
    273,053  
Customer Deposits
    76,118  
Sales tax payable
    34,141  
Current portion of long-term debt
    71,967  
Current portion of obligations under capital leases
    13,917  
Convertible notes payable
    125,000  
Total current liabilities
    1,263,349  
         
         
Long-term debt - net of current portion
    281,226  
Obligations under capital leases - net of current portion
    12,792  
Loans payable - stockholders
    6,000  
         
Stockholders' deficit
       
Preferred stock
  $ -  
Common stock
    37,142  
Additional paid-in-capital
    3,939,482  
Treasury stock, at cost
    (150,000 )
Accumulated deficit
    (4,312,960 )
Total stockholders' deficit
    (486,336 )
         
Total Liabilities and Stockholder's Deficit
  $ 1,077,031  
 
See notes to condensed consolidated financial statements.
 

 
Visual Management Systems, Inc. and Subsidiaries
       
Condensed Consolidated Statements of Operations
       
For the Three Months Ended March 31, 2007 and 2006
       
   
2007
       
   
(restated)
   
2006
 
             
             
Revenues - net
  $ 1,160,437     $ 1,195,590  
                 
Cost of revenues
    564,215       633,663  
                 
Gross profit
    596,222       561,927  
                 
Operating expenses
    1,543,078       581,403  
                 
Loss from operations
    (946,856 )     (19,476 )
                 
Other (income) expenses
               
Debt conversion expense
    590,044       58,890  
Interest income
    (49 )     (28 )
Interest expense
    129,171       -  
Miscellaneous income
    26,013       17,170  
                 
Net loss
  $ (1,692,035 )   $ (95,508 )
                 
Per share data - basic and diluted
  $ (0.29 )   $ (0.01 )
                 
Weighted average number of common
               
shares outstanding
    5,934,577       9,790,000  
 
See notes to condensed consolidated financial statements.
 

 
Visual Management Systems, Inc. and Subsidiaries
           
Condensed Consolidated Statements of Cash Flows
           
For the Three Months Ended March 31, 2007 and 2006
           
             
   
2007
   
2006
 
   
(restated)
       
Cash flows from operating activities
           
Net loss
  $ (1,692,035 )   $ (95,508 )
Adjustments to reconcile net loss to net cash used by operating activities
               
Depreciation and amortization
    26,412       18,139  
Non-cash interest expense
    129,000          
Payment of stock for services
               
Stock-based compensation
    207,740       77,321  
Change in deferred revenue
    -       596  
Debt conversion expense
    590,044       58,890  
(Increase) decrease in operating assets
               
Accounts receivable
    22,338       (175,225 )
Inventory
    (44,852 )     (12,995 )
Prepaid expenses and other assets
    5,364       165  
Deposits and other assets
    (17,240 )     -  
Increase (decrease) in operating liabilities
               
Accounts payable
    (118,384 )     (116,822 )
Accrued expenses and other current liabilities
    46,543       43,389  
Sales tax payable
    11,610       (9,163 )
Customer deposits
    54,032       -  
Net cash used by operating activities
    (779,428 )     (211,213 )
                 
Cash flows from investing activities
               
Purchases of property and equipment
    (12,177 )     (11,030 )
Payment of security deposits
            (4,953 )
Net cash used by investing activities
    (12,177 )     (15,983 )
                 
                 
Cash flows from financing activities
               
Repayment of capital leases
    (3,647 )     (10,703 )
Proceeds from convertible notes payable (net of $12,500 issuance costs)
    112,500       275,000  
Proceeds from the sale of common stock
    871,230       -  
Repurchase of stock into treasury
    (150,000 )     -  
Principal repayments of long-term debt
    (7,879 )     (11,924 )
Proceeds from loans payable - stockholders
    (4,943 )     9,895  
Net cash provided by financing activities
    817,261       262,268  
                 
Change in cash
    25,656       35,072  
                 
Cash
               
Beginning of period
    963       10,902  
End of period
  $ 26,619     $ 45,974  
 
See notes to condensed consolidated financial statements.
 

 
Visual Management Systems, Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements
March 31, 2007


1.             SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Significant accounting policies followed by Visual Management Systems Holding, Inc. ("VMS Holdings") and its wholly-owned subsidiaries, Visual Management Systems, LLC ("VMS, LLC") and Visual Management Systems PDG, LLC ("PDG"), collectively the "Company," in the preparation of the accompanying consolidated financial statements are summarized below:
 
        NATURE OF BUSINESS OPERATIONS

The Company delivers protective technology solutions and remote management loss prevention surveillance systems and provides on-site consultations regarding its products. The Company also sells, installs, upgrades and services Digital Video Recording Systems. The Company is New Jersey-based, began operations in June 2003.

PRINCIPLES OF CONSOLIDATION

The consolidated financial statements include the accounts of Visual Management Systems Holding, Inc. and its wholly owned subsidiaries, Visual Management Systems, LLC and Visual Management Systems PDG, LLC collectively the "Company." All inter-company transactions and balances have been eliminated in consolidation.

USE OF ESTIMATES

The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements, and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.
 
        STOCK-BASED COMPENSATION

Effective January 1, 2005, the Company adopted Statement of Financial Accounting Standards No. 123R, SHARE-BASED PAYMENTS ("SFAS 123R").  Under this method, the Company recognizes stock-based compensation over the vesting period of each grant. Stock-based compensation is measured based on the fair values of all stock awards on the dates of grant. The Company has elected to use the Black-Scholes-Merton ("BSM") option-pricing model to determine the fair value of stock-based awards under SFAS 123R.

SFAS 123R requires compensation expense to be recognized based on awards ultimately expected to vest. As a result, forfeitures need to be estimated on the date of grant and revised, if necessary, in subsequent periods if actual forfeitures differ from those estimates. On January 1, 2005, the Company began to estimate forfeitures based on management's best estimate of forfeitures to occur.


 
In addition, the company accounts for stock awards issued to non-employees in accordance with the provisions of SFAS 123R, under which the BSM method is used to measure the value of options granted to non-employees at each vesting date to determine the appropriate charge to stock-based compensation.

CONCENTRATION OF CREDIT RISK

Financial instruments that potentially subject the Company to concentrations of credit risk consist principally of cash balances and trade receivables. The Company invests its excess cash in highly liquid investments. The Company does not require collateral from its customers.

ACCOUNTS RECEIVABLE AND CREDIT POLICY

Accounts receivable are uncollateralized customer obligations due under normal trade terms, ordinarily requiring payment within 30 days from the invoice date. Interest is not charged on unpaid receivables with invoice dates over 30 days old.

Accounts receivable are stated at the amount billed to the customer. Payments of accounts receivable are allocated to the specific invoices identified on the customer's remittance advice or, if unspecified, are applied to the earliest unpaid invoices.

Management believes all accounts receivable to be fully collectible and, therefore, the Company has not recorded an allowance as of either March 31, 2007 or 2006.
 
        INVENTORY

Inventory is comprised predominantly of finished goods, which consists of digital video recorders, security cameras and related installation materials, is stated at the lower of cost or market value. Cost is computed on the first-in, first-out method.
 
        PROPERTY AND EQUIPMENT

Property and equipment are stated at cost. Depreciation charges with respect to property and equipment have been made by the Company using accelerated methods based on the following estimated useful lives:
 
     
ESTIMATED
 
CLASSIFICATION
 
LIFE (YEARS)
       
 
Computer hardware and software
 
5-7
 
Furniture and fixtures
 
7
 
Machinery and equipment
 
5-7
 
Vehicles
 
5
 

 
        Expenditures for repairs and maintenance are charged to operations as incurred. Expenditures for betterments and major renewals are capitalized and, therefore, are included in property and equipment.

REVENUE RECOGNITION

The Company generates revenues from the sale and installation of remote management loss prevention systems. Revenue is recognized at the time of the installation, net of anticipated credits, returns and allowances. Amounts billed in advance of the period in which service is rendered, generally support, are recorded as a liability under "Deferred revenue."

                ADVERTISING

                Advertising costs are expensed as incurred and approximated $14,000 and $4,000 for the quarters ended March 31, 2007 and 2006, respectively.

                FAIR VALUE OF FINANCIAL INSTRUMENTS

The carrying amount reported in the balance sheet for cash, accounts receivable, accrued expenses and other current liabilities approximates fair value because of the immediate short-term maturity of these financial instruments. The carrying amount of long-term debt approximates fair value based on terms currently available to the Company.

                INCOME TAXES

The Company files a consolidated tax return. Deferred income tax assets and liabilities are recognized for the differences between financial and income tax reporting bases of assets and liabilities based on enacted tax rates and laws. The deferred income tax provision or benefit generally reflects the net change in deferred income tax assets and liabilities during the year. The current income tax provision reflects the tax consequences of revenues and expenses currently taxable or deductible on the Company's income tax return for the year reported.
 
2.             PROPERTY AND EQUIPMENT

                The major classifications of property and equipment at March 31 are as follows:
     
2007
   
2006
 
               
 
Computer hardware and software
  $ 81,405     $ 75,536  
 
Furniture and fixtures
    25,622       24,622  
 
Machinery and equipment
    50,378       40,225  
 
Vehicles
    277,911       166,563  
 
Total cost
    435,316       306,946  
                   
 
Accumulated depreciation
    (151,798 )     (76,924 )
                   
 
Property and equipment - net
  $ 283,518     $ 230,022  
 


                Depreciation included as a charge to operations amounted to $23,498 and $15,252 for the quarters ended March 31, 2007 and 2006, respectively.

3.             EQUIPMENT UNDER CAPITAL LEASES

                Equipment under capital leases at March 31 are as follows:
 
     
2007
   
2006
 
               
 
Computer hardware and software
  $ 17,587     $ 17,587  
 
Machinery and equipment
    28,661       28,661  
                   
 
Total cost
    46,248       46,248  
 
Accumulated amortization
    (19,948 )     (9,143 )
                   
 
Equipment under capital leases – net
  $ 26,300     $ 37,105  
 
                Amortization included as a charge to operations amounted to $2,722 and $2,695 for the quarters ended March 31, 2007 and 2006, respectively.

4.             INTANGIBLE ASSETS

                 Intangible assets at March 31, are as follows:
       
Gross
             
   
Amortization
 
Carrying
   
Accumulated
       
   
Period
 
Amount
   
Amortization
   
Net
 
                       
 
2007
                   
 
Deferred financing costs
7 Years
  $ 65,171     $ 1,664     $ 63,507  
 
2006
                         
 
Deferred financing costs
7 Years
  $ 5,338     $ 892     $ 4,446  

                Amortization expense amounted to $192 for each of the quarters ended March 31, 2007 and 2006.

                Estimated future amortization expense for each of the next five twelve  month periods ending March 31, and in the aggregate, is as follows:


 
 
2008
  $ 60,601  
 
2009
    768  
 
2010
    768  
 
2011
    768  
 
2012
    602  
           
      $ 63,507  

5.             CONVERTIBLE DEBT

                In September 2005, the Company issued $50,000 of 8% convertible notes due on March 15, 2008. Interest is payable semi-annually in March and September. The notes are convertible by the holder into shares of the Company's common stock at any time at a conversion price of $2.50 per share, which is subject to adjustment based on the provisions of the agreement. The proceeds were primarily used for general corporate purposes. The notes were converted in October 2006.

In March 2006, the Company issued $50,000 of 8% convertible notes due on March 15, 2008. Interest is payable semi-annually in March and September. The notes are convertible by the holder into shares of the Company's common stock at any time at a conversion price of $2.50 per share, which is subject to adjustment based on the provisions of the agreement. The proceeds were primarily used for general corporate purposes. The notes were converted in July 2006.

                 In March 2006, the Company issued $25,000 of 8% convertible notes due on March 15, 2008. Interest is payable semi-annually in March and September. The notes are convertible by the holder into shares of the Company's common stock at any time at a conversion price of $2.50 per share, which is subject to adjustment based on the provisions of the agreement. The proceeds were primarily used for general corporate purposes. The notes were converted in July 2006.

                In March 2006, the Company issued $50,000 of 8% convertible notes due on March 15, 2008. Interest is payable semi-annually in March and September. The notes are convertible by the holder into shares of the Company's common stock at any time at a conversion price of $2.50 per share, which is subject to adjustment based on the provisions of the agreement. The proceeds were primarily used for general corporate purposes. The notes were converted in December 2006.

In March 2006, the Company issued $150,000 of 8% convertible notes due on March 15, 2008. Interest is payable semi-annually in March and September. The notes are convertible by the holder into shares of the Company's common stock at any time at a conversion price of $2.50 per share, which is subject to adjustment based on the provisions of the agreement. The proceeds were primarily used for general corporate purposes. The notes were converted in December 2006.

                In September 2006, the Company issued $50,000 of 8% convertible notes due on March 15, 2008. Interest is payable semi-annually in March and September. The notes are convertible by the holder into shares of the Company's common stock at any time at a conversion price of $2.50 per share, which is subject to adjustment based on the provisions of the agreement. The proceeds were primarily used for general corporate purposes. The notes were converted in October 2006.


 
                In March 2007, the Company issued $125,000 of 8% convertible notes due in September 2007. Interest is payable in September 2007. The notes are convertible by the holder into shares of the Company's common stock at any time at a conversion price of $1.25 per share, which is subject to adjustment based on the provisions of the agreement. The proceeds were primarily used for general corporate purposes.

As of March 31, 2007 and 2006, the Company had $125,000 and $325,000, respectively, of convertible notes payable outstanding.

                In accordance with FAS-84, INDUCED CONVERSIONS OF CONVERTIBLE DEBT, the conversion of previously issued notes to common stock during the period ended March 31, 2007 and 2006 resulted in $590,044 and $58,890, respectively, of debt conversion expense.

6.             STOCK PURCHASE WARRANTS

                During the quarters ended March 31, 2007 and 2006, the management approved the issuance of warrants to purchase shares of the Company's common stock. Such warrants are exercisable at $1.25 per share, vest over a period of 36 months and expire at various times through October 2009.

                The issuance of stock purchase warrants was accounted for under SFAS 123R using the BSM model (with the same assumptions as those used for the options, see note 11), which did not result in the recording of compensation cost during the quarters ended March 31, 2007 and 2006.

                A summary of warrant activity for 2007 and 2006 is as follows:

   
WEIGHTED-
   
WEIGHTED-
       
   
AVERAGE
   
AVERAGE
             
   
NUMBER OF
   
EXERCISE
   
WARRANTS
   
EXERCISE
 
   
WARRANTS
   
PRICE
   
EXERCISABLE
   
PRICE
 
                         
                         
Outstanding, December 31, 2005
    240,000       1.25       240,000       1.25  
Granted
    --       --       --       --  
Exercised
    --       --       --       --  
                                 
Outstanding, March 31, 2006
    240,000       1.25       240,000       1.25  
                                 
Outstanding, December 31, 2006
    540,000       1.25       540,000       1.25  
Granted
    --       --                  
Exercised
    (540,000 )     --                  
                                 
Outstanding March 31, 2007
    --       --       --       --  
 

 
                In March 2007, all outstanding warrants were converted into shares of the Company's common stock. The conversion was induced by management through a 2-for-1 share offering.

7.             LONG-TERM DEBT

Long-term debt at March 31 is as follows:

   
2007
   
2006
 
Term loans payable, collateralized by vehicles, due
           
in monthly installments ranging from $404 - $612,
           
including interest at fixed rates ranging from
           
3.90% - 8.69% and maturing through November 2012.
  $ 193,076     $ 126,691  
                 
Term loan payable - due in monthly installments of
               
$794 including interest at a fixed rate of 8.61%
               
and maturing October 2013. The loan is secured by
               
substantially all assets of the Company and the
               
personal guarantee of the majority stockholder.
    48,682       --  
                 
Small Business Administration term loan due in
               
monthly installments of $2,282 including interest
               
at a fixed rate of 7.23% and maturing January
               
2012. The loan is collateralized by substantially
               
all assets of the Company.
    111,435       130,027  
                 
      353,193       256,718  
Less: current portion
    71,967       47,889  
                 
Long-term debt - net of current portion
  $ 281,226     $ 208,829  
 
Aggregate maturities of long-term debt of the Company due within each of the next five twelve month periods ending March 31 and thereafter, are as follows:

 
2008
  $ 71,967  
 
2009
    77,625  
 
2010
    75,197  
 
2011
    57,985  
 
2012
    46,863  
 
Thereafter
    23,556  
           
      $ 353,193  
 

 
8.       OBLIGATIONS UNDER CAPITAL LEASES
 
 
Obligations under capital leases at March 31, are as follows:
       
     
2007
   
2006
 
 
Equipment leases - monthly payments ranging from
           
 
$83 - $282, including interest between 15.33% -
           
 
19.03% and maturing through June 2010.
  $ 26,709     $ 28,693  
                   
 
Less: current portion
    13,917       12,039  
                   
                   
 
Obligations under capital leases - net of
               
 
current portion
  $ 12,792     $ 16,654  


Aggregate maturities of obligations under capital leases of the Company due within each of the next five twelve month periods ending March 31 and thereafter, are as follows:
 
 
2008
    $ 17,344  
 
2009
      11,384  
 
2010
      2,638  
 
2011
      330  
 
2012
      --  
             
 
Total future minimum lease payments
    31,696  
  Less: imputed interest     4,987  
             
 
Present value of minimum lease payments
  $ 26,709  

9.           COMMITMENTS AND CONTINGENCIES

The Company conducts its operations from facilities in New Jersey, New York and Ohio with leases expiring on January 31, 2009, November 30, 2009 and November 30, 2007, respectively. Rent expense for the quarters ended March 31, 2007 and 2006 approximated $25,000 and $12,000, respectively.

                Minimum future rental payments under non-cancelable operating leases for the twelve month periods ended March 31 are as follows:
 
 
2008
  $ 124,288  
 
2009
    96,652  
 
2010
    60,109  
 
2011
    4,043  
 
2012
    --  
           
      $ 285,092  
 

 
                Included in future minimum rental payments are lease payments related to a second facility in New Jersey under an operating lease that was entered into subsequent to quarter-end.

                In January 2007, the Company entered into compensation agreements with key members of management. The agreements are described in full within the body of the 8-k filing.


10.           INCOME TAXES

                Income tax benefit is summarized as follows for the quarters ended March 31:
 
     
2007
   
2006
 
               
 
Federal and state - current
  $ --     $ --  
 
Deferred
    --       --  
                   
 
Provision for income taxes
  $ --     $ --  

                The details of deferred income tax assets are as follows:

     
2007
   
2006
 
               
 
Deferred income tax assets
  $ 169,600     $ 53,600  
 
Valuation allowance
    (169,600 )     (53,600 )
                   
 
Deferred income tax assets - net
  $ --     $ --  

The principal temporary difference that gives rise to deferred income tax assets is net operating loss carryforwards.

At December 31, 2006 and 2005, the Company had net operating loss carryforwards for federal and state income tax purposes of approximately $424,000 and $134,000, respectively expiring through 2012. Utilization of such net operating losses could be limited under the Internal Revenue Code.

11.           STOCK OPTION PLAN

                The Company maintains a non-qualified stock option plan (the "Plan") that provides for the awarding of stock options to selected employees and non-employees. Options granted under the Plan become vested 50% one year from the date of grant and in full two years from the date of grant. Options are exercisable immediately upon vesting. No shares are reserved for the Plan and all shares are expected to be issued from authorized shares not yet outstanding, or from Treasury Stock, if available.


 
                The Company estimated the fair value of each option award on the date of grant using the BSM valuation model. Assumptions about stock-price volatility have been estimated by management based upon the implied volatilities of publicly traded companies within the industry. The risk-free rate for periods within the contractual life of the option is based on the U.S. Treasury yield curve in effect at the time of grant.  Forfeitures were estimated as management's best approximation.

                The following table presents the weighted-average assumptions used to estimate the fair values of the stock options granted in the periods presented:

   
MARCH 31,
 
             
   
2007
   
2006
 
             
Risk-free interest rate
    4.94 %     4.51 %
Expected volatility
    150 %     150 %
Expected life (in years)
    10       10  
Weighted-average estimated fair value
               
of options granted during the year
  $ 1.59     $ 1.59  

The following table summarizes the activity under the Plan:

   
OPTIONS OUTSTANDING
       
                         
   
WEIGHTED-
   
WEIGHTED-
             
   
AVERAGE
   
AVERAGE
   
AGGREGATE
       
   
NUMBER OF
   
EXERCISE
   
REMAINING
   
INTRINSIC
 
   
SHARES
   
PRICE
   
TERM (YRS.)
   
VALUE
 
                         
Balance, December 31, 2005
    1,410,000       1.25       9.50       618,567  
Granted
    25,000       1.25                  
Exercised
    --       --                  
Lapsed
    --       --                  
                                 
Balance, March 31, 2006
    1,435,000       1.25       9.01       658,330  
                                 
Balance, December 31, 2006
    1,850,000       1.25       8.75       1,318,427  
Granted
    25,000       1.25                  
Exercised
    --       --                  
Lapsed
    --       --                  
                                 
Balance, March 31, 2007
    1,875,000       1.25       9.52       1,358,192  
                                 


 
12.           SUBSEQUENT EVENT

On July 17, 2007, the Company was merged with and into VMS Acquisition Corp., a NJ Corporation, and became a wholly-owned subsidiary of Visual Management Systems, Inc., a Nevada Corporation (formely Wildon Productions, Inc.), a publicly traded entity subject to the provisions of the Public Company Accounting Oversight Board. As a result of the merger, each outstanding share of the Company's common stock was converted into 0.50 shares of common stock of Visual Management Systems, Inc.

13.           SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION

During the quarter ended March 31, 2006, the Company incurred $8,000 in capital leases payable in connection with the financing of additions to equipment under capital lease.

14.           RESTATEMENT OF FINANCIAL STATEMENTS

As stated in the Form 8-K filed on April 8, 2008, the Company’s management, after discussions with the Company’s independent registered public accounting firm, determined that its previously issued financial statements for portions of 2007, including the relevant periods identified above, overstated revenues and misstated costs of goods sold, inventory and equity due to, among other things, the failure to properly account for intercompany sales and inventory and the failure to maintain proper controls over accounting procedures.

The changes to the originally filed financial statements are as follows:


 
Visual Management Systems, Inc. and Subsidiaries
                 
Notes to Condensed Consolidated Balance Sheet
                 
For the period ending March 31, 2007
                 
               
Effect
 
Assets
 
As reported
   
As restated
   
of restatement
 
                   
Current assets
                 
     Cash
  $ 113,993     $ 26,619     $ (87,374 )
Accounts receivable
    209,492       361,380       151,888  
Inventory
    527,507       290,891       (236,616 )
Prepaid expenses
    8,893       8,893       -  
Total current assets
    859,885       687,783       (172,102 )
                         
Property and equipment - net
    283,518       283,518       -  
Equipment under capital leases - net
    26,300       26,300       -  
Deposits and other assets
    15,923       15,923       -  
Intangible assets - net
    3,674       63,507       59,833  
                         
Total Assets
  $ 1,189,300     $ 1,077,031     $ (112,269 )
                         
Liabilities and Stockholders' Deficit
                       
                         
Current liabilities
                       
Accounts payable
    799,703       669,153       (130,550 )
Accrued expenses and other current liabilities
    273,053       273,053       -  
Customer Deposits
    17,146       76,118       58,972  
Sales tax payable
    34,141       34,141       -  
Current portion of long-term debt
    71,967       71,967       -  
Current portion of obligations under capital leases
    13,917       13,917       -  
Convertible notes payable
    125,000       125,000       -  
Total current liabilities
    1,334,927       1,263,349       (71,578 )
                         
                         
Long-term debt - net of current portion
    281,226       281,226       -  
Obligations under capital leases - net of current portion
    12,792       12,792       -  
Loans payable - stockholders
    6,000       6,000       -  
                         
Stockholders' deficit
                       
Preferred stock
            0          
Common stock
    13,399       37,142       23,743  
Additional paid-in-capital
    2,997,686       3,939,482       941,796  
Treasury stock, at cost
    -       (150,000 )     (150,000 )
Accumulated deficit
    (3,456,730 )     (4,312,960 )     (856,230 )
Total stockholders' deficit
    (445,645 )     (486,336 )     (40,691 )
                         
Total Liabilities and Stockholder's Deficit
  $ 1,189,300     $ 1,077,031     $ (112,269 )
 

 
Visual Management Systems, Inc. and Subsidiaries
             
Notes to Condensed Consolidated Statements of Operations
             
For the Three Months Ended March 31, 2007
                 
               
Effect
 
   
As reported
   
As restated
   
of restatement
 
                   
                   
Revenues - net
  $ 1,546,887     $ 1,160,437     $ (386,450 )
                         
Cost of revenues
    730,247       564,215       (166,032 )
                         
Gross profit
    816,640       596,222       (220,418 )
                         
Operating expenses
    1,626,310       1,543,078       (83,232 )
                         
Loss from operations
    (809,670 )     (946,856 )     (137,186 )
                         
Other (income) expenses
                       
Debt conversion expense
    -       590,044       590,044  
Interest income
    (49 )     (49 )     -  
Interest expense
    171       129,171       129,000  
Miscellaneous income
    26,013       26,013       -  
      26,135       745,179       719,044  
                         
Net loss
  $ (835,805 )   $ (1,692,035 )   $ (856,230 )
                         
Per share data - basic and diluted
  $ (0.07 )   $ (0.29 )   $ (0.21 )
                         
Weighted average number of common
                       
shares outstanding
    11,429,791       5,934,577       (5,495,214 )
 

 
Visual Management Systems, Inc. and Subsidiaries
                 
Notes to Condensed Consolidated Statements of Cash Flows
                 
For the Three Months Ended March 31, 2007
                 
               
Effect
 
   
As reported
   
As restated
   
of restatement
 
                   
Cash flows from operating activities
                 
     Net loss
  $ (835,805 )   $ (1,692,035 )   $ (856,230 )
Adjustments to reconcile net loss to net cash used by operating activities
                       
Depreciation and amortization
    26,412       26,412       -  
Non-cash interest expense
    -       129,000       129,000  
Payment of stock for services
                    -  
Stock-based compensation
    164,803       207,740       42,937  
Change in deferred revenue
    (4,940 )             4,940  
Debt conversion expense
    -       590,044       590,044  
(Increase) decrease in operating assets
                    -  
Accounts receivable
    174,226       22,338       (151,888 )
Inventory
    (281,468 )     (44,852 )     236,616  
Prepaid expenses and other assets
    5,364       5,364       -  
Deposits and other assets
    42,401       (17,240 )     (59,641 )
Increase (decrease) in operating liabilities
                    -  
Bank overdraft
    (46,697 )     -       46,697  
Accounts payable
    12,166       (118,384 )     (130,550 )
Accrued expenses and other current liabilities
    46,543       46,543       -  
Sales tax payable
    11,610       11,610       -  
Customer deposits
    -       54,032       54,032  
Net cash used by operating activities
    (685,385 )     (779,428 )     (94,043 )
                         
Cash flows from investing activities
                       
Purchases of property and equipment
    (12,177 )     (12,177 )     -  
                         
                         
Cash flows from financing activities
                       
Repayment of capital leases
    (3,647 )     (3,647 )     -  
Proceeds from convertible notes payable (net of $12,500 issuance costs)
    125,000       112,500       (12,500 )
Proceeds from the sale of common stock
    715,350       871,230       155,880  
Repurchase of stock into treasury
    -       (150,000 )     (150,000 )
Principal repayments of long-term debt
    (21,168 )     (7,879 )     13,289  
Proceeds from loans payable - stockholders
    (4,943 )     (4,943 )     -  
Net cash provided by financing activities
    810,592       817,261       6,669  
                      -  
Change in cash
    113,030       25,656       (87,374 )
                         
Cash
                       
Beginning of period
    963       963       -  
End of period
  $ 113,993     $ 26,619     $ (87,374 )
-----END PRIVACY-ENHANCED MESSAGE-----