EX-99.2 3 d27822_ex99-2.htm EX-99.2 HTML



Exhibit    99.2

NOVAVISION, INC

FINANCIAL STATEMENT

FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2010 AND 2009


NOVAVISION, INC.

CONSOLIDATED BALANCE SHEETS

                       
                       
        September 30,
2010
(Unaudited)
          December 31,
2009
(Audited)
 
                       
  ASSETS                    
                       
  Assets of Discontinued operations   $ 900,000         $ 3,309,916  
                       
  TOTAL ASSETS   $ 900,000         $ 3,309,916  
                       
  LIABILITIES AND STOCKHOLDERS' DEFICIT                    
                       
  Liabilities of Discontinued operations   $ 900,000           19,025,876  
                       
  TOTAL LIABILITIES   $ 900,000           19,025,876  
                       
  STOCKHOLDERS' (DEFICIT)                    
                       
  Convertible preferred stock, $0.001 par value, 6,170,334 total shares authorized:                    
                       
  Series A: 1,333,334 issued and outstanding with an aggregate liquidation preference of $11,068,854 and $10,908,854 at September 30, 2010 December 31, 2009, respectively     1,333           1,333  
                       
  Series B: 1,400,000 issued and outstanding with an aggregate liquidation preference of $14,679,008 and $14,473,008 at September 30, 2010 December 31, 2009, respectively     1,400           1,400  
                       
  Series C: 2,234,886 issued and outstanding with an aggregate liquidation preference of $24,508,073 and $24,102,218 September 30, 2010 December 31, 2009, respectively     2,235           2,235  
                       
  Common Stock, $0.001 par value, 9,150,000 shares authorized, 1,026,797 issued and outstanding at September 30, 2010 December 31, 2009, respectively     1,028           1,028  
                       
  Additional paid-in capital     40,259,654           40,179,653  
                       
  Amount due from stockholder     -           (159,911 )
                       
  Accumulated deficit     (40,265,650 )         (56,636,179 )
                       
  Accumulated other comprehensive income     -           4,598  
                       
  Total shareholders' equity (deficit)     -           (16,605,843 )
                       
  TOTAL LIABILITIES AND STOCKHOLDERS' DEFICIT   $ 900,000         $ 3,309,916  
     
  See accompanying notes to financial statements  


NOVAVISION, INC.

CONSOLIDATED STATEMENT OF OPERATIONS AND OTHER COMPREHENSIVE INCOME (UNAUDITED)

  

                       
        Nine Months Ended September 30,  
        2010           2009  
                       
                       
                       
                       
  Loss from Discontinued operations (net of tax)     (837,321 )         (6,287,485 )
                       
  Profit (Loss) from sale of Discontinued operations (net of tax)     18,001,095           -  
                       
  Net Profit (Loss)   $ 17,163,774         $ (6,287,485 )

See accompanying notes to financial statements


NOVAVISION, INC.
CONSOLIDATED STATEMENT OF CASH FLOWS (UNAUDITED)

                       
           
        Nine Months Ended September 30,  
        2010           2009  
                       
  Cash flows from discontinued operations:                    
  Net profit (loss) from discontinued operations   $ 17,163,774         $ (6,287,485 )
  Adjustments to reconcile net loss to cash used in discontinued operations     (17,521,863 )         881,367  
  Net cash used in investing activities from discontinued operations     (3,623 )         (541,089 )
  Net cash used in financing activities from discontinued operations     (414,695 )         (1,401,297 )
  Effect of exchange rate on cash in discontinued operations     36,053           (17,538 )
  Net decrease in cash and cash equivalents     (740,354 )         (7,366,042 )
                       
  Cash and cash equivalents at the beginning of the period     740,354           10,298,370  
  Cash and cash equivalents at the end of the period   $ -         $ 2,932,328  
                       
  Supplemental Disclosures of Cash Flow information:                    
  Interest paid:   $ 117,123         $ 354,413  
                       
  Non-Cash Transactions:                    
  Preferred dividends accrued but not paid   $ 789,855         $ 1,777,174  
                       
     
  See accompanying notes to financial statements  


NOVAVISION, INC.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS FOR THE NINE MONTHS ENDED
SEPTEMBER 30, 2010 AND 2009

1.  BASIS OF PRESENTATION AND ORGANIZATION

The accompanying unaudited condensed financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial information and with Article 10 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by accounting principles generally accepted in the United States of America for annual financial statements. In the opinion of management, all adjustments, consisting of normal recurring accruals considered necessary for a fair presentation, have been included. For further information, refer to the financial statements and footnotes thereto for the year ended December 31, 2009, filed as Exhibit 99.3 of this 8-K/A.

In February 2010, NovaVision, Inc. ("NovaVision" or "the Company") lost the support of its financial backers and began to wind up operations, including laying off employees. On April 28, 2010 the Company filed for Bankruptcy under Chapter 7 of the Bankruptcy Code in the Palm Beach District of Florida and substantially all operations ceased as of that date. On November 5, 2010, the Chapter 7 trustee (the "Trustee") entered into an agreement ("the Agreement") with Vycor Medical, Inc. for the sale of substantially all the assets of the Company, including the shares in NovaVision AG which, for $900,000. The sale was approved by the Court on November 23, 2010 and the sale was completed on November 29, 2010. Accordingly, all operations of the company have been treated as Discontinued Operations as of April 28, 2010 and are presented as such in these Unaudited Consolidated Financial Statements.

2.   COMPUTATION OF PROFIT ON SALE OF DISCONTINUED OPERATIONS

The discontinued operations of NovaVision were sold on November 29, 2010 for $900,000. The assets of the Company as at September 30, 2010 were therefore written down to the value allocated in the Agreement, and the liabilities of the Company were written off to the value of the gross cash paid to creditors at closing of the sale. The table below sets out the computation of the profit that arose from the asset write down and liability write off on sale:

                       
        September 30, 2010     Purchase Price Allocation     Write down/
(write off) on sale
 
  Current Assets   $ 874,418   $ 9200   $ (865,218 )
  Property and equipment     1,108,824     621,000     (487,824 )
  Intangible assets     69,695     269,800     200,105  
  Other Assets     123,644     -     (123,644 )
  Current Liabilities     (3,503,064 )   (900,000 )   2,603,064  
  Preferred dividends payable     (10,636,971 )   -     10,636,971  
  Long term notes payable     (6,090,045 )   -     6,090,045  
  Long term portion of capital leases     (66,856 )   -     66,856  
  Amount due from Shareholder     159,911     -     (159,911 )
  Accumulated other income     (40,651 )   -     40,651  
                       
  Profit on sale               $ 18,001,095  

3.  SUBSEQUENT EVENTS

On November 5, 2010, the Chapter 7 trustee (the "Trustee") entered into an agreement with Vycor Medical, Inc. for the sale of substantially all the assets of the Company, including the shares in NovaVision AG, for $900,000. The sale was approved by the Court on November 23, 2010 and the sale was completed on November 29, 2010.