10-Q

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, DC 20549

FORM 10-Q

x     QUARTERLY REPORT UNDER SECTION 13 OR 15(d)

OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended September 30, 2011

OR

¨    TRANSITION REPORT UNDER SECTION 13 OR 15(d)

OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from _______ to _______

Commission File Number 0-16686

POKER MAGIC, INC.

(Exact name of registrant as specified in its charter)

Minnesota	20-4709758
(State or other jurisdiction of incorporation or organization)	(I.R.S. Employer Identification No.)

130 West Lake Street, Suite 300, Wayzata, MN

(Address of Principal Executive Offices)

(952) 473-3442

(Registrant’s telephone number, including area code)

(Former name, former address and former fiscal year, if changed from last report)

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.  Yes x No ¨

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate website, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).    Yes x No ¨

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer ¨	Accelerated filer ¨
Non-accelerated filer ¨ (Do not check if a smaller reporting company)	Smaller reporting company x

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).  Yes ¨No x

As of November 9, 2011 there were 11,180,224 shares of the issuer’s common stock, $0.001 par value, outstanding.

Table of Contents

Index

	Page
PART I. FINANCIAL INFORMATION
Item 1. Financial Statements	1
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations	8
Item 4. Controls and Procedures	14
PART II. OTHER INFORMATION
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds	15
Item 5. Other Information	15
Item 6. Exhibits	15
SIGNATURES	16

PART I – FINANCIAL INFORMATION

Item 1.  Financial Statements.

Poker Magic, Inc.

(A Development Stage Company)

Balance Sheets

	September 30, 2011 (unaudited)			December 31, 2010 (audited)
ASSETS
Current Assets
Cash	$	10,036		$	3,081
Total Current Assets		10,036			3,081
Total Assets	$	10,036		$	3,081
Liabilities and Shareholders’ Deficit
Current Liabilities
Accounts payable	$	7,910		$	8,823
Accrued royalty		270			270
Note payable related party – short-term		183,502			94,800
Interest payable		-			4,027
Total Current Liabilities		191,682			107,920
Long-Term Liabilities
Notes payable related party – long-term		-			11,200
Total Long-Term Liabilities		-			11,200
Total Liabilities		191,682			119,120
Commitments and contingencies
Shareholders’ Deficit
Common Stock, $.001 par value: Authorized 250,000,000 shares:
Issued and outstanding 11,180,224 and 11,008,224 shares on September 30, 2011 and December 31, 2010, respectively.		11,180			11,008
Additional paid-in capital		750,160			714,332
Deficit accumulated during the development stage		(942,986	)		(841,379	)
Total Shareholders’ Deficit		(181,646	)		(116,039	)
Total Liabilities and Shareholders’ Deficit	$	10,036		$	3,081

The accompanying notes are an integral part of these financial statements.

1

Poker Magic, Inc.

(A Development Stage Company)

Statements of Operations

(unaudited)

	Three months ended			Three months ended			Nine months ended			Nine months ended			Period from January 10, 2006 (inception) through
	September 30, 2011			September 30, 2010			September 30, 2011			September 30, 2010			September 30, 2011
Revenues	$	-		$	600		$	-		$	2,400		$	12,375
Cost of Revenues		-			2,098			-			6,324			61,800
Gross Loss		-			(1,498	)		-			(3,924	)		(49,425	)
Operating Expenses:
Selling, General and Administrative		23,952			23,202			88,131			85,532			872,261
Operating Loss		(23,952	)		(24,700	)		(88,131	)		(89,456	)		(921,686	)
Other Income (Expense)
Interest income		-			-			-			-			2,203
Interest expense		(5,190	)		(2,624	)		(13,476	)		(6,257	)		(23,503	)
Total Other Income (Expense)		(5,190	)		(2,624	)		(13,476	)		(6,257	)		(21,300	)
Net Loss	$	(29,142	)	$	(27,324	)	$	(101,607	)	$	(95,713	)	$	(942,986	)
Basic and diluted net loss per common share	$	(0.00	)	$	(0.00	)	$	(0.01	)	$	(0.01	)	$	(0.11	)
Weighted-average number of common shares outstanding		11,132,224			10,233,224			11,058,012			10,094,213			8,562,066

The accompanying notes are an integral part of these financial statements.

2

Poker Magic, Inc.

(A Development Stage Company)

Statements of Cash Flows

(unaudited)

	Nine Months Ended  September 30, 2011			Nine Months Ended  September 30,  2010			Period from   January 10, 2006   (inception) to   September 30,   2011
Cash flows from operating activities:
Net loss	$	(101,607	)		(95,713	)		(942,986	)
Adjustments to reconcile net loss to net cash used in operating activities:
Amortization of intangible asset		-			6,204			38,599
Impairment of inventory and intangible assets		-			-			4,379
Common stock issued for services		-			-			6,500
Consulting service expense paid in stock		-			-			134,341
Officers compensation expense paid in stock		36,000			36,000			194,000
Officers compensation expense as contributed capital					-			50,000
Changes in operating assets and liabilities:
Inventory		-			-			(871	)
Prepaid expense		-			-			5,434
Accounts payable		(913	)		(2,751	)		7,910
Accrued royalty		-			120			270
Interest payable		13,475			6,257			23,502
Deferred revenue		-			(975	)		-
Net cash used in operating activities		(53,045	)		(50,858	)		(478,922	)
Cash flows from investing activities:
Acquisition of Select Video assets		-			-			(17,000	)
Net cash used in investing activities		-			-			(17,000	)
Cash flows from financing activities:
Proceeds from subscription receivable		-			-			14,000
Proceeds from issuance of common stock		-			-			426,000
Redemption of common stock		-			-			(91,667	)
Proceeds from note payable related party		60,000			50,000			160,000
Payment of short-term debt		-			-			(2,375	)
Net cash provided by financing activities		60,000			50,000			505,958
Net increase (decrease) in cash		6,955			(858	)		10,036
Cash, beginning of the period		3,081			5,464			-
Cash, end of the period	$	10,036			4,606		$	10,036
Non-cash investing and financing activities:
Acquisition of certain assets and liabilities of Select Video in exchange for common stock
Inventory	$	-		$	-		$	750
Intangible Asset		-			-			24,357
Accounts Payable		-			-			(32,000	)
Note Payable		-			-			(7,084	)
Accrued interest converted into note payable		17,502			1,200			23,502
Stock issued in lieu of cash for note payable		-			-			19,709
Stock issued in lieu of cash for prepaid services		-			-			175,400
Stock subscriptions received for common stock		-			-			14,000

The accompanying notes are an integral part of these financial statements.

3

Poker Magic, Inc.

(A Development Stage Company)

Notes to Financial Statements

September 30, 2011

NOTE 1—SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Description of operations and basis of presentation

Poker Magic, Inc. (the “Company”) is a development stage company that was incorporated in the State of Minnesota on January 10, 2006.  Our business consists primarily of marketing and licensing a new form of poker-based table game to casinos and on-line gaming facilities in the United States.

Interim financial information

The following condensed balance sheet as of December 31, 2010, which has been derived from audited financial statements, and the unaudited interim condensed financial statements have been prepared in accordance with accounting principles generally accepted in the United States and pursuant to the rules and regulations of the Securities and Exchange Commission (the “SEC”) for interim financial information. Accordingly, certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States have been omitted pursuant to such rules and regulations. Operating results for the three and nine months ended September 30, 2011 are not necessarily indicative of the results that may be expected for the year ending December 31, 2011 or any other period. The accompanying financial statements and related notes should be read in conjunction with the audited Financial Statements of the Company, and notes thereto, contained in this filing for the year ended December 31, 2010.  The financial information furnished in this report is unaudited and reflects all adjustments which are normal recurring adjustments and, which in the opinion of management, are necessary to fairly present the results of the interim periods presented in order to make the financial statements not misleading.

Liquidity

The accompanying financial statements have been prepared assuming the Company will continue as a going concern that contemplates the realization of assets and satisfaction of liabilities in the normal course of business. For the period from January 10, 2006 (inception) to September 30, 2011, the Company incurred a net loss of $942,986. The Company's ability to continue as a going concern is dependent on it ultimately achieving profitability, producing revenues and/or raising additional capital. Management intends to obtain additional debt or equity capital to meet all of its existing cash obligations and to support the revenue generating process; however, there can be no assurance that the sources will be available or available on terms favorable to the Company, if at all.

Fair value of financial instruments

The carrying amounts of certain of the Company’s financial instruments, including cash, accounts payable, and notes payable approximate fair value due to their relatively short maturities.

NOTE 2—NET LOSS PER COMMON SHARE

Basic net loss per common share is computed by dividing net loss by the weighted average number of vested common shares outstanding during the period. A reconciliation of the numerator and denominator used in the calculation of basic and diluted net loss per common share follows:

	Three Months Ended September 30, 2011			Three Months Ended September 30, 2010
Numerator:  Net Loss	$	(29,142	)		(27,324	)
Denominator:  Weighted-average number of common shares outstanding		11,132,224			10,233,224
Basic and diluted net loss per common share	$	(0.00	)		(0.00	)

4

	Nine Months Ended September 30, 2011			Nine Months Ended September 30, 2010			Period from  January 10, 2006 (inception) to September 30, 2011
Numerator:  Net Loss	$	(101,607	)	$	(95,713	)	$	(942,986	)
Denominator:  Weighted-average number of common shares outstanding		11,058,012			10,094,213			8,562,066
Basic and diluted net loss per common share	$	(0.01	)	$	(0.01	)	$	(0.11	)

The 1,000,000 outstanding warrants at March 31, 2010 were excluded from the calculation of diluted loss per share as their effects were anti-dilutive due to the Company’s net losses for that period.  These warrants expired on May 27, 2010.

NOTE 3—COMMITMENTS AND CONTINGENCIES

The asset purchase agreement with Select Video dated March 10, 2006, provides that when the Company receives any revenue generated by Winner’s Pot Poker and other similar games, Select Video will be entitled to receive an amount equal to five percent (5%) of all gross proceeds generated by these games.

As of both September 30, 2011 and December 31, 2010, $270 was owed to Select Video under this agreement.

NOTE 4—SHAREHOLDERS’ DEFICIT

Common stock

On January 10, 2006, the founders of the Company purchased 2,500,000 shares of common stock for $2,500.

On March 10, 2006, the Company purchased certain assets and assumed certain liabilities of Select Video in exchange for 3,022,991 shares of common stock issued at the deemed fair market value of $.001 per share or $3,023.

On May 23, 2006, the Company issued 60,000 shares of common stock at $0.25 per share in lieu of cash for liabilities assumed.

During 2006, the Company raised additional cash of $87,500 at $0.25 per share through the issuance of 350,000 shares of common stock.

During 2006, the Company issued 22,000 shares to various consultants at $0.25 per share for services rendered.

During 2006, the Company issued 100,000 shares valued at $4,000 (value of the services to be provided) for services rendered and to be rendered.

On January 15, 2007, the Company issued 600,000 shares of common stock to two consultants for services to be provided over a 12 month period commencing on January 15, 2007.  These services were valued at $50,000.

On January 15, 2007, the Company issued 500,000 shares of common stock to the two founders for their services to be provided over a 12 month period commencing January 15, 2007.  These services were valued at $48,000.

On July 26, 2007, the Company settled the note payable of $7,084 for a cash payment of $2,375 and the issuance of 20,000 shares of common stock valued at $4,709 for payment in full on the note.

In July 2007, the Company raised cash of $20,000 at $0.25 per share through the issuance of 80,000 shares of common stock.

On August 1, 2007, the Company issued 65,000 shares of common stock for services to be provided over a 12 month period commencing retroactively on June 1, 2007.  These services were valued at $5,000.

On August 1, 2007, the Company issued 100,000 shares of common stock to a consultant for services to be provided over a 12 month period commencing on August 1, 2007.  These services were valued at $8,300.

On August 1, 2007, the Company issued 25,000 shares of common stock for services.  These services were valued at $1,000.

5

On November 26, 2007, the Company issued 50,000 shares of common stock to a consultant for services to be provided over a 12 month period commencing on November 26, 2007.  These services were valued at $12,500.

In December 2007, the Company raised cash of $30,000 at $0.25 per share through the issuance of 120,000 shares of common stock.

In January 2008, the Company raised cash of $25,000 at $0.25 per share through the issuance of 100,000 shares of common stock.

On May 28, 2008, the Company raised cash of $250,000 at $0.25 per share through the issuance of 1,000,000 shares of common stock together with a warrant, classified as permanent equity, to purchase up to 1,000,000 shares of common stock, which was immediately exercisable.  The warrants do not possess any embedded derivative features.  The exercise price was $0.25 per share if purchased within six months of issuance.  The exercise price increased to $0.425 for months seven through twelve (after the date of issuance) and to $0.50 after twelve months.  The warrant expired on May 27, 2010.

In May 2008, the Company raised cash of $12,500 at $0.25 per share through the issuance of 50,000 shares of common stock.

On August 26, 2008, the Company issued 200,000 shares of common stock to a consultant for services to be provided over a five month period commencing on August 1, 2008.  These services were valued at $20,000.

On August 26, 2008, the Company issued 60,000 shares of common stock for services to be provided over a five month period commencing retroactively on August 1, 2008.  These services were valued at $5,000.

On August 26, 2008, the Company issued 60,000 shares of common stock for services to be provided over a twelve month period commencing retroactively on August 1, 2008.  These services were valued at $5,000.

On August 26, 2008, the Company issued 10,000 shares of common stock for services.  These services were valued at $2,500.

On August 26, 2008, the Company issued 50,000 shares of common stock for services.  These services were valued at $5,000.

On December 16, 2008, the Company issued 40,400 shares of common stock for services.  These services were valued at $10,100.

On December 31, 2008, the Company issued 32,000 shares of common stock for officer compensation.  These services were valued at $8,000.

On February 25, 2009, the Company redeemed, at the request of a non-affiliate shareholder, 366,667 shares of common stock held by a single shareholder at a price of $.25 per share, for a total amount of $91,667, which was the price originally paid for the redeemed shares.

On June 30, 2009, the Company issued 400,000 shares of common stock for officer compensation with a fair value of $12,000.

On June 30, 2009, the Company issued 200,000 shares of common stock for officer bonus compensation with a fair value of $6,000.

On June 30, 2009, the Company issued 50,000 shares of common stock for consultant service bonus with a fair value of $1,500.

On June 30, 2009, the Company issued 5,000 shares of common stock for services with a fair value of $150.

On June 30, 2009, the Company issued 7,500 shares of common stock for services with a fair value of $225.

On September 30, 2009, the Company issued 200,000 shares of common stock for officer compensation with a fair value of $12,000.

On December 31, 2009, the Company issued 200,000 shares of common stock for officer compensation with a fair value of $12,000.

On March 31, 2010, the Company issued 120,000 shares of common stock for officer compensation with a fair value of $12,000.

On June 30, 2010, the Company issued 150,000 shares of common stock for officer compensation with a fair value of $12,000.

On September 30, 2010, the Company issued 200,000 shares of common stock for officer compensation with a fair value of $12,000.

6

On December 31, 2010, the Company issued 200,000 shares of common stock for officer compensation with a fair value of $12,000.

On December 31, 2010, the Company issued 200,000 shares of common stock for officer bonus compensation with a fair value of $12,000.

On December 31, 2010, the Company issued 125,000 shares of common stock as a bonus to a consultant for services with a fair value of $7,500.

On December 31, 2010, the Company issued 50,000 shares of common stock for consultant services with a fair value of $3,000.

On March 31, 2011, the Company issued 24,000 shares of common stock for officer compensation with a fair value of $12,000.

On June 30, 2011, the Company issued 100,000 shares of common stock for officer compensation with a fair value of $12,000.

On September 30, 2011, the Company issued 48,000 shares of common stock for officer compensation with a fair value of $12,000.

At September 30, 2011, a total of 11,180,224 shares of common stock were issued and outstanding.  

NOTE 5—INCOME TAXES

The Company applies the guidance for accounting for uncertainty in income tax provisions.  As such, the Company is required to recognize in the financial statements only those tax positions determined to be more likely than not of being sustained upon examination, based on the technical merits of the positions. Interest and penalties are expensed as incurred as operating expenses.   There are no uncertain tax positions at September 30, 2011 and December 31, 2010.

At September 30, 2011, the Company had federal and state net operating loss carryforward of approximately $898,000 available to offset future taxable income. The Company’s federal and state net operating loss carryforwards will begin to expire in 2027 if not used before such time to offset future taxable income or tax liabilities. Current and future changes in the stock ownership of the Company may place limitations on the use of these net operating loss carryforwards.

NOTE 6—NOTES PAYABLE RELATED PARTY – SHORT-TERM

On July 15, 2011, Lantern Advisers, LLC, a Minnesota limited liability company owned equally by Douglas Polinsky and Joseph A. Geraci, II (each of whom is an officer and director of the Company), loaned the Company $20,000 under terms and conditions set forth in an unsecured term promissory note.  The promissory note provides for simple interest to accrue on the unpaid balance of the promissory note at the rate of 12% per annum, and requires that accrued interest be paid on a monthly basis until July 15, 2012, at which time the promissory note becomes due.

On October 19, 2010, Douglas Polinsky and Joseph A. Geraci, II, both officers of the Company, each loaned the Company $5,000 under terms and conditions set forth in a related unsecured term promissory note.  The promissory note provides for simple interest to accrue on the unpaid principal balance of the promissory notes at the rate of 12% per annum, and require that accrued interest be paid on a monthly basis until October 18, 2011, at which time the entire unpaid principal balance of $5,000 together with the unpaid accrued interest of $569 (accrued at 12% per annum) became due and payable.  Messrs. Polinsky and Geraci both agreed to renew the unsecured term promissory notes and interest payable of $5,569 each on September 30, 2011 for a term of six months.  The promissory notes have the same terms as those contained in the original promissory notes and have a maturity date of March 31, 2011.

From July 30, 2009 to July 15, 2011, Lantern Advisers, LLC, a Minnesota limited liability company owned equally by Douglas Polinsky and Joseph A. Geraci, II (each of whom is an officer and director of the Company), loaned the Company a total of $150,000 under terms and conditions set forth in unsecured term promissory notes.  The promissory notes provided for simple interest to accrue on the unpaid principal balance of the promissory note at the rate of 12% per annum, and required that accrued interest be paid on a monthly basis until maturity, at which time the entire unpaid principal balance of the promissory note became due.  On September 30, 2011, Lantern Advisers and the Company consolidated these promissory notes and the accrued but unpaid interest into a new promissory note in the amount of $172,364.  The new promissory note has the same terms as those contained in the original promissory notes and has a maturity date of March 31, 2012.

Total short-term related party notes at September 30, 2011 and December 31, 2010 were $183,502 and $94,800, respectively, and provided working capital for the Company.  Total long-term related party notes at September 30, 2011 and December 31, 2010 were $0 and $11,200, respectively.

7

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.

Our Management’s Discussion and Analysis of Financial Condition and Results of Operations set forth below should be read in conjunction with our audited financial statements, and notes thereto, contained in our Form 10-K filed with the SEC on March 4, 2011 and related to our year ended December 31, 2010, and the period from January 10, 2006 (inception) to December 31, 2010.

Forward-Looking Statements

Some of the statements made in this section of our report are forward-looking statements. These forward-looking statements generally relate to and are based upon our current plans, expectations, assumptions and projections about future events.  Our management currently believes that the various plans, expectations, and assumptions reflected in or suggested by these forward-looking statements are reasonable.  Nevertheless, all forward-looking statements involve risks and uncertainties and our actual actions or future results may be materially different from the plans, objectives or expectations, or our assumptions and projections underlying our present plans, objectives and expectations, which are expressed in this report.  Examples of specific factors that might cause our actual results to differ from our current expectations include but are not limited to:

· Our lack of a significant prior operating history to provide our management with a basis to better evaluate certain likelihoods

· Our need for additional financing

· The significant risk that our game may not be accepted by casinos or gaming establishments or, ultimately, by gaming consumers and enthusiasts

· Our inability to obtain required registrations, licenses and approvals with or from appropriate state gaming authorities

· Changes in legal and regulatory regimes applicable to our business or our games

· Our inability to effectively protect our intellectual property, or

· Our inability, for any reason, to retain our executive management personnel.

The foregoing list is not exhaustive.  In light of the foregoing, prospective investors are cautioned that the forward-looking statements included in this filing may ultimately prove to be inaccurate—even materially inaccurate.  Because of the significant uncertainties inherent in such forward-looking statements, the inclusion of such information should not be regarded as a representation or warranty by Poker Magic, Inc. or any other person that our objectives, plans, expectations or projections contained in this filing will be achieved in any specified time frame, if ever.

General Overview

Poker Magic Inc. is a Minnesota corporation formed in January 2006.  In this report, we refer to Poker Magic, Inc. as “we,” “us,” “Poker Magic” or the “Company.”  We are a development-stage company focused on promoting and placing our Winner’s Pot Poker game into casinos and entertainment facilities country-wide, including those located in Native American tribal lands.  We believe that the long-term success of our operations will be determined by our ability to bring new and innovative products, game play and services to the market.

Our current gaming product is “Winner’s Pot Poker,” which is a table game form of five-card stud poker.  In the Winner’s Pot Poker game, the dealer deals each player, and the dealer himself, two cards face down and three cards face up.  Each player “antes” before the deal to be eligible to receive cards in the game.  After each player has received his or her first three cards from the dealer, each player may either fold or place a first bet equal to the ante.  The first bet may not be any more or less than the ante.  After the next card is dealt, each of the remaining players has a choice between folding or placing a second bet that must be equal to twice the ante.  The dealer may not fold.  After the last card is dealt, the hands are compared and the winning hand (determined by using standard poker rankings) takes a predetermined percentage of the total bets and antes made in the course of the game.  In addition, players are entitled to make certain optional “bonus bets.”

8

For the three and nine months ended September 30, 2011, we did not generate any revenues.  For the three and nine months ended September 30, 2011, we also did not incur any revenue-related costs but did incur $23,952 and $88,131 in operating expenses, respectively.  Our expenses related primarily to our efforts to market our Winner’s Pot Poker game to casinos and gaming establishments, generate revenues and expand our revenue base, as well as other selling, general and administrative expenses.  The most significant components of these other selling, general and administrative expenses were (i) compensation expense attributable to share issuances to executive management for services rendered, and (ii) expenses for professional services such as legal and accounting services.

As of September 30, 2011, we had $10,036 in cash on hand and current liabilities of $191,682, which consist primarily of short-term notes payable to related parties.  As of the date of this filing, we had approximately $10,385 in cash on hand, and our management presently believes this cash will be sufficient to continue operations through December 2011.  Thereafter, we expect we will require additional capital.  If our present expectations relating to our expenses prove inaccurate and we incur more expenses than anticipated, we will be required to obtain additional financing prior to the end of December 2011.

Management believes that the most significant uncertainties facing the Company relate to our ability to generate revenues, the accuracy of our expense forecast, our ability to acquire necessary licenses, registrations and approvals, and our ability to obtain financing when and as needed and on terms acceptable to us.  These uncertainties are discussed in greater detail under the caption “Trends and Uncertainties.”

Results of Operations for the Three Months Ended September 30, 2011 Compared to the Three Months Ended September 30, 2010

	Three Months Ended
Item	9/30/11			9/30/10			% Change  (Year Over Year)			% of 2011  Net Loss			% of 2010  Net Loss
Revenues	$	-		$	600			N/A			-	%		(2.2	)%
Cost of Revenues		-			2,098			N/A			-	%		7.7	%
Operating Expenses:
General Operating Expenses		617			951			(35.0	)%		2.1	%		3.5	%
Legal and Accounting Expenses		11,335			10,251			10.6	%		38.9	%		37.5	%
Executive Management Compensation in Stock		12,000			12,000			-	%		41.2	%		43.9	%
Other Income (Expense)		(5,190	)		(2,624	)		97.8	%		17.8	%		9.6	%
Net Loss	$	(29,142	)	$	(27,324	)		6.7	%		100	%		100	%

As the table above demonstrates, during the three months ended September 30, 2011 and 2010, we had revenues of $0 and $600, respectively, and incurred $0 and $2,098, respectively, in revenue-related costs.  During 2010, we had one contract with one client that utilized one weekend-only game. That contract terminated in December 2010.  Therefore, we anticipate lower, if any, revenues in fiscal 2011 compared to fiscal 2010 since we have thus far been unable to secure any additional contracts with clients.  Our cost of revenues primarily include advertising, amortization, and royalty expenses.

Our operating expenses increased 6.7% in the three months ended September 30, 2011 compared to the three months ended September 30, 2010 due to slight increases in operating and legal, accounting and general operating expenses.  We expect these expenses will remain stable throughout the remainder of 2011. 

Our legal and accounting expenses increased 10.6% for the three months ended September 30, 2011 compared to the three months ended September 30, 2010.  As we continue to seek gaming regulatory compliance and licenses, prepare and file periodic reports with the SEC under the Securities and Exchange Act of 1934, and generally seek to comply with the various legal, accounting and governance rules and regulations applicable to public reporting companies, we anticipate our professional fees expenses will continue to be significant and remain stable with fiscal 2010 levels.

9

Results of Operations for the Nine Months Ended September 30, 2011 Compared to the Nine Months Ended September 30, 2010

	Nine Months Ended
Item	9/30/11			9/30/10			% Change  (Year Over Year)			% of 2011  Net Loss			% of 2010  Net Loss
Revenues	$	-		$	2,400			N/A			-	%		(2.5	)%
Cost of Revenues		-			6,324			N/A			-	%		6.6	%
Operating Expenses:
General Operating Expenses		1,524			2,189			(30.4	)%		1.5	%		2.3	%
Legal and Accounting Expenses		50,607			47,343			6.9	%		49.8	%		49.5	%
Executive Management Compensation in Stock		36,000			36,000			-	%		35.4	%		37.6	%
Other Income (Expense)		(13,476	)		(6,257	)		115.4	%		13.3	%		6.5	%
Net Loss	$	(101,607	)	$	(95,713	)		6.2	%		100	%		100	%

As the table above demonstrates, during the nine months ended September 30, 2011 and 2010, we had revenues of $0 and $2,400, respectively and incurred $0 and $6,324, respectively, in revenue-related costs.  During 2010, we had one contract with one client that utilized one weekend-only game. That contract terminated in December 2010.  Therefore, we anticipate lower, if any, revenues in fiscal 2011 compared to fiscal 2010.  Our cost of revenues primarily include advertising, amortization, and royalty expenses.

Our operating expenses increased 3.0% in the nine months ended September 30, 2011 compared to the nine months ended September 30, 2010 due to our external reporting costs related to compliance with XBRL tagging of our financial statements.  We expect these expenses will remain stable throughout the remainder of 2011. 

Our legal and accounting expenses increased 6.9% in the nine months ended September 30, 2011 compared to the nine months ended September 30, 2010.  As we continue to seek gaming regulatory compliance and licenses, prepare and file periodic reports with the SEC under the Securities and Exchange Act of 1934, and generally seek to comply with the various legal, accounting and governance rules and regulations applicable to public reporting companies, we anticipate our professional fees expenses will continue to be significant and remain stable with fiscal 2010 levels.

We presently expect that compensation expense arising from share issuances to our executive management will remain materially consistent with fiscal 2010.   We issue shares to executive management for services rendered in lieu of cash payment.  We expect that we will continue to issue shares to executive management and consultants to compensate them for services rendered, primarily as a means to preserve our cash resources.  In this regard, we do not anticipate hiring employees in the near future and expect instead, where necessary or appropriate, to rely on services provided by consultants through at least fiscal 2011.

Finally, we anticipate that the portion of our selling, general and administrative expenses relating to general operations and the marketing of our Winner’s Pot Poker game to casinos and gaming establishments will increase during the remainder of fiscal 2011.

Liquidity and Capital Resources

Summary cash flow data is as follows:

	Nine Months Ended September 30,
	2011			2010
Cash flows provided (used) by :
Operating activities	$	(53,045	)	$	(50,858	)
Investing activities		-			-
Financing activities		60,000			50,000
Net increase (decrease) in cash		6,955			(858	)
Cash, beginning of period		3,081			5,464
Cash, end of period	$	10,036		$	4,606

10

The increase in cash used in operating activities was primarily the result of additional short-term notes issued to finance ongoing operations.  As of September 30, 2011, we had $10,036 cash on hand and current liabilities of $191,682 which primarily consists of accounts payable and short-term notes payable and interest payable.  As of the date of this filing, our management believes we have sufficient capital to continue operations through December 2011.  Thereafter, we expect we will require additional capital.  In the past, the Company has primarily raised capital through loans with related parties, and we expect this trend to continue.  If we are unable to obtain additional financing from related parties when needed or are unable to secure financing from other sources, we may be required to abandon our business or our status as a public reporting company.

Presently, we anticipate that additional financing could be sought from a number of sources, including but not limited to additional sales of equity or debt securities, or loans from banks, other financial institutions or affiliates of the Company. We cannot, however, be certain that any such financing will be available on terms favorable to us if at all. If additional funds are raised by the issuance of our equity securities, such as through the issuance of stock, convertible securities, or the issuance and exercise of warrants, then the ownership interest of our existing shareholders will be diluted. If additional funds are raised by the issuance of debt or preferred equity instruments, we may become subject to certain operational limitations, and such securities may have rights senior to the rights of our common shareholders. If we are unable to obtain additional financing when needed, we may be required to abandon our business or our status as a public reporting company.

We currently own the rights to United States Patent Number 5,839,732, issued on November 24, 1998, that relates to our current Winner’s Pot Poker table game.  This patent was acquired from Select Video, Inc., a Delaware corporation, pursuant to an Asset Purchase Agreement dated March 10, 2006.  In addition, we own a federally registered trademark for “WINNER’S POT POKER,” Registration Number 2,172,043, issued on July 7, 1998, which was acquired pursuant to that same agreement. Finally, we also own registered trademarks for “POKER MAGIC” and to “AC (ATLANTIC CITY) STUD POKER,” which we similarly acquired pursuant to the Asset Purchase Agreement with Select Video.  Other than the trademark “Poker Magic” which we have adopted as our corporate name, we do not have any current plans for the sale or license of such other trademarks.  We do not have any currently pending applications for un-issued patents, trademarks or copyrights.  We intend to continue to actively file for patent protection, where reasonable, within the United States.  We expect also to seek protection for our future products by filing for copyrights and trademarks in the United States.

Currently, we do not have any employees. Mr. Douglas M. Polinsky, the Chief Executive Officer and Chairman of our Board of Directors, and Joseph A. Geraci, II, our Chief Financial Officer and a director of the Company, both serve as consultants to the Company in their officer capacities.  We rely on sales and marketing agents and outside professional services on an as-needed basis.  We believe that using consultants to perform necessary operational functions is currently more cost effective than hiring full-time employees, and such practice affords us flexibility in directing our resources during our development stage.  We plan to develop new gaming products primarily by utilizing the services of outside developers, sales agents and regulatory and compliance service providers in an effort to minimize capital expenditures and corporate expenses.  We presently do not expect to incur any material capital expenditures in the near future or during the remainder of fiscal year 2011.  At this time, we do not anticipate purchasing or selling any significant equipment or other assets in the near term.

Trends and Uncertainties

As a development-stage company involved in the gaming business, we believe we can identify certain broad trends in our revenues and expenses, and components thereof.  We also believe that the most significant risks and uncertainties surrounding our business relate to revenues and expenses, and regulatory and financing matters.  These trends and uncertainties are discussed below.

Revenues

As indicated above, from inception through September 30, 2011 (and presently), the Company has been primarily focused sequentially on the acquisition of the intellectual property forming the basis for its Winner’s Pot Poker table game and, thereafter, efforts to ensure at least temporary regulatory compliance of the game and obtain the agreement of casinos and gaming establishments to provide gaming table space to the Winner’s Pot Poker game.

These efforts culminated in our license agreement with Bally’s Park Place, Inc. d/b/a/ Bally’s Atlantic City, permitting Bally’s, on a non-exclusive basis, to use one unit of the Winner’s Pot Poker game on a trial basis at no charge until such time that the New Jersey Casino Control Commission ended the test period for the game. We entered into that license agreement on December 26, 2007. We had earlier (on August 22, 2007) secured the issuance of temporary rules and amendments governing the implementation of Winner’s Pot Poker in Atlantic City casinos. The amendments and rules added Winner’s Pot Poker to the list of authorized table games in New Jersey, governed the physical characteristics of the Winner’s Pot Poker game layout, defined the card deck for use with the Winner’s Pot Poker game, specified the terms of the use of the cards during Winner’s Pot Poker game play, and contained technical proposals governing the operation of Winner’s Pot Poker. We had also earlier obtained a transactional waiver from the New Jersey Casino Control Commission for the licensure requirement applicable to casino service industry (CSI), which waiver permitted us to legally license to Bally’s Park Place, Inc. the play of our Winner’s Pot Poker game in Bally’s Atlantic City casinos.

11

After a successful trial period, we amended our license agreement with Bally’s Park Place, Inc. on June 26, 2008. Under the amended license agreement, Bally’s Park Place, Inc. paid the Company a license fee in the amount of (i) $475 per month for the right to use our Winner’s Pot Poker game in the Atlantic City casinos for up to seven days per week, and (ii) $200 per month for the right to use of our Winner’s Pot Poker game in the Atlantic City casinos on weekends only during that month.  On August 22, 2007, the New Jersey Casino Control Commission adopted temporary regulations governing the Winner’s Pot Poker game; and on July 16, 2010 the Commission approved our petition to conduct business as a licensed casino service industry supplier with Bally’s Park Place.  This license expired in January 2011; however we continue to assess our renewal options as we seek new customers in New Jersey.  It is extremely difficult to anticipate how much success we will have in our efforts to license our games, and thereby generate revenues.

Since approximately May 2006, we have also been focused on securing Winner’s Pot Poker licensing arrangements with various other casinos and gaming establishments. In particular, our management has met with the management or representatives of several casinos or gaming establishments during the past year in an effort to secure additional licensing arrangements.  To date, our licensing efforts have been focused on entering into such agreements with casinos and gaming establishments in Minnesota, New Jersey, Nevada, and Oklahoma.

Based on our prior license agreement with Bally’s Park Place, Inc., we recognized revenue from operations during fiscal 2008 through fiscal 2010. Given the termination of that license agreement, it is uncertain whether we will be able to generate revenues in the future.  Instead, we expect that we must continue to market our game to casinos and gaming establishments that present suitable opportunities for us, and that the most efficient way for us to begin generating more significant revenues will be to consummate a definitive license agreement with Harrah’s Entertainment or some other enterprise that involves a wider group of gaming-related affiliates and establishments. For example, Harrah’s Entertainment, indirectly (through subsidiaries and other affiliates) operates approximately 40 casinos across the United States.  It is extremely difficult to anticipate, however, how much success we will have in our efforts to license our games to gaming establishments and thereby generate additional revenues.

Expenses

As indicated above under the caption “Results of Operations,” our selling, general and administrative expenses overall increased in the three and nine months ended September 30, 2011 compared to the three and nine months ended September 30, 2010 and are expected to remain stable throughout the remainder of 2011.  However, we expect to make applications and seek gaming regulatory compliance and licenses that will increase that component of our selling, general and administrative expenses for 2011.  Because our business has a short operating history and our present revenues are limited, in general it is difficult to accurately forecast our expenses and impact of those expenses on our operating results.

Regulation

To date, our licensing efforts have been focused on entering into agreements with casinos and gaming establishments in New Jersey, Nevada, Minnesota and Oklahoma.  Although our petition to conduct business as a licensed casino service industry supplier expired in January 2011, we continue to assess our renewal options as we seek new customers in New Jersey.

We have yet to obtain the final licensure required in Nevada and Minnesota, which jurisdictions have been the focus of our marketing efforts to date.  In addition, we anticipate expanding our present marketing efforts in Oklahoma tribal nations during 2011. In particular, we expect that we will require at least the following licenses, registrations and approvals in the near future to permit us to license our gaming products to casinos and gaming establishments in the relevant jurisdictions:

· Casino service industry (CSI) supplier license issued by the New Jersey Casino Control Commission (expired in January 2011)

· Distribution licenses permitting us to distribute Winner’s Pot Poker game units (i.e., table layouts) to casinos and gaming establishments in Nevada, issued by the Nevada State Gaming Control Board

· Registration with the Nevada Gaming Commission as a publicly traded company

· Distribution licenses permitting us to distribute Winner’s Pot Poker game units to casinos and gaming establishments in Minnesota

12

· Approval from the applicable Tribal Councils permitting us to distribute Winner’s Pot Poker game units to casinos and gaming establishments located in tribal lands in Minnesota; and

· Approval from the applicable Tribal Councils permitting us to distribute Winner’s Pot Poker game units to casinos and gaming establishments located in tribal lands in Oklahoma.

As we seek to begin operations in other states and, where applicable, Native American tribal lands, we will be subject to additional state and Native American laws and regulations that affect both our general commercial relationships with our customers as well as the products and services provided to them. The material aspects of these laws and regulations may be found in our Annual Report on Form 10-K filed with the SEC on March 4, 2011.

Financing

As discussed above under the caption “Liquidity and Capital Resources,” our management believes we have sufficient capital to continue operations through December 2011.  Thereafter, we expect we will require additional capital.  Our current forecast for financing needs is largely based on our understanding of the expenses we anticipate incurring in our efforts to comply with gaming regulatory and public reporting company disclosure requirements.  In this regard, we note that our current forecasts are largely based on our past experience with other enterprises and proposed budgets proposed by our professional consultants.  If our actual expenses significantly exceed our present expectations we will likely require additional financing prior to December 2011.

Once needed, we cannot be certain that any required additional financing will be available on terms favorable to us, if at all.  If, however, we are able to raise additional funds by the issuance of our equity or equity-linked securities, including through the issuance and exercise of warrants, our existing shareholders will experience dilution of their ownership interest.  If additional funds are instead raised by the issuance of debt or other senior or preferred equity instruments such as preferred stock, we may be subject to certain limitations in our operations, and such securities may have rights senior to those of our holders of common stock.  If adequate funds are not available on acceptable terms, we may be unable to expand, develop or enhance products or to respond to competitive pressures.  If we are unable to obtain additional financing when needed, we may be required to abandon our business or our status as a public reporting company.

Going Concern

We have incurred operating losses, accumulated deficit and negative cash flows from operations since January 10, 2006 (inception). As of September 30, 2011, we had an accumulated deficit of $942,986. These factors, among others, raise substantial doubt about our ability to continue as a going concern. Our financial statements included in this filing do not include any adjustments related to recoverability and classification of asset carrying amounts, or the amount and classification of liabilities that might result, should we be unable to continue as a going concern. Our ability to continue as a going concern ultimately depends on achieving profitability, producing revenues or raising additional capital to sustain operations. Although we intend to obtain additional financing to meet our cash needs and to support the revenue-generating process, we may be unable to secure any additional financing on terms that are favorable or acceptable to us, if at all.

Critical Accounting Policies

Our policy for the recognition of revenue is a critical accounting policy.  The Company recognizes revenue from sales under a license agreement when the following four criteria are met:  (1) there exists persuasive evidence of an arrangement (e.g., a fully executed license agreement); (2) delivery of the Winner’s Pot Poker game, felt and instructions has been made and the licensee thereafter becomes responsible to replace such materials in the event of damage or normal wear and tear; (3) the price is fixed or determinable; and (4) the ability of the Company to collect amounts owed is reasonably assured.

Further information on our critical accounting policies and estimates can be found in our financial statements and notes thereto included in this report and in our Annual Report on Form 10-K filed with the SEC in March 2011.  There have been no material changes to our critical accounting policies and estimates from those disclosed in our Annual Report on Form 10-K.

13

Item 4.  Controls and Procedures.

Evaluation of Disclosure Controls and Procedures

We maintain disclosure controls and procedures designed to provide reasonable assurance that information required to be disclosed in our reports filed pursuant to the Securities Exchange Act of 1934 is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms, and that such information is accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer as appropriate, to allow timely decisions regarding required disclosure. A control system, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance the objectives of the control system are met.

As of September 30, 2011, our Chief Executive Officer and Chief Financial Officer carried out an evaluation of the effectiveness of our disclosure controls and procedures as such term is defined in Rule 13a-15(e) under the Securities and Exchange Act of 1934. Based on that evaluation, our Chief Executive Officer and Chief Financial Officer recognized the additional risks to an effective internal control environment with a limited accounting staff and the inability to fully segregate all duties within our accounting and financial functions, including the financial reporting and quarterly close process.  Management has concluded that, with certain oversight controls that are in place and the duties we have been able to successfully segregate, the remaining risks associated with the lack of segregation of duties are not sufficient to justify the costs of potential benefits to be gained by adding additional employees given our development stage, the limited scope of our operations, and the number of business transactions we currently process, nor do these remaining risks rise to the level of a material weakness.  Management intends to periodically reevaluate this situation and continue to assess ways in which duties can be further segregated as our business evolves.  Based on these evaluations, our Chief Executive Officer and Chief Financial Officer concluded our disclosure controls and procedures are effective as of September 30, 2011.

Changes in Internal Controls

There were no changes in our internal control over financial reporting during the quarter ended September 30, 2011 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

14

PART II – OTHER INFORMATION

Item 2.  Unregistered Sales of Equity Securities and Use of Proceeds.

On September 30, 2011, we issued a total of 48,000 shares of common stock to our Chief Executive Officer (24,000 shares) and Chief Financial Officer (24,000 shares) for officer compensation.  The Company offered and sold the shares in reliance on the exemptions from registration set forth in Sections 4(2) or 4(5) of the Securities Act of 1933 since the recipients of the shares were “accredited investors” as defined in Rule 501 under the Securities Act.  In addition, all certificates representing the shares offered and sold contained a restrictive legend indicating that such shares constituted “restricted securities” under the Securities Act of 1933.

Item 5.  Other Information.

     
On July 15, 2011, Lantern Advisers, LLC, a Minnesota limited liability company owned equally by Douglas Polinsky and Joseph A. Geraci, II (each of whom is an office and director of the Company), loaned the Company $20,000 under terms and conditions set forth in an unsecured term promissory note.  The promissory note provided for simple interest to accrue on the unpaid balance of the promissory note at the rate of 12% per annum, and required that accrued interest be paid on a monthly basis.  This note was combined with the September 30, 2011 Lantern note described in the last paragraph of this item.

On October 19, 2010, Douglas Polinsky and Joseph A. Geraci, II, both officers of the Company, each loaned the Company $5,000 under terms and conditions set forth in a related unsecured term promissory note.  The promissory note provides for simple interest to accrue on the unpaid principal balance of the promissory notes at the rate of 12% per annum, and require that accrued interest be paid on a monthly basis until October 18, 2011, at which time the entire unpaid principal balance of $5,000 together with the unpaid accrued interest of $569 (accrued at 12% per annum) became due and payable.  Messrs. Polinsky and Geraci both agreed to renew the unsecured term promissory notes and interest payable of $5,569 each on September 30, 2011 for a term of six months.  The promissory notes have the same terms as those contained in the original promissory notes and have a maturity date of March 31, 2011.

From July 30, 2009 to July 15, 2011, Lantern Advisers, LLC, a Minnesota limited liability company owned equally by Douglas Polinsky and Joseph A. Geraci, II (each of whom is an officer and director of the Company), loaned the Company a total of $150,000 under terms and conditions set forth in unsecured term promissory notes.  The promissory notes provided for simple interest to accrue on the unpaid principal balance of the promissory note at the rate of 12% per annum, and required that accrued interest be paid on a monthly basis until maturity, at which time the entire unpaid principal balance of the promissory note became due.  On September 30, 2011, Lantern Advisers and the Company consolidated these promissory notes and the accrued but unpaid interest into a new promissory note in the amount of $172,364.  The new promissory note has the same terms as those contained in the original promissory notes and has a maturity date of March 31, 2012.

Item 6.  Exhibits.

Exhibit No.	Description
10.1	Promissory Note with Lantern Advisers, LLC, dated September 30, 2011
10.2	Promissory Note with Joseph A. Geraci, II, dated September 30, 2011
10.3	Promissory Note with Douglas Polinsky, dated September 30, 2011
31.1	Certification of Chief Executive Officer
31.2	Certification of Chief Financial Officer
32	Certification of Chief Executive Officer and Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

15

SIGNATURES

In accordance with the requirements of the Securities Exchange Act of 1934, the registrant has caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

POKER MAGIC, INC.

/s/ Douglas Polinsky

Douglas Polinsky

Chief Executive Officer

Dated:  November 9, 2011

/s/ Joseph A. Geraci, II

Joseph A. Geraci, II

Chief Financial Officer

Dated:  November 9, 2011

16

EX-10.1

Exhibit 10.1

PROMISSORY NOTE

$172,364.00 September 30, 2011

FOR VALUE RECEIVED, the undersigned Maker promises to pay to the order of LANTERN ADVISERS, LLC at such place as the holder of this Note may designate in writing to Maker, the principal sum of One Hundred Seventy-two Thousand, Three Hundred Four and No/100 dollars ($172,364.00), together with simple interest on the unpaid principal balance from the date of this Note paid at the rate of twelve percent (12.0%) per annum.  Principal and interest are due and payable in lawful money of the United States of America.

Principal payments and accrued interest are due as follows:

·   Interest payments shall be due on the last day of each month;

·   Principal shall be due on March 31, 2012.

This Note serves to consolidate the previous Notes issued and renewed beginning July 30, 2009 through and including July 15, 2011 as well as interest accrued and remaining unpaid as of the date above.

This Note may not be fully or partially prepaid at any time during the term of this Note.

If default occurs in the payment of any amount due under this Note when due, the entire principal balance and accrued but unpaid interest under this Note shall at once become due and payable, without notice, at the option of the holder of this Note.  Any failure to exercise such option shall not constitute a waiver of the right to exercise it in the event of any subsequent default.

Maker waives presentment, dishonor, protest, demand, diligence, notice of protest, notice of demand, notice of dishonor, notice of nonpayment, and any other notice of any kind otherwise required by law in connection with the delivery, acceptance, performance, default, enforcement or collection of this Note and expressly agrees that this Note, or any payment hereunder, may be extended or subordinated (by forbearance or otherwise) at any time, without in any way affecting the liability of Maker.  Maker agrees to pay on demand Payee’s reasonable collection costs to enforce payment due under this Note.

This Note may not be amended or modified, nor shall any waiver of any provision hereof be effective, except only by an instrument in writing signed by the party against whom enforcement of any amendment, modification, or waiver is sought.  This Note shall be governed by and construed according to the laws of the State of Minnesota.

MAKER:	/s/ Joseph A. Geraci, II
	Poker Magic, Inc.
	By:  Joseph A. Geraci, II
PAYEE:	/s/ Douglas Polinsky
	Lantern Advisers, LLC
	By:  Douglas Polinsky

EX-10.2

Exhibit 10.2

PROMISSORY NOTE

$5,569.32 September 30, 2011

FOR VALUE RECEIVED, the undersigned Maker promises to pay to the order of Joseph A. Geraci, II at such place as the holder of this Note may designate in writing to Maker, the principal sum of Five Thousand Five Hundred Sixty-nine and 32/100 ($5,569.32), together with simple interest on the unpaid principal balance from the date of this Note paid at the rate of twelve percent (12.0%) per annum.  Principal and interest are due and payable in lawful money of the United States of America.

Principal payments and accrued interest are due as follows:

·   Interest payments shall be due on the last day of each month;

·   Principal shall be due on March 31, 2012.

This Note may not be fully or partially prepaid at any time during the term of this Note.

If default occurs in the payment of any amount due under this Note when due, the entire principal balance and accrued but unpaid interest under this Note shall at once become due and payable, without notice, at the option of the holder of this Note.  Any failure to exercise such option shall not constitute a waiver of the right to exercise it in the event of any subsequent default.

Maker waives presentment, dishonor, protest, demand, diligence, notice of protest, notice of demand, notice of dishonor, notice of nonpayment, and any other notice of any kind otherwise required by law in connection with the delivery, acceptance, performance, default, enforcement or collection of this Note and expressly agrees that this Note, or any payment hereunder, may be extended or subordinated (by forbearance or otherwise) at any time, without in any way affecting the liability of Maker. Maker agrees to pay on demand Payee’s reasonable collection

costs to enforce payment due under this note.

This Note may not be amended or modified, nor shall any waiver of any provision hereof be effective, except only by an instrument in writing signed by the party against whom enforcement of any amendment, modification, or waiver is sought.  This Note shall be governed by and construed according to the laws of the State of Minnesota.

MAKER:	/s/ Douglas Polinsky
	Poker Magic, Inc.
PAYEE:	/s/ Joseph A. Geraci, II
	Joseph A. Geraci, II

EX-10.3

Exhibit 10.3

PROMISSORY NOTE

$5,569.32 September 30, 2011

FOR VALUE RECEIVED, the undersigned Maker promises to pay to the order of Douglas Polinsky at such place as the holder of this Note may designate in writing to Maker, the principal sum of Five Thousand Five Hundred Sixty-nine and 32/100 ($5,569.32), together with simple interest on the unpaid principal balance from the date of this Note paid at the rate of twelve percent (12.0%) per annum.  Principal and interest are due and payable in lawful money of the United States of America.

Principal payments and accrued interest are due as follows:

·   Interest payments shall be due on the last day of each month;

·   Principal shall be due on March 31, 2012.

This Note may not be fully or partially prepaid at any time during the term of this Note.

If default occurs in the payment of any amount due under this Note when due, the entire principal balance and accrued but unpaid interest under this Note shall at once become due and payable, without notice, at the option of the holder of this Note.  Any failure to exercise such option shall not constitute a waiver of the right to exercise it in the event of any subsequent default.

Maker waives presentment, dishonor, protest, demand, diligence, notice of protest, notice of demand, notice of dishonor, notice of nonpayment, and any other notice of any kind otherwise required by law in connection with the delivery, acceptance, performance, default, enforcement or collection of this Note and expressly agrees that this Note, or any payment hereunder, may be extended or subordinated (by forbearance or otherwise) at any time, without in any way affecting the liability of Maker. Maker agrees to pay on demand Payee’s reasonable collection

costs to enforce payment due under this note.

This Note may not be amended or modified, nor shall any waiver of any provision hereof be effective, except only by an instrument in writing signed by the party against whom enforcement of any amendment, modification, or waiver is sought.  This Note shall be governed by and construed according to the laws of the State of Minnesota.

MAKER:	/s/ Joseph A. Geraci, II
	Poker Magic, Inc.
PAYEE:	/s/ Douglas Polinsky
	Douglas Polinsky

EX-31.1

Exhibit 31.1

CERTIFICATION PURSUANT TO 18 U.S.C. §1350,

AS ADOPTED PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002

Certification

I, Douglas Polinsky, certify that:

1. I have reviewed this Quarterly Report on Form 10-Q of Poker Magic, Inc.;

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4. The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e)) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for registrant and have:

(a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

(b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

(c) Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

(d) Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5. The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

(a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

(b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the small business issuer’s internal control over financial reporting.

Dated:  November 9, 2011	/s/ Douglas Polinsky
	Douglas Polinsky
	Chief Executive Officer

EX-31.2

Exhibit 31.2

CERTIFICATION PURSUANT TO 18 U.S.C. §1350,

AS ADOPTED PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002

Certification

I, Joseph A. Geraci, II, certify that:

1. I have reviewed this Quarterly Report on Form 10-Q of Poker Magic, Inc.;

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4. The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e)) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for registrant and have:

(a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

(b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

(c) Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

(d) Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5. The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

(a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

(b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the small business issuer’s internal control over financial reporting.

Dated:  November 9, 2011	/s/ Joseph A. Geraci, II
	Joseph A. Geraci, II
	Chief Financial Officer

EX-32.1

Exhibit 32.1

CERTIFICATION PURSUANT TO 18 U.S.C. §1350,

AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Quarterly Report of Poker Magic, Inc. (the “Company”) on Form 10-Q for the period ended September 30, 2011 as filed with the Securities and Exchange Commission on the date hereof (the “Report”), I, Douglas Polinsky, Chief Executive Officer of the Company, and I, Joseph A. Geraci, II, Chief Financial Officer of the Company, certify, pursuant to 18 U.S.C. §1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that:

1. The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

2. The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

November 9, 2011	/s/ Douglas Polinsky
	Douglas Polinsky
	Chief Executive Officer

November 9, 2011	/s/ Joseph A. Geraci, II
	Joseph A. Geraci, II
	Chief Financial Officer

XML

Balance Sheets (Parenthetical) (USD $)	Sep. 30, 2011	Dec. 31, 2010
Common Stock, par value	$ 0.001	$ 0.001
Common Stock, Authorized	250,000,000	250,000,000
Common Stock, Issued	11,180,224	11,008,224
Common Stock, outstanding	11,180,224	11,008,224

XML

Statements of Operations (USD $)	3 Months Ended		9 Months Ended		69 Months Ended
	Sep. 30, 2011	Sep. 30, 2010	Sep. 30, 2011	Sep. 30, 2010	Sep. 30, 2011
Revenues		$ 600		$ 2,400	$ 12,375
Cost of Revenues		2,098		6,324	61,800
Gross Loss		(1,498)		(3,924)	(49,425)
Operating Expenses:
Selling, General and Administrative	23,952	23,202	88,131	85,532	872,261
Operating Loss	(23,952)	(24,700)	(88,131)	(89,456)	(921,686)
Other Income (Expense)
Interest income					2,203
Interest expense	(5,190)	(2,624)	(13,476)	(6,257)	(23,503)
Total Other Income (Expense)	(5,190)	(2,624)	(13,476)	(6,257)	(21,300)
Net Loss	$ (29,142)	$ (27,324)	$ (101,607)	$ (95,713)	$ (942,986)
Basic and diluted net loss per common share	$ 0.00	$ 0.00	$ (0.01)	$ (0.01)	$ (0.11)
Weighted-average number of common shares outstanding	11,132,224	10,233,224	11,058,012	10,094,213	8,562,066

XML

Document and Entity Information	9 Months Ended
	Sep. 30, 2011	Nov. 09, 2011
Document Information [Line Items]
Document Type	10-Q
Amendment Flag	false
Document Period End Date	Sep. 30, 2011
Document Fiscal Year Focus	2011
Document Fiscal Period Focus	Q3
Trading Symbol	POKR
Entity Registrant Name	POKER MAGIC INC
Entity Central Index Key	0001425355
Current Fiscal Year End Date	--12-31
Entity Filer Category	Smaller Reporting Company
Entity Common Stock, Shares Outstanding		11,180,224

XML

COMMITMENTS AND CONTINGENCIES

9 Months Ended

Sep. 30, 2011

COMMITMENTS AND CONTINGENCIES

NOTE 3—COMMITMENTS AND CONTINGENCIES

The asset purchase agreement with Select Video dated March 10, 2006, provides that when the Company receives any revenue generated by Winner’s Pot Poker and other similar games, Select Video will be entitled to receive an amount equal to five percent (5%) of all gross proceeds generated by these games.

As of both September 30, 2011 and December 31, 2010, $270 was owed to Select Video under this agreement.

XML

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

9 Months Ended

Sep. 30, 2011

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

NOTE 1—SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Description of operations and basis of presentation

Poker Magic, Inc. (the “Company”) is a development stage company that was incorporated in the State of Minnesota on January 10, 2006.  Our business consists primarily of marketing and licensing a new form of poker-based table game to casinos and on-line gaming facilities in the United States.

Interim financial information

The following condensed balance sheet as of December 31, 2010, which has been derived from audited financial statements, and the unaudited interim condensed financial statements have been prepared in accordance with accounting principles generally accepted in the United States and pursuant to the rules and regulations of the Securities and Exchange Commission (the “SEC”) for interim financial information. Accordingly, certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States have been omitted pursuant to such rules and regulations. Operating results for the three and nine months ended September 30, 2011 are not necessarily indicative of the results that may be expected for the year ending December 31, 2011 or any other period. The accompanying financial statements and related notes should be read in conjunction with the audited Financial Statements of the Company, and notes thereto, contained in this filing for the year ended December 31, 2010.  The financial information furnished in this report is unaudited and reflects all adjustments which are normal recurring adjustments and, which in the opinion of management, are necessary to fairly present the results of the interim periods presented in order to make the financial statements not misleading.

Liquidity

The accompanying financial statements have been prepared assuming the Company will continue as a going concern that contemplates the realization of assets and satisfaction of liabilities in the normal course of business. For the period from January 10, 2006 (inception) to September 30, 2011, the Company incurred a net loss of $942,986. The Company's ability to continue as a going concern is dependent on it ultimately achieving profitability, producing revenues and/or raising additional capital. Management intends to obtain additional debt or equity capital to meet all of its existing cash obligations and to support the revenue generating process; however, there can be no assurance that the sources will be available or available on terms favorable to the Company, if at all.

Fair value of financial instruments

The carrying amounts of certain of the Company’s financial instruments, including cash, accounts payable, and notes payable approximate fair value due to their relatively short maturities.

XML

SHAREHOLDERS' DEFICIT

9 Months Ended

Sep. 30, 2011

SHAREHOLDERS' DEFICIT

NOTE 4—SHAREHOLDERS’ DEFICIT

Common stock

On January 10, 2006, the founders of the Company purchased 2,500,000 shares of common stock for $2,500.

On March 10, 2006, the Company purchased certain assets and assumed certain liabilities of Select Video in exchange for 3,022,991 shares of common stock issued at the deemed fair market value of $.001 per share or $3,023.

On May 23, 2006, the Company issued 60,000 shares of common stock at $0.25 per share in lieu of cash for liabilities assumed.

During 2006, the Company raised additional cash of $87,500 at $0.25 per share through the issuance of 350,000 shares of common stock.

During 2006, the Company issued 22,000 shares to various consultants at $0.25 per share for services rendered.

During 2006, the Company issued 100,000 shares valued at $4,000 (value of the services to be provided) for services rendered and to be rendered.

On January 15, 2007, the Company issued 600,000 shares of common stock to two consultants for services to be provided over a 12 month period commencing on January 15, 2007.  These services were valued at $50,000.

On January 15, 2007, the Company issued 500,000 shares of common stock to the two founders for their services to be provided over a 12 month period commencing January 15, 2007.  These services were valued at $48,000.

On July 26, 2007, the Company settled the note payable of $7,084 for a cash payment of $2,375 and the issuance of 20,000 shares of common stock valued at $4,709 for payment in full on the note.

In July 2007, the Company raised cash of $20,000 at $0.25 per share through the issuance of 80,000 shares of common stock.

On August 1, 2007, the Company issued 65,000 shares of common stock for services to be provided over a 12 month period commencing retroactively on June 1, 2007.  These services were valued at $5,000.

On August 1, 2007, the Company issued 100,000 shares of common stock to a consultant for services to be provided over a 12 month period commencing on August 1, 2007.  These services were valued at $8,300.

On August 1, 2007, the Company issued 25,000 shares of common stock for services.  These services were valued at $1,000.

On November 26, 2007, the Company issued 50,000 shares of common stock to a consultant for services to be provided over a 12 month period commencing on November 26, 2007.  These services were valued at $12,500.

In December 2007, the Company raised cash of $30,000 at $0.25 per share through the issuance of 120,000 shares of common stock.

In January 2008, the Company raised cash of $25,000 at $0.25 per share through the issuance of 100,000 shares of common stock.

On May 28, 2008, the Company raised cash of $250,000 at $0.25 per share through the issuance of 1,000,000 shares of common stock together with a warrant, classified as permanent equity, to purchase up to 1,000,000 shares of common stock, which was immediately exercisable.  The warrants do not possess any embedded derivative features.  The exercise price was $0.25 per share if purchased within six months of issuance.  The exercise price increased to $0.425 for months seven through twelve (after the date of issuance) and to $0.50 after twelve months.  The warrant expired on May 27, 2010.

In May 2008, the Company raised cash of $12,500 at $0.25 per share through the issuance of 50,000 shares of common stock.

On August 26, 2008, the Company issued 200,000 shares of common stock to a consultant for services to be provided over a five month period commencing on August 1, 2008.  These services were valued at $20,000.

On August 26, 2008, the Company issued 60,000 shares of common stock for services to be provided over a five month period commencing retroactively on August 1, 2008.  These services were valued at $5,000.

On August 26, 2008, the Company issued 60,000 shares of common stock for services to be provided over a twelve month period commencing retroactively on August 1, 2008.  These services were valued at $5,000.

On August 26, 2008, the Company issued 10,000 shares of common stock for services.  These services were valued at $2,500.

On August 26, 2008, the Company issued 50,000 shares of common stock for services.  These services were valued at $5,000.

On December 16, 2008, the Company issued 40,400 shares of common stock for services.  These services were valued at $10,100.

On December 31, 2008, the Company issued 32,000 shares of common stock for officer compensation.  These services were valued at $8,000.

On February 25, 2009, the Company redeemed, at the request of a non-affiliate shareholder, 366,667 shares of common stock held by a single shareholder at a price of $.25 per share, for a total amount of $91,667, which was the price originally paid for the redeemed shares.

On June 30, 2009, the Company issued 400,000 shares of common stock for officer compensation with a fair value of $12,000.

On June 30, 2009, the Company issued 200,000 shares of common stock for officer bonus compensation with a fair value of $6,000.

On June 30, 2009, the Company issued 50,000 shares of common stock for consultant service bonus with a fair value of $1,500.

On June 30, 2009, the Company issued 5,000 shares of common stock for services with a fair value of $150.

On June 30, 2009, the Company issued 7,500 shares of common stock for services with a fair value of $225.

On September 30, 2009, the Company issued 200,000 shares of common stock for officer compensation with a fair value of $12,000.

On December 31, 2009, the Company issued 200,000 shares of common stock for officer compensation with a fair value of $12,000.

On March 31, 2010, the Company issued 120,000 shares of common stock for officer compensation with a fair value of $12,000.

On June 30, 2010, the Company issued 150,000 shares of common stock for officer compensation with a fair value of $12,000.

On September 30, 2010, the Company issued 200,000 shares of common stock for officer compensation with a fair value of $12,000.

On December 31, 2010, the Company issued 200,000 shares of common stock for officer compensation with a fair value of $12,000.

On December 31, 2010, the Company issued 200,000 shares of common stock for officer bonus compensation with a fair value of $12,000.

On December 31, 2010, the Company issued 125,000 shares of common stock as a bonus to a consultant for services with a fair value of $7,500.

On December 31, 2010, the Company issued 50,000 shares of common stock for consultant services with a fair value of $3,000.

On March 31, 2011, the Company issued 24,000 shares of common stock for officer compensation with a fair value of $12,000.

On June 30, 2011, the Company issued 100,000 shares of common stock for officer compensation with a fair value of $12,000.

On September 30, 2011, the Company issued 48,000 shares of common stock for officer compensation with a fair value of $12,000.

At September 30, 2011, a total of 11,180,224 shares of common stock were issued and outstanding.

XML

INCOME TAXES

9 Months Ended

Sep. 30, 2011

INCOME TAXES

NOTE 5—INCOME TAXES

The Company applies the guidance for accounting for uncertainty in income tax provisions.  As such, the Company is required to recognize in the financial statements only those tax positions determined to be more likely than not of being sustained upon examination, based on the technical merits of the positions. Interest and penalties are expensed as incurred as operating expenses.   There are no uncertain tax positions at September 30, 2011 and December 31, 2010.

At September 30, 2011, the Company had federal and state net operating loss carryforward of approximately $898,000 available to offset future taxable income. The Company’s federal and state net operating loss carryforwards will begin to expire in 2027 if not used before such time to offset future taxable income or tax liabilities. Current and future changes in the stock ownership of the Company may place limitations on the use of these net operating loss carryforwards.

XML

NOTES PAYABLE RELATED PARTY - SHORT-TERM

9 Months Ended

Sep. 30, 2011

NOTES PAYABLE RELATED PARTY - SHORT-TERM

NOTE 6—NOTES PAYABLE RELATED PARTY – SHORT-TERM

On July 15, 2011, Lantern Advisers, LLC, a Minnesota limited liability company owned equally by Douglas Polinsky and Joseph A. Geraci, II (each of whom is an officer and director of the Company), loaned the Company $20,000 under terms and conditions set forth in an unsecured term promissory note.  The promissory note provides for simple interest to accrue on the unpaid balance of the promissory note at the rate of 12% per annum, and requires that accrued interest be paid on a monthly basis until July 15, 2012, at which time the promissory note becomes due.

On October 19, 2010, Douglas Polinsky and Joseph A. Geraci, II, both officers of the Company, each loaned the Company $5,000 under terms and conditions set forth in a related unsecured term promissory note.  The promissory note provides for simple interest to accrue on the unpaid principal balance of the promissory notes at the rate of 12% per annum, and require that accrued interest be paid on a monthly basis until October 18, 2011, at which time the entire unpaid principal balance of $5,000 together with the unpaid accrued interest of $569 (accrued at 12% per annum) became due and payable.  Messrs. Polinsky and Geraci both agreed to renew the unsecured term promissory notes and interest payable of $5,569 each on September 30, 2011 for a term of six months.  The promissory notes have the same terms as those contained in the original promissory notes and have a maturity date of March 31, 2011.

From July 30, 2009 to July 15, 2011, Lantern Advisers, LLC, a Minnesota limited liability company owned equally by Douglas Polinsky and Joseph A. Geraci, II (each of whom is an officer and director of the Company), loaned the Company a total of $150,000 under terms and conditions set forth in unsecured term promissory notes.  The promissory notes provided for simple interest to accrue on the unpaid principal balance of the promissory note at the rate of 12% per annum, and required that accrued interest be paid on a monthly basis until maturity, at which time the entire unpaid principal balance of the promissory note became due.  On September 30, 2011, Lantern Advisers and the Company consolidated these promissory notes and the accrued but unpaid interest into a new promissory note in the amount of $172,364.  The new promissory note has the same terms as those contained in the original promissory notes and has a maturity date of March 31, 2012.

Total short-term related party notes at September 30, 2011 and December 31, 2010 were $183,502 and $94,800, respectively, and provided working capital for the Company.  Total long-term related party notes at September 30, 2011 and December 31, 2010 were $0 and $11,200, respectively.

XML

Statements of Cash Flows (USD $)	9 Months Ended		69 Months Ended
	Sep. 30, 2011	Sep. 30, 2010	Sep. 30, 2011
Cash flows from operating activities:
Net loss	$ (101,607)	$ (95,713)	$ (942,986)
Adjustments to reconcile net loss to net cash used in operating activities:
Amortization of intangible asset		6,204	38,599
Impairment of inventory and intangible assets			4,379
Officers compensation expense paid in stock	36,000	36,000	194,000
Officers compensation expense as contributed capital			50,000
Changes in operating assets and liabilities:
Inventory			(871)
Prepaid expense			5,434
Accounts payable	(913)	(2,751)	7,910
Accrued royalty		120	270
Interest payable	13,475	6,257	23,502
Deferred revenue		(975)
Net cash used in operating activities	(53,045)	(50,858)	(478,922)
Cash flows from investing activities:
Acquisition of Select Video assets			(17,000)
Net cash used in investing activities			(17,000)
Cash flows from financing activities:
Proceeds from subscription receivable			14,000
Proceeds from issuance of common stock			426,000
Redemption of common stock			(91,667)
Proceeds from note payable related party	60,000	50,000	160,000
Payment of short-term debt			(2,375)
Net cash provided by financing activities	60,000	50,000	505,958
Net increase (decrease) in cash	6,955	(858)	10,036
Cash, beginning of the period	3,081	5,464
Cash, end of the period	10,036	4,606	10,036
Acquisition of certain assets and liabilities of Select Video in exchange for common stock
Inventory			750
Intangible Asset			24,357
Accounts Payable			(32,000)
Note Payable			(7,084)
Accrued interest converted into note payable	17,502	1,200	23,502
Stock subscriptions received for common stock			14,000
Services
Changes in operating assets and liabilities:
Common stock issued			6,500
Consulting service expense
Changes in operating assets and liabilities:
Common stock issued			134,341
In lieu of cash for notes payable
Acquisition of certain assets and liabilities of Select Video in exchange for common stock
Stock issued			19,709
In lieu of cash for prepaid services
Acquisition of certain assets and liabilities of Select Video in exchange for common stock
Stock issued			$ 175,400

XML

NET LOSS PER COMMON SHARE

9 Months Ended

Sep. 30, 2011

NET LOSS PER COMMON SHARE

NOTE 2—NET LOSS PER COMMON SHARE

Basic net loss per common share is computed by dividing net loss by the weighted average number of vested common shares outstanding during the period. A reconciliation of the numerator and denominator used in the calculation of basic and diluted net loss per common share follows:

	Three Months Ended September 30, 2011			Three Months Ended September 30, 2010
Numerator:  Net Loss	$	(29,142	)		(27,324	)
Denominator:  Weighted-average number of common shares outstanding		11,132,224			10,233,224
Basic and diluted net loss per common share	$	(0.00	)		(0.00	)

	Nine Months Ended September 30, 2011			Nine Months Ended September 30, 2010			Period from  January 10, 2006 (inception) to September 30, 2011
Numerator:  Net Loss	$	(101,607	)	$	(95,713	)	$	(942,986	)
Denominator:  Weighted-average number of common shares outstanding		11,058,012			10,094,213			8,562,066
Basic and diluted net loss per common share	$	(0.01	)	$	(0.01	)	$	(0.11	)

The 1,000,000 outstanding warrants at March 31, 2010 were excluded from the calculation of diluted loss per share as their effects were anti-dilutive due to the Company’s net losses for that period.  These warrants expired on May 27, 2010.

XML

Balance Sheets (USD $)	Sep. 30, 2011	Dec. 31, 2010
Current Assets
Cash	$ 10,036	$ 3,081
Total Current Assets	10,036	3,081
Total Assets	10,036	3,081
Current Liabilities
Accounts payable	7,910	8,823
Accrued royalty	270	270
Note payable related party - short-term	183,502	94,800
Interest payable		4,027
Total Current Liabilities	191,682	107,920
Long-Term Liabilities
Notes payable related party - long-term		11,200
Total Long-Term Liabilities		11,200
Total Liabilities	191,682	119,120
Commitments and contingencies
Common Stock, $.001 par value: Authorized 250,000,000 shares:
Issued and outstanding 11,180,224 and 11,008,224 shares on September 30, 2011 and December 31, 2010, respectively.	11,180	11,008
Additional paid-in capital	750,160	714,332
Deficit accumulated during the development stage	(942,986)	(841,379)
Total Shareholders' Deficit	(181,646)	(116,039)
Total Liabilities and Shareholders' Deficit	$ 10,036	$ 3,081