Page
|
|
Report
of Independent Registered Public Accounting Firm
|
3
|
Financial
Statements
|
|
Balance
Sheets.
|
4
|
Statements
of Operations
|
5
|
Statements
of Changes in Stockholders’ Equity (Deficit)
|
6
|
Statements
of Cash Flows
|
7
|
Notes
to Financial Statements
|
9
|
ASSETS
|
||||||||||||
March 31,
|
December 31,
|
|||||||||||
2008
|
2007
|
2006
|
||||||||||
(unaudited)
|
||||||||||||
Current
assets
|
||||||||||||
Cash
and cash equivalents
|
$ | $ | 80,191 | $ | 111,023 | |||||||
Accounts
receivable, net of allowance for doubtful accounts of $71,246, $59,332 and
$68,470, respectively
|
172,626 | 84,440 | 103,962 | |||||||||
Prepaid
expenses and other current assets
|
35,200 | 49,442 | 8,667 | |||||||||
Total
current assets
|
233,221 | 214,073 | 223,652 | |||||||||
Property
and equipment, net
|
853,139 | 966,862 | 771,245 | |||||||||
Deposits
|
67,306 | 35,252 | - | |||||||||
Total
assets
|
$ | 1,153,666 | $ | 1,216,187 | $ | 994,897 | ||||||
LIABILITIES AND
STOCKHOLDERS’ EQUITY (DEFICIT)
|
||||||||||||
Current
liabilities
|
||||||||||||
Accounts
payable
|
$ | 243,694 | $ | 200,439 | $ | 155,131 | ||||||
Accrued
liabilities
|
36,411 | 139,863 | 109,414 | |||||||||
Deferred
revenue
|
34,000 | 103,167 | 61,276 | |||||||||
Amount
due to Rapid Link
|
130,000 | - | - | |||||||||
Note
payable due to related party
|
- | 90,000 | 90,000 | |||||||||
Convertible
debt due to related parties
|
- | 1,000,140 | 650,140 | |||||||||
Current
portion of notes payable
|
9,578 | 9,054 | 6,079 | |||||||||
Current
portion of capital lease obligations
|
298,640 | 358,445 | 124,171 | |||||||||
Total
current liabilities
|
752,323 | 1,901,108 | 1,196,211 | |||||||||
Notes
payable, net of current portion
|
24,450 | 27,216 | 17,686 | |||||||||
Capital
lease obligations, net of current portion
|
81,125 | 111,643 | 75,644 | |||||||||
Total
liabilities
|
857,898 | 2,039,967 | 1,289,541 | |||||||||
Commitments
and contingencies
|
||||||||||||
Stockholders’
equity (deficit)
|
||||||||||||
Common
stock – par value $.01 per share; 30,000,000, 10,000,000 and 10,000,000
shares authorized, respectively; 12,236,214, 7,862,457 and 7,354,631
shares issued and outstanding, respectively
|
122,326 | 78,625 | 73,546 | |||||||||
Additional
paid-in capital
|
3,540,952 | 2,055,869 | 1,271,905 | |||||||||
Accumulated
deficit
|
(3,367,510 | ) | (2,958,274 | ) | (1,640,095 | ) | ||||||
Total
stockholders’ equity (deficit)
|
295,768 | (823,780 | ) | (294,644 | ) | |||||||
Total
liabilities and stockholders’ equity (deficit)
|
$ | 1,153,666 | $ | 1,216,187 | $ | 994,897 |
Three Months Ended
March 31,
|
Year Ended December 31,
|
|||||||||||||||
2008
|
2007
|
2007
|
2006
|
|||||||||||||
(unaudited)
|
(unaudited)
|
|||||||||||||||
Revenues
|
$ | 325,092 | $ | 302,280 | $ | 1,082,960 | $ | 778,213 | ||||||||
Cost
and expenses
|
||||||||||||||||
Cost
of services
|
252,010 | 298,681 | 674,486 | 582,425 | ||||||||||||
Sales
and marketing expenses
|
24,387 | 15,006 | 53,903 | 17,497 | ||||||||||||
General
and administrative expenses
|
295,303 | 229,694 | 1,197,323 | 1,119,607 | ||||||||||||
Depreciation
and amortization
|
179,017 | 56,124 | 397,963 | 116,926 | ||||||||||||
Total
costs and expenses
|
750,717 | 599,505 | 2,323,675 | 1,836,455 | ||||||||||||
Operating
loss
|
(425,625 | ) | (297,225 | ) | (1,240,715 | ) | (1,058,242 | ) | ||||||||
Other
income (expense)
|
||||||||||||||||
Interest
expense
|
(4,384 | ) | (959 | ) | (42,740 | ) | (22,679 | ) | ||||||||
Related
party interest expense
|
(12,005 | ) | (4,475 | ) | (48,587 | ) | (17,944 | ) | ||||||||
Interest
income
|
- | - | 13,863 | 3,942 | ||||||||||||
Net
loss
|
$ | (409,236 | ) | $ | (291,791 | ) | $ | (1,318,179 | ) | $ | (1,094,384 | ) |
Common Stock
|
Additional
Paid-in
|
Accumulated
|
||||||||||||||||||
Shares
|
Amount
|
Capital
|
Deficit
|
Total
|
||||||||||||||||
Balance
at December 31, 2005
|
6,404,410 | $ | 64,044 | $ | 718,418 | $ | (545,711 | ) | $ | 236,751 | ||||||||||
Issuance
of common stock for cash
|
950,221 | 9,502 | 553,487 | - | 562,989 | |||||||||||||||
Net
loss
|
- | - | - | (1,094,384 | ) | (1,094,384 | ) | |||||||||||||
Balance
at December 31, 2006
|
7,354,631 | 73,546 | 1,271,905 | (1,640,095 | ) | (294,644 | ) | |||||||||||||
Issuance
of common stock for cash
|
84,467 | 845 | 27,719 | - | 28,564 | |||||||||||||||
Issuance
of common stock for services
|
350,000 | 3,500 | 119,000 | - | 122,500 | |||||||||||||||
Issuance
of common stock for conversion of debt due to related
parties
|
1,857,143 | 18,571 | 631,429 | - | 650,000 | |||||||||||||||
Repurchase
and cancellation of common stock
|
(1,783,784 | ) | (17,838 | ) | 5,816 | - | (12,021 | ) | ||||||||||||
Net
loss
|
- | - | - | (1,318,179 | ) | (1,318,179 | ) | |||||||||||||
Balance
at December 31, 2007
|
7,862,457 | $ | 78,625 | $ | 2,055,869 | $ | (2,958,274 | ) | $ | (823,780 | ) |
Three Months Ended
March 31,
|
Year Ended December 31,
|
|||||||||||||||
2008
|
2007
|
2007
|
2006
|
|||||||||||||
(unaudited)
|
(unaudited)
|
|||||||||||||||
Cash
flows from operating activities
|
||||||||||||||||
Net
loss
|
$ | (409,236 | ) | $ | (291,791 | ) | $ | (1,318,179 | ) | $ | (1,094,384 | ) | ||||
Adjustments
to reconcile net loss to net cash used in operating
activities
|
||||||||||||||||
Depreciation
and amortization
|
179,017 | 56,124 | 397,963 | 116,926 | ||||||||||||
Provision
for doubtful accounts
|
- | 24,000 | 123,912 | 68,470 | ||||||||||||
Stock-based
compensation
|
- | - | 122,500 | - | ||||||||||||
Changes
in assets and liabilities:
|
||||||||||||||||
Accounts
receivable
|
(88,186 | ) | (48,600 | ) | (104,390 | ) | (127,217 | ) | ||||||||
Prepaid
expenses and other current assets
|
14,242 | (2,485 | ) | (40,775 | ) | (2,453 | ) | |||||||||
Deposits
|
(32,054 | ) | - | (35,252 | ) | - | ||||||||||
Accounts
payable
|
43,255 | 50,329 | (45,308 | ) | (92,577 | ) | ||||||||||
Accrued
liabilities
|
(28,452 | ) | (2,511 | ) | 30,449 | 81,987 | ||||||||||
Deferred
revenue
|
69,167 | 9,175 | 41,891 | 31,619 | ||||||||||||
Net
cash used in operating activities
|
(390,581 | ) | (205,759 | ) | (736,573 | ) | (1,012,723 | ) | ||||||||
Cash
flows from investing activities Purchases of property and
equipment
|
(65,294 | ) | - | (15,269 | ) | (343,677 | ) | |||||||||
Cash
flows from financing activities
|
||||||||||||||||
Proceeds
from issuance of common stock
|
268,601 | 18,564 | 28,564 | 562,989 | ||||||||||||
Repurchase
of common stock
|
- | - | (12,021 | ) | - | |||||||||||
Proceeds
from convertible debt due to related parties
|
95,043 | 257,000 | 1,025,000 | 650,000 | ||||||||||||
Payments
on capital lease obligations
|
(90,323 | ) | (31,923 | ) | (289,453 | ) | (52,993 | ) | ||||||||
Payments
on notes payable
|
(2,242 | ) | (1,455 | ) | (6,080 | ) | (5,334 | ) | ||||||||
Payments
on convertible debt due to related parties
|
- | - | (25,000 | ) | (10,000 | ) | ||||||||||
Advances
from Rapid Link
|
130,000 | - | - | - | ||||||||||||
Net
cash provided by financing activities
|
401,079 | 242,186 | 721,010 | 1,144,662 | ||||||||||||
Net
increase (decrease) in cash and cash equivalents
|
(54,796 | ) | 36,427 | (30,382 | ) | (211,738 | ) | |||||||||
Cash
and cash equivalents at beginning of period
|
80,191 | 111,023 | 111,023 | 322,761 | ||||||||||||
Cash
and cash equivalents at end of period
|
$ | 25,395 | $ | 147,450 | $ | 80,191 | $ | 111,023 | ||||||||
Supplemental
disclosure of cash flow information
|
||||||||||||||||
Cash
paid for interest
|
$ | - | $ | 5,434 | $ | 26,470 | $ | 11,496 | ||||||||
Supplemental
schedule of non-cash investing and financing activities
|
||||||||||||||||
Property
and equipment acquired with capital leases
|
$ | - | $ | - | $ | 559,726 | $ | 134,670 |
Property
and equipment acquired with notes payable
|
$ | - | $ | - | $ | 18,585 | $ | 29,099 | ||||||||
Issuance
of common stock in exchange for conversion of convertible debt due
to related parties
|
$ | 1,260,183 | $ | - | $ | 650,000 | $ | - |
2007
|
2006
|
|||||||
Network
equipment
|
$ | 1,380,639 | $ | 808,498 | ||||
Office
and computer equipment
|
84,233 | 84,233 | ||||||
Furniture
and fixtures
|
13,874 | 11,020 | ||||||
Vehicles
|
44,184 | 25,599 | ||||||
1,522,930 | 929,350 | |||||||
Less
accumulated depreciation and amortization
|
(556,068 | ) | (158,105 | ) | ||||
$ | 966,862 | $ | 771,245 |
2007
|
2006
|
|||||||
Note
Payable
|
$ | 90,000 | $ | 90,000 | ||||
Convertible
Debt
|
1,000,140 | 650,140 | ||||||
Vehicle
Notes
|
36,270 | 23,765 | ||||||
1,126,410 | 763,905 | |||||||
Less
current portion
|
(1,099,194 | ) | (746,219 | ) | ||||
$ | 27,216 | $ | 17,686 |
Year ending December
31:
|
||||
2008
|
1,099,194 | |||
2009
|
9,289 | |||
2010
|
9,540 | |||
2011
|
4,960 | |||
2012
|
3,427 | |||
Total
minimum future principal payments
|
$ | 1,126,410 |
Capital
Leases
|
Operating
Leases
|
|||||||
2008
|
$ | 369,751 | $ | 41,718 | ||||
2009
|
122,949 | 42,973 | ||||||
2010
|
- | 44,268 | ||||||
2011
|
- | 45,604 | ||||||
2012
|
- | 46,981 | ||||||
Thereafter
|
- | 11,832 | ||||||
Total
payments due
|
492,700 | $ | 223,376 | |||||
Less
amount representing interest
|
(22,612 | ) | ||||||
Present
value of minimum lease payments
|
470,088 | |||||||
Less
current portion capital lease obligations
|
(358,445 | ) | ||||||
Capital
lease obligations, net of current portion
|
$ | 111,643 |