(Mark One) | |
þ
|
QUARTERLY
REPORT UNDER SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF
1934
|
o
|
TRANSITION
REPORT UNDER SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF
1934
|
California
|
77-0532590
|
|
State
or other jurisdiction of
|
(IRS
Employer
|
|
Incorporation
or organization
|
Identification
Number)
|
|
1354-T
Dayton Street Salinas, CA
|
93901
|
|
(Address
of principal executive offices)
|
(Zip
Code)
|
Large
accelerated filer
|
o
|
Accelerated
filer
|
o
|
Non-accelerated
filer
(Do
not check if a smaller reporting company)
|
o
|
Smaller
reporting company
|
x
|
Page
|
||
Part I — Financial Information |
|
|
Item 1
— Financial Statements
|
F-1
|
|
Balance Sheets as of September 30, 2009 (Unaudited) and December 31,
2008
|
F-2
|
|
Unaudited Statements of Operations for the Three Months and Nine Months
Ended September 30, 2009 and March 31, 2008
|
F-3
|
|
Unaudited Statements of Cash Flows for the Nine Months Ended September 30,
2009 and September 31, 2008.
|
F-5
|
|
Notes to Financial Statements
|
F-6
|
|
Item 2
— Management’s Discussion and Analysis or Plan of
Operation
|
13
|
|
Item 3
— Quantitative and Qualitative Disclosures About Market
Risk
|
13
|
|
Item
4T — Controls and Procedures
|
13
|
|
Part II — Other Information | ||
Item 1
— Legal Proceedings
|
16
|
|
Item
1A — Risk Factors
|
16
|
|
Item 2
— Unregistered Sales of Equity Securities and Use of
Proceeds
|
17
|
|
Item 3
— Defaults Upon Senior Securities
|
17
|
|
Item 4
— Submission of Matters to a Vote of Security
Holders
|
17
|
|
Item 5
— Other Information
|
17
|
|
Item 6
—Exhibits
|
17
|
|
Certification of CEO Pursuant to Section 302 |
18
|
|
Certification of CFO Pursuant to Section 302 | ||
Certification of Officers Pursuant to Section 906 |
BALANCE
SHEETS
|
F-2
|
STATEMENTS
OF OPERATIONS
|
F-3
|
STATEMENTS
OF CASH FLOWS
|
F-4
|
NOTES
TO THE FINANCIAL STATEMENTS
|
F-5
|
ASSETS | ||||||||
September
30,
|
December
31,
|
|||||||
2009
|
2008
|
|||||||
(Unaudited) | ||||||||
CURRENT ASSETS
|
||||||||
Cash
|
$ | 2,737 | $ | 5,220 | ||||
Accounts
Receivable, Net (Note 5)
|
1,637 | 33,933 | ||||||
Receivable
from Shareholder (Note 6)
|
17,137 | 18,137 | ||||||
Barter
Receivable (Note 7)
|
56,759 | 65,577 | ||||||
Non-trade
Receivable
|
24,089 | - | ||||||
Inventory
(Note 8)
|
2,018,759 | 159,259 | ||||||
Prepaid
Expenses
|
56,667 | 12,146 | ||||||
Total
Current Assets
|
2,177,785 | 294,272 | ||||||
PROPERTY,
PLANT and EQUIPMENT, net
|
555,311 | 49,181 | ||||||
OTHER
ASSETS, net
|
||||||||
Intellectual
Property
|
871,620 | - | ||||||
Other
Assets
|
3,952 | 4,396 | ||||||
TOTAL
ASSETS
|
$ | 3,608,668 | $ | 347,849 | ||||
LIABILITIES AND STOCKHOLDERS' EQUITY
(DEFICIT)
|
||||||||
CURRENT
LIABILITIES
|
||||||||
Accounts
Payable and Accrued Expenses
|
$ | 377,053 | $ | 298,652 | ||||
Note
Payable
|
5,205 | - | ||||||
Short-Term
Related Party Payable
|
- | 234,515 | ||||||
Total
Current Liabilities
|
382,258 | 533,167 | ||||||
LONG-TERM
RELATED PARTY NOTES PAYABLE
|
801,009 | 539,195 | ||||||
TOTAL
LIABILITIES
|
1,183,267 | 1,072,362 | ||||||
COMMITMENTS
AND CONTINGENCIES
|
||||||||
STOCKHOLDERS'
EQUITY (DEFICIT)
|
||||||||
Common
stock, $0.01 par value; 100,000,000 shares
|
||||||||
authorized,
19,206,175 and 15,845,575 shares issued and
|
||||||||
outstanding
as of September 30, 2009 and December 31, 2008
|
19,206 | 15,846 | ||||||
Additional
Paid-in Capital
|
8,508,052 | 4,630,755 | ||||||
Accumulated
Deficit
|
(6,101,857 | ) | (5,371,114 | ) | ||||
Total
Stockholders' Equity (Deficit)
|
2,425,401 | (724,513 | ) | |||||
TOTAL
LIABILITIES AND STOCKHOLDERS'
|
||||||||
EQUITY
(DEFICIT)
|
$ | 3,608,668 | $ | 347,849 |
For
the Three Months Ended
|
For
the Nine Months Ended
|
|||||||||||||||
September
30,
|
September
30,
|
|||||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
REVENUES,
NET
|
$ | 127,061 | $ | 151,462 | $ | 378,919 | $ | 517,843 | ||||||||
COST
OF SALES
|
58,939 | 142,089 | 125,406 | 217,578 | ||||||||||||
GROSS
PROFIT
|
68,122 | 9,373 | 253,513 | 300,265 | ||||||||||||
OPERATING
EXPENSES
|
||||||||||||||||
Salaries
|
113,459 | 40,701 | 177,903 | 93,915 | ||||||||||||
Advertising
|
4,190 | 33,652 | 13,431 | 52,860 | ||||||||||||
Rent
|
9,300 | 15,455 | 29,440 | 36,280 | ||||||||||||
Professional
Fees
|
182,112 | 1,257,879 | 577,900 | 1,312,926 | ||||||||||||
Depreciation
and Ammortization
|
10,825 | 9,539 | 33,664 | 28,523 | ||||||||||||
Other
Selling, General and Administrative Expenses
|
33,104 | 72,276 | 77,512 | 156,948 | ||||||||||||
Total
Operating Expenses
|
352,990 | 1,429,502 | 909,850 | 1,681,452 | ||||||||||||
LOSS
FROM OPERATIONS
|
(284,868 | ) | (1,420,129 | ) | (656,337 | ) | (1,381,187 | ) | ||||||||
OTHER
INCOME AND (EXPENSE)
|
||||||||||||||||
Interest
income
|
- | - | 97 | 316 | ||||||||||||
Interest
expense
|
(24,069 | ) | (26,766 | ) | (74,503 | ) | (52,432 | ) | ||||||||
NET
LOSS BEFORE TAXES
|
(308,937 | ) | (1,446,895 | ) | (730,743 | ) | (1,433,303 | ) | ||||||||
Provision
for income taxes
|
- | - | - | - | ||||||||||||
NET
LOSS
|
$ | (308,937 | ) | $ | (1,446,895 | ) | $ | (730,743 | ) | $ | (1,433,303 | ) | ||||
BASIC
AND DILUTED LOSS PER COMMON SHARE
|
$ | (0.02 | ) | $ | (0.10 | ) | $ | (0.04 | ) | $ | (0.10 | ) | ||||
WEIGHTED
AVERAGE NUMBER
|
||||||||||||||||
OF
SHARES OUTSTANDING
|
17,796,054 | 14,582,308 | 16,626,581 | 14,596,021 |
Additional
|
||||||||||||||||||||
Common
Stock
|
Paid-In
|
Accumulated
|
||||||||||||||||||
Shares
|
Amount
|
Capital
|
Deficit
|
Total
|
||||||||||||||||
Balance,
December 31, 2007
|
13,537,349
|
$
|
13,537
|
$
|
2,324,838
|
$
|
(4,063,002
|
)
|
$
|
(1,724,627
|
)
|
|||||||||
Common
stock issued in debt conversion
|
||||||||||||||||||||
at
$1.00 per share
|
1,000,000
|
1,000
|
999,000
|
-
|
1,000,000
|
|||||||||||||||
Common
stock issued for cash
|
||||||||||||||||||||
at
$1.00 per share
|
77,500
|
78
|
77,422
|
-
|
77,500
|
|||||||||||||||
Stock
issued for services
|
||||||||||||||||||||
at
$1.00 per share
|
1,230,726
|
1,231
|
1,229,495
|
-
|
1,230,726
|
|||||||||||||||
Net
loss for the year ended
|
||||||||||||||||||||
December
31, 2007
|
-
|
-
|
-
|
(1,308,112
|
)
|
(1,308,112
|
)
|
|||||||||||||
Balance,
December 31, 2008
|
15,845,575
|
15,846
|
4,630,755
|
(5,371,114
|
)
|
(724,513
|
)
|
|||||||||||||
Stock
issued for services
|
||||||||||||||||||||
at
$1.00 per share (unaudited)
|
310,000
|
310
|
309,690
|
-
|
310,000
|
|||||||||||||||
Stock
issued for services
|
||||||||||||||||||||
at
$0.25 per share (unaudited)
|
710,600
|
710
|
176,940
|
-
|
177,650
|
|||||||||||||||
Stock
issued for services
|
||||||||||||||||||||
at
$0.05 per share (unaudited)
|
750,000
|
750
|
36,750
|
-
|
37,500
|
|||||||||||||||
Stock
issued for services
|
||||||||||||||||||||
at
$0.05 per share (unaudited)
|
200,000
|
200
|
45,800
|
-
|
46,000
|
|||||||||||||||
Stock
issued for services
|
||||||||||||||||||||
at
$0.10 per share (unaudited)
|
50,000
|
50
|
4,950
|
-
|
5,000
|
|||||||||||||||
Stock
issued for services
|
||||||||||||||||||||
at
$0.33 per share (unaudited)
|
90,000
|
90
|
29,910
|
-
|
30,000
|
|||||||||||||||
Stock
issued for purchase of assets
|
||||||||||||||||||||
at
$2.62 per share (unaudited)
|
1,250,000
|
1,250
|
3,273,257
|
-
|
3,274,507
|
|||||||||||||||
Net
loss for the nine months
|
||||||||||||||||||||
ended
September 30, 2009 (unaudited)
|
-
|
-
|
-
|
(730,743
|
)
|
(730,743
|
)
|
|||||||||||||
Balance,
September 30, 2009 (unaudited)
|
19,206,175
|
$
|
19,206
|
$
|
8,508,052
|
$
|
(6,101,857
|
)
|
$
|
2,425,401
|
For
the Nine Months Ended
|
||||||||
September
30,
|
||||||||
2009
|
2008
|
|||||||
CASH
FLOWS FROM OPERATING ACTIVITIES
|
||||||||
Net
Income (Loss)
|
$ | (730,743 | ) | $ | (1,433,303 | ) | ||
Adjustments
to Reconcile Net Income (Loss) to Net
|
||||||||
Cash
Used by Operating Activities:
|
||||||||
Depreciation
|
33,664 | 28,521 | ||||||
Stock
Issued for Services
|
606,150 | 1,230,726 | ||||||
Changes
in operating assets and liabilities:
|
||||||||
Accounts
receivable
|
8,207 | 10,362 | ||||||
Barter
Receivable
|
8,818 | (3,648 | ) | |||||
Inventory
|
19,153 | 71,658 | ||||||
Prepaid
Expenses
|
(44,521 | ) | (3,508 | ) | ||||
Accounts
Payable and Accrued Expenses
|
78,401 | 125,085 | ||||||
Other
Assets
|
444 | 2,701 | ||||||
Net
Cash Provided by (Used in) Operating Activities
|
(20,427 | ) | 28,594 | |||||
CASH
FLOWS FROM INVESTING ACTIVITIES
|
||||||||
Proceeds
from Receivable from Shareholder
|
1,000 | - | ||||||
Purchase
of Property and Equipment
|
(15,562 | ) | (12,121 | ) | ||||
Net
Cash Used in Investing Activities
|
(14,562 | ) | (12,121 | ) | ||||
CASH
FLOWS FROM FINANCING ACTIVITIES
|
||||||||
Net
Proceeds from Sale of Common Stock
|
- | 77,500 | ||||||
Repayment
of Related Party Payable
|
(73,987 | ) | (134,949 | ) | ||||
Repayment
of Notes Payable
|
- | (5,774 | ) | |||||
Proceeds from
Notes Payable
|
5,205 | - | ||||||
Proceeds
from Related Party Notes Payable
|
101,288 | 50,190 | ||||||
Net
Cash Provided by (Used in) Financing Activities
|
32,506 | (13,033 | ) | |||||
NET
INCREASE (DECREASE) IN CASH
|
(2,483 | ) | 3,440 | |||||
CASH
AT BEGINNING OF PERIOD
|
5,220 | 6,606 | ||||||
CASH
AT END OF PERIOD
|
$ | 2,737 | $ | 10,046 | ||||
SUPPLEMENTAL
DISCLOSURES OF
|
||||||||
CASH
FLOW INFORMATION
|
||||||||
CASH
PAID FOR:
|
||||||||
Interest
|
$ | 18,272 | $ | - | ||||
Income
Taxes
|
- | - | ||||||
NON
CASH FINANCING ACTIVITIES
|
||||||||
Common
stock issued for purchase of assets
|
$ | 3,275,507 | $ | - | ||||
Debt
conversion
|
- | 1,000,000 |
2009
|
2008
|
|||||||
Beginning
allowance for doubtful accounts
|
$
|
5,000
|
$
|
-0-
|
||||
Additional
charge to bad debt expense
|
-
|
-
|
||||||
Ending
allowance for doubtful accounts
|
$
|
5,000
|
$
|
-0-
|
September
30, 2009
|
December
31,
2008
|
|||||||
Raw
Materials
|
$
|
1,571,974
|
$
|
114,943
|
||||
Finished
Goods
|
446,785
|
44,316
|
||||||
$
|
2,018,759
|
$
|
159,259
|
September
30, 2009
|
December
31, 2008
|
|||||||
Furniture
& Fixtures
|
$
|
303,296
|
$
|
291,830
|
||||
Production
and Office Equipment
|
606,704
|
78,376
|
||||||
Trade
Show Booth
|
53,138
|
53,138
|
||||||
Leasehold
Improvements
|
6,219
|
6,219
|
||||||
969,357
|
429,563
|
|||||||
Less:
Accumulated Depreciation
|
(414,046
|
)
|
(380,382
|
)
|
||||
$
|
555,311
|
$
|
49,181
|
Beginning
Balance Payable (Principal and Interest), as of December 31,
2008
|
$
|
539,195
|
||
Repayments
and Adjustments to Reduce Principal Balance
|
(73,987
|
)
|
||
Accrued
Interest
|
28,115
|
|||
Advances
From Chief Executive Officer
|
39,529
|
|||
Ending
Balance Payable, as of September 30, 2009
|
$
|
532,853
|
Balance
|
Balance
|
Maturity
|
|||||||
Name
|
9/30/09
|
12/31/08
|
Date
|
||||||
Miller
Family Trust 7% Loan
|
$ | 532,853 | $ | 539,195 |
12/31/2012
|
||||
Mitchell
Family Trust 7% Loan
|
- | 202,678 |
12/31/2011
|
||||||
Mitchell
Family Trust 7% Loan
|
- | 31,837 |
12/31/2011
|
||||||
Mitchell
Family Trust 7% Loan
|
- | - |
12/31/2011
|
||||||
Mitchell
Family Trust 7% Balloon Note
|
268,157 |
12/31/2011
|
|||||||
$ | 801,009 | $ | 773,710 |
2009
|
$
|
12,381
|
||
2010
|
42,865
|
|||
2011
|
43,937
|
|||
Thereafter
|
-0-
|
|||
$
|
99,183
|
·
|
golf
club inventory,
|
·
|
components,
golf club heads, hand tools,
fixtures,
|
·
|
production
tooling for Caldwell Golf,
etc.,
|
·
|
miscellaneous
items including, production assembly tables,
storage racks, pallet jacks, and fork
lifts.
|
·
|
Company
patents,
|
·
|
Company
trademarks
|
·
|
Research
& Development product files
|
Assets
and liabilities measured at fair
|
||||||||||||||||
value
on a recurring and nonrecurring
|
Total
|
|||||||||||||||
basis at
September 30, 2009:
|
Carrying
|
|||||||||||||||
Nonrecurring:
|
Level 1
|
Level 2
|
Level 3
|
Value
|
||||||||||||
Notes
Payable – Related Party
|
- | - | $ | (801,009 | ) | $ | (801,009 | ) | ||||||||
Other
Notes Payable
|
- | - | (5,205 | ) | (5,205 | ) | ||||||||||
Total
assets and liabilities at fair value
|
$ | - | $ | - | $ | 65,406 | $ | 65,406 |
Level
3 Reconciliation:
|
Notes
Payable – Related Party
|
Other
Notes Payable
|
||||||
Level
3 assets and liabilities at December 31, 2008:
|
$ | (773,710 | ) | $ | - | |||
Purchases,
sales, issuances and settlements (net)
|
(27,299 | ) | (5,205 | ) | ||||
Total
level 3 assets and liabilities at September 30, 2009
|
$ | (801,009 | ) | $ | (5,205 | ) |
·
|
Direct
to Consumer: We plan to use direct response marketing in advertisement and
infomercials, running primarily on Golf Channel, websites and national
print media.
|
·
|
Wholesale
Distribution: We plan to employ a well-trained and efficient sales staff
to sell and provide ongoing marketing and in-store support to U.S. major
golf retailers.
|
·
|
Internet
Sales: We plan to hire two (2) skilled employees to aggressively market
our line of products on the Internet at retail prices on our
website.
|
·
|
International:
Asia is a prominent international market where golf as a sport is rapidly
growing. We plan to hire two (2) Company Representatives to be responsible
for continuous training our distributors in Asia and Europe, although our
international distributors are responsible for their own marketing
expenditures.
|
·
|
Call Center
and Inside Sales: We plan to further assemble an effective in house
telemarketing sales force to sell direct to our consumers and handle both
inbound and outbound customer communications and
sales.
|
September
30, 2009
|
September
30, 2008
|
Increase
(Decrease)
|
Percentage
Increase
(Decrease)
|
|||||||||||||
Revenues
|
$
|
127,061
|
$
|
151,462
|
$
|
(24,401
|
)
|
(16)
|
%
|
|||||||
Cost
of Sales
|
58,939
|
142,089
|
(83,150)
|
(59)
|
%
|
|||||||||||
Gross
Profit
|
68,122
|
9,373
|
58,456
|
627
|
%
|
|||||||||||
Operating
Expenses
|
352,990
|
1,429,502
|
(1,076,512)
|
(75)
|
%
|
|||||||||||
Other
Expenses
|
(24,069
|
)
|
(26,766)
|
2,697
|
(10)
|
%
|
||||||||||
Income
Taxes
|
-
|
-
|
-
|
-
|
%
|
|||||||||||
Net
Loss
|
(308,937
|
)
|
(1,446,895)
|
1,137,958
|
(79)
|
%
|
||||||||||
Basic
and Diluted Loss Per Common Shares
|
$
|
(0.02
|
)
|
$
|
(0.10)
|
|||||||||||
Weighted
Average Basic and Diluted Common Shares Outstanding
|
17,796,054
|
14,582,308
|
September
30, 2009
|
September
30, 2008
|
Increase
(Decrease)
|
Percentage
Increase
(Decrease)
|
|||||||||||||
Revenues
|
$
|
378,919
|
$
|
517,843
|
$
|
(138,924
|
)
|
(27)
|
%
|
|||||||
Cost
of Sales
|
125,406
|
217,578
|
(92,172
|
)
|
(42)
|
%
|
||||||||||
Gross
Profit
|
253,513
|
300,265
|
(46,752)
|
(16)
|
%
|
|||||||||||
Operating
Expenses
|
909,850
|
1,681,452
|
(771,602)
|
(46)
|
%
|
|||||||||||
Other
Expenses
|
(74,
406
|
)
|
(52,116
|
)
|
(22,290)
|
43
|
%
|
|||||||||
Income
Taxes
|
-
|
-
|
-
|
-
|
%
|
|||||||||||
Net
Loss
|
(730,743
|
)
|
(1,433,303)
|
702,560
|
(49
|
)%
|
||||||||||
Basic
and Diluted Loss Per Common Shares
|
$
|
(0.04
|
)
|
$
|
(0.10
|
)
|
||||||||||
Weighted
Average Basic and Diluted Common Shares Outstanding
|
16,626,581
|
14,596,021
|
1.
|
We
will continue to educate our management personnel to comply with the
disclosure requirements of Securities Exchange Act of 1934 and Regulation
S-K; and
|
|
2.
|
We
will increase management oversight of accounting and reporting functions
in the future.
|
Exhibits.
No.
|
Description
|
|
31.1
|
Certification
Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002,
filed herewith.
|
|
32.1
|
Certification
of Officers pursuant to 18 U.S.C. Section 1350, as adopted pursuant
to Section 906 of the Sarbanes-Oxley Act of 2002, filed
herewith.
|
FEEL
GOLF COMPANY, INC.
(Registrant)
|
||||||
Date:
November 16, 2009
|
By:
|
/s/
Lee Miller
|
||||
Lee
Miller
Chief
Executive Officer and Chief Financial Officer
|
||||||