x |
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
|
FLORIDA
|
65-1102865
|
|
(State or other jurisdiction of
incorporation or organization)
|
(I.R.S. Employer
Identification No.)
|
PART
I. FINANCIAL INFORMATION
|
1
|
|
ITEM
1.
|
FINANCIAL
STATEMENTS
|
1
|
ITEM
2.
|
MANAGEMENT’S
DISCUSSION AND ANALYSIS OR PLAN OF OPERATIONS
|
2
|
ITEM
3.
|
CONTROLS
AND PROCEDURES
|
5
|
PART
II. OTHER INFORMATION
|
6
|
|
ITEM
1.
|
LEGAL
PROCEEDINGS
|
6
|
|
||
ITEM
2.
|
UNREGISTERED
SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
|
6
|
ITEM
3.
|
DEFAULTS
UPON SENIOR SECURITIES
|
6
|
ITEM
4.
|
SUBMISSION
OF MATTERS TO A VOTE OF SECURITY HOLDERS
|
6
|
ITEM
5.
|
OTHER
INFORMATION
|
6
|
ITEM
6.
|
EXHIBITS
|
6
|
SIGNATURES
|
7
|
Consolidated
Balance Sheets
|
F–1
|
|
|
Consolidated
Statements of Operations (Unaudited)
|
F–2
|
|
|
Consolidated
Statements of Cash Flows (Unaudited)
|
F–3
|
|
|
Notes
to Unaudited Consolidated Financial Statements
|
F–4
|
September 30,
2007
(Unaudited)
|
December 31,
2006
|
||||||
Assets
|
|||||||
Current
assets
|
|||||||
Cash
and cash equivalents
|
$
|
173,300
|
$
|
222,666
|
|||
Accounts
receivable, net
|
690,463
|
525,697
|
|||||
Inventory
|
–
|
–
|
|||||
Prepaid
and other assets
|
137,704
|
146,143
|
|||||
Total
current assets
|
1,001,467
|
894,506
|
|||||
Property
and equipment
|
145,095
|
167,401
|
|||||
Customer
list-net
|
595,352
|
674,147
|
|||||
Goodwill
|
1,868,986
|
1,868,986
|
|||||
Other
Long Term Assets
|
28,206
|
28,206
|
|||||
Total
assets
|
$
|
3,639,906
|
$
|
3,633,246
|
|||
Liabilities
and Stockholders’ Deficit
|
|||||||
Current
liabilities
|
|||||||
Accounts
payable and accrued expenses
|
$
|
599,202
|
$
|
669,361
|
|||
Current
derivative liability
|
502,706
|
250,000
|
|||||
Note
payable - short term
|
967,288
|
1,245,585
|
|||||
Advance
Billings
|
33,632
|
120,657
|
|||||
Capital
lease - current portion
|
–
|
3,481
|
|||||
Other
current liabilities
|
–
|
–
|
|||||
Total
current liabilities
|
2,102,828
|
2,289,084
|
|||||
Derivative
liability
|
3,336,569
|
2,544,177
|
|||||
Note
payable - related parties
|
726,205
|
263,452
|
|||||
Total
Liabilities
|
$
|
6,165,602
|
$
|
5,096,713
|
|||
Stockholders’
deficit
|
|||||||
Series
A preferred stock, par value $.001 per share, 10,000,000 shares
authorized; 960,000 shares issued and outstanding at September
30, 2007
and December 31, 2006, respectively
|
10
|
10
|
|||||
Series
B preferred stock, par value $.001 per share, 10,000,000 shares
authorized; 8,413,607 issued and outstanding at September 30,
2007
|
1,000
|
1,000
|
|||||
Series
C preferred stock, par value $1.00 per share, 2,200,000 shares
authorized,
issued and outstanding as of September 30, 2007
|
2,200,000
|
2,200,000
|
|||||
Common
stock, par value $.00001 per share, 5,000,000,000 shares authorized,
177,880,864 and 486,380 issued and outstanding
|
1,778
|
5
|
|||||
Additional
paid-in capital
|
1,360,374
|
860,915
|
|||||
Stock
subscription receivable
|
–
|
–
|
|||||
Accumulated
deficit
|
(6,095,358
|
)
|
(4,562,376
|
)
|
|||
Comprehensive
Income - translation of non-dollar currency financials of
Branch
|
6,500
|
6,979
|
|||||
Total
stockholders’ deficit
|
(2,525,696
|
)
|
(1,463,467
|
)
|
|||
Total
liabilities and stockholders’ deficit
|
$
|
3,639,906
|
$
|
3,633,246
|
For the three months ended
September 30,
|
For the nine months ended
September 30,
|
||||||||||||
2007
|
2006
|
2007
|
2006
|
||||||||||
Revenues
|
$
|
1,112,078
|
$
|
938,706
|
$
|
3,373,855
|
$
|
2,165,256
|
|||||
Cost
of goods sold
|
576,497
|
648,103
|
1,785,884
|
1,394,611
|
|||||||||
Gross
profit
|
535,581
|
290,603
|
1,587,971
|
770,645
|
|||||||||
Research
& development
|
115,498
|
84,709
|
333,658
|
84,709
|
|||||||||
Selling,
general & administrative
|
51,573
|
598,573
|
2,120,772
|
2,292,314
|
|||||||||
Depreciation
and amortization
|
38,393
|
57,363
|
110,940
|
165,039
|
|||||||||
Total
operating expenses
|
205,464
|
655,936
|
2,565,370
|
2,457,353
|
|||||||||
Gain/(loss)
from operations
|
330,117
|
(450,042
|
)
|
(977,399
|
)
|
(1,771,417
|
)
|
||||||
Other
income (expense)
|
|||||||||||||
Interest
expense, net
|
(79,990
|
)
|
(101,273
|
)
|
(296,354
|
)
|
(301,528
|
)
|
|||||
Gain/(loss)
on derivative liability
|
(71,000
|
)
|
(283,645
|
)
|
(225,000
|
)
|
(283,645
|
)
|
|||||
Debt
forgiveness
|
–
|
–
|
–
|
–
|
|||||||||
Other
income (expense)
|
(70,576
|
)
|
75,549
|
(34,229
|
)
|
(20,004
|
)
|
||||||
Total
other income (expense)
|
(221,566
|
)
|
(309,369
|
)
|
(555,583
|
)
|
(605,177
|
)
|
|||||
Net
income (loss) from continued operations
|
108,551
|
(759,411
|
)
|
(1,532,982
|
)
|
(2,376,594
|
)
|
||||||
Loss
from discontinued operations
|
–
|
–
|
—
|
(81,454
|
)
|
||||||||
Net
income (loss) attributable to common shareholders
|
$
|
108,551
|
$
|
(759,411
|
)
|
(1,532,982
|
)
|
(2,458,048
|
)
|
||||
Basic
and diluted net income/(loss) from continuing operations
|
0.00
|
(0.01
|
)
|
(0.02
|
)
|
(0.03
|
)
|
||||||
Basic
and diluted net income/(loss) from discontinued operations
|
0.00
|
0.00
|
(0.00
|
)
|
(0.00
|
)
|
|||||||
Income
(loss) per share, basic and diluted
|
$
|
(0.01
|
)
|
$
|
(0.01
|
)
|
$
|
(0.03
|
)
|
$
|
(0.03
|
)
|
|
Weighted
average number of shares outstanding basic and diluted
|
114,981,339
|
151,158,574
|
81,928,439
|
94,898,121
|
For the nine months ended
September 30,
|
|||||||
2007
|
2006
|
||||||
Cash
flows from operating activities
|
|||||||
Loss
from continued operations
|
$
|
(1,532,982
|
)
|
$
|
(2,376,594
|
)
|
|
Loss
for discontinued operations
|
–
|
(81,456
|
)
|
||||
Net
loss
|
(1,532,982
|
)
|
(2,458,050
|
)
|
|||
Adjustments
to reconcile net income to net cash provided by operating
activities
|
|||||||
Depreciation
and amortization
|
110,940
|
165,039
|
|||||
Debt
forgiveness
|
–
|
–
|
|||||
Common
stock issued for consulting services rendered
|
446,343
|
307,351
|
|||||
Common
stock issued in exchange for employee services rendered
|
–
|
211,200
|
|||||
Common
stock issued from stock subscription receivable
|
24,889
|
92,400
|
|||||
Accretion
of discount on note payable
|
–
|
138,425
|
|||||
Derivative
loss
|
225,000
|
||||||
Changes
in assets and liabilities (Increase) decrease:
|
|||||||
Accounts
receivable
|
(164,766
|
)
|
(42,824
|
)
|
|||
Inventories
|
–
|
19,633
|
|||||
Other
assets
|
8,439
|
(156,235
|
)
|
||||
Increase
(decrease):
|
|||||||
Accounts
payable and accrued liabilities
|
(70,159
|
)
|
(150,145
|
)
|
|||
Other
liabilities
|
(87,025
|
)
|
(6,957
|
)
|
|||
Net
cash used in operating activities
|
(1,039,321
|
)
|
(1,880,161
|
)
|
|||
Cash
flows from investing activities
|
|||||||
Purchase
of property and equipment
|
(9,839
|
)
|
(21,409
|
)
|
|||
Cash
flows from financing activities
|
|||||||
Proceeds
from sale of stock, net of costs and fees
|
–
|
13,407
|
|||||
Proceeds
from notes payable, net of repayments
|
541,001
|
1,421,172
|
|||||
Proceeds
from notes payable - related parties, net of repayments
|
462,753
|
420,751
|
|||||
Payment
for Capital Leases
|
(3,481
|
)
|
(8,844
|
)
|
|||
Acquisition
of UTSI
|
–
|
195,229
|
|||||
Net
cash provided by financing activities
|
1,000,273
|
2,041,715
|
|||||
Net
increase (decrease) in cash and cash equivalents
|
(48,887
|
)
|
140,145
|
||||
Effect
of exchange rate on cash and cash equivalents
|
(479
|
)
|
11,383
|
||||
Cash
and cash equivalents - beginning of period
|
222,666
|
36,361
|
|||||
Cash
and cash equivalents - end of period
|
$
|
173,300
|
$
|
187,889
|
|||
Supplemental
disclosures of cash flow information
|
|||||||
Cash
paid for income taxes
|
–
|
–
|
|||||
Cash
paid for interest
|
$
|
40,354
|
$
|
60,532
|
·
|
Short-term
financial statements (cash equivalents, accounts receivable and payable,
short-term borrowings, and accrued liabilities) – cost approximates
fair value because of the short maturity
period.
|
·
|
Long-term
debt – fair value is based on the amount of future cash flows
associated with each debt instrument discounted at our current borrowing
rate for similar debt instruments of comparable
terms.
|
1.
|
Requires
an entity to recognize a servicing asset or servicing liability each
time
it undertakes an obligation to service a financial asset by entering
into
a servicing contract.
|
2.
|
Requires
all separately recognized servicing assets and servicing liabilities
to be
initially measured at fair value, if
practicable.
|
3.
|
Permits
an entity to choose “Amortization method” or “Fair value measurement
method” for each class of separately recognized servicing assets and
servicing liabilities.
|
4.
|
At
its initial adoption, permits a one-time reclassification of
available-for-sale securities to trading securities by entities with
recognized servicing rights, without calling into question the treatment
of other available-for-sale securities under Statement 115, provided
that
the available-for-sale securities are identified in some manner as
offsetting the entity’s exposure to changes in fair value of servicing
assets or servicing liabilities that a servicer elects to subsequently
measure at fair value.
|
5.
|
Requires
separate presentation of servicing assets and liabilities subsequently
measured at fair value in the statement of financial position and
additional disclosures for all separately recognized servicing assets
and
servicing liabilities.
|
Current
assets
|
$
|
389,884
|
||
Property
and equipment
|
23,630
|
|||
Customer
list
|
735,433
|
|||
Goodwill
|
1,868,986
|
|||
Total
assets
|
$
|
3,017,933
|
||
Less –
Total liabilities
|
817,933
|
|||
$
|
2,200,000
|
Years
Ended December 31,
|
|||||||
2006
|
|
2005
|
|
||||
Revenues
|
$
|
3,587,107
|
$
|
4,288,505
|
|||
Cost
of goods sold
|
1,897,884
|
2,401,321
|
|||||
Gross
profit
|
$
|
1,689,223
|
$
|
1,887,184
|
|||
|
|||||||
Research
and development
|
$
|
185,665
|
–
|
||||
Selling,
general and administrative
|
3,810,324
|
$
|
2,169,869
|
||||
Recapitalization
expense
|
–
|
1,513,727
|
|||||
Depreciation
and amortization
|
170,215
|
185,986
|
|||||
Total
operating expenses
|
$
|
4,166,204
|
$
|
3,869,582
|
|||
Loss
from operations
|
$
|
(2,476,981
|
)
|
$
|
(1,982,398
|
)
|
|
Other
expense, net
|
682,236
|
48,815
|
|||||
Loss
before income taxes
|
$
|
(3,159,217
|
)
|
$
|
(2,031,213
|
)
|
|
Income
taxes (benefit)
|
81,139
|
(200,229
|
)
|
||||
Net
loss from continuing operations
|
$
|
(3,240,356
|
)
|
$
|
(1,830,984
|
)
|
Life
|
As of June 30,
2007
|
||||||
Office
furniture and equipment
|
3–7
|
$
|
1,122,899
|
||||
Leasehold
improvements
|
10
|
299,112
|
|||||
$
|
1,422,011
|
||||||
Less –
Accumulated depreciation
|
1,276,916
|
||||||
$
|
145,095
|
March
31, 2009
|
$
|
690,630
|
||
May
4, 2009
|
600,000
|
|||
October
11, 2009
|
700,000
|
|||
|
$
|
1,990,630
|
For
the three months
ended
September
30,
|
For
the nine months ended
September
30,
|
||||||||||||
2007
|
2006
|
2007
|
2006
|
||||||||||
Revenues
|
$
|
1,112,078
|
$
|
938,706
|
$
|
3,373,855
|
$
|
2,165,256
|
|||||
Cost
of goods sold
|
576,497
|
648,103
|
1,785,884
|
1,394,611
|
|||||||||
Gross
profit
|
535,581
|
290,603
|
1,587,971
|
770,645
|
|||||||||
Research
& development
|
115,498
|
84,709
|
333,658
|
84,709
|
|||||||||
Selling,
general & administrative
|
51,573
|
598,573
|
2,120,272
|
2,292,314
|
|||||||||
Depreciation
and amortization
|
38,393
|
57,363
|
110,940
|
165,039
|
|||||||||
Total
operating expenses
|
205,464
|
655,936
|
2,565,370
|
2,457,353
|
|||||||||
Profit/(loss)
from operations
|
330,117
|
(450,042
|
)
|
(977,399
|
)
|
(1,771,417
|
)
|
No.
|
Description
|
|
31.1
|
Certification
of Chief Executive Officer and Chief Financial Officer Pursuant to
Rules
13a-14(a) and 15d-14(a) of the Exchange Act.
|
|
32.1
|
Certification
of Chief Executive Officer and Chief Financial Officer Pursuant to
18
U.S.C. Section 1350, as adopted pursuant to Section 906 of the
Sarbanes-Oxley Act of 2002.
|
INTERACT
HOLDINGS GROUP, INC.
|
||
|
||
November
15, 2007
|
By:
|
/s/ Jeffrey W. Flannery
|
Jeffrey W. Flannery
|
||
Chief Executive Officer and
Chief Financial Officer
|