Delaware
|
|
88-0218411
|
(State
or other jurisdiction of incorporation or organization)
|
|
(Internal
Revenue Service Employer Identification
No.)
|
|
200
Queens Quay East, Unit #1, Toronto, Ontario, Canada, M5A
4K9
|
|
|
(Address
of principal Executive offices Zip Code)
|
|
|
|
|
|
416-362-2121
|
|
|
Issuer's
telephone number, including area code
|
|
|
|
|
|
Former
name, former address and formal fiscal year if changed since last
report
|
|
|
|
Page
Number
|
|
PART
I.
|
FINANCIAL
INFORMATION
|
|
|
|
|
|
|
Item
1
|
Condensed
Consolidated Financial Statements:
|
|
|
Balance
Sheets as of December 31, 2007 (unaudited) and June 30,
2007
|
3
|
||
Statements
of Operations for the Six and Three Months Ended December 31, 2007
and
2006 (unaudited)
|
4
|
||
Statements
of Cash Flows for the Six Months Ended December 31, 2007 and 2006
(unaudited)
|
5
|
||
Notes
to Interim Condensed Consolidated Financial Statements
(Unaudited)
|
6
|
||
Item
2
|
Management's
Discussion and Analysis or Plan of Operation
|
13
|
|
Item
3
|
Controls
and Procedures
|
17
|
|
|
|
|
|
PART
II
|
OTHER
INFORMATION
|
|
|
|
|
|
|
Item
1
|
Legal
Proceedings
|
18
|
|
Item
2
|
Unregistered
Sales of Equity Securities and Use of Proceeds
|
18
|
|
Item
3
|
Defaults
upon Senior Securities
|
18
|
|
Item
4
|
Submission
of Matters to a Vote of Security Holders
|
18
|
|
Item
5
|
Other
Information
|
18
|
|
Item
6
|
Exhibits
|
18
|
|
|
|
|
|
SIGNATURES
|
19
|
||
|
|
|
|
EXHIBITS
|
|
-
ASSETS -
|
|
||||||
|
|
December
31, 2007
|
|
June
30, 2007
|
|
||
|
|
(unaudited)
|
|
|
|
||
CURRENT
ASSETS:
|
|||||||
Cash
|
|
$
|
249,270
|
|
$
|
1,751,178
|
|
Accounts
receivable - net of allowance for doubtful accounts of
$15,000
|
|
|
135,108
|
|
|
123,155
|
|
Inventories
|
|
|
1,012,589
|
|
|
921,820
|
|
Prepaid
expenses and other current assets
|
|
|
516,463
|
|
|
158,147
|
|
TOTAL
CURRENT ASSETS
|
|
|
1,913,430
|
|
|
2,954,300
|
|
FIXED
ASSETS - NET
|
|
|
104,336
|
|
|
244,234
|
|
|
|
|
|
|
|
|
|
TOTAL
ASSETS
|
|
$
|
2,017,766
|
|
$
|
3,198,534
|
|
|
|||||||
CURRENT
LIABILITIES:
|
|
|
|
|
|
|
|
Accounts
payable and accrued expenses
|
|
$
|
1,635,626
|
|
$
|
697,649
|
|
Accrued
interest
|
-
|
46,750
|
|||||
Deferred
revenue
|
5,229
|
17,300
|
|||||
Convertible
notes
|
-
|
475,000
|
|||||
Derivative
liability
|
|
|
439,244
|
|
|
2,386,011
|
|
TOTAL
CURRENT LIABILITIES
|
|
|
2,080,099
|
|
|
3,622,710
|
|
|
|
|
|
|
|
|
|
LONG-TERM
LIABILITIES:
|
|
|
|
|
|
|
|
Accounts
payable - related parties
|
|
|
482,076
|
|
|
482,076
|
|
Loans
and advances - officers/shareholders
|
|
|
115,661
|
|
|
95,006
|
|
|
|
|
597,737
|
|
|
577,082
|
|
COMMITMENTS
AND CONTINGENCIES
|
|
|
|
|
|
|
|
SHAREHOLDERS’
DEFICIT:
|
|
|
|
|
|
|
|
Preferred
stock, $.10 par value, authorized 2,447,000 shares, no shares issued
and
outstanding
|
|
|
-
|
|
|
-
|
|
Series
A Preferred stock, $.001 par value, authorized 2,200,000 shares,
2,113,556
shares issued and outstanding
|
2,114
|
2,114
|
|||||
Series
B Preferred stock, $.01 par value, authorized 353,000 shares, 352,946
shares issued and outstanding
|
35,295
|
35,295
|
|||||
Common
stock, $.01 par value; 300,000,000 shares authorized, 126,513,857
and
118,882,645 shares issued and outstanding at December 31, and June
30,
2007, respectively
|
|
|
1,265,139
|
|
|
1,188,826
|
|
Additional
paid-in capital
|
|
|
19,958,639
|
|
|
18,987,733
|
|
Accumulated
deficit
|
|
|
(21,921,257
|
)
|
|
(21,215,226
|
)
|
TOTAL SHAREHOLDERS’
DEFICIT
|
|
|
(660,070
|
)
|
|
(1,001,258
|
)
|
|
|
|
|
|
|
|
|
TOTAL
LIABILITIES AND SHAREHOLDERS’ DEFICIT
|
|
$
|
2,017,766
|
|
$
|
3,198,534
|
|
Six
months Ended December 31,
|
Three
months Ended December 31,
|
||||||||||||
2007
|
2006
|
2007
|
2006
|
||||||||||
REVENUES
|
$
|
386,932
|
$
|
26,311
|
$
|
255,801
|
$
|
25,084
|
|||||
COST
OF SALES
|
275,127
|
19,212
|
215,583
|
4,389
|
|||||||||
GROSS
MARGIN
|
111,805
|
7,099
|
40,218
|
20,695
|
|||||||||
General
and administrative expenses
|
2,854,291
|
3,577,569
|
1,915,031
|
2,325,503
|
|||||||||
LOSS
FROM OPERATIONS
|
(2,742,486
|
)
|
(3,570,470
|
)
|
(1,874,813
|
)
|
(2,304,808
|
)
|
|||||
OTHER
INCOME (EXPENSE)
|
|||||||||||||
Interest
income
|
7,811
|
-
|
6,530
|
-
|
|||||||||
Interest
expense
|
-
|
(823,617
|
)
|
-
|
(269,541
|
)
|
|||||||
Derivative
income (expense)
|
2,028,644
|
(1,896,636
|
)
|
2,675,911
|
(1,681,794
|
)
|
|||||||
2,036,455
|
(2,720,253
|
)
|
2,682,441
|
(1,951,335
|
)
|
||||||||
INCOME
(LOSS) BEFORE PROVISION FOR INCOME TAXES
|
(706,031
|
)
|
(6,290,723
|
)
|
807,628
|
(4,256,143
|
)
|
||||||
Provision
for income taxes
|
-
|
-
|
-
|
-
|
|||||||||
NET
INCOME (LOSS)
|
(706,031
|
)
|
(6,290,723
|
)
|
807,628
|
(4,256,143
|
)
|
||||||
Accretion
of preferred stock dividends
|
-
|
4,000,000
|
-
|
2,000,000
|
|||||||||
INCOME
(LOSS) APPLICABLE TO COMMON SHAREHOLDERS
|
$
|
(706,031
|
)
|
$
|
(10,290,723
|
)
|
$
|
807,628
|
$
|
(6,256,143
|
)
|
||
Basic
weighted average shares
|
122,741,423
|
108,826,111
|
124,818,339
|
112,057,909
|
|||||||||
Diluted
weighted average shares
|
122,741,423
|
108,826,111
|
172,848,141
|
112,057,909
|
|||||||||
Basic
income (loss) per share
|
($0.01
|
)
|
($0.09
|
)
|
$
|
0.01
|
($0.00
|
)
|
|||||
Diluted
income (loss) per share
|
($0.01
|
)
|
($0.09
|
)
|
$
|
0.01
|
($0.00
|
)
|
|
|
2007
|
|
2006
|
|
||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
|
|
||
Net
loss
|
|
$
|
(706,031
|
)
|
$
|
(6,290,723
|
)
|
Adjustments
to reconcile net loss to net cash (used in) operating
activities:
|
|
|
|
|
|
|
|
Compensatory
common stock and warrants
|
|
|
2,152,260
|
|
|
2,254,365
|
|
Depreciation
and amortization
|
|
|
184,600
|
|
|
176,020
|
|
Amortization
of discount to convertible notes
|
-
|
745,788
|
|||||
Excess
derivative liability expense (income)
|
(1,966,267
|
)
|
1,896,636
|
||||
Changes
in:
|
|
|
|
|
|
|
|
Accounts
receivable
|
|
|
(11,953
|
)
|
|
(2,439
|
)
|
Inventories
|
|
|
(90,769
|
)
|
|
(177,013
|
)
|
Prepaid
expenses and other current assets
|
|
|
(237,616
|
)
|
|
(280,172
|
)
|
Accounts
payable and accrued expenses
|
|
|
(287,763
|
)
|
|
508,886
|
|
Accrued
interest
|
(27,250
|
)
|
21,658
|
||||
Deferred
revenue
|
(12,071
|
)
|
-
|
||||
Net
cash (used in) operating activities
|
|
|
(1,002,860
|
)
|
|
(1,146,994
|
)
|
|
|
|
|
|
|
|
|
CASH
FLOW FROM INVESTING ACTIVITIES:
|
|
|
|
|
|
|
|
Purchase
of capital assets
|
|
|
(44,703
|
)
|
|
(30,434
|
)
|
Net
cash (used in) investing activities
|
|
|
(44,703
|
)
|
|
(30,434
|
)
|
|
|
|
|
|
|
|
|
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
|
|
|
|
(Repayments
to) related parties
|
|
|
-
|
|
|
(45,672
|
)
|
Loans
and advances made to (repaid by) officers/shareholders
|
20,655
|
(21,925
|
)
|
||||
Financing
costs
|
-
|
(500,000
|
)
|
||||
(Repayments
of) net proceeds from bridge loans
|
(475,000
|
)
|
140,000
|
||||
Proceeds
from sale of preferred shares
|
|
|
-
|
|
|
4,000,000
|
|
Net
cash (used in) provided by financing activities
|
|
|
(454,345
|
)
|
|
3,573,403
|
|
|
|
|
|
|
|
|
|
NET
(DECREASE) INCREASE IN CASH
|
|
|
(1,501,908
|
)
|
|
2,394,975
|
|
|
|
|
|
|
|
|
|
CASH,
BEGINNING OF PERIOD
|
|
|
1,751,178
|
|
|
263,219
|
|
|
|
|
|
|
|
|
|
CASH,
END OF PERIOD
|
|
$
|
249,270
|
|
$
|
2,658,194
|
|
SUPPLEMENTAL
CASH FLOW INFORMATION:
|
|
|
|
|
|
||
Interest
paid
|
|
$
|
46,750
|
|
$
|
-
|
|
Taxes
paid
|
|
$
|
-
|
|
$
|
-
|
|
NON-CASH
INVESTING AND FINANCING ACTIVITIES:
|
|||||||
Issuance
of stock to pay expenses and settle accrued expenses
|
$
|
1,314,400
|
$
|
|
Six
Months Ended December 31,
2007
|
Year
Ended June 30,
2007
|
|||||
(Negative)
working capital
|
$
|
(166,669
|
)
|
$
|
(668,410
|
)
|
|
Net
loss
|
$
|
706,031
|
$
|
4,002,650
|
|||
Accumulated
deficit
|
$
|
21,921,257
|
$
|
21,215,226
|
|
December
31,
2007
|
December
31,
2006
|
|||||
Warrants
|
72,374,114
|
62,683,365
|
|||||
Convertible
Notes
|
-
|
5,216,256
|
|||||
Convertible
Preferred Stock
|
43,582,667
|
32,156,863
|
Reconciliation
of Basic to Fully Diluted Shares
|
Three
months ended 12/31/2007
|
|||
Basic
shares
|
124,818,339
|
|||
Dilutive
effect of warrants
|
4,447,136
|
|||
Dilutive
effect of convertible preferred shares
|
43,582,666
|
|||
Fully
diluted shares
|
172,848,141
|
· |
statements
about our business plans;
|
· |
statements
about the potential for the development, regulatory approval and
public
acceptance of new services;
|
· |
estimates
of future financial
performance;
|
· |
predictions
of national or international economic, political or market
conditions;
|
· |
statements
regarding other factors that could affect our future operations
or
financial position; and
|
· |
other
statements that are not matters of historical
fact.
|
Exhibit
No.
|
Exhibit
Description
|
|
31.1
|
Certification
Pursuant to Section 302 of the Sarbanes Oxley Act of
2002
|
31.2
|
Certification
Pursuant to Section 302 of the Sarbanes Oxley Act of
2002
|
Certification
Pursuant to Section 906 of the Sarbanes Oxley Act of
2002
|
||
10.1
|
Consulting
Agreement with Nataliya Hearn dated as of January 4,
2007.
|
|
10.2
|
Consulting
Agreement with David Sindalovsky dated as of September 15,
2007.
|
|
10.3
|
Consulting
Agreement with John Grippo dated as of January 4, 2007.
|
|
10.4
|
Common
Stock Purchase Warrant agreement with Nataliya Hearn dated as of
January
4, 2007.
|
|
|
|
|
Element
21 Golf Company
|
|
|
|
|
February
14, 2008
|
By:
|
/s/
Nataliya Hearn
|
Nataliya
Hearn, Ph.D.
|
||
|
President
and Director
|
|
|
|
|
February
14, 2008
|
By:
|
/s/ John
Grippo
|
|
Chief
Financial Officer
|