Delaware
|
33-1069593
|
|
(State
or other Jurisdiction of Incorporation or Organization)
|
(IRS
Employer Identification
No.)
|
Table
of Contents
|
Page
|
||||
Part
I - Financial Information
|
||||
Item
1
|
Financial
Statements
|
3
|
||
Item
2
|
Management's
Discussion and Analysis of Financial Condition and Results of
Operations
|
11
|
||
Item
3
|
Quantitative
and Qualitative Disclosures About Market Risk.
|
11
|
||
Item
4
|
Controls
and Procedures
|
12
|
||
Part
II - Other Information
|
||||
Item
1
|
Legal
Proceedings
|
12
|
||
Item
1A
|
Risk
Factors
|
12
|
||
Item
6
|
Exhibits
|
15
|
||
Signatures
|
16
|
CONTENTS
|
|
Balance
Sheets
|
6
|
Statements
of Operations
|
8
|
Statements
of Cash Flows
|
9
|
Notes
to the Financial Statements
|
10
|
December 31,
|
September 30,
|
|||||||
2010
|
2010
|
|||||||
(Unaudited)
|
||||||||
CURRENT
ASSETS
|
||||||||
Cash
and cash equivalents
|
$ | 24,881 | $ | 46,237 | ||||
Accounts
receivable, net
|
23,341 | 22,939 | ||||||
Inventories
|
80,691 | 90,797 | ||||||
Prepaid
expense
|
4,235 | 16,160 | ||||||
Total
Current Assets
|
133,148 | 176,133 | ||||||
PROPERTY
AND EQUIPMENT, NET
|
3,690 | 4,481 | ||||||
OTHER
ASSETS
|
||||||||
Deposits
|
200 | 200 | ||||||
Total
Other Assets
|
200 | 200 | ||||||
TOTAL
ASSETS
|
$ | 137,038 | $ | 180,814 |
December 31,
|
September 30,
|
|||||||
2010
|
2010
|
|||||||
(Unaudited)
|
||||||||
CURRENT
LIABILITIES
|
||||||||
Accounts
payable-trade
|
$ | 538,848 | $ | 523,598 | ||||
Accounts
payable-related party
|
22,943 | 19,098 | ||||||
Accrued
expenses
|
5,004 | 5,444 | ||||||
Accrued
interest payable
|
97,844 | 85,347 | ||||||
Line
of credit
|
62,632 | 67,387 | ||||||
Notes
payable - related parties
|
454,394 | 439,334 | ||||||
Total
Current Liabilities
|
1,181,665 | 1,140,208 | ||||||
Total
Liabilities
|
1,181,665 | 1,140,208 | ||||||
COMMITMENTS
|
- | - | ||||||
STOCKHOLDERS'
(DEFICIT)
|
||||||||
Common
stock, $0.0001 par value; 100,000,000 shares authorized, 13,839,494 and
13,709,494 shares issued and outstanding, respectively
|
1,384 | 1,371 | ||||||
Additional
paid-in capital
|
6,587,953 | 6,493,112 | ||||||
Accumulated
(Deficit)
|
(7,633,964 | ) | (7,453,877 | ) | ||||
Total
Stockholders' (Deficit)
|
(1,044,627 | ) | (959,394 | ) | ||||
TOTAL
LIABILITIES AND STOCKHOLDERS' (DEFICIT)
|
$ | 137,038 | $ | 180,814 |
For the Three Months Ended
|
||||||||
December 31,
|
||||||||
2010
|
2009
|
|||||||
REVENUES
|
||||||||
Product
sales, net
|
$ | 26,931 | $ | 42,974 | ||||
Radio
advertising
|
4,500 | 4,845 | ||||||
Total
Revenues
|
31,431 | 47,819 | ||||||
COST
OF SALES
|
26,125 | 39,257 | ||||||
GROSS
PROFIT
|
5,306 | 8,562 | ||||||
OPERATING
EXPENSES
|
||||||||
Advertising
expense
|
30,760 | 19,190 | ||||||
Payroll
and compensation expense
|
73,133 | 59,589 | ||||||
Selling
expense
|
12,048 | 21,161 | ||||||
General
and administrative
|
34,353 | 43,390 | ||||||
Legal
and accounting
|
36,226 | 53,962 | ||||||
Total
Operating Expenses
|
186,520 | 197,292 | ||||||
LOSS
FROM OPERATIONS
|
(181,214 | ) | (188,730 | ) | ||||
OTHER
INCOME (EXPENSE)
|
||||||||
Interest income
|
- | 277 | ||||||
Interest
expense
|
(13,873 | ) | (17,033 | ) | ||||
Other
income
|
15,000 | - | ||||||
Total
Other Income (Expense)
|
1,127 | (16,756 | ) | |||||
NET
LOSS BEFORE INCOME TAXES
|
(180,087 | ) | (205,486 | ) | ||||
INCOME
TAX EXPENSE
|
- | - | ||||||
NET
LOSS
|
$ | (180,087 | ) | $ | (205,486 | ) | ||
LOSS
PER SHARE-
|
||||||||
Basic
and Diluted
|
$ | (0.01 | ) | $ | (0.02 | ) | ||
WEIGHTED
AVERAGE NUMBER OF SHARES OUTSTANDING-
|
||||||||
Basic
and Diluted
|
13,802,646 | 10,117,055 |
For
the Three Months Ended
|
||||||||
December
31,
|
||||||||
2010
|
2009
|
|||||||
CASH
FLOWS FROM OPERATING ACTIVITIES
|
||||||||
Net
loss
|
$ | (180,087 | ) | $ | (205,486 | ) | ||
Adjustments
to reconcile net loss to net cash used in operating
activities:
|
||||||||
Depreciation
expense
|
791 | 1,225 | ||||||
Shares
issued for services rendered
|
- | - | ||||||
Valuation
of options and warrants granted
|
81,854 | 55,883 | ||||||
Change in operating assets and
liabilities:
|
||||||||
Accounts
receivable-trade
|
(402 | ) | (9,555 | ) | ||||
Inventories
|
10,106 | 19,092 | ||||||
Prepaid
expense
|
11,925 | (13,467 | ) | |||||
Accounts
payable-trade
|
15,250 | (36,252 | ) | |||||
Accounts
payable-related party
|
3,845 | 9,872 | ||||||
Cash
overdraft
|
- | 31,929 | ||||||
Accrued
expenses
|
(440 | ) | 318 | |||||
Accrued
interest payable
|
12,497 | 12,892 | ||||||
Net
Cash Used in Operating Activities
|
(44,661 | ) | (133,549 | ) | ||||
CASH
FLOWS FROM INVESTING ACTIVITIES
|
- | - | ||||||
CASH
FLOWS FROM FINANCING ACTIVITIES
|
||||||||
Proceeds
from issuance of common stock
|
13,000 | 30,000 | ||||||
Payments
on line of credit
|
(4,755 | ) | (3,680 | ) | ||||
Proceeds
from notes payable - related party
|
16,000 | 110,000 | ||||||
Payments
on notes payable - related party
|
(940 | ) | - | |||||
Net
Cash Provided by Financing Activities
|
23,305 | 136,320 | ||||||
NET
INCREASE (DECREASE) IN CASH
|
(21,356 | ) | 2,771 | |||||
CASH,
BEGINNING OF PERIOD
|
46,237 | 24,547 | ||||||
CASH,
END OF PERIOD
|
$ | 24,881 | $ | 27,318 | ||||
SUPPLEMENTAL
DISCLOSURES:
|
||||||||
Cash
paid for interest
|
$ | 7,776 | $ | 4,142 | ||||
Cash
paid for taxes
|
$ | - | $ | - | ||||
NON-CASH
INVESTING AND FINANCING ACTIVITIES:
|
||||||||
Valuation
of options and warrants granted
|
$ | 81,854 | $ | 55,883 |
2010
|
2009
|
|||||||
Payroll
and Compensation Expense
|
$ | 48,358 | $ | 23,465 | ||||
Legal
and Accounting
|
33,496 | 32,418 | ||||||
$ | 81,854 | $ | 55,883 |
31.1
|
Certification
pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 from the
Company's Chief Executive Officer.
|
|
31.2
|
Certification
pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 from the
Company's Chief Financial Officer.
|
|
32.1
|
Certification
pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 from the
Company's Chief Executive Officer.
|
|
32.2
|
Certification
pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 from the
Company's Chief Financial
Officer.
|
ORGANIC SALES AND MARKETING,
INC.
|
|
|||
(Registrant)
|
|
|||
February
14, 2011
|
/s/ Samuel
F.H. Jeffries
|
|||
Date
|
SAMUEL
F.H. JEFFRIES
|
|||
CEO
AND CHAIRMAN
|
||||
February
14, 2011
|
/s/ Keith D. Lowey
|
|||
Date
|
KEITH
D. LOWEY
|
|||
CHIEF
FINANCIAL
OFFICER
|