[X]
|
ANNUAL
REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
|
For
the fiscal year ended December 31, 2008
|
||
[X] |
TRANSITION
REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT
|
|
For
the transition period from _________ to ________
|
||
Commission
file number: 000-30653
|
Secured Diversified
Investment, Ltd
|
|||
(Exact
name of registrant as specified in its
charter)
|
Nevada
|
80-0068489
|
(State
or other jurisdiction of incorporation or organization)
|
(I.R.S.
Employer Identification No.)
|
6980 O’Bannon Drive,
Las Vegas,
Nevada
|
89117
|
(Address
of principal executive offices)
|
(Zip
Code)
|
Registrant’s
telephone number: 702-939-3254
|
|||
Securities
registered under Section 12(b) of the Exchange Act:
|
|||
Title
of each class
|
Name
of each exchange on which registered
|
none
|
not
applicable
|
Securities
registered under Section 12(g) of the Exchange Act:
|
|
Title
of each class
|
Name
of each exchange on which registered
|
Common Stock, par
value $0.001
|
not
applicable
|
Page
|
||
PART
I
|
||
PART
II
|
||
PART
III
|
||
PART
IV
|
||
Live
Table Games
|
The
Americas
|
Europe
& Africa
|
Asia
Pacific
|
Total
|
Public
Domain Games
|
16,335
|
6,235
|
8,895
|
31,465
|
Proprietary
Card Games
|
7,690
|
530
|
450
|
8,670
|
Dice
Games
|
1,100
|
75
|
330
|
1,505
|
Roulette
Games
|
2,470
|
5,380
|
900
|
8,750
|
Total
Table Games
|
27,595
|
12,220
|
10,575
|
50,390
|
Company
|
Proprietary
Games
|
Side
Bets
|
Galaxy
Gaming
|
Texas
Shootout; Three Card Split; Emperor's Challenge
|
Lucky Ladies; Bonus Blackjack; Super Pairs; Suited Royals; Lucky 8 Baccarat |
Shuffle
Master Gaming
|
3
Card Poker; 4 Card Poker; Play Four Poker; Caribbean Stud; Let-it-Ride;
Ultimate Texas Hold 'em; Texas Hold 'em Bonus; Casino
War
|
Bet-the-Set;
Fortune Pai Gow Poker; Royal Match; Dragon Bonus
|
TCS
/ John Huxley
|
Casino
Hold 'em
|
Perfect
Pairs
|
Masque
Publishing
|
Spanish
21
|
Match
the Dealer
|
Prime
Table Games
|
3
Card Poker; Two Way Hold 'em
|
21+3
|
Hop
Bet
|
Fire
Bet (Craps)
|
|
Gaming
Entertainment
|
Pai
Gow Plus; 3-5-7; Mini Pai Gow Poker
|
|
Canadian
21 Stook
|
Lucky
Lucky
|
|
Paltronics
/ AC Coin
|
Wheel
of Madness; 21 Madness
|
·
|
Galaxy
Gaming of Arizona, LLC
|
·
|
Galaxy
Gaming of British Columbia, LLC
|
·
|
Galaxy
Gaming of California, LLC
|
·
|
Galaxy
Gaming of Manitoba, LLC
|
·
|
Galaxy Gaming of Missisippi, LLC |
·
|
Galaxy Gaming of New Jersey, LLC |
·
|
Galaxy
Gaming of Nova Scotia, LLC
|
·
|
Galaxy
Gaming of Oklahoma, LLC
|
·
|
Galaxy
Gaming of Ontario, LLC
|
·
|
Galaxy
Gaming of Oregon, LLC
|
·
|
Galaxy
Gaming of South Dakota, LLC
|
·
|
Galaxy
Gaming of Washington, LLC
|
§
|
We
issued 25,000,000 shares of our common stock pro-rata to the former
shareholders of Galaxy in exchange for obtaining ownership of 100% of the
issued and outstanding shares of Galaxy;
and
|
§
|
Our
sole officer and director, Munjit Johal has resigned from all named
executive officer positions. Mr. Robert Saucier, the President of
Galaxy, has been appointed our President, CEO, Interim CFO
and director.
|
§
|
We
issued 4,000,006 shares of new common stock on a pro rata basis to our
creditors in exchange for the discharge of our outstanding debts under
Chapter 11 of the U.S. Bankruptcy
Code;
|
§
|
All
of our pre-Share Exchange issued and outstanding equity interests were
extinguished and rendered null and void;
and
|
§
|
As
a result, following these events, there are currently 29,000,006 shares of
our common stock issued and
outstanding
|
§
|
We
issued 25,000,000 shares of our common stock pro-rata to the former
shareholders of Galaxy in exchange for obtaining ownership of 100% of the
issued and outstanding shares of Galaxy;
and
|
§
|
We
issued 4,000,006 shares of new common stock on a pro rata basis to our
creditors in exchange for the discharge of our outstanding debts under
Chapter 11 of the U.S. Bankruptcy Code;
and
|
§
|
All
of our pre-Share Exchange issued and outstanding equity interests were
extinguished and rendered null and void;
and
|
Fiscal
Year Ending December 31, 2008
|
||||
Quarter
Ended
|
High
$
|
Low
$
|
||
December
31, 2008
|
n/a
|
n/a
|
||
September
30, 2008
|
n/a
|
n/a
|
||
June
30, 2008
|
n/a
|
n/a
|
||
March
31, 2008
|
1.01
|
1.01
|
Fiscal
Year Ending December 31, 2007
|
||||
Quarter
Ended
|
High
$
|
Low
$
|
||
December
31, 2007
|
0.15
|
0
|
||
September
30, 2007
|
0.15
|
0.15
|
||
June
30, 2007
|
n/a
|
n/a
|
||
March
31, 2007
|
n/a
|
n/a
|
·
|
Develop
new products and game content.
|
·
|
Enhance
our portfolio with electronics.
|
·
|
Expand
our distribution network.
|
·
|
Increase
the performance of our sales force.
|
Name
|
Age
|
Office(s) held
|
Robert
Saucier
|
54
|
President,
CEO, Interim CFO, and Director
|
William
O’Hara
|
68
|
COO
and Director
|
·
|
The
appropriate size of our Board of
Directors;
|
·
|
Our
needs with respect to the particular talents and experience of our
directors;
|
·
|
The
knowledge, skills and experience of nominees, including experience in
finance, administration or public service, in light of prevailing business
conditions and the knowledge, skills and experience already possessed by
other members of the Board;
|
·
|
Experience
in political affairs;
|
·
|
Experience
with accounting rules and practices;
and
|
·
|
The
desire to balance the benefit of continuity with the periodic injection of
the fresh perspective provided by new Board
members.
|
Name
and principal position
|
Number
of late
reports
|
Transactions
not timely
reported
|
Known
failures to file
a required form
|
Munjit
Johal
|
0
|
0
|
0
|
Jan
Wallace
|
0
|
0
|
0
|
Robert
Saucier
|
n/a
|
n/a
|
n/a
|
William
O’Hara
|
n/a
|
n/a
|
n/a
|
SUMMARY
COMPENSATION TABLE
|
|||||||||
Name
and
principal
position
|
Year
|
Salary
($)
|
Bonus
($)
|
Stock
Awards
($)
|
Option
Awards
($)
|
Non-Equity
Incentive
Plan
Compensation
($)
|
Nonqualified
Deferred
Compensation
Earnings
($)
|
All
Other
Compensation
($)
|
Total
($)
|
Robert
Saucier,
CEO,
Interim CFO President, Director
|
2008
2007
|
30,000
30,000
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
30,000
30,000
|
William
O’Hara, COO, Director
|
2008
2007
|
100,141
n/a
|
3,865
n/a
|
0
n/a
|
0
n/a
|
0
n/a
|
0
n/a
|
0
n/a
|
104,006
n/a
|
Munjit
Johal, former CFO, CEO, President, and Director(2)
|
2008
2007
|
15,000
84,000
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
15,000
84,000
|
Jan
Wallace, former President and CEO and Director(1)
|
2008
2007
|
n/a
180,000
|
n/a
0
|
n/a
0
|
n/a
0
|
n/a
0
|
n/a
0
|
n/a
0
|
n/a
180,000
|
(1)
|
Effective
January 17, 2008, Ms. Jan Wallace resigned from all positions as an
officer of our Company. Ms. Wallace did not obtain any payment for her
services in 2007; all such monies noted in “salary” were accrued by the
Company as debt and subsequently discharged under chapter 11 of the United
States Bankruptcy Code.
|
(2)
|
Mr.
Johal did not obtain any payment for his services in 2007; all such monies
noted in “salary” were accrued by the Company as debt. Mr. Johal received
$15,000 in total compensation in 2008, all received prior to the filing of
our proceeding under chapter 11 of the U.S. Bankruptcy Code. Upon the
closing of the Share Exchange, Mr. Johal resigned as our director and from
all named executive officer
positions.
|
OUTSTANDING
EQUITY AWARDS AT FISCAL YEAR-END
|
|||||||||
OPTION
AWARDS
|
STOCK
AWARDS
|
||||||||
Name
|
Number
of
Securities
Underlying
Unexercised
Options
(#)
Exercisable
|
Number
of
Securities
Underlying
Unexercised
Options
(#)
Unexercisable
|
Equity
Incentive
Plan
Awards:
Number
of
Securities
Underlying
Unexercised
Unearned
Options
(#)
|
Option
Exercise
Price
($)
|
Option
Expiration
Date
|
Number
of
Shares
or
Shares
of
Stock
That
Have
Not
Vested
(#)
|
Market
Value
of
Shares
or
Shares
of
Stock
That
Have
Not
Vested
($)
|
Equity
Incentive
Plan
Awards:
Number
of
Unearned
Shares,
Shares
or
Other
Rights
That
Have
Not
Vested
(#)
|
Equity
Incentive
Plan
Awards:
Market
or
Payout
Value
of
Unearned
Shares,
Shares
or
Other
Rights
That
Have
Not
Vested
(#)
|
Robert
Saucier, CEO, Interim CFO, President, Director
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
William
O’Hara, COO and Director
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Munjit
Johal, former CFO, CEO, President, and Director
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Jan
Wallace, former President and CEO
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
DIRECTOR
COMPENSATION
|
|||||||
Name
|
Fees
Earned or
Paid
in
Cash
($)
|
Stock
Awards
($)
|
Option
Awards
($)
|
Non-Equity
Incentive
Plan
Compensation
($)
|
Non-Qualified
Deferred
Compensation
Earnings
($)
|
All
Other
Compensation
($)
|
Total
($)
|
Robert
Saucier
|
30,000
|
0
|
0
|
0
|
0
|
0
|
30,000
|
William
O’Hara
|
104,006
|
0
|
0
|
0
|
0
|
0
|
104,006
|
Munjit
Johal (former
director)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
Jan
Wallace (former
Director)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
Title
of class
|
Name
and address of
beneficial owner (1)
|
Amount
of beneficial
ownership
|
Percent
of
class
|
Executive
Officers & Directors:
|
|||
Common
|
Triangulum
Partners, LLC(2)
6980
O’Bannon Drive
Las
Vegas, Nevada 89117
|
25,000,000
|
86.21%
|
Total
of All Directors and Executive Officers:
|
25,000,000
Shares
|
86.21%
|
|
More
Than 5% Beneficial Owners:
|
|||
None.
|
(1) |
As
used in this table, "beneficial ownership" means the sole or shared power
to vote, or to direct the voting of, a security, or the sole or shared
investment power with respect to a security (i.e., the power to dispose
of, or to direct the disposition of, a security). In addition, for
purposes of this table, a person is deemed, as of any date, to have
"beneficial ownership" of any security that such person has the right to
acquire within 60 days after such date.
|
(2) |
Mr.
Robert Saucier, our CEO, Interim CFO, President, and Director, is the
Manager of Triangulum Partners, LLC. In that capacity, he is
able to direct voting and investment decisions regarding the entity’s
shares of common stock.
|
Financial
Statements for the Year Ended December 31 Secured
Diversified Investment, Ltd.
|
Audit
Services
|
Audit
Related Fees
|
Tax
Fees
|
Other
Fees
|
2008
|
$17,500
|
$4,375
|
$0
|
$0
|
2007
|
$0
|
$0
|
$0
|
$0
|
Financial
Statements for the Year Ended December 31 Galaxy
Gaming, Inc.
|
Audit
Services
|
Audit
Related Fees
|
Tax
Fees
|
Other
Fees
|
2008
|
$12,000
|
$0
|
$3,250
|
$0
|
2007
|
$10,500
|
$0
|
$3,250
|
$0
|
Audited
Financial Statements for Galaxy Gaming, Inc.:
|
|
Audited
Financial Statements for Secured Diversified Investment,
Ltd.:
|
|
Exhibit
Number
|
Description
|
3.1
|
Articles
of Incorporation (1)
|
3.2
|
Bylaws
(1)
|
1
|
Incorporated
by reference to Current Report on Form 8-K filed February 13,
2009.
|
By:
|
/s/Robert
Saucier
|
Robert
Saucier
President, Chief
Executive Officer, Interim Chief
Financial Officer and Director
|
|
March
31, 2009
|
By:
|
/s/Robert
Saucier
|
Robert
Saucier
President,
Chief Executive Officer, Interim Chief
Financial Officer and Director
|
|
March
31, 2009
|
By:
|
/s/William O'Hara |
William
O”Hara
Chief
Operating Officer and Director
|
|
March
31, 2009
|
2008
|
2007
|
||||
ASSETS
|
|||||
Current
Assets
|
|||||
Cash
|
$ | 25,885 | $ | 2,635 | |
Accounts
receivable - trade, net
|
234,315 | 253,689 | |||
Miscellaneous
receivables
|
7,516 | 6,590 | |||
Prepaid
expenses and taxes
|
19,773 | 94,881 | |||
Inventory
|
46,177 | 43,759 | |||
Accrued
interest receivable
|
5,029 | 0 | |||
Note
receivable - current portion
|
69,617 | 55,245 | |||
Total
Current Assets
|
408,312 | 456,799 | |||
Property
and Equipment, net
|
23,389 | 39,857 | |||
Other
Assets
|
|||||
Intellectual
property, net
|
133,919 | 140,967 | |||
Intangible
assets
|
150,000 | 0 | |||
Note
receivable - long term
|
435,744 | 497,202 | |||
Total
Other Assets
|
719,663 | 638,169 | |||
TOTAL
ASSETS
|
$ | 1,151,364 | $ | 1,134,825 | |
LIABILITIES
AND STOCKHOLDERS’ DEFICIT
|
|||||
Current
Liabilities
|
|||||
Accounts
payable
|
$ | 146,336 | $ | 47,526 | |
Accrued
expenses and taxes
|
266,519 | 115,412 | |||
Accrued
interest – related party
|
30,745 | 0 | |||
Deferred
revenue
|
196,579 | 149,615 | |||
Due
to employee
|
31,639 | 1,514 | |||
Notes
payable - related party
|
384,450 | 200,872 | |||
Note
payable - current portion
|
23,014 | 20,365 | |||
Total
Current Liabilities
|
1,079,282 | 535,304 | |||
Long-term
Debt
|
|||||
Note
payable
|
1,192,280 | 1,215,515 | |||
TOTAL
LIABILITIES
|
2,271,562 | 1,750,819 | |||
STOCKHOLDERS’
DEFICIT
|
|||||
Common
stock
|
10,000 | 10,000 | |||
Additional
paid in capital
|
125 | 125 | |||
Accumulated
deficit
|
(1,130,323) | (626,119) | |||
TOTAL
STOCKHOLDERS’ DEFICIT
|
(1,120,198) | (615,994) | |||
TOTAL
LIABILITIES AND STOCKHOLDERS’ DEFICIT
|
$ | 1,151,364 | $ | 1,134,825 |
2008
|
2007
|
||||
Gross
Revenues
|
$ | 2,067,445 | $ | 1,969,680 | |
Cost
of Goods Sold
|
119,248 | 230,467 | |||
Gross
Profit
|
1,948,197 | 1,739,213 | |||
Operating
Expenses
|
2,359,459 | 1,822,269 | |||
Net
Operating Loss
|
(411,262) | (83,056) | |||
Other
Income (Expense)
|
(92,942) | (597) | |||
Net
Loss before Income Taxes
|
(504,204) | (83,653) | |||
Provision
for Income Taxes
|
0 | 0 | |||
Net
Loss
|
$ | (504,204) | $ | (83,653) | |
Weighted
Average Number of Shares Outstanding
|
10,000,000 | 10,000,000 | |||
Net
Loss Per Share
|
$ | (.05) | $ | (.01) |
Common
Stock
|
Additional
|
Accumulated
|
|||||||||||
Shares
|
Amount
|
Paid
in Capital
|
Deficit
|
Total
|
|||||||||
Beginning
Balance, January 1, 2007
|
- | $ | 0 | $ | 0 | $ | 172,686 | $ | 172,686 | ||||
LLC
Adjustment
|
- | - | - | (172,686) | (172,686) | ||||||||
Share
Issuance
|
10,000,000 | 10,000 | 125 | 0 | 10,125 | ||||||||
Dividend
Distribution
|
- | - | - | (542,466) | (542,466) | ||||||||
Net
Loss for the Year Ended December 31, 2007
|
- | - | - | (83,653) | (83,653) | ||||||||
Balance,
December 31, 2007
|
10,000,000 | 10,000 | 125 | (626,119) | (615,994) | ||||||||
Net
Loss for the Year Ended December 31, 2008
|
- | - | - | (504,204) | (504,204) | ||||||||
Balance,
December 31, 2008
|
10,000,000 | $ | 10,000 | $ | 125 | $ | (1,130,323) | $ | (1,120,198) |
2008
|
2007
|
||||
Cash
Flows from Operating Activities:
|
|||||
Net
loss for the period
|
$ | (504,204) | $ | (83,653) | |
Adjustments
to Reconcile Net Loss to Net Cash Used in Operating
Activities:
|
|||||
Depreciation
expense
|
16,374 | 13,271 | |||
Amortization
expense
|
7,048 | 0 | |||
Loss
on the disposal of property and equipment
|
92 | 0 | |||
Provision
for bad debts
|
7,185 | 8,422 | |||
Changes
in Assets and Liabilities
|
|||||
(Increase)
decrease in accounts receivable
|
12,189 | (262,111) | |||
(Increase)
decrease in prepaid expenses and taxes
|
74,182 | (101,471) | |||
(Increase)
in Inventory
|
(2,418) | (43,759) | |||
(Increase)
in accrued interest receivable
|
(5,029) | 0 | |||
Increase
in accounts payable
|
98,810 | 47,525 | |||
Increase
in accrued expenses and taxes
|
151,107 | 115,411 | |||
Increase
in due to employee
|
30,125 | 0 | |||
Increase
in accrued interest – related party
|
30,745 | 0 | |||
Increase
in deferred revenue
|
46,964 | 149,615 | |||
Net
Cash Used in Operating Activities
|
(36,830) | (156,750) | |||
Cash
Flows from Investing Activities:
|
|||||
Acquisition
of property and equipment
|
0 | (53,127) | |||
Purchase
of intangible assets
|
(150,000) | 0 | |||
Payments
received on note receivable
|
47,088 | 0 | |||
Net
Cash Used in Investing Activities
|
(102,912) | (53,127) | |||
Cash
Flows from Financing Activities:
|
|||||
Proceeds
from notes payable – related party
|
183,578 | 202,387 | |||
Payments
on note payable
|
(20,586) | 0 | |||
Proceeds
from issuance of common stock
|
0 | 10,125 | |||
Net
Cash Provided by Financing Activities
|
162,992 | 212,512 | |||
Net
Increase in Cash and Cash Equivalents
|
23,250 | 2,635 | |||
Cash
and Cash Equivalents – Beginning of Year
|
2,635 | 0 | |||
Cash
and Cash Equivalents – End of Year
|
$ | 25,885 | $ | 2,635 | |
Supplemental
Cash Flow Information:
|
|||||
Cash
paid for interest
|
$ | 90,178 | $ | 0 | |
Cash
paid for income taxes
|
$ | 0 | $ | 0 |
2008
|
2007
|
||||
Note
receivable
|
$ | 505,361 | $ | 552,447 | |
Less:
current portion
|
(69,617) | (55,245) | |||
Long-term
Note Receivable
|
$ | 435,744 | $ | 497,202 |
2008
|
2007
|
||||
Refundable
Canadian withholding
|
$ | 0 | $ | 43,702 | |
Prepaid
IT system
|
5,772 | 26,482 | |||
Prepaid
supply inventory
|
10,000 | 5,117 | |||
Prepaid
insurance
|
431 | 3,311 | |||
Prepaid
legal
|
0 | 1,905 | |||
Prepaid
other
|
3,570 | 14,364 | |||
Total
Prepaid Expenses and Taxes
|
$ | 19,773 | $ | 94,881 |
2008
|
2007
|
||||
Computer
equipment
|
$ | 22,768 | $ | 22,920 | |
Furniture
and fixtures
|
19,888 | 19,888 | |||
Office
equipment
|
10,320 | 10,320 | |||
Subtotal
|
52,976 | 53,128 | |||
Less:
Accumulated depreciation
|
(29,587) | (13,271) | |||
Property
and Equipment, net
|
$ | 23,389 | $ | 39,857 |
2008
|
2007
|
||||
Wages
and related costs
|
$ | 28,166 | $ | 38,659 | |
Accrued
expenses and taxes
|
86,313 | 66,827 | |||
Accrued
intangible asset costs
|
137,500 | 0 | |||
Accrued
royalties - third party
|
14,540 | 9,926 | |||
Total
Accrued Expenses and Taxes
|
$ | 266,519 | $ | 115,412 |
2008
|
2007
|
||||
Note payable | $ | 1,215,294 | $ | 1,235,880 | |
Less: current portion | (23,014) | (20,365) | |||
Total Long - Term
Debt
|
$ | 1,192,280 | $ | 1,215,515 |
2008
|
||
December
31, 2009
|
$ | 212,100 |
December
31, 2010
|
218,464 | |
December
31, 2011
|
225,020 | |
December
31, 2012
|
231,772 | |
December
31, 2013
|
238,728 | |
Thereafter
|
671,356 | |
Total
Lease Obligation
|
$ | 1,797,440 |
2008
|
2007
|
||||
Deferred
tax asset attributable to:
|
|||||
Net
operating loss carryover
|
$ | 171,429 | $ | 28,442 | |
Valuation
allowance
|
(171,429) | (28,442) | |||
Net
Deferred Tax Asset
|
$ | - | $ | - |
2008
|
2007
|
||||
Interest
income
|
$ | 31,602 | $ | 74 | |
Loss
on the sale of property and equipment
|
(92) | 0 | |||
Interest
expense
|
(123,880) | (671) | |||
Miscellaneous
other expense
|
(572) | 0 | |||
Total
Other Income (Expenses)
|
$ | (92,942) | $ | (597) |
ASSETS
|
|||||
December
31, 2008 |
December
31, 2007 |
||||
CURRENT
ASSETS
|
|||||
Cash
and cash equivalents
|
$ | 12,279 | $ | 1,684 | |
Net
assets held for sale
|
- | 18,612 | |||
Total
Current Assets
|
12,279 | 20,296 | |||
Real
estate investments
|
100,000 | 200,000 | |||
TOTAL
ASSETS
|
$ | 112,279 | $ | 220,296 | |
LIABILITIES AND
STOCKHOLDERS' EQUITY (DEFICIT)
|
|||||
CURRENT
LIABILITIES
|
|||||
Accounts
payable
|
$ | 242,028 | $ | 173,747 | |
Accrued
expenses
|
305,830 | 154,741 | |||
Accrued
payroll liabilities
|
90,426 | 90,426 | |||
Total
Current Liabilities
|
638,284 | 418,914 | |||
LONG
TERM LIABILITIES
|
|||||
Notes
payable
|
45,000 | - | |||
Total
Long Term Liabilities
|
45,000 | - | |||
STOCKHOLDERS'
EQUITY (DEFICIT)
|
|||||
Preferred
stock, $0.001 par value, 10,000,000 shares authorized, -0-
shares issued and outstanding
|
- | - | |||
Common
stock, $0.001 par value, 65,000,000 shares authorized, 162,862
shares issued and outstanding
|
163 | 163 | |||
Unissued
shares
|
5,830 | 5,830 | |||
Additional
paid-in capital
|
8,818,647 | 8,818,647 | |||
Accumulated
deficit
|
(9,395,645) | (9,023,258) | |||
Total
Stockholders' Equity (Deficit)
|
(571,005) | (198,618) | |||
TOTAL
LIABILITIES AND STOCKHOLDERS' EQUITY
(DEFICIT)
|
$ | 112,279 | $ | 220,296 |
For
the Years Ended
December
31,
|
|||||
2008
|
2007
|
||||
REVENUES
|
$ | - | $ | - | |
OPERATING
EXPENSES
|
|||||
General
and administrative
|
252,736 | 411,859 | |||
Total
Operating Expenses
|
252,736 | 411,859 | |||
INCOME
(LOSS) FROM OPERATIONS
|
(252,736) | (411,859) | |||
OTHER
INCOME AND EXPENSE
|
|||||
Interest
expense
|
239 | 6,144 | |||
Impairment
expense
|
100,000 | 300,000 | |||
Other
(income) and expense
|
18,612 | (11,639) | |||
Total
Other Expenses
|
118,851 | 294,505 | |||
NET
INCOME (LOSS) FROM
|
|||||
CONTINUING
OPERATIONS
|
(371,587) | (706,364) | |||
Discontinued
operations
|
- | 397,298 | |||
NET
INCOME (LOSS) BEFORE TAXES
|
(371,587) | (309,066) | |||
Income
taxes
|
(800) | - | |||
NET
INCOME (LOSS)
|
$ | (372,387) | $ | (309,066) | |
BASIC
INCOME (LOSS) PER
|
|||||
COMMON
SHARE
|
$ | (2.29) | $ | (1.90) | |
WEIGHTED
AVERAGE NUMBER OF COMMON SHARES
OUTSTANDING
|
162,862 | 162,862 |
Preferred
Stock
|
Preferred
Stock
|
Preferred
Stock
|
|
||||||||||||||||||||||||||||
Series
A
|
Series
B
|
Series
C
|
Common
Stock
|
Additional Paid-In |
Unissued
|
Accumulated
|
Stockholders'
Equity
|
||||||||||||||||||||||||
Shares
|
Amount
|
Shares
|
Amount
|
Shares
|
Amount
|
Shares
|
Amount
|
Capital
|
Shares
|
Deficit
|
(Deficit)
|
||||||||||||||||||||
Balance,
December 31, 2006
|
17,799 | $ | 178 | 402 | $ | 4 | - | $ | - | 144,841 | $ | 145 | $ | 8,817,893 | $ | 5,830 | $ | (8,714,192) | $ | 109,694 | |||||||||||
Conversion
of preferred stock
common
stock
|
(17,799) | (178) | (402) | (4) | - | - | 18,021 | 18 | 754 | - | - | 754 | |||||||||||||||||||
Net
income (loss) for the year ended December 31,
2007 |
- | - | - | - | - | - | - | - | - | - | (309,066) | (309,066) | |||||||||||||||||||
Balance,
December 31, 2007
|
- | - | - | - | - | - | 162,862 | 163 | 8,818,647 | 5,830 | (9,023,258) | (198,618) | |||||||||||||||||||
Net
income (loss) for year ended December 31,
2008 |
- | - | - | - | - | - | - | - | - | - | (372,387) | (372,387) | |||||||||||||||||||
Balance,
December 31, 2008
|
- | $ | - | - | $ | - | - | $ | - | 162,862 | $ | 163 | $ | 8,818,647 | $ | 5,830 | $ | (9,395,645) | $ | (571,005) |
For
the Years Ended December
31, |
|||||
2008
|
2007
|
||||
OPERATING
ACTIVITIES
|
|||||
Net
income (loss)
|
$ | (372,387) | $ | (309,066) | |
Adjustments
to Reconcile Net Loss to Net
|
|||||
Cash
Used by Operating Activities:
|
|||||
Depreciation
and Amortization
|
- | - | |||
Bad
debt expense
|
- | - | |||
Minority
Interest
|
- | - | |||
Loss
from discontinued operations
|
- | - | |||
Impairment
of real estate
|
100,000 | 300,000 | |||
Gain
on settlement of debt and litigation
|
- | - | |||
Increase
(decrease) in assets and liabilities:
|
|||||
Prepaid
expenses
|
- | 10,907 | |||
Asset
held for sale
|
18,612 | 4,932 | |||
Accounts
payable and accrued expenses
|
219,370 | 113,628 | |||
Payroll
liabilities
|
- | 86,961 | |||
Net
Cash Provided (Used) by Operating Activities of Continuing
Operations
|
(34,405) | 207,362 | |||
Net
Cash Provided (Used) by Operating Activities of Discontinued
Operations
|
- | (218,563) | |||
Net
Cash Provided (Used) by Operating Activities
|
(34,405) | (11,201) | |||
INVESTING
ACTIVITIES
|
- | - | |||
FINANCING
ACTIVITIES
|
|||||
Proceeds
from notes payable
|
45,000 | - | |||
Net
cash used in financing activities of discontinued
operations
|
- | ||||
Net
Cash Used by Financing Activities
|
45,000 | - | |||
NET
DECREASE IN CASH
|
10,595 | (11,201) | |||
CASH
AT BEGINNING OF PERIOD
|
1,684 | 12,885 | |||
CASH
AT END OF PERIOD
|
$ | 12,279 | $ | 1,684 | |
SUPPLEMENTAL
DISCLOSURES OF
|
|||||
CASH
FLOW INFORMATION
|
|||||
CASH
PAID FOR:
|
|||||
Interest
|
$ | 239 | $ | 30,394 | |
Income
Taxes
|
$ | 800 | $ | - | |
NON-CASH
INVESTING AND FINANCING ACTIVITIES:
|
|||||
The
Company settled following debts through transfer of
|
|||||
property/ownership
interest as of December 31, 2007
|
|||||
$ | 370000 | ||||
Mortgage
note payable
|
$ | 646340 | |||
Mortgage
note payable
|
$ | 110000 | |||
Mortgage
note payable
|
$ | 71630 | |||
Mortgage
note payable-related party
|
$ | 67000 | |||
Mortgage
note payable-related party
|
Date
|
Number
of Warrants
|
Exercise
Price
|
Expiration
Date
|
April
4, 2005
|
400,000
|
Range
from $0.50 to $2.00
|
April
4, 2010
|
Warrants
Outstanding
|
Aggregate
Intrinsic Value
|
|||
Outstanding
at December 31, 2007
|
400,000 | $ | - | |
Granted
|
- | - | ||
Forfeited
|
- | - | ||
Exercised
|
- | - | ||
Outstanding
at December 31, 2008
|
400,000 | $ | - |
Outstanding
Warrants
|
Exercisable
Warrants
|
|||||||||
Price
|
Number
|
Remaining
Contractual Life
|
Weighted
Average Exercise Price
|
Number
|
Weighted
Average Exercise Price
|
|||||
$0.50
- $2.00
|
400,000
|
2
years
|
$1.25
|
75,000
|
$1.25
|
Katella
Center
|
DCB,
LLC
|
Secured
Lending
|
Total
|
||||||||
Income
(loss) from discontinued operations
|
$ | 31,465 | $ | (21,249) | $ | (6,030) | $ | 4,186 | |||
Gain
on disposal
|
386,425 | 7,648 | - | 394,073 | |||||||
Total
|
$ | 417,890 | $ | (13,601) | $ | (6,030) | $ | 398,259 |
§
|
The
Company issued 25,000,000 shares of common stock pro-rata to
the former shareholders of Galaxy in exchange for obtaining ownership of
100% of the issued and outstanding shares of Galaxy;
and
|
§
|
The
Company issued 4,000,000 shares of new common stock on a pro
rata basis to its creditors in exchange for the discharge of the
outstanding debts under chapter 11 of the U.S. Bankruptcy
Code;
|
§
|
All
of the Company’s pre-Share Exchange issued and outstanding
equity interests were extinguished and rendered null and void;
and
|
§
|
As
a result, following these events, there are currently 29,000,000 shares
of common stock issued and
outstanding.
|