Nevada
(State or other jurisdiction
of
incorporation
or organization)
|
84-1062062
(I.R.S.
Employer Identification
No.)
|
TABLE OF CONTENTS
|
|||||||
PART
I - FINANCIAL INFORMATION
|
|||||||
ITEM 1. FINANCIAL STATEMENTS………………………………….…….…….…….…….……. |
3
|
||||||
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS…..…….…….…….…….…….……. |
15
|
||||||
ITEM 3. CONTROLS AND PROCEDURES……………………...…….…….…….…….…….……. |
18
|
||||||
PART
II - OTHER INFORMATION
|
|
||||||
ITEM 1. LEGAL PROCEEDINGS………………………………...…….…….…….…….…….……. |
19
|
||||||
ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES… AND USE OF PROCEEDS…….…….…….…….…….……. |
19
|
||||||
ITEM
3. DEFAULTS UPON SERIOR SECURITTIES
|
19
|
||||||
ITEM
4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
|
19
|
||||||
ITEM 5. OTHER INFORMATION………………………………..…….…….…….…….…….……. |
19
|
||||||
ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K………………….…….…….…….…….……. |
19
|
||||||
SIGNATURES……………………………………………………...…….…….…….…….…….……. |
20
|
||||||
INDEX TO EXHIBITS…………………………………………….…….…….…….…….…….……. |
21
|
Nexia
Holdings, Inc. and Subsidiaries
|
||||||||
INDEX
TO CONSOLIDATED FINANCIAL STATEMENTS
|
||||||||
PAGE
|
||||||||
Condensed
Consolidated Balance Sheets - March 31, 2008 and December 31,
2007
|
||||||||
(Unaudited)
|
5
|
|||||||
Condensed
Consolidated Statements of Operations and Other Comprehensive
Loss
|
||||||||
for
the Three Months Ended March 31, 2008 and 2007 (Unaudited)
|
7
|
|||||||
Condensed
Consolidated Statement of Stockholders' Equity for the
Quater Ended March 31, 2008 (Unaudited)
|
9
|
|||||||
Condensed
Consolidated Statements of Cash Flows for the Three Months
Ended
|
||||||||
March
31, 2008 and 2007 (Unaudited)
|
10
|
|||||||
Notes
to Condensed Consolidated Financial Statements (Unaudited)
|
12
|
|||||||
NEXIA
HOLDINGS, INC. AND SUBSIDIARIES
|
||||||||
Condensed
Consolidated Balance Sheets
|
||||||||
(Unaudited)
|
||||||||
March
31,
|
December
31,
|
|||||||
ASSETS
|
2008
|
2007
|
||||||
CURRENT
ASSETS
|
||||||||
Cash
|
$ | 58,751 | $ | 95,760 | ||||
Investment
in marketable equity securities - available for sale
|
230,600 | 195,499 | ||||||
Trade
accounts receivable, net of allowance for
|
||||||||
doubtful
accounts of $91,036 and $91,036, respectively
|
4,583 | 50,343 | ||||||
Accounts
receivable - related parties
|
3,952 | 2,166 | ||||||
Accounts
receivable - contingency
|
17,882 | 17,822 | ||||||
Inventory
|
259,271 | 333,681 | ||||||
Prepaid
expenses
|
136,131 | 341,284 | ||||||
TOTAL
CURRENT ASSETS
|
711,170 | 1,036,555 | ||||||
PROPERTY
AND EQUIPMENT
|
||||||||
Property
and equipment, net of $774,623 and $807,933
|
||||||||
accumulated
depreciation, respectfuly
|
1,671,357 | 1,989,588 | ||||||
Land
|
181,945 | 181,945 | ||||||
Property,
net - held for sale
|
1,362,950 | 1,362,950 | ||||||
TOTAL
NET PROPERTY AND EQUIPMENT
|
3,216,252 | 3,534,483 | ||||||
OTHER
ASSETS
|
||||||||
Goodwill
|
194,949 | 227,681 | ||||||
Loan
costs, net
|
44,228 | 45,386 | ||||||
Trademarks
|
1,380 | 1,380 | ||||||
TOTAL
OTHER ASSETS
|
240,557 | 274,447 | ||||||
TOTAL
ASSETS
|
$ | 4,167,979 | $ | 4,845,485 | ||||
The
accompanying notes are an integral part of these consolidated financial
statements.
|
NEXIA
HOLDINGS, INC. AND SUBSIDIARIES
|
|||||||||||
Condensed
Consolidated Balance Sheets (Continued)
(Unaudited)
|
|||||||||||
|
|||||||||||
As
of
|
As
of
|
||||||||||
March
31,
|
December
31,
|
||||||||||
LIABILITIES
AND STOCKHOLDERS' DEFICIT
|
2008
|
2007
|
|||||||||
CURRENT
LIABILITIES
|
|||||||||||
Accounts
payable
|
$ 774,839
|
$ 640,142
|
|||||||||
Accounts
payable - related parties
|
117,956
|
127,512
|
|||||||||
Accrued
liabilities
|
891,002
|
757,201
|
|||||||||
Accrued
interest - related parties
|
111,661
|
186,306
|
|||||||||
Refundable
deposits
|
17,847
|
17,414
|
|||||||||
Current
maturities of long-term debt
|
814,497
|
812,818
|
|||||||||
Current
maturities of long-term debt - related parties
|
189,610
|
189,610
|
|||||||||
TOTAL
CURRENT LIABILITIES
|
2,917,412
|
2,731,003
|
|||||||||
LONG-TERM
LIABILTIES
|
|||||||||||
Series
A convertible preferred stock - $0.001 par value;
10,000,000
|
|||||||||||
shares
authorized - 200,000 shares outstanding - liquidation
value
|
|||||||||||
$2,000,000
|
2,000,000
|
2,000,000
|
|||||||||
Series
C convertible preferred stock - $0.001 par value;
5,000,000
|
|||||||||||
shares
authorized - 832,225 shares outstanding - liquidation
value
|
|||||||||||
$4,281,755
|
4,281,755
|
4,161,125
|
|||||||||
Long-term
debt
|
2,299,590
|
2,314,520
|
|||||||||
Long-term
debt - related parties
|
330,000
|
330,000
|
|||||||||
TOTAL
LONG-TERM LIABILITIES
|
8,911,345
|
8,805,645
|
|||||||||
TOTAL
LIABILITIES
|
11,828,757
|
11,536,648
|
|||||||||
MINORITY
INTEREST
|
167,373
|
178,951
|
|||||||||
STOCKHOLDERS'
DEFICIT
|
|||||||||||
Series
B preferred stock - $0.001 par value; 10,000,000
|
|||||||||||
shares
authorized; 10,000,000 shares outstanding
|
10,000
|
10,000
|
|||||||||
Undesignated
preferred stock - $0.001 par value;
|
|||||||||||
25,000,000
shares authorized; no shares outstanding
|
-
|
-
|
|||||||||
Common
stock - $0.0001 par value; 5,500,000,000 shares
|
|||||||||||
authorized;
596,246 shares and 149,774
shares
|
|||||||||||
outstanding,
respectively
|
60
|
15
|
|||||||||
Additional
paid-in capital
|
18,447,131
|
18,290,001
|
|||||||||
Receivable
from stockholders
|
(67,183)
|
(168,663)
|
|||||||||
Accumulated
other comprehensive loss
|
8,555
|
(819,556)
|
|||||||||
Accumulated
deficit
|
(26,226,714)
|
(24,181,911)
|
|||||||||
Total
Stockholders’ Deficit
|
(7,828,151)
|
(6,870,114)
|
|||||||||
TOTAL
LIABILITIES AND STOCKHOLDERS'
|
|||||||||||
DEFICIT
|
$ 4,167,979
|
$ 4,845,485
|
|||||||||
The
accompanying notes are an integral part of these consolidated financial
statements.
|
NEXIA
HOLDINGS, INC. AND SUBSIDIARIES
|
||||||||
Condensed
Consolidated Statements of Operations and Other Comprehensive
Loss
|
||||||||
(Unaudited)
|
||||||||
For
the Three Months Ended
|
||||||||
March
31,
|
||||||||
2008
|
2007
|
|||||||
REVENUE
|
||||||||
Sales
- Salon and Retail
|
$ | 755,420 | $ | 692,841 | ||||
Rental
revenue
|
59,928 | 45,933 | ||||||
TOTAL
REVENUE
|
815,348 | 738,774 | ||||||
COST
OF REVENUE
|
||||||||
Cost
of sales - Salon and Retail
|
378,738 | 410,722 | ||||||
Cost
associated with rental revenue
|
29,371 | 22,572 | ||||||
Depreciation
and amortization on rentals
|
23,813 | 24,432 | ||||||
TOTAL
COST OF REVENUE
|
431,922 | 457,726 | ||||||
GROSS
INCOME
|
383,426 | 281,048 | ||||||
EXPENSES
|
||||||||
General
and administrative expense
|
949,038 | 1,470,964 | ||||||
Consulting
fees
|
237,816 | 172,943 | ||||||
Depreciation
and amortization expense
|
26,812 | 27,470 | ||||||
Interest
expense associated with rental revenue
|
38,221 | 41,466 | ||||||
Loss
on impairment of assets
|
95,079 | - | ||||||
Loss
on disposal of assets
|
(217,419 ) | - | ||||||
TOTAL
EXPENSES
|
1,564,385 | 1,712,843 | ||||||
OPERATING
LOSS
|
(1,180,959 | ) | (1,431,795 | ) | ||||
OTHER
INCOME (EXPENSE)
|
||||||||
Derivative
loss related to Series A and C convertible preferred stock
|
(3,750 | ) | - | |||||
Bad
debt expense - convertible debenture
|
(50,000 | ) | - | |||||
Interest
expense
|
(54,570 | ) | (70,474 | ) | ||||
Interest
expense - accretion of debt
|
- | (11,712 | ) | |||||
Gain/(loss)
on marketable securities
|
(829,464 | ) | 300,473 | |||||
Income
from litigation settlement
|
60,000 | - | ||||||
|
||||||||
Other
income
|
2,362 | 9,268 | ||||||
TOTAL
OTHER INCOME
|
(875,422 | ) | 227,555 | |||||
LOSS
BEFORE MINORITY INTEREST
|
(2,056,381 | ) | (1,204,240 | ) | ||||
MINORITY
INTEREST IN LOSS OF CONSOLIDATED SUBSIDIARIES
|
11,578 | 2,615 | ||||||
NET
LOSS
|
$ | (2,044,803 | ) | $ | (1,201,625 | ) | ||
The
accompanying notes are an integrtal part of these consolidated financial
statements.
|
NEXIA
HOLDINGS, INC. AND SUBSIDIARIES
|
||||||||
Consolidated
Statements of Operations and Comprehensive Loss
(Continued)
|
||||||||
(Unaudited)
|
||||||||
For
the Three Months Ended
|
||||||||
March
31,
|
||||||||
2008
|
2007
|
|||||||
BASIC AND
DILUTED LOSS PER COMMON SHARE
|
$ | (6.45 | ) | $ | (111.59 | ) | ||
BASIC AND
DILUTED WEIGHTED-AVERAGE COMMON SHARES
|
||||||||
OUTSTANDING
|
316,794 | 10,768 | ||||||
COMPREHENSIVE
LOSS
|
||||||||
Net
Loss
|
$ | (2,044,803 | ) | $ | (1,201,625 | ) | ||
Chane
in unrealized value of marketable securities
|
(828,111 | ) | (61,708 | ) | ||||
Reclassification
adjustment for permanent loss on
|
||||||||
marketable
securities included in net loss
|
829,464 | (300,473 | ) | |||||
Comprehensive
Loss
|
$ | (2,043,450 | ) | $ | (1,563,806 | ) | ||
The
accompanying notes are an integrtal part of these consolidated financial
statements.
|
NEXIA
HOLDINGS, INC. AND SUBSIDIARIES
|
||||||||||||||||||||||||||||||||||||||||
Condensed
Consolidated Statement of Stockholders' Equity
(Unaudited)
|
||||||||||||||||||||||||||||||||||||||||
For
the Quarter ended March 31, 2008
|
||||||||||||||||||||||||||||||||||||||||
Number
of
|
Number
of
|
Stock
|
Other
|
Total
|
||||||||||||||||||||||||||||||||||||
Preferred
|
Preferred
|
Common
|
Common
|
Treasury
|
Subscriptions
|
Comprehensive
|
Retained
|
Stockholders'
|
||||||||||||||||||||||||||||||||
Shares
|
Stock
|
Shares
|
Stock
|
APIC
|
Stock
|
Receivable
|
Income/Loss
|
Deficit
|
Equity
|
|||||||||||||||||||||||||||||||
Balance
forward, December 31, 2007
|
10,000,000 | $ | 10,000 | 149,774 | $ | 15 | $ | 18,290,001 | $ | - | $ | (168,663 | ) | $ | (819,556 | ) | $ | (24,181,911 | ) | $ | (6,870,114 | ) | ||||||||||||||||||
Additional
common stock issued for 69 beneficial shareholders, as a
|
||||||||||||||||||||||||||||||||||||||||
result
of the reverse stock split effective December 14, 2007
|
- | - | ||||||||||||||||||||||||||||||||||||||
Receipt
of cash for stock subscriptions receivable
|
54,374 | 54,374 | ||||||||||||||||||||||||||||||||||||||
Common
stock issued for options exercised
|
394,500 | 40 | 205,810 | (102,925 | ) | 102,925 | ||||||||||||||||||||||||||||||||||
Common
stock issued to Fred Hunzeker
|
5,750 | 1 | 4,099 | 4,100 | ||||||||||||||||||||||||||||||||||||
Common
stock issued to Andrew dunham for past contract services
|
2,100 | - | 10,500 | 10,500 | ||||||||||||||||||||||||||||||||||||
Convert
Cortso Series C preferred stock into common stock
|
||||||||||||||||||||||||||||||||||||||||
issued
to Pentony Enterprises LLC for future contract services
|
3,750 | - | 18,750 | 18,750 | ||||||||||||||||||||||||||||||||||||
Additional
common stock issued for 115 beneficial shareholders, as a
|
||||||||||||||||||||||||||||||||||||||||
result
of the reverse stock split effective December 14, 2007
|
- | - | ||||||||||||||||||||||||||||||||||||||
Change
option price for issuance on 10/31/2007 to Jaime Catmull
from
|
||||||||||||||||||||||||||||||||||||||||
75%
to 50 %
|
3,750 | 3,750 | ||||||||||||||||||||||||||||||||||||||
Two
old stock certificates returned to Nexia by R. D. Surber.
Authorized
|
||||||||||||||||||||||||||||||||||||||||
common
shares number is increased by this number
|
(228 | ) | - | |||||||||||||||||||||||||||||||||||||
Convert
Jared Gold Series C Preferred stock into common stock
|
20,000 | 2 | 3,998 | 4,000 | ||||||||||||||||||||||||||||||||||||
Convert
Sean Pasinsky Series C preferred stock into common stock
|
20,600 | 2 | 4,118 | 4,120 | ||||||||||||||||||||||||||||||||||||
Adjust
cash rexeived for stock subscriptions receivable to
correct
|
||||||||||||||||||||||||||||||||||||||||
amount
for first quarter 2008
|
3,501 | 3,501 | ||||||||||||||||||||||||||||||||||||||
To
adjust as a liability to stock recipients amounts received from
them
|
||||||||||||||||||||||||||||||||||||||||
in
error for sale of the stock. Contra credit is in A/P -
Other
|
(3,048 | ) | (3,048 | ) | ||||||||||||||||||||||||||||||||||||
Adjust
for option shares isssued in the first quarter 2008, additional
expense
|
||||||||||||||||||||||||||||||||||||||||
for
difference between "Fair Value (Black Scholes)" and the market
value
|
||||||||||||||||||||||||||||||||||||||||
of
the option shares issued
|
55,683 | 55,683 | ||||||||||||||||||||||||||||||||||||||
Adjust
for market value when common stock was issued for options
|
||||||||||||||||||||||||||||||||||||||||
exercised
and market value when common stock was sold
|
(145,828 | ) | 145,828 | - | ||||||||||||||||||||||||||||||||||||
Change
in comprehensive income (loss), three months ended
03/31/2008
|
828,111 | 828,111 | ||||||||||||||||||||||||||||||||||||||
Net
loss for three months ended 03/31/2008
|
(2,044,803 | ) | (2,044,803 | ) | ||||||||||||||||||||||||||||||||||||
Balance,
March 31, 2008
|
10,000,000 | $ | 10,000 | 596,246 | $ | 60 | $ | 18,447,131 | $ | - | $ | (67,183 | ) | $ | 8,555 | $ | (26,226,714 | ) | $ | (7,828,151 | ) | |||||||||||||||||||
The
accompanying notes are an integral part of these consolidated financial
statements
|
||||||||||||||||||||||||||||||||||||||||
NEXIA
HOLDINGS, INC. AND SUBSIDIARIES
|
||||||||
Consolidated
Statements of Cash Flows
|
||||||||
(Unaudited)
|
||||||||
For
the Three Months Ended
|
||||||||
March
31,
|
||||||||
2008
|
2007
|
|||||||
CASH
FLOWS FROM OPERATING ACTIVITIES
|
||||||||
Net
loss
|
$ | (2,044,803 | ) | $ | (1,243,212 | ) | ||
Adjustments to reconcile net loss
|
||||||||
to net cash used in operating activities:
|
||||||||
Minority
interest in income
|
(11,578 | ) | (2,622 | ) | ||||
Depreciation
and amortization expense
|
50,625 | 65,031 | ||||||
Abandonment
of leasehold improvements
|
217,419 | 35,000 | ||||||
Preferred and common stock issued for services and
|
||||||||
contractual
agreements
|
113,281 | - | ||||||
Stock
options issued
|
110,775 | 157,692 | ||||||
Derivative
loss
|
3,750 | - | ||||||
Write
down investment in marketable securities
|
785,285 | - | ||||||
Loss
on sale of securities
|
44,179 | - | ||||||
Bad
debt expense
|
50,000 | - | ||||||
Fixed
assets impaired
|
62,348 | - | ||||||
Write
down goodwill
|
32,732 | - | ||||||
Expense receivables from stockholders for sales
|
||||||||
at
values lower than values when stock was issued
|
- | 434,410 | ||||||
Allowance
for doubtful accounts receivable
|
- | (4,500 | ) | |||||
Accretion
of convertible debenture
|
- | 11,712 | ||||||
Unrealized (gain) loss related to adjustment of derivative
|
||||||||
to
fair value of underlying security
|
- | 41,766 | ||||||
Changes
in operating assets and liabilities:
|
||||||||
Receivables
|
(1,252 | ) | 7,578 | |||||
Accounts
receivable - related parties
|
(1,786 | ) | 9,000 | |||||
Inventory
|
82,176 | 57,527 | ||||||
Prepaid
expense
|
251,709 | 144,723 | ||||||
Accounts
payable
|
134,698 | (4,932 | ) | |||||
Accounts
payable - related parties
|
(9,556 | ) | 63,522 | |||||
Accrued
liabilities
|
134,234 | 122,938 | ||||||
Accrued
liabilities - related parties
|
(74,645 | ) | ||||||
Net
cash used in operating activities
|
(70,409 | ) | (104,367 | ) | ||||
CASH FLOWS FROM INVESTING ACTIVITIES
|
||||||||
Sale of marketable securities
|
21,200 | 19,345 | ||||||
Purchase of marketable securities
|
(57,654 | ) | (32,942 | ) | ||||
Purchase
of capital assets
|
(3,474 | ) | (46,548 | ) | ||||
Net cash provided by (used in) investing activities
|
(39,928 | ) | (60,145 | ) | ||||
The
accompanying notes are an integral part of these consolidated financial
statements.
|
||||||||
NEXIA
HOLDINGS, INC. AND SUBSIDIARIES
|
||||||||
Consolidated
Statements of Cash Flows (Continued)
|
||||||||
(Unaudited)
|
||||||||
For
the Three Months Ended
|
||||||||
March
31,
|
||||||||
2008
|
2007
|
|||||||
CASH
FLOWS FROM FINANCING ACTIVITIES
|
||||||||
Payments
on long-term debt and capital lease obligations
|
$ | (28,699 | ) | $ | (15,920 | ) | ||
Proceeds
from note payable
|
547 | $ | - | |||||
Pay
off loan for land purchase
|
- | (57,000 | ) | |||||
Principal
payments on short-term debt
|
- | (25,000 | ) | |||||
Principal
payments on short-term debt - related party
|
- | (45,000 | ) | |||||
Proceeds
from issuing note payable - related party
|
- | 30,000 | ||||||
Stock
subscriptions receivable
|
101,480 | 321,741 | ||||||
New
loan costs
|
- | (1,800 | ) | |||||
Net
cash provided by financing activities
|
73,328 | 207,021 | ||||||
NET
DECREASE IN CASH AND CASH EQUIVALENTS
|
(37,009 | ) | 42,509 | |||||
CASH
AND CASH EQUIVALENTS AT BEGINNING OF PERIOD
|
95,760 | 124,158 | ||||||
CASH
AND CASH EQUIVALENTS AT END OF PERIOD
|
$ | 58,751 | $ | 166,667 | ||||
SUPPLEMENTAL
DISCLOSURE OF INFORMATION
|
||||||||
CASH
PAID FOR:
|
||||||||
Interest
|
$ | 33,500 | $ | 53,282 | ||||
SUPPLEMENTAL
DISCLOSURE OF NON-CASH INVESTING AND
|
||||||||
FINANCING
ACTIVITIES:
|
||||||||
Common
stock issued for subscriptions receivable
|
$ | 95,675 | $ | 656,830 | ||||
Common
stock issued to vendors applied on accounts payable
|
$ | - | $ | 126,250 | ||||
The
accompanying notes are an integral part of these consolidated financial
statements.
|
As Originally |
Restatment
and
|
|||||||||||
Reported
|
Reclassification
|
As
Restated
|
||||||||||
Condensed
Balance Sheet as of March 31, 2008
|
||||||||||||
Investment
in marketable securities
|
$ | 426,509 | $ | (195,909 | ) | $ | 230,600 | |||||
Inventory
|
334,271 | (75,000 | ) | 259,271 | ||||||||
Prepaid
expenses
|
194,933 | (58,802 | ) | 136,131 | ||||||||
Total
Current Assets
|
$ | 1,040,881 | $ | (329,711 | ) | $ | 711,170 | |||||
Property
and equipment, net of accumulated depr'n.
|
$ | 1,733,706 | $ | (62,348 | ) | $ | 1,671,358 | |||||
Total
Net Property and Equipment
|
$ | 3,278,600 | $ | (62,348 | ) | $ | 3,216,252 | |||||
Goodwill
|
$ | 227,681 | $ | (32,732 | ) | $ | 194,949 | |||||
Total
Other Assets
|
273,289 | (32,732 | ) | 240,557 | ||||||||
TOTAL
ASSETS
|
$ | 4,592,770 | $ | (424,791 | ) | $ | 4,167,979 | |||||
Common
stock
|
$ | 59,647 | $ | (59,587 | ) | $ | 60 | |||||
Additional
paid-in capital
|
18,477,688 | (30,557 | ) | 18,447,131 | ||||||||
Accumulated
comprehensive loss
|
(580,821 | ) | 589,376 | 8,555 | ||||||||
Accumulated
deficit
|
(25,302,691 | ) | (924,023 | ) | (26,226,714 | ) | ||||||
Total
Stockholders' Deficit
|
(7,403,360 | ) | (424,791 | ) | (7,828,151 | ) | ||||||
Total
Liabilities and Stockholders' Deficit
|
$ | 4,592,770 | $ | (424,791 | ) | $ | 4,167,979 | |||||
Condensed
Statement of Operations
|
||||||||||||
For
the three months ended March 31, 2008
|
||||||||||||
Cost
of revenue
|
$ | 367,230 | $ | 64,692 | $ | 431,922 | ||||||
Gross
Income
|
448,118 | (64,692 | ) | 383,426 | ||||||||
General
and administrative expense
|
1,040,211 | (91,173 | ) | 949,038 | ||||||||
Consulting
fees
|
172,149 | 65,667 | 237,816 | |||||||||
Loss
on impairment of assets
|
- | 95,079 | 95,079 | |||||||||
Total
Expenses
|
1,277,393 | 69,573 | 1,346,966 | |||||||||
Operating
Loss
|
(829,275 | ) | (134,265 | ) | (963,540 | ) | ||||||
Gain/(loss)
on marketable securities
|
(44,179 | ) | (785,285 | ) | (829,464 | ) | ||||||
Loss
on disposal of assets
|
(213,975 | ) | (3,444 | ) | (217,419 | ) | ||||||
Total
Other Loss
|
(304,112 | ) | (788,729 | ) | (1,092,841 | ) | ||||||
Minority
interest in income
|
12,607 | (1,029 | ) | 11,578 | ||||||||
Net
Loss
|
(1,120,780 | ) | (924,023 | ) | (2,044,803 | ) | ||||||
Basic
and Diluted Loss Per Common Share
|
$ | - | $ | (6.45 | ) | $ | (6.45 | ) | ||||
Statement
of Cash Flows
|
||||||||||||
For
the three months ended March 31, 2008
|
||||||||||||
Net
loss
|
$ | (1,120,780 | ) | $ | (924,023 | ) | $ | (2,044,803 | ) | |||
Abandonment
of leasehold improvements
|
213,975 | 3,444 | 217,419 | |||||||||
Preferred
and common stock issued for
|
||||||||||||
services
and contractual agreements
|
68,349 | 44,932 | 113,281 | |||||||||
Stock
options issued
|
110,175 | 600 | 110,775 | |||||||||
Derivative
loss
|
- | 3,750 | 3,750 | |||||||||
Expense
receivables from stockholders for sales at
|
||||||||||||
values
lower than values when stock was issued
|
145,828 | (145,828 | ) | - | ||||||||
Write
down investment in marketable securities
|
- | 785,285 | 785,285 | |||||||||
Loss
on sale of securities
|
- | 44,179 | 44,179 | |||||||||
Bad
debt expense
|
- | 50,000 | 50,000 | |||||||||
Fixed
assets impaired
|
- | 62,348 | 62,348 | |||||||||
Write
down goodwill
|
- | 32,732 | 32,732 | |||||||||
Receivables
|
(1,313 | ) | 61 | (1,252 | ) | |||||||
Inventory
|
7,177 | 74,999 | 82,176 | |||||||||
Prepaid
expense
|
240,101 | 11,608 | 251,709 | |||||||||
Accounts
payable
|
131,650 | 3,048 | 134,698 | |||||||||
Net
Cash Used in Operating Activities
|
$ | (117,544 | ) | $ | 47,135 | $ | (70,409 | ) | ||||
Sale
of marketable securities
|
$ | 89,200 | $ | (68,000 | ) | $ | 21,200 | |||||
Purchase
of marketable securities
|
(81,475 | ) | 23,821 | (57,654 | ) | |||||||
Purchase
of capital assets
|
(15,326 | ) | 11,852 | (3,474 | ) | |||||||
Net
Cash Used in Investing Activities
|
$ | (7,601 | ) | $ | (32,327 | ) | $ | (39,928 | ) | |||
Proceeds
from issuing note payable
|
$ | 62,460 | $ | (61,913 | ) | $ | 547 | |||||
Stock
subscriptions receivable
|
54,375 | 47,105 | 101,480 | |||||||||
Net
Cash Provided by Financing Activities
|
88,136 | (14,808 | ) | 73,328 | ||||||||
Net
Decrease in Cash and Cash Equivalents
|
$ | (37,009 | ) | $ | - | $ | (37,009 | ) | ||||
•
|
Increase
retail sales of Landis Salons, Inc. and Style
Perfect
|
•
|
Closing
underperforming retail locations
|
•
|
Using
stock and option-based compensation to cover payroll and other permissible
labor costs
|
•
|
Raise
capital through the Company’s equity line of credit upon the effectiveness
of a pending S-1 Registration
Statement
|
•
|
Making
certain improvements to certain rental properties in order to make them
more marketable
|
•
|
Reduce
expenses through consolidating or disposing of certain subsidiary
companies
|
•
|
Convert
certain debt into shares of the Company’s common
stock
|
•
|
Purchasing
revenue producing real estate
|
The
following is a summary of the Company's investment in available-for-sale
secrities as of March 31, 2008 and
|
|||||||||
December
31, 2007:
|
|||||||||
March
31,
|
December
31,
|
||||||||
2008
|
2007
|
||||||||
Equity
securities, free trading:
|
|||||||||
Gross
unrealized gains
|
$ | 8,665 | $ | 2,227 | |||||
Gross
unrealized losses
|
(110 | ) | (821,783 | ) | |||||
Net
unrealized loss
|
$ | 8,555 | $ | (819,556 | ) | ||||
Fair
market value
|
$ | 23,600 | $ | 195,499 | |||||
Change
in the unrealized loss on available-for-sale securities during the three
months ended March 31, 2008 is as follows:
|
|||||||||
Beginning
balance
|
$ | (819,556 | ) | ||||||
Decrease
in unrealized holding loss
|
828,111 | ||||||||
Ending
balance
|
$ | 8,555 | |||||||
March
31,
|
December
31,
|
|||||||
2008
|
2007
|
|||||||
Raw
Materials
|
$ | - | $ | 20,529 | ||||
Work
in Process
|
21,454 | 41,454 | ||||||
Finished
Goods
|
237,817 | 271,698 | ||||||
Total
Inventory
|
$ | 259,271 | $ | 333,681 |
Period
|
|||||||||||||||||
Ended
|
Real
Estate
|
||||||||||||||||
March 31,
|
Salon
|
Retail
|
&
General
|
Total
|
|||||||||||||
Revenues
|
2008
|
$ | 577,511 | $ | 177,909 | $ | 59,928 | $ | 815,348 | ||||||||
2007
|
424,863 | 267,978 | 45,933 | 738,774 | |||||||||||||
Net
income (loss) applicable to
|
2008
|
67,168 | (580,186 | ) | (1,531,785 | ) | (2,044,803 | ) | |||||||||
segment
|
2007
|
(20,350 | ) | (252,061 | ) | (929,214 | ) | (1,201,625 | ) | ||||||||
Total
assets
|
March
31, 2008
|
548,191 | (934,869 | ) | 4,554,657 | 4,167,979 | |||||||||||
(net
of intercompany accounts)
|
December
31, 2007
|
465,608 | (632,609 | ) | 5,012,486 | 4,845,485 | |||||||||||
Fashion
Place,
|
Riverwods,
|
|||||||||||
Salt
Lake City
|
Provo
|
Total
|
||||||||||
Cost
of leasehold improvements
|
$ | 191,746 | $ | 71,568 | $ | 263,314 | ||||||
Deposits
Forfeited
|
549 | 2,895 | 3,444 | |||||||||
Accumulated
depreciation
|
(33,655 | ) | (15,684 | ) | (49,339 | ) | ||||||
Loss
on abandonment
|
$ | 158,640 | $ | 58,779 | $ | 217,419 |
(a)
|
Exhibits.
Exhibits required to be attached by Item 601 are listed in the Index to
Exhibits on page 27 of this Form 10-Q, and are incorporated herein by this
reference.
|
(b)
|
Reports
on Form 8-K During the period covered by this report, Nexia filed 1 Form
8-K report.
|
|
1.
|
On
February 12, 2008, the Company filed a form 8-K reporting on the closing
of two retail stores by the fashion subsidiary of the
Company.
|
1.
|
On
May 1, 2008, the Company filed a form 8-K reporting on the reorganization
of its salon business and the transfer of ownerships in Landis Salons,
Inc. and Newby Salons, LLC to Green Endeavors,
Ltd.
|
INDEX
OF EXHIBITS
|
|||||||||||
Exhibit
No.
|
Exhibit Page
Description
No.
|
|
|||||||||
3(i)(a)
|
*
|
Articles
of Incorporation of the Company in Colorado, 1987. (Incorporated by
reference to the Company's Form SB-2 as filed with the Securities and
Exchange Commission on January 12, 2006).
|
|||||||||
3(i)(b)
|
*
|
Articles
of Amendment to change the name of the Company. (Incorporated by reference
to the Company's Form SB-2 as filed with the Securities and Exchange
Commission on January 12, 2006).
|
|||||||||
3(i)(c)
|
*
|
Articles
of Incorporation of Kelly’s Coffee Group, Inc. filed with the Secretary of
State of Nevada on August 3, 2000. (Incorporated by reference to the
Company's Form SB-2 as filed with the Securities and Exchange Commission
on January 12, 2006).
|
|||||||||
3(i)(d)
|
*
|
Articles
of Merger merging Kelly’s Coffee Group, Inc., a Colorado Corporation into
Kelly’s Coffee Group, Inc., a Nevada Corporation, filed with the Secretary
of State of Colorado on September 22, 2000, and with the Secretary of
State of Nevada on October 5, 2000. (Incorporated by reference to the
Company's Form SB-2 as filed with the Securities and Exchange Commission
on January 12, 2006).
|
|||||||||
3(i)(e)
|
*
|
Restated
Articles of Incorporation of the Company. (Incorporated by reference to
the Company's Form SB-2 as filed with the Securities and Exchange
Commission on January 12, 2006).
|
|||||||||
3(i)(f)
|
*
|
Amendment
to the Articles of Incorporation changing the Company’s name from Kelly’s
Coffee Group, Inc. to Nexia Holdings, Inc. (Incorporated by reference to
the Company's Form SB-2 as filed with the Securities and Exchange
Commission on January 12, 2006).
|
|||||||||
3(ii)
|
*
|
Bylaws
of Nexia Holdings, Inc. (Incorporated by reference to the
Company’s Form SB-2 as filed with the Securities and Exchange Commission
on January 12, 2006).
|
|||||||||
4
|
*
|
Form
of certificate evidencing shares of "Common Stock” in the Company.
(Incorporated by reference to the Company's Form SB-2 as filed with the
Securities and Exchange Commission on January 12,
2006).
|
|||||||||
10(i)
|
*
|
February
1, 2007 Consulting Agreement with Target IR of Bigfork, Montana to provide
services including marketing, strategic planning and financial matters for
a period of one month in exchange for a cash payment in the sum of
$50,000. (Incorporated by reference from the 10-KSB for the
year ended December 31, 2006 filed by the Company on April 19,
2007.)
|
|||||||||
10(ii)
|
*
|
April
10, 2007 Consulting Agreement with Target IR of Bigfork, Montana to
provide services including marketing, strategic planning and financial
matters for a period of two months in exchange for a cash payment in the
sum of $50,000. (Incorporated by reference from the 10-KSB for
the year ended December 31, 2006 filed by the Company on April 19,
2007.)
|
|||||||||
31.1 |
|
||||||||||
31.2 |
|
||||||||||
31.2 |
|
|
|||||||||
Other
|
|||||||||||
99(i)
|
*
|
January
2, 2008, a Stock Option Agreement between the Company and Andrew Dunham
granting 2,100,000 options with an option set at 50% of the market price
at the time of exercise, all of the options vested immediately.
(Incorporated by reference from the 10-KSB for the period ended December
31, 2007 filed by the Company)
|
|||||||||
99(ii)
|
*
|
January
11, 2008, a Stock Option Agreement between the Company and Shauna Postma
granting 5,000,000 options with an option set at 50% of the market price
at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-KSB for the
period ended December 31, 2007 filed by the Company)
|
|||||||||
99(iii)
|
*
|
January 11, 2008, a Stock Option
Agreement between the Company and Fredrick Hunzeker granting 5,000,000
options with an option set at 50% of the market price at the time of
exercise, all of the options vested immediately. (Incorporated by reference from
the 10-KSB for the period ended December 31, 2007 filed by the
Company)
|
|||||||||
99(iv)
|
*
|
January
11, 2008, a Stock Option Agreement between the Company and Pamela Kushlan
granting 5,000,000 options with an option set at 50% of the market price
at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-KSB for the
period ended December 31, 2007 filed by the Company)
|
|||||||||
99(v)
|
*
|
January
11, 2008, a Stock Option Agreement between the Company and Morgen Swenson
granting 5,000,000 options with an option set at 50% of the market price
at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-KSB for the
period ended December 31, 2007 filed by the Company)
|
|||||||||
99(vi)
|
*
|
January
11, 2008, a Stock Option Agreement between the Company and John Mortensen
granting 5,000,000 options with an option set at 50% of the market price
at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-KSB for the
period ended December 31, 2007 filed by the Company)
|
|||||||||
99(vii)
|
*
|
January
11, 2008, a Stock Option Agreement between the Company and Guy Cook
granting 5,000,000 options with an option set at 50% of the market price
at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-KSB for the
period ended December 31, 2007 filed by the Company)
|
|||||||||
99(viii)
|
*
|
January
11, 2008, a Stock Option Agreement between the Company and Michael
Golightly granting 5,000,000 options with an option set at 50% of the
market price at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-KSB for the
period ended December 31, 2007 filed by the Company)
|
|||||||||
99(ix)
|
*
|
January
25, 2008, a Stock Option Agreement between the Company and Jared Gold
granting 5,000,000 options with an option set at 50% of the market price
at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-KSB for the
period ended December 31, 2007 filed by the Company)
|
|||||||||
99(x)
|
*
|
January
25, 2008, a Stock Option Agreement between the Company and Jaime Catmull
granting 5,000,000 options with an option set at 50% of the market price
at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-KSB for the
period ended December 31, 2007 filed by the Company)
|
|||||||||
99(xi)
|
*
|
January
25, 2008, a Stock Option Agreement between the Company and Morgen Swenson
granting 5,000,000 options with an option set at 50% of the market price
at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-KSB for the
period ended December 31, 2007 filed by the Company)
|
|||||||||
99(xii)
|
*
|
January
25, 2008, a Stock Option Agreement between the Company and Megan M. Jesse
granting 5,000,000 options with an option set at 50% of the market price
at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-KSB for the
period ended December 31, 2007 filed by the Company)
|
|||||||||
99(xiii)
|
*
|
January
25, 2008, a Stock Option Agreement between the Company and Michael
Golightly granting 5,000,000 options with an option set at 50% of the
market price at the time of exercise, all of the options vested
immediately.
|
|||||||||
99(xiv)
|
*
|
February
4, 2008, a Stock Option Agreement between the Company and Andrew Dunham
granting 10,000,000 options with an option set at 50% of the market price
at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-KSB for the
period ended December 31, 2007 filed by the Company)
|
|||||||||
99(xv)
|
*
|
February
6, 2008, a Stock Option Agreement between the Company and Jared Gold
granting 5,000,000 options with an option set at 50% of the market price
at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-KSB for the
period ended December 31, 2007 filed by the Company)
|
|||||||||
99(xvi)
|
*
|
February
6, 2008, a Stock Option Agreement between the Company and Pamela Kushlan
granting 10,000,000 options with an option set at 50% of the market price
at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-KSB for the
period ended December 31, 2007 filed by the Company)
|
|||||||||
99(xvii)
|
*
|
February
6, 2008, a Stock Option Agreement between the Company and Fredrick
Hunzeker granting 10,000,000 options with an option set at 50% of the
market price at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-KSB for the
period ended December 31, 2007 filed by the Company)
|
|||||||||
99(xviii)
|
*
|
February
6, 2008, a Stock Option Agreement between the Company and Shauna Postma
granting 10,000,000 options with an option set at 50% of the market price
at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-KSB for the
period ended December 31, 2007 filed by the Company)
|
|||||||||
99(xix)
|
*
|
February
6, 2008, a Stock Option Agreement between the Company and John Mortensen
granting 10,000,000 options with an option set at 50% of the market price
at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-KSB for the
period ended December 31, 2007 filed by the Company)
|
|||||||||
99(xx)
|
*
|
February
14, 2008, a Stock Option Agreement between the Company and Richard N.
Smith granting 10,000,000 options with an option set at 50% of the market
price at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-KSB for the
period ended December 31, 2007 filed by the Company)
|
|||||||||
99(xxi)
|
*
|
February
14, 2008, a Stock Option Agreement between the Company and Michael
Golightly granting 10,000,000 options with an option set at 50% of the
market price at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-KSB for the
period ended December 31, 2007 filed by the Company)
|
|||||||||
99(xxii)
|
*
|
February
22 2008, a Stock Option Agreement between the Company and Jared Gold
granting 10,000,000 options with an option set at 50% of the market price
at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-KSB for the
period ended December 31, 2007 filed by the Company)
|
|||||||||
99(xxiii)
|
*
|
February
22 2008, a Stock Option Agreement between the Company and Shauna Postma
granting 10,000,000 options with an option set at 50% of the market price
at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-KSB for the
period ended December 31, 2007 filed by the Company)
|
|||||||||
99(xxiv)
|
*
|
February
22 2008, a Stock Option Agreement between the Company and Fredrick
Hunzeker granting 10,000,000 options with an option set at 50% of the
market price at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-KSB for the
period ended December 31, 2007 filed by the Company)
|
|||||||||
99(xxv)
|
*
|
February
22 2008, a Stock Option Agreement between the Company and Pamela Kushlan
granting 10,000,000 options with an option set at 50% of the market price
at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-KSB for the
period ended December 31, 2007 filed by the Company)
|
|||||||||
99(xxvi)
|
*
|
February
22 2008, a Stock Option Agreement between the Company and John Mortensen
granting 10,000,000 options with an option set at 50% of the market price
at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-KSB for the
period ended December 31, 2007 filed by the Company)
|
|||||||||
99(xxvii)
|
*
|
February
22 2008, a Stock Option Agreement between the Company and Guy Cook
granting 10,000,000 options with an option set at 50% of the market price
at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-KSB for the
period ended December 31, 2007 filed by the Company)
|
|||||||||
99(xxviii)
|
*
|
February
22 2008, a Stock Option Agreement between the Company and Michael
Golightly granting 10,000,000 options with an option set at 50% of the
market price at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-KSB for the
period ended December 31, 2007 filed by the Company)
|
|||||||||
99(xxix)
|
*
|
February
22 2008, a Stock Option Agreement between the Company and Jaime Catmull
granting 10,000,000 options with an option set at 50% of the market price
at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-KSB for the
period ended December 31, 2007 filed by the Company)
|
|||||||||
99(xxx)
|
*
|
February
22 2008, a Stock Option Agreement between the Company and Anthony Newby
granting 19,500,000 options with an option set at 50% of the market price
at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-KSB for the
period ended December 31, 2007 filed by the Company)
|
|||||||||
99(xxxi)
|
*
|
March
20 2008, a Stock Option Agreement between the Company and Shauna Postma
granting 20,000,000 options with an option set at 50% of the market price
at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-KSB for the
period ended December 31, 2007 filed by the Company)
|
|||||||||
99(xxxii)
|
*
|
March
20 2008, a Stock Option Agreement between the Company and Fredrick
Hunzeker 25,000,000 options with an option set at 50% of the market price
at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-KSB for the
period ended December 31, 2007 filed by the Company)
|
|||||||||
99(xxxiii)
|
*
|
March
20 2008, a Stock Option Agreement between the Company and Pamela Kushlan
granting 20,000,000 options with an option set at 50% of the market price
at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-KSB for the
period ended December 31, 2007 filed by the Company)
|
|||||||||
99(xxxiv)
|
*
|
March
20 2008, a Stock Option Agreement between the Company and John Mortensen
granting 25,000,000 options with an option set at 50% of the market price
at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-KSB for the
period ended December 31, 2007 filed by the Company)
|
|||||||||
99(xxxv)
|
*
|
March
20 2008, a Stock Option Agreement between the Company and Guy Cook
granting 25,000,000 options with an option set at 50% of the market price
at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-KSB for the
period ended December 31, 2007 filed by the Company)
|
|||||||||
99(xxxvi)
|
*
|
March
20 2008, a Stock Option Agreement between the Company and Michael
Golightly granting 25,000,000 options with an option set at 50% of the
market price at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-KSB for the
period ended December 31, 2007 filed by the Company)
|
|||||||||
99(xxxvii)
|
*
|
March
20 2008, a Stock Option Agreement between the Company and Andrew Dunham
granting 20,000,000 options with an option set at 50% of the market price
at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-KSB for the
period ended December 31, 2007 filed by the Company)
|
|||||||||
Subsequent
Events
|
|||||||||||
99(xxxviii)
|
*
|
April
4 2008, a Stock Option Agreement between the Company and Bradley F.
Edwards granting 10,000,000 options with an option set at 50% of the
market price at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-KSB for the
period ended December 31, 2007 filed by the Company)
|
|||||||||
99(xxxix)
|
*
|
April
4 2008, a Stock Option Agreement between the Company and Kristian Bankston
granting 10,000,000 options with an option set at 50% of the market price
at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-KSB for the
period ended December 31, 2007 filed by the Company)
|
|||||||||
99(xl)
|
*
|
April
4 2008, a Stock Option Agreement between the Company and Jared Gold
granting 10,000,000 options with an option set at 50% of the market price
at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-KSB for the
period ended December 31, 2007 filed by the Company)
|
|||||||||
99(xli)
|
*
|
April
14 2008, a Stock Option Agreement between the Company and Shauna Postma
granting 20,000,000 options with an option set at 50% of the market price
at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-KSB for the
period ended December 31, 2007 filed by the Company)
|
|||||||||
99(xlii)
|
*
|
April
14 2008, a Stock Option Agreement between the Company and Fredrick
Hunzeker granting 35,000,000 options with an option set at 50% of the
market price at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-KSB for the
period ended December 31, 2007 filed by the Company)
|
|||||||||
99(xliii)
|
*
|
April
14 2008, a Stock Option Agreement between the Company and Pamela Kushlan
granting 25,000,000 options with an option set at 50% of the market price
at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-KSB for the
period ended December 31, 2007 filed by the Company)
|
|||||||||
99(xliv)
|
*
|
April
14 2008, a Stock Option Agreement between the Company and John Mortensen
granting 40,000,000 options with an option set at 50% of the market price
at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-KSB for the
period ended December 31, 2007 filed by the Company)
|
|||||||||
99(xlv)
|
*
|
April
14 2008, a Stock Option Agreement between the Company and Guy Cook
granting 30,000,000 options with an option set at 50% of the market price
at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-KSB for the
period ended December 31, 2007 filed by the Company)
|
|||||||||
99(xlvi)
|
*
|
April
14 2008, a Stock Option Agreement between the Company and Michael
Golightly granting 30,000,000 options with an option set at 50% of the
market price at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-KSB for the
period ended December 31, 2007 filed by the Company)
|
|||||||||
99(xlvii)
|
*
|
April
14 2008, a Stock Option Agreement between the Company and Jaime Catmull
granting 30,000,000 options with an option set at 50% of the market price
at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-KSB for the
period ended December 31, 2007 filed by the Company)
|
|||||||||
99(xlviii)
|
*
|
April
14 2008, a Stock Option Agreement between the Company and Anthony Newby
granting 20,000,000 options with an option set at 50% of the market price
at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-KSB for the
period ended December 31, 2007 filed by the
Company)
|