| |
| Annual Report |
|---|
| | | Income Statement | |
| 2007 | 2006 |
|---|
| Gross sales | $1,137,285 | $1,292,155 | | Less: discounts, allowances and |
|
| | promotional payments | 342,269 | 348,177 | | Net sales | 795,016 | 943,978 | | Cost of sales | 582,101 | 702,492 | | Gross profit | 212,915 | 241,486 | | Selling, general and administrative |
|
| | expenses | 1,732,700 | 2,407,253 | | Loss from operations | (1,519,785) | (2,165,767) | | Other Income (Expense): |
|
| | Interest expense | (93,799) | (115,777) | | Gain on sale of assets | - | 42,000 | | Gain on forgiveness of Accounts Payable | - | 18,498 | | Total other income (expense) - net | (93,799) | (55,279) | | Net loss before income tax benefit | (1,613,584) | (2,221,046) | | Income tax (expense) benefit | 164,206 | 442,087 | | Net loss | $(1,449,378) | $(1,778,959) | | Basic and diluted loss per share | $(0.10) | $(0.20) | | Weighted average number of common shares outstanding - |
|
| | basic and diluted | 14,104,682 | 8,953,184 | | Operating Income As Calculated |
|
| | Depr. and Amort. |
|
| | Fixed Charges Coverage: |
|
| | Available for Fixed Charges |
|
| | Gross Fixed Charges |
|
| | Fixed Charges Times Earnings |
|
| | Fixed Charges Coverages and Preferred Dividends Times Earnings |
|
| | Capital Expenditures |
|
| | Research & Development Expenditures |
|
|
| | | | Balance Sheet | |
| 2007 | 2006 |
|---|
| ASSETS |
|
| | Current Assets: |
|
| | Cash and cash equivalents | $14,814 | $55,472 | | Accounts receivable, net | 17,594 | 55,827 | | Inventory | 205,456 | 166,929 | | Prepaid expenses and other current assets | 28,620 | 191,053 | | Total Current Assets | 266,484 | 469,281 | | Equipment and furniture, net | 54 | 598 | | Deferred offering costs | - | 57,025 | | Deposits and other assets | 6,206 | 8,147 | | Distribution rights | 90,400 | 90,400 | | TOTAL ASSETS | $363,144 | $625,451 | | LIABILITIES AND STOCKHOLDERS' DEFICIT |
|
| | Current Liabilities: |
|
| | Bank line of credit | $46,663 | $- | | Current portion of accounts payable | 386,165 | 443,426 | | Accounts payable and accrued expenses to related party | - | 57,606 | | Accrued expenses | 117,094 | 119,597 | | Accrued compensation | 373,533 | 336,024 | | Rescinded series B offering payable | 18,920 | 18,920 | | TOTAL CURRENT LIABILITIES | 942,375 | 975,573 | | Other Liabilities: |
|
| | Accounts payable, net of current portion | 206,429 | 242,430 | | Senior notes payable - related parties, net of unamortized discount of |
|
| | $11,619 at December 31, 2007 and $36,667 at Decemer 31, 2006 | 488,381 | 463,333 | | Accrued interest - senior notes payable - related parties | 209,160 | 169,160 | | Stockholder loans - subordinated covertable promissory notes | 150,000 | 150,000 | | Accrued interest stockholder loans | 33,770 | 21,770 | | Other notes payable, net of unamortized discount of $4,100 at |
|
| | December 31, 2007 and $8,500 at December 31, 2006 | 114,900 | 111,500 | | Accrued Interest - other notes payable | 35,518 | 25,917 | | TOTAL OTHER LIABILITIES | 1,238,158 | 1,184,110 | | TOTAL LIABILITIES | 2,180,533 | 2,159,683 | | Stockholders' Deficit: |
|
| | Common Stock, 120,000,000 shares authorized, $.00001 par value, |
|
| | 14,740,782 shares issued and outstanding at December 31, 2007 and |
|
| | 11,622,867 shares issued and outstanding at December 31, 2006 | 147 | 116 | | Additional paid-in capital | 21,655,862 | 20,489,672 | | Accumulated deficit | (23,473,398) | (22,024,020) | | Total Stockholders' Deficit | (1,817,389) | (1,534,232) | | TOTAL LIABILITIES AND STOCKHOLDERS' DEFICIT | $363,144 | $625,451 | | Net Working Capital |
|
| | Equity per Share |
|
| | Depr. and Amort. Reserve |
|
| | Preferred Shares Issued |
|
| | Common Shares Issued |
|
| | Treasury Shares - Preferred |
|
| | Treasury Shares - Common |
|
|
| | | |
|
|
|
| |
| Quarterly Report Information
|
|---|
| | | Quarterly Revenue, US$ |
|---|
| Year | Quarter | Revenue | | 2008 |
1 | 120,000 | | 2008 |
2 | 110,000 | | 2008 |
3 | 90,000 | | 2007 |
1 | 180,000 | | 2007 |
2 | 230,000 | | 2007 |
3 | 180,000 | | 2007 |
4 | 140,000 | | 2007 |
Full Year
| 800,000 | | 2006 |
1 | 180,000 | | 2006 |
2 | 310,000 | | 2006 |
3 | 260,000 | | 2006 |
Full Year
| 940,000 | | 2005 |
2 | 150,000 | | 2005 |
3 | 160,000 | | 2005 |
Full Year
| 720,000 |
| | | | | | Quarterly Net Income, US$ |
|---|
| Year | Quarter | Revenue | | 2008 |
1 | N/A | | 2008 |
2 | N/A | | 2008 |
3 | N/A | | 2007 |
1 | N/A | | 2007 |
2 | N/A | | 2007 |
3 | N/A | | 2007 |
4 | N/A | | 2007 |
Full Year
| (1,450,000) | | 2006 |
1 | (490,000) | | 2006 |
2 | (400,000) | | 2006 |
3 | (570,000) | | 2006 |
Full Year
| (1,779,000) | | 2005 |
2 | (600,000) | | 2005 |
3 | (520,000) | | 2005 |
Full Year
| (2,396,900) | | 2004 |
Full Year
| (2,132,000) | | 2003 |
Full Year
| (2,240,000) |
| | | | | | Quarterly EPS, US$ |
|---|
| Year | Quarter | Revenue | | 2008 |
1 | (.02) | | 2008 |
2 | (.01) | | 2008 |
3 | (.01) | | 2007 |
1 | (.10) | | 2007 |
2 | (.05) | | 2007 |
3 | (.02) | | 2007 |
4 | (.02) | | 2007 |
Full Year
| (.10) | | 2006 |
1 | (.10) | | 2006 |
2 | (.04) | | 2006 |
3 | (.05) | | 2006 |
Full Year
| (.20) | | 2005 |
2 | (.33) | | 2005 |
3 | (.11) | | 2005 |
Full Year
| (.82) | | 2004 |
Full Year
| N/A | | 2003 |
Full Year
| N/A |
| | | |
|
|
|
| |
| | | Capitalization as of 03/31/2008: | | | | | Authorized Shares | Outstanding Shares |
|---|
| Common $0.00001 par | 120,000,000 | 15,444,900 | | Preferred $0.00001 par | 65,000,000 | None |
| | | | LONG TERM DEBT: $206,429. | | | | Common $0.00001 par | | | | UNITS OFFERED: June 20, 2005, the company, through Paulson Investment Company, Inc., underwriter, offered 2,700,000 Common shares, 2,700,000 Class A Warrants and 2,700,000 Class B Warrants in Units (each consisting of one Common share, one Class A Warrant and one Class B Warrant) at $1.00 per Unit; comm., $0.09 per Unit. Up to 405,000 additional Units were available to cover over-allotments. The company also issued to the underwriter a Warrant to purchase 270,000 Units identical to the Units offered, at a price of $1.20 per Unit. | | | |
Stockholders:
03/24/2008,
300.
| |
Transfer Agent: American Stock Transfer & Trust Co.
New York
, NY | | | | OTC Bulletin Board( Primary): NUVM | | | | Exchange | Year | High | Low |
|---|
| OTC Bulletin Board | 2008 | 0.2700 | 0.0100 | | OTC Bulletin Board | 2007 | 0.6300 | 0.1300 | | OTC Bulletin Board | 2006 | 0.7300 | 0.1600 | | OTC Bulletin Board | 2005 | 1.0000 | 0.3300 |
|
| | | | DIVIDENDS: Common $0.00001 par: No cash.
Common reverse split 1-for-55, Nov. 30, 2004. | | | | | |
|
|
|