Exhibit 99.1
BRAND INTERACTION GROUP LLC
FINANCIAL STATEMENTS
December 31, 2009 and 2008
BRAND INTERACTION GROUP LLC
INDEX TO AUDITED FINANCIAL STATEMENTS
December 31, 2009 and 2008
CONTENTS
|
|
|
|
|
Report of Independent Registered Public Accounting Firm |
|
|
F-2 |
|
|
|
|
|
|
Financial Statements: |
|
|
|
|
|
|
|
|
|
Balance Sheets As of December 31, 2009 and 2008 |
|
|
F-3 |
|
|
|
|
|
|
Statements of Operations
For the Years Ended December 31, 2009 and 2008 |
|
|
F-4 |
|
|
|
|
|
|
Statement of Members Deficit
For the Years Ended December 31, 2009 and 2008 |
|
|
F-5 |
|
|
|
|
|
|
Statements of Cash Flows
For the Years Ended December 31, 2009 and 2008 |
|
|
F-6 |
|
|
|
|
|
|
Notes to Audited Financial Statements |
|
F-7 to F-14 |
F-1
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To the Members
Brand Interaction Group LLC
Summit, New Jersey
We have audited the accompanying balance sheets of Brand Interaction Group LLC as of December
31, 2009 and 2008 and the related statements of operations, changes in members deficit, and cash
flows for years then ended. These financial statements are the responsibility of the Companys
management. Our responsibility is to express an opinion on these financial statements based on our
audits.
We conducted our audit in accordance with the standards of the Public Company Accounting
Oversight Board (United States). Those standards require that we plan and perform the audit to
obtain reasonable assurance about whether the financial statements are free of material
misstatement. The Company is not required to have, nor were we engaged to perform, an audit of its
internal control over financial reporting. Our audit included consideration of internal control
over financial reporting as a basis for designing audit procedures that are appropriate in the
circumstances, but not for the purposes of expressing an opinion on the effectiveness of the
Companys internal control over financial reporting. Accordingly, we express no such opinion. An
audit includes examining on a test basis, evidence supporting the amount and disclosures in the
financial statements. An audit also includes assessing the accounting principles used and
significant estimates made by management, as well as evaluating the overall financial statement
presentation. We believe that our audit provides a reasonable basis for our opinion.
In our opinion, the financial statements referred to above present fairly, in all material
respects, the financial position of Brand Interaction Group LLC as of December 31, 2009 and 2008,
and the results of its operations and its cash flows for years then ended, in conformity with
accounting principles generally accepted in the United States of America.
The accompanying financial statements have been prepared assuming that the Company will
continue as a going concern. As discussed in Note 2 to the financial statements, the Company had
net losses, accumulated deficit and cash used in operations of $241,216, $277,725, and $216,269
respectively, for the year ended December 31, 2009. This raises substantial doubt about the
Companys ability to continue as a going concern. Managements plans in regards to these matters
are also described in Note 2. The financial statements do not include any adjustments that might
result from the outcome of this uncertainty.
/s/ Randall N. Drake, CPA, PA
Certified Public Accountants
Clearwater, Florida
August 26, 2010
F-2
BRAND INTERACTION GROUP LLC
BALANCE SHEETS
(Audited)
|
|
|
|
|
|
|
|
|
|
|
December 31, 2009 |
|
|
December 31, 2008 |
|
|
|
|
|
|
|
|
|
|
ASSETS |
|
|
|
|
|
|
|
|
CURRENT ASSETS: |
|
|
|
|
|
|
|
|
Cash |
|
$ |
5,392 |
|
|
$ |
7,159 |
|
Prepaid expenses |
|
|
|
|
|
|
1,416 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Current Assets |
|
|
5,392 |
|
|
|
8,575 |
|
|
|
|
|
|
|
|
|
|
OTHER ASSETS: |
|
|
|
|
|
|
|
|
Intangible asset, net |
|
|
4,296 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Assets |
|
$ |
9,688 |
|
|
$ |
8,575 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND MEMBERS DEFICIT |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES: |
|
|
|
|
|
|
|
|
Accounts payable and accrued expenses |
|
$ |
56,714 |
|
|
$ |
43,299 |
|
Note payable |
|
|
120,000 |
|
|
|
|
|
Due to related parties |
|
|
127,206 |
|
|
|
111,225 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Current Liabilities |
|
|
303,920 |
|
|
|
154,524 |
|
|
|
|
|
|
|
|
|
|
LONG-TERM LIABILITY: |
|
|
|
|
|
|
|
|
Loans payable |
|
|
|
|
|
|
125,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Liabilities |
|
|
303,920 |
|
|
|
279,524 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MEMBERS DEFICIT |
|
|
(294,232 |
) |
|
|
(270,949 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Liabilities and Members Deficit |
|
$ |
9,688 |
|
|
$ |
8,575 |
|
|
|
|
|
|
|
|
See accompanying notes to audited financial statements.
F-3
BRAND INTERACTION GROUP LLC
STATEMENTS OF OPERATIONS
(Audited)
|
|
|
|
|
|
|
|
|
|
|
For the Years Ended |
|
|
|
December 31, |
|
|
|
2009 |
|
|
2008 |
|
|
|
|
|
|
|
|
|
|
Net revenues |
|
$ |
121,642 |
|
|
$ |
85,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
Cost of revenues |
|
|
147,972 |
|
|
|
23,342 |
|
Sales and marketing |
|
|
148,577 |
|
|
|
3,492 |
|
General and administrative expenses |
|
|
63,365 |
|
|
|
56,573 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses |
|
|
359,914 |
|
|
|
83,407 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from operations |
|
|
(238,272 |
) |
|
|
1,593 |
|
|
|
|
|
|
|
|
|
|
Other expense |
|
|
|
|
|
|
|
|
Interest expense |
|
|
(2,944 |
) |
|
|
(9,968 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Loss |
|
$ |
(241,216 |
) |
|
$ |
(8,375 |
) |
|
|
|
|
|
|
|
See accompanying notes to audited financial statements.
F-4
BRAND INTERACTION GROUP LLC
STATEMENTS OF CHANGES IN MEMBERS DEFICIT
FOR THE YEARS ENDED DECEMBER 31, 2009 AND 2008
(Audited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
|
Members |
|
|
Accumulated |
|
|
Members |
|
|
|
Deficit |
|
|
Deficit |
|
|
Deficit |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2007 |
|
$ |
(44,440 |
) |
|
$ |
(28,134 |
) |
|
$ |
(72,574 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Member Distributions |
|
|
(190,000 |
) |
|
|
|
|
|
|
(190,000 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss |
|
|
|
|
|
|
(8,375 |
) |
|
|
(8,375 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2008 |
|
|
(234,440 |
) |
|
|
(36,509 |
) |
|
|
(270,949 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Member Distributions |
|
|
(16,035 |
) |
|
|
|
|
|
|
(16,035 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Member Contributions |
|
|
233,968 |
|
|
|
|
|
|
|
233,968 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss |
|
|
|
|
|
|
(241,216 |
) |
|
|
(241,216 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2009 |
|
$ |
(16,507 |
) |
|
$ |
(277,725 |
) |
|
$ |
(294,232 |
) |
|
|
|
|
|
|
|
|
|
|
See
accompanying notes to audited financial statements.
F-5
BRAND INTERACTION GROUP LLC
STATEMENTS OF CASH FLOWS
(Audited)
|
|
|
|
|
|
|
|
|
|
|
For the Years Ended |
|
|
|
December 31, |
|
|
|
2009 |
|
|
2008 |
|
CASH FLOWS FROM OPERATING ACTIVITIES: |
|
|
|
|
|
|
|
|
Net loss |
|
$ |
(241,216 |
) |
|
$ |
(8,375 |
) |
Adjustments to reconcile net loss from operations to net cash
used in operating activities: |
|
|
|
|
|
|
|
|
Amortization of intangible asset |
|
|
148 |
|
|
|
|
|
Changes in assets and liabilities: |
|
|
|
|
|
|
|
|
Prepaid expense |
|
|
1,416 |
|
|
|
(1,416 |
) |
Accounts payable and accrued expense |
|
|
23,383 |
|
|
|
24,957 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES |
|
|
(216,269 |
) |
|
|
15,166 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES: |
|
|
|
|
|
|
|
|
Cost of trademark registrations |
|
|
(4,444 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET CASH USED IN INVESTING ACTIVITIES |
|
|
(4,444 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM FINANCING ACTIVITIES: |
|
|
|
|
|
|
|
|
Member distributions |
|
|
(16,035 |
) |
|
|
(190,000 |
) |
Proceeds from issuance of note payable |
|
|
120,000 |
|
|
|
|
|
Proceeds from loans payable |
|
|
|
|
|
|
125,000 |
|
Proceeds from related party advances |
|
|
114,981 |
|
|
|
56,442 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES |
|
|
218,946 |
|
|
|
(8,558 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INCREASE IN CASH |
|
|
(1,767 |
) |
|
|
6,608 |
|
|
|
|
|
|
|
|
|
|
CASH beginning of year |
|
|
7,159 |
|
|
|
551 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH end of year |
|
$ |
5,392 |
|
|
$ |
7,159 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION: |
|
|
|
|
|
|
|
|
Cash paid for: |
|
|
|
|
|
|
|
|
Interest |
|
$ |
2,944 |
|
|
$ |
|
|
|
|
|
|
|
|
|
Income taxes |
|
$ |
|
|
|
$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NON-CASH INVESTING AND FINANCING ACTIVITIES: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Members loans inluding accrued interest reclassified to capital contributions |
|
$ |
233,968 |
|
|
$ |
|
|
|
|
|
|
|
|
|
See accompanying notes to audited financial statements.
F-6
BRAND INTERACTION GROUP LLC
NOTES TO AUDITED FINANCIAL STATEMENTS
DECEMBER 31, 2009 AND 2008
NOTE 1 ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Organization
Brand Interaction Group LLC (the Company), a New Jersey limited liability company, began
operations on December 1, 2006. The Company operates as a sports entertainment and media business
focused on promotion of fantasy league events through live events and the sale and marketing of
various sports oriented products and services.
Use of estimates
The preparation of financial statements in accordance with accounting principles generally accepted
in the United States of America requires management to make estimates and assumptions that affect
the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities
at the date of the balance sheets and the reported amounts of revenues and expenses during the
reporting periods. Actual results could differ from those estimates. Significant estimates in 2009
and 2008 include the useful life and valuation of intangible assets.
ASB Accounting Standards Codification
The issuance by the FASB of the Accounting Standards CodificationTM (the Codification)
on July 1, 2009 (effective for interim or annual reporting periods ending after September 15,
2009), changes the way that GAAP is referenced. Beginning on that date, the Codification officially
became the single source of authoritative nongovernmental GAAP; however, SEC registrants must also
consider rules, regulations, and interpretive guidance issued by the SEC or its staff. The change
affects the way the Company refers to GAAP in financial statements and in its accounting policies.
All existing standards that were used to create the Codification became superseded. Instead,
references to standards consist solely of the number used in the Codifications structural
organization.
Fair value of financial instruments
Effective January 1, 2008, the Company adopted FASB ASC 820, Fair Value Measurements and
Disclosures, for assets and liabilities measured at fair value on a recurring basis. ASC 820
establishes a common definition for fair value to be applied to existing generally accepted
accounting principles that require the use of fair value measurements, establishes a framework for
measuring fair value and expands disclosure about such fair value measurements. The adoption of
ASC 820 did not have an impact on the Companys financial position or operating results, but did
expand certain disclosures.
ASC 820 defines fair value as the price that would be received to sell an asset or paid to transfer
a liability in an orderly transaction between market participants at the measurement date.
Additionally, ASC 820 requires the use of valuation techniques that maximize the use of observable
inputs and minimize the use of unobservable inputs. These inputs are prioritized below:
|
|
|
Level 1:
|
|
Observable inputs such as quoted market prices in active markets for identical assets or
liabilities |
|
Level 2:
|
|
Observable market-based inputs or unobservable inputs that are corroborated by market data |
|
Level 3:
|
|
Unobservable inputs for which there is little or no market data, which require the use of
the reporting entitys own assumptions. |
Cash and cash equivalents include money market securities that are considered to be highly liquid
and easily tradable as of December 31, 2009 and 2008. These securities are valued using inputs
observable in active markets for identical securities and are therefore classified as Level 1
within our fair value hierarchy.
F-7
BRAND INTERACTION GROUP LLC
NOTES TO AUDITED FINANCIAL STATEMENTS
DECEMBER 31, 2009 AND 2008
NOTE 1 ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
The carrying amounts reported in the balance sheet for cash, accounts payable and accrued expenses,
and due to related parties approximate their estimated fair market value based on the short-term
maturity of these instruments. The carrying amount of the note payable and loans payable at
December 31, 2009 and 2008, approximate their respective fair value based on the Companys
incremental borrowing rate.
In addition, FASB ASC 825-10-25 Fair Value Option was effective for January 1, 2008. ASC 825-10-25
expands opportunities to use fair value measurements in financial reporting and permits entities to
choose to measure many financial instruments and certain other items at fair value. The Company did
not elect the fair value options for any of its qualifying financial instruments.
Cash and cash equivalents
For purposes of the statement of cash flows, the Company considers all highly liquid instruments
purchased with a maturity of three months or less and money market accounts to be cash equivalents.
Intangible Asset
The Company records the purchase of intangible assets not purchased in a business combination in
accordance with ASC 350-10 Goodwill and Other Intangible Assets and records intangible assets
acquired in a business combination or acquisition in accordance with ASC Topic 805 Business
Combinations.
Impairment of long-lived assets
Long-Lived Assets of the Company are reviewed for impairment whenever events or circumstances
indicate that the carrying amount of assets may not be recoverable, pursuant to guidance
established in ASC 360-10-35-15, Impairment or Disposal of Long-Lived Assets. The Company
recognizes an impairment loss when the sum of expected undiscounted future cash flows is less than
the carrying amount of the asset. The amount of impairment is measured as the difference between
the assets estimated fair value and its book value. The Company did not consider it necessary to
record any impairment charges during the years ended December 31, 2009 and 2008.
Income taxes
The Company is organized as a limited liability company whereby elements of income taxation
including income, expense, credits and allowances of the Company are reflected in a proportional
basis on the members individual income tax returns. Accordingly, there is no provision for income
taxes in these financial statements.
Revenue recognition
The Company follows the guidance of the FASB ASC 605-10-S99 Revenue Recognition Overall SEC
Materials. The Company records revenue when persuasive evidence of an arrangement exists, services
have been rendered or product delivery has occurred, the sales price to the customer is fixed or
determinable, and collectability is reasonably assured. Revenues consist principally of ticket
sales to live events, sales of sponsorship and advertising both through online or live events, and
sales of various sports oriented products at these live events. Sponsorship and advertising revenue
includes fees obtained for the right to sponsor our live events.
The following policies reflect specific criteria for the various revenues streams of the
Company:
Advance ticket sales and event-related revenues for future events are deferred until earned, which
is generally once the events are conducted. The recognition of event-related expenses is matched
with the recognition of event-related revenues.
F-8
BRAND INTERACTION GROUP LLC
NOTES TO AUDITED FINANCIAL STATEMENTS
DECEMBER 31, 2009 AND 2008
NOTE 1 ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
The Company recognizes revenue from sponsorship, advertising and marketing agreements when earned
in connection with fantasy league events as set forth in the sponsorship or advertising agreement
upon completion of the event.
Revenues from the sale of sports products are recognized at the point of sale at the live event
concession stands.
Advertising, marketing and selling costs
Advertising, marketing and selling costs are expensed as incurred. Such expenses for the year
ended December 31, 2009 and 2008 totaled approximately $148,577 and $3,492, respectively.
Concentrations of credit risk
Financial instruments that potentially subject the Company to significant concentrations of credit
risk consist primarily of cash and cash equivalents, accounts receivable, and notes payable. The
Companys cash and cash equivalents accounts are held at financial institutions and are insured by
the Federal Deposit Insurance Corporation (FDIC) up to $100,000 between January 2007 and October
2008 and $250,000 for interest-bearing accounts and an unlimited amount for noninterest-bearing
accounts after October 2008. During the years ended December 31, 2009 and 2008, the Company has not
reached bank balances exceeding the FDIC insurance limit. While the Company periodically evaluates
the credit quality of the financial institutions in which it holds deposits, it cannot reasonably
alleviate the risk associated with the sudden failure of such financial institutions. The Companys
investment policy is to invest in low risk, highly liquid investments. The Company does not believe
it is exposed to any significant credit risk in its cash investment.
Subsequent Events
In May 2009, the FASB issued ASC Topic 855: Subsequent Events, which establishes general
standards of accounting for and disclosure of events that occur after the balance sheet date but
before financial statements are issued. For purposes of determining whether a post-balance sheet
event should be evaluated to determine whether it has an effect on the financial statements for the
year ended December 31, 2009, subsequent events were evaluated by the Company as of the date on
which the financial statements at and for the year ended December 31, 2009, were available to be
issued. The Company has concluded that all subsequent events have been properly disclosed.
Related Parties
Parties are considered to be related to the Company if the parties that, directly or indirectly,
through one or more intermediaries, control, are controlled by, or are under common control with
the Company. Related parties also include principal owners of the Company, its management, members
of the immediate families of principal owners of the Company and its management and other parties
with which the Company may deal if one party controls or can significantly influence the management
or operating policies of the other to an extent that one of the transacting parties might be
prevented from fully pursuing its own separate interests. The Company discloses all related party
transactions. All transactions shall be recorded at fair value of the goods or services exchanged.
Property purchased from a related
party is recorded at the cost to the related party and any payment to or on behalf of the related
party in excess of the cost is reflected as a distribution to related party.
F-9
BRAND INTERACTION GROUP LLC
NOTES TO AUDITED FINANCIAL STATEMENTS
DECEMBER 31, 2009 AND 2008
NOTE 1 ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
Recent Accounting Pronouncements
In June 2009, the FASB issued Accounting Standards Update No. 2009-01, Generally Accepted
Accounting Principles (ASC Topic 105) which establishes the FASB Accounting Standards Codification
(the Codification or ASC) as the official single source of authoritative U.S. generally
accepted accounting principles (GAAP). All existing accounting standards are superseded. All
other accounting guidance not included in the Codification will be considered non-authoritative.
The Codification also includes all relevant Securities and Exchange Commission (SEC) guidance
organized using the same topical structure in separate sections within the Codification.
Following the Codification, the Board will not issue new standards in the form of Statements, FASB
Staff Positions or Emerging Issues Task Force Abstracts. Instead, it will issue Accounting
Standards Updates (ASU) which will serve to update the Codification, provide background
information about the guidance and provide the basis for conclusions on the changes to the
Codification.
The Codification is not intended to change GAAP, but it will change the way GAAP is organized and
presented. The Codification is effective for our third-quarter 2009 financial statements and the
principal impact on our financial statements is limited to disclosures as all future references to
authoritative accounting literature will be referenced in accordance with the Codification.
In May 2009, the FASB issued ASC Topic 855, Subsequent Events. This guidance is intended to
establish general standards of accounting for and disclosure of events that occur after the balance
sheet date but before financial statements are issued or available to be issued. It is effective
for interim and annual reporting periods ending after June 15, 2009. The adoption of this guidance
did not have a material impact on our consolidated financial statements.
In June 2009, the FASB issued ASC Topic 810-10, Amendments to FASB Interpretation No. 46(R). This
updated guidance requires a qualitative approach to identifying a controlling financial interest in
a variable interest entity (VIE), and requires ongoing assessment of whether an entity is a VIE and
whether an interest in a VIE makes the holder the primary beneficiary of the VIE. It is effective
for annual reporting periods beginning after November 15, 2009. The adoption of ASC Topic 810-10
did not have a material impact on the results of operations and financial condition.
In October 2009, the FASB issued ASU No. 2009-13, Multiple-Deliverable Revenue Arrangements. This
ASU establishes the accounting and reporting guidance for arrangements including multiple
revenue-generating activities. This ASU provides amendments to the criteria for separating
deliverables, measuring and allocating arrangement consideration to one or more units of
accounting. The amendments in this ASU also establish a selling price hierarchy for determining the
selling price of a deliverable. Significantly enhanced disclosures are also required to provide
information about a vendors multiple-deliverable revenue arrangements, including information about
the nature and terms, significant deliverables, and its performance within arrangements. The
amendments also require providing information about the significant judgments made and changes to
those judgments and about how the application of the relative selling-price
method affects the timing or amount of revenue recognition. The amendments in this ASU are
effective prospectively for revenue arrangements entered into or materially modified in the fiscal
years beginning on or after June 15, 2010. The adoption of this standard did not have a material
impact on the Companys consolidated financial statements.
F-10
BRAND INTERACTION GROUP LLC
NOTES TO AUDITED FINANCIAL STATEMENTS
DECEMBER 31, 2009 AND 2008
NOTE 1 ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
In October 2009, the FASB issued ASU No. 2010-14, Certain Revenue Arrangements That Include
Software Elements. This ASU changes the accounting model for revenue arrangements that include
both tangible products and software elements that are essential to the functionality, and scopes
these products out of current software revenue guidance. The new guidance will include factors to
help companies determine what software elements are considered essential to the functionality.
The amendments will now subject software-enabled products to other revenue guidance and disclosure
requirements, such as guidance surrounding revenue arrangements with multiple-deliverables. The
amendments in this ASU are effective prospectively for revenue arrangements entered into or
materially modified in the fiscal years beginning on or after June 15, 2010. The adoption of this
standard did not have a material impact on the Companys consolidated financial statements.
In January 2010, the FASB issued ASU No. 2010-06, Improving Disclosures about Fair Value
Measurements an amendment to ASC Topic 820, Fair Value Measurements and Disclosures. This
amendment requires an entity to: (i) disclose separately the amounts of significant transfers in
and out of Level 1 and Level 2 fair value measurements and describe the reasons for the transfers
and (ii) present separate information for Level 3 activity pertaining to gross purchases, sales,
issuances, and settlements. ASU No. 2010-06 is effective for the Company for interim and annual
reporting beginning after December 15, 2009, with one new disclosure effective after December 15,
2010. The adoption of ASU No. 2010-06 did not have a material impact on the results of operations
and financial condition.
In February 2010, the FASB issued an amendment to the accounting standards related to the
accounting for, and disclosure of, subsequent events in an entitys consolidated financial
statements. This standard amends the authoritative guidance for subsequent events that was
previously issued and among other things exempts Securities and Exchange Commission registrants
from the requirement to disclose the date through which it has evaluated subsequent events for
either original or restated financial statements. This standard does not apply to subsequent events
or transactions that are within the scope of other applicable GAAP that provides different guidance
on the accounting treatment for subsequent events or transactions. The adoption of this standard
did not have a material impact on the Companys consolidated financial statements.
In July 2010, the FASB issued ASU No. 2010-20, Receivables (Topic 310): Disclosures about the
Credit Quality of Financing Receivables and the Allowance for Credit Losses. ASU 2010-20 requires
additional disclosures about the credit quality of a companys loans and the allowance for loan
losses held against those loans. Companies will need to disaggregate new and existing disclosures
based on how it develops its allowance for loan losses and how it manages credit
exposures. Additional disclosure is also required about the credit quality indicators of loans by
class at the end of the reporting period, the aging of past due loans, information about troubled
debt restructurings, and significant purchases and sales of loans during the reporting period by
class. The new guidance is effective for interim- and annual periods beginning after December 15,
2010. The Company anticipates that adoption of these additional disclosures will not have a
material effect on its financial position or results of operations.
Other accounting standards that have been issued or proposed by FASB that do not require adoption
until a future date are not expected to have a material impact on the consolidated financial
statements upon adoption.
F-11
BRAND INTERACTION GROUP LLC
NOTES TO AUDITED FINANCIAL STATEMENTS
DECEMBER 31, 2009 AND 2008
NOTE 2 GOING CONCERN CONSIDERATIONS
The accompanying financial statements are prepared assuming the Company will continue as a going
concern. At December 31, 2009, the Company had an accumulated deficit of $277,725 and a working
capital deficit of $298,528. Additionally, for the year ended December 31, 2009, the Company
incurred net losses of $241,216, and had negative cash flows from operations in the amount of
$216,269. The ability of the Company to continue as a going concern is dependent upon increasing
sales and obtaining additional capital and financing. While the Company is attempting to increase
revenues, the growth has not been significant enough to support the Companys daily operations.
During the year ended December 31, 2009, the Company received proceeds from related party advances
and note payable totaling $234,981. Management intends to attempt to raise additional funds by way
of a public or private offering. In May 2010, the Company obtained debt financing of $110,000. In
June 2010, the Companys business and assets and certain liabilities were acquired and assumed by
Eclips Media Technologies, Inc. pursuant to an Asset Purchase Agreement. While the Company believes
in the viability of its strategy to increase sales volume and in its ability to raise additional
funds, there can be no assurances to that effect.
NOTE 3 INTANGIBLE ASSET
Intangible asset include the cost of trademark registration in connection with a sports trademark.
The Company has classified this cost as an intangible asset and will be amortize over the period of
the expected revenues to be derived from this asset, generally for 5 years. The net carrying amount
of intangible asset was $4,296 as of December 31, 2009.
Amortization expense was $148 and $0 for the year ended December 31, 2009 and 2008, respectively.
Amortization expense attributable to future periods is as follows:
|
|
|
|
|
Year ending December 31: |
|
|
|
|
2010 |
|
$ |
889 |
|
2011 |
|
|
889 |
|
2012 |
|
|
889 |
|
2013 |
|
|
889 |
|
2014 |
|
|
740 |
|
|
|
|
|
|
|
$ |
4,296 |
|
|
|
|
|
NOTE 4 NOTE PAYABLE
In June 2009, the Company issued a secured note payable amounting to $120,000. The note payable
shall accrue at the banks prime rate plus 1.55% but such interest rate shall not be lower than 5%.
Accrued interest shall be due and payable in a monthly basis. In any event, this note shall be due
and payable in full, including all principal and accrued interest, on demand. This note is secured
by collateral owned by Mr. Fred Simon who is a member of the Company and the father of the
President of the Company. The Company recorded interest expense of approximately $3,000 for the
year ended December 31, 2009.
NOTE 5 LOAN PAYABLE LONG TERM
Between March 2008 and October 2008, the Company issued loans payable to investors for an aggregate
amount of $125,000 with maturity dates between March 3, 2010 and April 15, 2011. These loans shall
bear 6% interest per annum. Each $25,000 of the loan could be converted to 0.8125% of membership
interest in the Company. During fiscal 2009, the
Company reclassified these loans including accrued interest of $129,685 to members capital
contribution.
As of December 31, 2009 and 2008, the outstanding principal balance of loans payable long term
was $0 and $125,000, respectively. The Company recorded accrued interest of $0 and $4,685 for the
year ended December 31, 2009 and 2008, respectively.
F-12
BRAND INTERACTION GROUP LLC
NOTES TO AUDITED FINANCIAL STATEMENTS
DECEMBER 31, 2009 AND 2008
NOTE 6 RELATED PARTY TRANSACTIONS
Due from related party
During fiscal 2007 and 2008, the Company issued loan payable to Mr. Fred Simon, a member of the
Company and the father of the President of the Company for $99,000 and shall mature on August 21,
2010. The loan shall bear 6% interest per annum. Each $25,000 of the loan could be converted to
0.8125% of membership interest in the Company. The holder must notify the Company of its intention
to convert no later than February 21, 2010. During fiscal 2009, the Company reclassified this
related party loan including accrued interest of $104,283 to members capital contribution.
As of December 31, 2009 and 2008, the outstanding principal balance was $0 and $99,000,
respectively. The Company recorded accrued interest of $0 and $5,283 for the year ended December
31, 2009 and 2008, respectively.
The President of the Company, from time to time, provided advances to the Company for operating
expenses. At December 31, 2009 and 2008, the Company had a payable to the President of the Company
amounting to $127,206 and $6,942, respectively. These advances are short-term in nature and
non-interest bearing.
NOTE 7 MEMBERS DEFICIT
During the year ended December 31, 2009 and 2008, the Company distributed from its equity accounts
$16,035 and $190,000, respectively, to its members.
During fiscal 2009, the Company reclassified members loans including accrued interest of $233,968
to members capital contribution.
NOTE 8 SUBSEQUENT EVENTS
In April 2010, the Company entered into a consulting agreement with K-Labs, LLC (K-Labs) whereby
K-Labs will promote and market the Companys brand called SUPERDRAFTTM and the 2010
SUPERDRAFT event. K-Labs will also provide consulting, strategic development and advisory services
for the 2010 SUPERDRAFT event. The term of this agreement shall continue until December 2010.
K-Labs shall be paid a guaranteed consulting fee of $135,000 and payable as follows: 25% in
September 2010, 25% in October 2010 and 50% in November 2010. In addition, the Company will pay
K-labs a percentage share of gross profit associated with the 2010 SUPERDRAFT event based on the
total number of attendees. Such share of gross profit may be paid up to 5% of the shares, based on
the total number of attendees, to be received in connection with the Acquisition that occurred on
June 21, 2010 (see below) as defined in the agreement.
In May 2010, the Company entered into a demand promissory note agreement and security agreement
with Eclips Media Technologies, Inc., a company we have entered into an Asset Purchase Agreement in
June 2010 (see below). The note payable was in the amount of $110,000 and bears interest at 6% per
annum. This note is secured by collateral or certain properties owned by the Company as defined in
the security agreement. Furthermore, this note payable is personally guaranteed by the President
of the Company.
F-13
BRAND INTERACTION GROUP LLC
NOTES TO AUDITED FINANCIAL STATEMENTS
DECEMBER 31, 2009 AND 2008
NOTE 8 SUBSEQUENT EVENTS (continued)
On June 21, 2010, the Company entered into an Asset Purchase Agreement (the Purchase Agreement)
with SD Acquisition Corp. (SD), a newly formed, wholly owned New York subsidiary of Eclips Media
Technologies, Inc. (Eclips). On June 21, 2010, SD acquired all of the business and assets and
assumed certain liabilities of the Company. The liabilities assumed include certain accounts
payable, estimated partial balance owed to a credit card company and the demand promissory note of
$110,000 with Eclips.
As consideration for the Acquisition by SD, the Company received 20,000,000 shares of Eclipss
common stock valued at $0.04 per share (applying FASB ASC 805 Determination of the Measurement
Date for the Market Price of Acquirer Securities Issued in a Purchase Business Combination). The
total purchase price was $868,152 and includes common stock valued at $800,000 and incurred legal
fees of $68,152. Additionally, in May 2010, Eclipss issued a demand promissory note agreement and
security agreement in the amount of $110,000 with the Company and such promissory note is included
in the liabilities assumed and has been recognized as intercompany transaction following the
acquisition. Thus such intercompany transaction has been eliminated in consolidation. The purchase
price was allocated as follows:
|
|
|
|
|
Assets Acquired |
|
|
|
|
Cash |
|
$ |
9,518 |
|
Intangible |
|
|
|
|
Trademark |
|
|
3,863 |
|
Goodwill |
|
|
1,038,577 |
|
|
|
|
|
Total assets acquired |
|
|
1,051,958 |
|
|
|
|
|
|
Liabilities Assumed |
|
|
183,806 |
|
|
|
|
|
|
|
|
|
|
Net assets acquired |
|
$ |
868,152 |
|
|
|
|
|
F-14