Nevada
|
88-0343702
|
|
(State
or other jurisdiction of
incorporation
or organization)
|
(IRS
Employer
Identification
No.)
|
4260
Polaris Avenue
Las
Vegas, Nevada 89103
|
(702)
895-8884
|
|
(Address
of principal executive offices)
|
(Issuer’s
telephone number)
|
June
30,
|
||||
2007
|
||||
Assets
|
||||
Current
assets:
|
||||
Cash
|
$
|
1,771
|
||
Accounts
receivable, net of allowance of $32,947
|
14,402
|
|||
Prepaid
expenses
|
7,500
|
|||
Total
current assets
|
23,673
|
|||
Fixed
assets net of accumulated depreciation pf $508,176
|
43,537
|
|||
Total
assets
|
$
|
67,210
|
||
Liabilities
and Stockholders’ (Deficit)
|
||||
Current
liabilities:
|
||||
Accounts
payable
|
$
|
374,965
|
||
Accrued
expenses
|
77,744
|
|||
Deferred
revenue
|
40,000
|
|||
Accrued
salaries - related party
|
151,200
|
|||
Current
portion of long-term debt
|
12,500
|
|||
Total
current liabilities
|
656,409
|
|||
Long
term debt
|
455,000
|
|||
Stockholders’
(deficit)
|
||||
Preferred
stock, $0.001 par value, 23,000,000 shares authorized; no shares
issued
and outstanding
|
-
|
|||
Preferred
Series “A” stock, $0.001 par value, 2,000,000 authorized; 500,000
authorized and un-issued
|
500
|
|||
Common
stock, $0.001 par value, 150,000,000 shares authorized; 26,366,662
shares
issued and outstanding
|
26,367
|
|||
Additional
paid in capital
|
13,363,291
|
|||
Unamortized
stock based compensation
|
(66,306
|
)
|
||
Unamortized
beneficial conversion of long term debt
|
(112,289
|
)
|
||
Accumulated
(deficit)
|
(14,255,762
|
)
|
||
Total
stockholders’ (deficit)
|
(1,044,199
|
)
|
||
Total
liabilities and stockholders’ (deficit)
|
$
|
67,210
|
For the three months ended
June 30,
|
For the six months ended
June 30,
|
||||||||||||
2007
|
2006
|
2007
|
2006
|
||||||||||
Revenue:
|
|||||||||||||
Network
|
$
|
331
|
$
|
5,860
|
$
|
16,725
|
$
|
21,010
|
|||||
Advertising
|
223
|
-
|
1,234
|
-
|
|||||||||
Production
and other
|
63,287
|
30,300
|
132,447
|
88,910
|
|||||||||
Total
revenue
|
63,841
|
36,160
|
150,406
|
109,920
|
|||||||||
Expenses:
|
|||||||||||||
Direct
operating costs
|
70,614
|
13,935
|
103,880
|
92,113
|
|||||||||
General
and administrative
|
140,462
|
142,744
|
245,577
|
272,396
|
|||||||||
Salaries,
Officers’
|
175,000
|
75,000
|
250,000
|
150,000
|
|||||||||
Salaries
and wages
|
28,400
|
77,067
|
46,954
|
109,506
|
|||||||||
Consulting
services
|
170,328
|
109,382
|
297,494
|
237,109
|
|||||||||
Consulting
services - related party
|
19,648
|
95,034
|
113,690
|
145,702
|
|||||||||
Rent
expense
|
19,304
|
17,318
|
31,956
|
37,429
|
|||||||||
Depreciation
and amortization
|
9,303
|
9,231
|
22,935
|
27,263
|
|||||||||
Total
expenses
|
633,059
|
539,711
|
1,112,486
|
1,071,518
|
|||||||||
Net
operating (loss)
|
(569,218
|
)
|
(503,551
|
)
|
(962,080
|
)
|
(961,598
|
)
|
|||||
Other
income (expense):
|
|||||||||||||
Interest
expense
|
(18,925
|
)
|
(54,650
|
)
|
(18,925
|
)
|
(72,433
|
)
|
|||||
Gain
(loss) on debt settlement
|
74,610
|
(31,000
|
)
|
74,610
|
(31,000
|
)
|
|||||||
Financing
costs
|
(4,687
|
)
|
(43,783
|
)
|
(27,584
|
)
|
(43,783
|
)
|
|||||
Total
other income (expense)
|
50,998
|
(129,433
|
)
|
28,101
|
(147,216
|
)
|
|||||||
Net
(loss)
|
$
|
(518,220
|
)
|
$
|
(632,984
|
)
|
$
|
(933,979
|
)
|
$
|
(1,108,814
|
)
|
|
Weighted
average number of
|
|||||||||||||
Common
shares outstanding – basic and fully diluted
|
25,409,927
|
19,770,476
|
24,501,957
|
19,676,751
|
|||||||||
Net
(loss) per share – basic and fully diluted
|
$
|
(0.02
|
)
|
$
|
(0.03
|
)
|
$
|
(0.04
|
)
|
$
|
(0.06
|
)
|
For the Six Months Ended
|
|||||||
June
30,
|
|||||||
2007
|
2006
|
||||||
Cash
flows from operating activities
|
|||||||
Net
(loss)
|
$
|
(933,979
|
)
|
$
|
(1,108,814
|
)
|
|
Adjustments
to reconcile net (loss) to net cash used in operating
activities
|
|||||||
Gain
on debt settlements
|
(74,610
|
)
|
-
|
||||
Bad
debts
|
-
|
30,000
|
|||||
Depreciation
and amortization
|
22,935
|
27,263
|
|||||
Stock
issued for services
|
301,516
|
291,471
|
|||||
Stock
issued for services, related party
|
42,900
|
43,783
|
|||||
Stock
issued for salaries, related party
|
214,829
|
77,500
|
|||||
Options
and warrants issued for services
|
210,425
|
68,202
|
|||||
Amortization
of warrants
|
54,179
|
-
|
|||||
Amortization
of beneficial conversion
|
27,584
|
70,143
|
|||||
Decrease
(increase) in assets:
|
|||||||
Accounts
receivable
|
(10,152
|
)
|
(23,876
|
)
|
|||
Prepaid
expenses and other current assets
|
(5,635
|
)
|
13,783
|
||||
Increase
(decrease) in liabilities:
|
|||||||
Accounts
payable
|
(47,261
|
)
|
12,274
|
||||
Accrued
expenses
|
56,564
|
(34,731
|
)
|
||||
Accrued
expenses, related party
|
6,369
|
113,073
|
|||||
Deferred
revenue
|
40,000
|
-
|
|||||
Net
cash used in operating activities
|
(94,336
|
)
|
(419,929
|
)
|
|||
Cash
flows from financing activities
|
|||||||
Check
drawn in excess of available funds
|
-
|
21,544
|
|||||
Proceeds
from notes payable
|
12,500
|
345,000
|
|||||
Proceeds
from sale of common stock
|
67,100
|
-
|
|||||
Net
cash provided by financing activities
|
79,600
|
366,544
|
|||||
Net
(decrease) in cash
|
(14,736
|
)
|
(53,385
|
)
|
|||
Cash –
beginning
|
16,507
|
53,385
|
|||||
Cash –
ending
|
$
|
1,771
|
$
|
-
|
|||
Supplemental
disclosures:
|
|||||||
Interest
paid
|
$
|
4,245
|
$
|
78
|
|||
Income
taxes paid
|
$
|
-
|
$
|
-
|
|||
Non-cash
transactions:
|
|||||||
Stock
issued for services
|
$
|
301,516
|
$
|
291,471
|
|||
Number
of shares issued for services
|
1,828,165
|
763,000
|
|||||
Stock
issued for services, related party
|
$
|
42,900
|
$
|
43,783
|
|||
Number
of shares issued for services, related party
|
266,000
|
128,773
|
|||||
|
|||||||
Stock
issued for salaries - related party
|
$
|
214,829
|
$
|
77,500
|
|||
Number
of shares issued for wages
|
1,264,647
|
516,637
|
|||||
Stock
options and warrants issued for services
|
$
|
210,425
|
$
|
68,202
|
|||
Number
of stock options and warrants issued for services
|
1,310,000
|
1,010,000
|
2007
|
2006
|
||||||
5%
unsecured convertible debentures, due in September 2009, convertible
into
333,333 shares of common stock at any time prior to maturity based
on a
conversion price of $0.15 per share. Accrued interest is convertible
as
well at a conversion price of $0.15 per share.
|
$
|
50,000
|
$
|
-
|
|||
5%
unsecured convertible debentures, due in August 2009, convertible
into
400,000 shares of common stock at any time prior to maturity based
on a
conversion price of $0.15 per share. Accrued interest is convertible
as
well at a conversion price of $0.15 per share.
|
60,000
|
-
|
|||||
5%
unsecured convertible debentures, due in June 2009, convertible into
200,000 shares of common stock at any time prior to maturity based
on a
conversion price of $0.15 per share. Accrued interest is convertible
as
well at a conversion price of $0.15 per share.
|
30,000
|
-
|
|||||
5%
unsecured convertible debentures, due in June 2009, convertible into
100,000 shares of common stock at any time prior to maturity based
on a
conversion price of $0.15 per share. Accrued interest is convertible
as
well at a conversion price of $0.15 per share.
|
15,000
|
-
|
|||||
5%
unsecured convertible debentures, due in June 2009, convertible into
166,667 shares of common stock at any time prior to maturity based
on a
conversion price of $0.15 per share. Accrued interest is convertible
as
well at a conversion price of $0.15 per share.
|
25,000
|
-
|
|||||
5%
unsecured convertible debentures, due in May 2009, convertible into
166,667 shares of common stock at any time prior to maturity based
on a
conversion price of $0.15 per share. Accrued interest is convertible
as
well at a conversion price of $0.15 per share.
|
25,000
|
-
|
2007
|
2006
|
||||||
5%
unsecured convertible debentures, due in March 2009, convertible
into
571,429 shares of common stock at any time prior to maturity based
on a
conversion price of $0.35 per share. Accrued interest is convertible
as
well at a conversion price of $0.35 per share.
|
200,000
|
200,000
|
|||||
5%
unsecured convertible debentures, due in February 2009, convertible
into
71,429 shares of common stock at any time prior to maturity based
on a
conversion price of $0.35 per share. Accrued interest is convertible
as
well at a conversion price of $0.35 per share.
|
25,000
|
25,000
|
|||||
5%
unsecured convertible debentures, due in February 2009, convertible
into
71,429 shares of common stock at any time prior to maturity based
on a
conversion price of $0.35 per share. Accrued interest is convertible
as
well at a conversion price of $0.35 per share.
|
25,000
|
25,000
|
|||||
Unsecured
demand note due to a former Officer of the Company. The non interest
bearing debt is expected to be repaid in the near term.
|
7,500
|
-
|
|||||
Unsecured
demand note due to an Officer of the Company. The non interest bearing
debt is expected to be repaid in the near term.
|
5,000
|
-
|
|||||
Total
debt
|
467,500
|
250,000
|
|||||
Less:
current portion
|
12,500
|
-
|
|||||
Long-term
debt, less current portion
|
$
|
455,000
|
$
|
250,000
|
Shares Underlying Options and Warrants Outstanding
|
Shares Underlying
Options and Warrants
Exercisable
|
||||||||||||||||
Range of
Exercise Prices
|
Shares
Underlying
Options
Outstanding
|
Weighted
Average
Remaining
Contractual
Life
|
Weighted
Average
Exercise
Price
|
Shares
Underlying
Options
Exercisable
|
Weighted
Average
Exercise
Price
|
||||||||||||
$ |
0.15
- 0.78
|
5,697,499
|
1.58
years
|
$
|
0.30
|
5,697,499
|
$
|
0.30
|
|
2007
|
2006
|
|||||
Average
risk-free interest rates
|
5.07
|
%
|
5.25
|
%
|
|||
Average
expected life (in years)
|
2
|
2
|
|||||
Volatility
|
194
|
%
|
168
|
%
|
|
Number
Of Shares
|
Weighted
Average
Exercise
Price
|
|||||
Balance,
December 31, 2006
|
4,411,836
|
$
|
0.32
|
||||
Options
cancelled
|
(200,000
|
)
|
(0.25
|
)
|
|||
Options
expired
|
(576,670
|
)
|
(0.56
|
)
|
|||
Options
vested during the period
|
2,062,333
|
0.34
|
|||||
Balance,
June 30, 2007
|
5,697,499
|
0.30
|
|||||
Exercisable,
June 30, 2007
|
5,697,499
|
$
|
0.30
|
·
|
our
current lack of working capital;
|
·
|
trends
in hotel/casino occupancy rates and business and leisure travel patterns,
including the potential impacts that wars, terrorist activities,
or other
geopolitical events might have on such occupancy rates and travel
patterns;
|
·
|
the
regulatory and competitive environment of the industries in which
we
operate;
|
·
|
the
potential for increased government regulation and enforcement actions,
and
the potential for changes in laws that would restrict or otherwise
inhibit
our ability to make gaming related programming content available
over our
network systems;
|
·
|
increases
in interest rates or our cost of borrowing or a default under any
material
debt agreements;
|
·
|
loss
of customers or sales weakness;
|
·
|
uncertainties
inherent in our ability to execute upgrades of video systems, including
uncertainties associated with operational, economic and other factors;
|
·
|
the
ability of vendors to deliver required equipment, software and services;
|
·
|
inability
to achieve future sales levels or other operating results;
|
·
|
the
unavailability of funds for capital expenditures; and
|
For the three months ended June 30,
|
Increase /
|
|||||||||
2007
|
2006
|
(Decrease)
|
||||||||
Revenues
|
$
|
63,841
|
$
|
36,160
|
$
|
27,681
|
||||
|
||||||||||
Direct
operating costs
|
70,614
|
13,935
|
56,679
|
|||||||
General
and administrative expenses
|
140,462
|
142,744
|
(2,282
|
)
|
||||||
Salaries
and wages
|
203,400
|
152,067
|
51,333
|
|||||||
Consulting
services
|
189,976
|
204,416
|
(14,440
|
)
|
||||||
Rent
|
19,304
|
17,318
|
1,986
|
|||||||
Depreciation
and amortization
|
9,303
|
9,231
|
72
|
|||||||
Total
operating expenses
|
633,059
|
539,711
|
93,348
|
|||||||
|
||||||||||
Net
operating (loss)
|
(569,218
|
)
|
(503,551
|
)
|
(65,667
|
)
|
||||
Total
other income (expense)
|
50,998
|
(129,433
|
)
|
180,431
|
||||||
|
||||||||||
Net
(loss)
|
$
|
(518,220
|
)
|
$
|
(632,984
|
)
|
$
|
(114,764
|
)
|
For the six months ended June 30,
|
Increase
/
|
|||||||||
2007
|
2006
|
(Decrease)
|
||||||||
Revenues
|
$
|
150,406
|
$
|
109,920
|
$
|
40,486
|
||||
|
||||||||||
Direct
operating costs
|
103,880
|
92,113
|
11,767
|
|||||||
General
and administrative expenses
|
245,577
|
272,396
|
(26,819
|
)
|
||||||
Salaries
and wages
|
296,954
|
259,506
|
37,448
|
|||||||
Consulting
services
|
411,184
|
382,811
|
28,373
|
|||||||
Rent
|
31,956
|
37,429
|
(5,473
|
)
|
||||||
Depreciation
and amortization
|
22,935
|
27,263
|
(4,328
|
)
|
||||||
Total
operating expenses
|
1,112,486
|
1,071,518
|
40,968
|
|||||||
|
||||||||||
Net
operating (loss)
|
(962,080
|
)
|
(961,598
|
)
|
(482
|
)
|
||||
Total
other income (expense)
|
28,101
|
(147,216
|
)
|
175,317
|
||||||
|
||||||||||
Net
(loss)
|
$
|
(933,979
|
)
|
$
|
(1,108,814
|
)
|
$
|
(174,835
|
)
|
June
30,
|
|||||||
2007
|
2006
|
||||||
Total
assets
|
$
|
67,210
|
$
|
45,866
|
|||
Accumulated
deficit
|
(14,255,762
|
)
|
(12,276,137
|
)
|
|||
Stockholders’
deficit
|
(1,044,199
|
)
|
(663,635
|
)
|
|||
Working
capital deficit
|
$
|
(632,736
|
)
|
$
|
(412,370
|
)
|
·
|
Deliver
to the customer, and obtain a written receipt for, a disclosure
document;
|
·
|
Disclose
certain price information about the
stock;
|
·
|
Disclose
the amount of compensation received by the broker-dealer or any associated
person of the broker-dealer;
|
·
|
Send
monthly statements to customers with market and price information
about
the penny stock; and
|
·
|
In
some circumstances, approve the purchaser’s account under certain
standards and deliver written statements to the customer with information
specified in the rules.
|
31.
|
Certification
of Mark Bradley, CEO and Principal Accounting Officer pursuant to
Section
302 of the Sarbanes-Oxley Act
|
32.
|
Certification
of Mark Bradley, CEO and Principal Accounting Officer pursuant to
Section
906 of the Sarbanes-Oxley Act
|
(Registrant)
|
||
By:
|
/s/
Mark Bradley
Mark
Bradley, Chief Executive Officer
|
|
(Principal
Executive Officer and
|
||
Date:
August 13, 2007
|