Delaware
|
26-1326434
|
|
(State
of incorporation)
|
(IRS
Employer Identification Number)
|
|
2055
S. Folsom, Lincoln NE
|
68522
|
|
(Address
of principal executive offices)
|
(Zip
Code)
|
Title
of each class to be so registered
|
Name
of each exchange on which each class is to be
registered
|
|
Not
Applicable
|
Large
accelerated filer
|
Accelerated
filer
|
Non-accelerated
filer
|
Smaller
reporting company
|
T
|
Item 1
|
3
|
||
Item 1A
|
8
|
||
Item 2
|
11
|
||
Item 3
|
14
|
||
Item 4
|
14
|
||
Item 5
|
15
|
||
Item 6
|
16
|
||
Item 7
|
19
|
||
Item 8
|
19
|
||
Item 9
|
19
|
||
Item 10
|
20
|
||
Item 11
|
21
|
||
Item 12
|
23
|
||
Item 13
|
23
|
||
Item 14
|
23
|
||
Item 15
|
23
|
-
|
We
are granted a co-exclusive license to make, have made, use, offer for
sale, import, sell, and have sold the Simplified Daylight Harvesting
Technology which has been developed by
Regents;
|
-
|
We
have paid the Regents a $5,000.00 License
Fee
|
-
|
Until
the first sale of the Simplified Daylight Harvesting Technology products
and services, we will pay to the Regents a license maintenance fee of
$3,000 on each of the one-year, two-year, and three-year anniversaries of
the license and $5,000 on each subsequent one-year anniversary of the
license thereafter.
|
-
|
Additionally,
royalties calculated as a percentage of net sales shall be paid to the
Regents which may vary from 0.85% to 1.70% based upon the components that
are sold.
|
-
|
Earned
royalties will be paid quarterly to the
Regents
|
-
|
Beginning
in the first calendar year in which the sale of the Simplified Daylight
Harvesting Technology products and services occur, we will pay the Regents
a minimum annual royalty in accordance to the following payment
schedule:
|
|
o
|
Five
Thousand Dollars ($5,000.00) for the first calendar
year;
|
|
o
|
Six
Thousand Dollars ($6,000.00) for the second calendar
year;
|
|
o
|
Eight
Thousand Dollars ($8,000.00) for the third calendar
year;
|
|
o
|
Ten
Thousand Dollars ($10,000.00) for the fourth calendar
year;
|
|
o
|
Ten
Thousand Dollars ($10,000.00) for each subsequent calendar year thereafter
for the life of the license which is until the last patent expires or is
abandoned, whichever is later.
|
2007
|
2006
|
|||||||
Loss
from operations
|
$
|
(756,868
|
)
|
$
|
(364,299
|
)
|
||
Net
loss from continuing operations
|
$
|
(775,019
|
)
|
$
|
(438,799
|
)
|
||
Net
cash (used in) operating activities
|
$
|
(763,382
|
)
|
$
|
(521,215
|
)
|
--
|
Our
ability to continue to obtain sources of outside financing that will
supplement current revenue and allow us to continue to develop and market
our products.
|
--
|
Our
ability to increase profitability and sustain a cash flow level that will
ensure support for continuing operations as well as to continue to develop
and market our products.
|
|
·
|
the
announcement of new products or product enhancements by us or our
competitors;
|
|
·
|
developments
concerning intellectual property rights and regulatory
approvals;
|
|
·
|
quarterly
variations in our results of operations or the results of operations of
our competitors;
|
|
·
|
developments
in our industry; and
|
|
·
|
general
market conditions and other factors, including factors unrelated to our
own operating performance.
|
Title
of Class
|
Name
and Address of Beneficial Owner
|
Amount
and Nature of Beneficial Ownership
|
Percent
of Class
|
Common
|
Kipton P. Hirschbach
|
10,663,507
|
17.12%
|
Director/CEO
|
|||
2055
South Folsom
|
|||
Lincoln,
NE 68522
|
|||
Common
|
Jim Erickson
|
10,663,507
|
17.12%
|
Director/President/Principal
Financial
|
|||
Officer
|
|||
2055
South Folsom
|
|||
Lincoln,
NE 68522
|
|||
Common
|
John F. Hanson
|
10,663,507
|
17.12%
|
Director
|
|||
3410
N. 140th
Street
|
|||
Omaha,
NE 68154
|
|||
Common
|
David P. Petersen
|
131,091(1)
|
0.21%
|
Director
|
|||
17162
O Street
|
|||
Omaha,
NE 68135-1423
|
|||
Common
|
All
Directors and Officers as a Group
|
32,121,612
|
51.58%
|
(a
total of 4)
|
|||
Common
|
Mark B. Gruenewald
|
10,663,507
|
17.12%
|
4215 So. 147th Plaza,
#102
|
|||
Omaha,
NE 68137
|
Name
|
Age
|
Position
|
Kipton P. Hirschbach
|
63
|
Director,
Chief Executive Officer
|
Jim Erickson
|
44
|
Director,
President, Principal Financial Officer
|
John F. Hanson
|
45
|
Director
|
David P. Petersen
|
51
|
Director
|
-
|
attract,
retain and motivate skilled and knowledgeable
individuals;
|
-
|
ensure
that compensation is aligned with our corporate strategies and business
objectives;
|
-
|
promote
the achievement of key strategic and financial performance measures by
linking short-term and long-term cash and
equity incentives to the achievement of measurable corporate and
individual performance goals; and
|
-
|
align
executives’ incentives with the creation of stockholder
value.
|
Name
|
Corporate
Office
|
Kipton P. Hirschbach
|
Chief
Executive Officer
|
James Erickson
|
President
and Principal Financial
Officer
|
Name
|
Annual
Salary
|
|||
Kipton P. Hirschbach
|
$
|
131,250.00
|
||
James Erickson
|
$
|
131,250.00
|
Name
and Principal Position
|
Year
|
Salary
|
Bonus
|
Stock
Awards
|
Option
Awards
|
Non-Equity
Incentive Plan Compensation
|
Change
in Pension Value and Nonqualified Deferred Compensation
Earnings
|
All
other Compensation
|
Total
|
|||||||||||||||||||||||||
$
|
$
|
$
|
$
|
$
|
$
|
$
|
$
|
|||||||||||||||||||||||||||
Kipton P. Hirschbach (1)
|
2007
|
$
|
131,250
|
0
|
0
|
0
|
0
|
0
|
0
|
$
|
131,250
|
|||||||||||||||||||||||
CEO/Director
|
2006
|
|
$
|
100,000
|
0
|
0
|
0
|
0
|
0
|
0
|
$
|
100,000
|
||||||||||||||||||||||
James A. Erickson (2)
|
2007
|
|
$
|
131,250
|
0
|
0
|
0
|
0
|
0
|
0
|
$
|
131,250
|
||||||||||||||||||||||
President/Director
|
2006
|
|
$
|
100,000
|
0
|
0
|
0
|
0
|
0
|
0
|
$
|
100,000
|
(A)
|
any
of our directors or executive
officers;
|
(B)
|
any
nominee for election as one of our
directors;
|
(C)
|
any
person who is known by us to beneficially own, directly or indirectly,
shares carrying more than 5% of the voting rights attached to our common
stock; or
|
(D)
|
any
member of the immediate family (including spouse, parents, children,
siblings and in-laws) of any of the foregoing persons named in paragraph
(A), (B) or (C) above.
|
Periods
|
High
|
Low
|
||||||
Fiscal
Year 2006 (1)
|
||||||||
Fourth
Quarter (October - December 2006)
|
$
|
0.70
|
$
|
3.47
|
||||
Fiscal
Year 2007
|
||||||||
First
Quarter (January - March 2007)
|
$
|
2.39
|
$
|
0.88
|
||||
Second
Quarter (April - June 2007)
|
$
|
1.03
|
$
|
0.43
|
||||
Third
Quarter (July - September 2007)
|
$
|
1.44
|
$
|
0.41
|
||||
Fourth
Quarter (October - December 2007)
|
$
|
1.39
|
$
|
0.42
|
||||
Fiscal
Year 2008
|
||||||||
First
Quarter (January - March 2008)
|
$
|
0.53
|
$
|
0.28
|
||||
Second
Quarter (April-June 2008)
|
$
|
0.76
|
$
|
0.31
|
||||
Third
Quarter (July – September 2008)
|
$
|
0.65
|
$
|
0.45
|
Page
|
||
Audited
Consolidated Financial Statements for December 31, 2007 and
2006:
|
||
Report
of Independent Registered Public Accounting Firm
|
F-1
|
|
Consolidated
Balance Sheets – December 31, 2007 and 2006
|
F-2
- F-3
|
|
Consolidated
Statements of Operations for the Years Ended December 31, 2007 and
2006
|
F-4
|
|
Consolidated
Statement of Shareholders’ Deficit for the Years Ended December 31, 2007
and 2006
|
F-5
|
|
Consolidated
Statements of Cash Flows for the Years Ended December 31, 2007 and
2006
|
F-6
|
|
Notes
to Consolidated Financial Statements
|
F-7
- F-15
|
|
Unaudited
Consolidated Financial Statements for Six months ended June 30,
2008:
|
F-16
|
|
Consolidated
Balance Sheets – June 30, 2008 and December 31, 2007
|
F-17
- F-18
|
|
Consolidated
Statements of Operations for the Three and Six Months Ended June 30, 2008
and 2007
|
F-19
|
|
Consolidated
Statements of Cash Flows for the Six Months Ended June 30, 2008
and 2007
|
F-20
|
|
Notes
to Consolidated Financial Statements for the Six months ended June 30,
2008
|
F-21
- F-26
|
Exhibit
|
|
Number
|
Description
|
3.1
|
Articles
of Incorporation of Axis Technologies Group, Inc.(1)
|
Certificate
of Amendment of Articles of Incorporation, dated September 19, 2006(2)
|
|
3.2
|
Bylaws
of Axis Technologies Group, Inc.
(1)
|
4.1
|
Securities
Purchase Agreement dated April 25, 2008 with Gemini Master Fund, Ltd.
(1)
|
4.2
|
10%
Senior Secured Convertible Note dated April 25, 2008 with Gemini Master
Fund, Ltd.
(1)
|
4.3
|
Common
Stock Purchase Warrant dated April 25, 2008 with Gemini Master Fund,
Ltd.
(1)
|
10.1
|
Security
Agreement dated April 25, 2008 with Gemini Master Fund, Ltd.
(1)
|
10.2
|
Intellectual
Property Security Agreement dated April 25, 2008 by and between Axis
Technologies, Inc. and Gemini Master Fund, Ltd.
(1)
|
10.3
|
Guarantee
Agreement dated April 25, 2008 by Axis Technologies, Inc., as Guarantor,
in favor of Gemini Master Fund, Ltd.
(1)
|
10.4
|
Co-Exclusive
License Agreement for Simplified Daylight Harvesting Technology dated
January 1, 2008 with The Regents of the University of California, a
California Corporation(1)
|
10.5
|
Manufacturing
Agreement with Shanghai Lighting and Gold, Inc. dated August 22, 2003
(1)
|
10.6
|
United
States Patent (No. U.S. 6,969,955) for a “Method and Apparatus for Dimming
Control of Electronic Ballasts” dated November 29, 2005(1)
|
10.7
|
United
States Trademark (Reg No. 3,001,445) for “The Future of Fluorescent
Lighting” dated September 27, 2005(1)
|
10.8
|
Form
of Lock-Up Agreement(1)
|
Fluorescent
Lamp Ballast: First Quarter 2006(2)
|
|
Letter
of Understanding with Merritt Media, Inc., dated March 16, 2005(2)
|
|
21
|
List
of Subsidiaries (1)
|
AXIS
TECHNOLOGIES GROUP, INC.
|
||
(Registrant)
|
||
Date:
October 8, 2008
|
/s/
Kipton P. Hirschbach
|
|
Kipton
P. Hirschbach
|
||
Chief
Executive Officer
|
Page
|
||
Report
of Independent Registered Public Accounting Firm
|
F-1
|
|
FINANCIAL
STATEMENTS
|
||
Consolidated
Balance Sheets
|
F-2
- F-3
|
|
Consolidated
Statements of Operations
|
F-4
|
|
Consolidated
Statements of Changes in Stockholders’ Deficit
|
F-5
|
|
Consolidated
Statements of Cash Flows
|
F-6
|
|
Notes
to Consolidated Financial Statements
|
F-7
- F-15
|
ASSETS
|
||||||||
2007
|
2006
|
|||||||
CURRENT
ASSETS
|
||||||||
Cash
|
$
|
14,528
|
$
|
196,250
|
||||
Accounts
receivable
|
39,316
|
14,098
|
||||||
Inventory
|
327,559
|
270,952
|
||||||
Inventory
deposit
|
74,000
|
31,612
|
||||||
Prepaid
expenses
|
2,629
|
36,118
|
||||||
Total
Current Assets
|
458,032
|
549,030
|
||||||
PROPERTY
AND EQUIPMENT
|
||||||||
Property
and equipment
|
17,093
|
16,184
|
||||||
Less:
accumulated depreciation
|
(9,933
|
)
|
(7,116
|
)
|
||||
Net
Property and Equipment
|
7,160
|
9,068
|
||||||
OTHER
ASSETS
|
||||||||
Patents,
net of accumulated amortization of $1,775 and $923,
respectively
|
15,262
|
16,114
|
||||||
Total
Other Assets
|
15,262
|
16,114
|
||||||
TOTAL
ASSETS
|
$
|
480,454
|
$
|
574,212
|
LIABILITIES
AND STOCKHOLDERS' DEFICIT
|
||||||||
2007
|
2006
|
|||||||
CURRENT
LIABILITIES
|
||||||||
Accounts
payable
|
$
|
49,003
|
$
|
24,007
|
||||
Accrued
expenses
|
70,338
|
-
|
||||||
Note
payable – bank
|
195,074
|
247,228
|
||||||
Accrued
salary - officers/stockholders
|
443,706
|
440,348
|
||||||
Total
Current Liabilities
|
758,121
|
711,583
|
||||||
STOCKHOLDERS'
DEFICIT
|
||||||||
Common
stock, $0.001 par value, 500,000,000 shares authorized,62,037,767 and
61,029,092 shares issued and outstanding, respectively
|
62,038
|
61,029
|
||||||
Additional
paid-in capital
|
1,908,239
|
1,274,525
|
||||||
Accumulated
deficit
|
(2,247,944
|
)
|
(1,472,925
|
)
|
||||
Total
Stockholders' Deficit
|
(277,667
|
)
|
(137,371
|
)
|
||||
TOTAL
LIABILITIES AND STOCKHOLDERS' DEFICIT
|
$
|
480,454
|
$
|
574,212
|
2007
|
2006
|
|||||||
Sales,
net
|
$
|
162,195
|
$
|
157,857
|
||||
Cost
of goods sold
|
126,589
|
118,352
|
||||||
Gross
profit
|
35,606
|
39,505
|
||||||
Operating
expenses
|
792,474
|
403,804
|
||||||
Loss
from operations
|
(756,868
|
)
|
(364,299
|
)
|
||||
Other
income (expense):
|
||||||||
Interest
income
|
2,694
|
-
|
||||||
Interest
expense
|
(20,845
|
)
|
(74,500
|
)
|
||||
Total
other income (expense)
|
(18,151
|
)
|
(74,500
|
)
|
||||
Net
loss before income taxes
|
(775,019
|
)
|
(438,799
|
)
|
||||
Income
tax provision
|
-
|
-
|
||||||
Net
loss
|
$
|
(775,019
|
)
|
$
|
(438,799
|
)
|
||
Net
loss per common share (basic and diluted)
|
$
|
(0.013
|
)
|
$
|
(0.009
|
)
|
||
Weighted
average shares outstanding:
|
||||||||
Basic
and diluted
|
61,699,759
|
47,425,470
|
Common
Stock
|
||||||||||||||||||||
Shares
Issued and Outstanding
|
Amount
|
Additional
Paid-in Capital
|
Accumulated
Deficit
|
Total
Stockholders' Deficit
|
||||||||||||||||
Balance,
December 31, 2005
|
42,654,027
|
$
|
42,654
|
$
|
277,352
|
$
|
(1,034,126
|
)
|
$
|
(714,120
|
)
|
|||||||||
Issuance
of additional founder shares
|
2,274,882
|
2,275
|
(2,275
|
)
|
-
|
-
|
||||||||||||||
Issuance
of common stock for compensation related to the merger
|
71,091
|
71
|
(71
|
)
|
-
|
-
|
||||||||||||||
Issuance
of common stock shares,net of $1,000 in transaction costs
|
15,000,000
|
15,000
|
284,000
|
-
|
299,000
|
|||||||||||||||
Recapitalization
of shares issued by Riverside Entertainment, Inc.prior to the
merger
|
254,092
|
254
|
(254
|
)
|
-
|
-
|
||||||||||||||
Issuance
of common stock shares,net of $59,452 in transaction costs
|
775,000
|
775
|
715,773
|
-
|
716,548
|
|||||||||||||||
Net
loss
|
-
|
-
|
-
|
(438,799
|
)
|
(438,799
|
)
|
|||||||||||||
Balance,
December 31, 2006
|
61,029,092
|
61,029
|
1,274,525
|
(1,472,925
|
)
|
(137,371
|
)
|
|||||||||||||
Issuance
of common stock shares,net of $37,000 in transaction costs
|
250,000
|
250
|
212,750
|
-
|
213,000
|
|||||||||||||||
Cash
received for a price adjustment on shares sold to an investor during
November 2006 and January 2007
|
-
|
-
|
80,000
|
-
|
80,000
|
|||||||||||||||
Issuance
of common stock shares,net of $37,614 in transaction costs
|
758,675
|
759
|
340,964
|
-
|
341,723
|
|||||||||||||||
Net
loss
|
-
|
-
|
-
|
(775,019
|
)
|
(775,019
|
)
|
|||||||||||||
Balance,
December 31, 2007
|
62,037,767
|
$
|
62,038
|
$
|
1,908,239
|
$
|
(2,247,944
|
)
|
$
|
(277,667
|
)
|
2007
|
2006
|
|||||||
Cash flows from operating
activities:
|
||||||||
Net
loss
|
$
|
(775,019
|
)
|
$
|
(438,799
|
)
|
||
Adjustments
to reconcile net (loss) to net cash (used in) operations:
|
||||||||
Depreciation
|
2,817
|
1,402
|
||||||
Amortization
|
852
|
852
|
||||||
Changes
in operating assets and liabilities:
|
||||||||
(Increase)
decrease in accounts receivable
|
(25,218
|
)
|
34,845
|
|||||
(Increase)
in inventory and inventory deposits
|
(98,995
|
)
|
(66,224
|
)
|
||||
(Increase)
decrease in prepaid expenses
|
33,489
|
(36,118
|
)
|
|||||
Increase
in accounts payable
|
24,996
|
10,975
|
||||||
Increase
in accrued salary - officers/stockholders
|
3,358
|
81,596
|
||||||
Increase
(decrease) in accrued expenses
|
70,338
|
(109,744
|
)
|
|||||
Net
cash (used in) operating activities
|
(763,382
|
)
|
(521,215
|
)
|
||||
Cash flows from investing
activities:
|
||||||||
Purchase
of property and equipment
|
(909
|
)
|
(8,005
|
)
|
||||
Net
cash (used in) investing activities
|
(909
|
)
|
(8,005
|
)
|
||||
Cash flows from financing
activities:
|
||||||||
Payments
on notes payable
|
(52,154
|
)
|
(309,272
|
)
|
||||
Cash
received for stock purchase price adjustment
|
80,000
|
-
|
||||||
Proceeds
from issuance of common stock, net of transaction costs of $74,614 and
$60,452, respectively
|
554,723
|
1,015,548
|
||||||
Net
cash provided by financing activities
|
582,569
|
706,276
|
||||||
Net
increase (decrease) in cash and cash equivalents
|
(181,722
|
)
|
177,056
|
|||||
Cash
and cash equivalents at beginning of period
|
196,250
|
19,194
|
||||||
Cash
and cash equivalents at end of period
|
$
|
14,528
|
$
|
196,250
|
||||
Supplemental
cash flow information
|
||||||||
Cash
paid for interest
|
$
|
19,925
|
$
|
109,500
|
Office
Equipment and Vehicle
|
5
years
|
|
Computer
Equipment
|
3
years
|
2007
|
2006
|
|||||||
Bank:
|
||||||||
Variable
interest note at prime plus 1.5%, 8.75%at December 31, 2007, due June 10,
2008, interest due monthly, principal due at maturity, secured by all
business assets and personal guarantees of the stockholders. Thisloan was
repaid in April 2008.
|
$
|
195,074
|
$
|
247,228
|
2007
|
2006
|
|||||||
Current:
|
||||||||
Federal
|
$
|
-
|
$
|
-
|
||||
State
|
-
|
-
|
||||||
Deferred:
|
(300,700
|
)
|
(202,300
|
)
|
||||
(300,700
|
)
|
(202,300
|
)
|
|||||
Increase
in deferred tax valuation allowance
|
300,700
|
202,300
|
||||||
Total
income tax provision
|
$
|
-
|
$
|
-
|
2007
|
2006
|
|||||||
Federal
income tax benefit at an average rate (33%)
|
$
|
(255,800
|
)
|
$
|
(144,800
|
)
|
||
State
tax benefit, net of federal
|
(46,500
|
)
|
(26,300
|
)
|
||||
Operating
loss passed to S-Corporation shareholders prior to reverse merger (January
1, 2006 to October 24, 2006)
|
-
|
134,100
|
||||||
Non-deductible
expenses
|
1,600
|
200
|
||||||
Establishment
of net deferred tax assets as of October 25, 2006;due to tax status change
as a result of the reverse merger
|
-
|
(165,500
|
)
|
|||||
Current
valuation allowance
|
300,700
|
202,300
|
||||||
Total
income tax provision
|
$
|
-
|
$
|
-
|
2007
|
2006
|
|||||||
Deferred
tax assets:
|
||||||||
Net
operating loss carry forwards
|
$
|
337,500
|
$
|
36,900
|
||||
Reserves
and accruals
|
171,700
|
171,700
|
||||||
509,200
|
208,600
|
|||||||
Deferred
tax liabilities:
|
||||||||
Depreciation
|
300
|
-
|
||||||
Amortization
|
5,900
|
6,300
|
||||||
6,200
|
6,300
|
|||||||
Net
deferred tax assets
|
503,000
|
202,300
|
||||||
Valuation
allowance
|
(503,000
|
)
|
(202,300
|
)
|
||||
$
|
-
|
$
|
-
|
Page
|
|
FINANCIAL
STATEMENTS
|
|
Consolidated
Balance Sheets as of June 30, 2008 (Unaudited) and December 31, 2007
(Audited)
|
F-17-F-18
|
Consolidated
Statements of Operations for the three and six months ended June 30, 2008
and 2007 (Unaudited)
|
F-19
|
Consolidated
Statements of Cash Flows for the six months ended June 30, 2008 and 2007
(Unaudited)
|
F-20
|
Notes
to Consolidated Financial Statements
|
F-21
– F-26
|
ASSETS
|
||||||||
June 30,
|
December 31,
|
|||||||
2008
|
2007
|
|||||||
(Unaudited)
|
(Audited)
|
|||||||
CURRENT
ASSETS
|
||||||||
Cash
|
$ | 497,260 | $ | 14,528 | ||||
Accounts
receivable
|
56,540 | 39,316 | ||||||
Inventory
|
192,387 | 327,559 | ||||||
Inventory
deposit
|
175,620 | 74,000 | ||||||
Prepaid
expenses
|
7,528 | 2,629 | ||||||
Total
Current Assets
|
929,335 | 458,032 | ||||||
PROPERTY
AND EQUIPMENT
|
||||||||
Property
and equipment
|
18,187 | 17,093 | ||||||
Less:
accumulated depreciation
|
(11,721 | ) | (9,933 | ) | ||||
Net
Property and Equipment
|
6,466 | 7,160 | ||||||
OTHER
ASSETS
|
||||||||
Patents,
net of accumulated amortization of $2,201 and $1,775,
respectively
|
14,836 | 15,262 | ||||||
Deferred
financing costs, net
|
286,629 | - | ||||||
Total
Other Assets
|
301,465 | 15,262 | ||||||
TOTAL
ASSETS
|
$ | 1,237,266 | $ | 480,454 |
LIABILITIES
AND STOCKHOLDERS' EQUITY (DEFICIT)
|
||||||||
June 30,
|
December 31,
|
|||||||
2008
|
2007
|
|||||||
(Unaudited)
|
(Audited)
|
|||||||
CURRENT
LIABILITIES
|
||||||||
Accounts
payable
|
31,750 | $ | 49,003 | |||||
Accrued
expenses
|
70,522 | 70,338 | ||||||
Note
payable - bank
|
- | 195,074 | ||||||
Current
portion of long-term convertible note payable
|
231,481 | - | ||||||
Accrued
salary - officers/stockholders
|
442,747 | 443,706 | ||||||
Total
Current Liabilities
|
776,500 | 758,121 | ||||||
LONG-TERM
LIABILITIES
|
||||||||
Convertible
note payable, net of current portion
|
264,921 | - | ||||||
TOTAL
LIABILITIES
|
1,041,421 | 758,121 | ||||||
STOCKHOLDERS'
EQUITY (DEFICIT)
|
||||||||
Common
stock, $0.001 par value, 500,000,000 shares authorized, 62,267,767 and
62,037,767 shares issued and outstanding, respectively
|
62,268 | 62,038 | ||||||
Additional
paid-in capital
|
3,196,015 | 1,908,239 | ||||||
Stock
issuable
|
70,300 | - | ||||||
Accumulated
deficit
|
(3,132,738 | ) | (2,247,944 | ) | ||||
Total
Stockholders' Equity (Deficit)
|
195,845 | (277,667 | ) | |||||
TOTAL
LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)
|
$ | $1,237,266 | $ | $480,454 |
For
the Three Months Ended
|
For
the Six Months Ended
|
|||||||||||||||
June 30,
|
June 30,
|
June 30,
|
June 30,
|
|||||||||||||
2008
|
2007
|
2008
|
2007
|
|||||||||||||
Sales,
net
|
$ | 163,083 | $ | 35,070 | $ | 285,792 | $ | 42,478 | ||||||||
Cost
of goods sold
|
150,372 | 27,085 | 246,741 | 48,302 | ||||||||||||
Gross
profit (loss)
|
12,711 | 7,985 | 39,051 | (5,824 | ) | |||||||||||
Operating
expenses
|
218,180 | 212,297 | 364,348 | 451,678 | ||||||||||||
Loss
from operations
|
(205,469 | ) | (204,312 | ) | (325,297 | ) | (457,502 | ) | ||||||||
Other
income (expense):
|
||||||||||||||||
Interest
income
|
2,445 | 1,781 | 2,453 | 2,047 | ||||||||||||
Interest
expense
|
(559,030 | ) | (5,043 | ) | (561,950 | ) | (12,101 | ) | ||||||||
Total
other income (expense)
|
(556,585 | ) | (3,262 | ) | (559,497 | ) | (10,054 | ) | ||||||||
Net
loss before income taxes
|
(762,054 | ) | (207,574 | ) | (884,794 | ) | (467,556 | ) | ||||||||
Income
tax provision
|
- | - | - | - | ||||||||||||
Net
loss
|
$ | (762,054 | ) | $ | (207,574 | ) | $ | (884,794 | ) | $ | (467,556 | ) | ||||
Net
loss per common share (basic and diluted)
|
$ | (0.012 | ) | $ | (0.003 | ) | $ | (0.014 | ) | $ | (0.008 | ) | ||||
Weighted
average shares outstanding:
|
||||||||||||||||
Basic
and diluted
|
62,267,767 | 61,763,906 | 62,184,360 | 61,520,375 |
Axis
Technologies Group, Inc.
|
Consolidated
Statements of Cash Flows
|
(Unaudited)
|
For
the Six Months Ended
|
||||||||
June 30,
|
June 30,
|
|||||||
2008
|
2007
|
|||||||
Cash flows from operating
activities:
|
||||||||
Net
loss
|
$ | (884,794 | ) | $ | (467,556 | ) | ||
Adjustments
to reconcile net (loss) to net cash (used in) operations:
|
||||||||
Depreciation
and amortization
|
2,214 | 1,515 | ||||||
Share
based compensation
|
3,906 | - | ||||||
Issuance
of common stock for services
|
18,600 | - | ||||||
Amortization
of original issue discount
|
15,015 | - | ||||||
Amortization
of debt issuance costs
|
34,743 | - | ||||||
Non-cash
interest expense related to issuance of warrants and beneficial conversion
feature
|
481,387 | - | ||||||
Changes
in operating assets and liabilities:
|
||||||||
(Increase)
in accounts receivable
|
(17,224 | ) | (5,911 | ) | ||||
(Increase)
decrease in inventory and inventory deposits
|
33,552 | (76,694 | ) | |||||
(Increase)
decrease in prepaid expenses
|
(4,899 | ) | 5,229 | |||||
(Decrease)
in accounts payable
|
(17,253 | ) | (5,265 | ) | ||||
Increase
(decrease) in accrued salary - officers/stockholders
|
(959 | ) | 142 | |||||
Increase
in accrued expenses
|
184 | 35,809 | ||||||
Net
cash (used in) operating activities
|
(335,528 | ) | (512,731 | ) | ||||
Cash flows from investing
activities:
|
||||||||
Purchase
of property and equipment
|
(1,094 | ) | (908 | ) | ||||
Net
cash (used in) investing activities
|
(1,094 | ) | (908 | ) | ||||
Cash flows from financing
activities:
|
||||||||
Payments
on note payable - bank
|
(195,074 | ) | (51,990 | ) | ||||
Cash
proceeds from convertible note payable, Net of original issue
discount of $138,889 and transaction fees of
$32,000
|
1,218,000 | - | ||||||
Debt
issuance costs
|
(203,572 | ) | - | |||||
Proceeds
from issuance of common stock, Net of transaction costs of
$64,216
|
- | 435,135 | ||||||
Net
cash provided by financing activities
|
819,354 | 383,145 | ||||||
Net
increase (decrease) in cash and cash equivalents
|
482,732 | (130,494 | ) | |||||
Cash
and cash equivalents at beginning of period
|
14,528 | 196,250 | ||||||
Cash
and cash equivalents at end of period
|
$ | 497,260 | $ | 65,756 | ||||
Supplemental
cash and non-cash flow information
|
||||||||
Cash
paid for interest
|
$ | 5,879 | $ | 12,101 | ||||
Deferred
financing costs paid with the issuance of common stock
|
$ | 85,800 | $ | - | ||||
Non-cash
convertible debt discount for warrant and beneficial conversion
feature
|
$ | 1,250,000 | $ | - |
June
30,
|
December
31,
|
|||||||
|
2008
|
2007
|
||||||
Bank:
|
||||||||
Variable
interest note at prime plus 1.5%, 6.75% at March 31, 2008, due June 10,
2008, interest due monthly, principal due at maturity, secured by all
business assets and personal guarantees of the stockholders. This loan was
repaid in April 2008.
|
$ | - | $ | 195,074 |
Original
gross proceeds
|
$
|
1,388,889
|
||
Less:
original issue discount at time of issuance of notes
|
(138,889
|
)
|
||
Net
proceeds prior to paying transaction costs
|
1,250,000
|
|||
Less:
value assigned to beneficial conversion feature and
warrants
|
(1,250,000
|
)
|
||
Add:
amortization of original issue discount, beneficial conversion feature and
warrants
|
496,402
|
|||
Less:
principal payments
|
-
|
|||
Balance
at June 30, 2008
|
$
|
496,402
|
2009
|
$ | 231,481 | ||
2010
|
1,157,408 | |||
$ | 1,388,889 |
Restricted Shares
|
Weighted
Average Fair Value
|
Unrecognized Compensation
|
Weighted
Average Recognition Period (Months)
|
|||||||||||||
Outstanding,
December 31, 2007
|
- | $ | - | |||||||||||||
Granted
|
60,000 | $ | 0.31 | 18,600 | ||||||||||||
Vested
|
(12,591 | ) | 0.31 | (3,906 | ) | |||||||||||
Outstanding,
June 30, 2008
|
47,409 | $ | 0.31 | $ | 14,694 | 14.2 |