Utah
|
33-0052057
|
|||
(State
or other jurisdiction of incorporation or organization)
|
(I.R.S.
Employer Identification No.)
|
|||
Large accelerated
filer o
|
Accelerated
filer o
|
Non-accelerated
filer (Do not check if a smaller reporting company) o
|
Smaller
reporting company x
|
ELYSIUM INTERNET, INC.
|
|||
TABLE
OF CONTENTS
|
|||
PART
I. FINANCIAL INFORMATION
|
Page
|
||
1
|
|||
2
|
|||
2
|
|||
Item 4(T).
Controls and
Procedures
|
2
|
||
PART II. OTHER
INFORMATION
|
|||
Item
1. Legal Proceedings
|
3
|
||
Item
1A. Risk Factors
|
3
|
||
3
|
|||
Item
3. Defaults Upon Senior
Securities
|
3
|
||
3
|
|||
Item
5. Other Information
|
3
|
||
Item 6.
Exhibits
|
3
|
Condensed
Consolidated Financial Statements (Unaudited)
|
Page
|
|
F-1
|
||
F-2
|
||
F-3
|
||
F-4
|
ELYSIUM
INTERNET, INC. AND SUBSIDIARIES
|
||||||||
BALANCE
SHEETS
|
||||||||
AUGUST 31, 2008 AND NOVEMBER
30, 2007
|
||||||||
Assets
|
2008
|
2007
|
||||||
Current
assets
|
||||||||
Cash
|
$ | 952 | $ | 359 | ||||
Accounts receivable | 7,691 | - | ||||||
Unamortized debt discount - Smash Click | 61,180 | - | ||||||
Unamortized debt discount - FTS | 176,897 | - | ||||||
Deferred finance charges | 17,361 | - | ||||||
Total current
assets
|
264,081 | 359 | ||||||
Domain
portfolio
|
1,391,645 | - | ||||||
Net
assets of discontinued operations
|
- | 49,092 | ||||||
Total
assets
|
1,655,726 | 49,451 | ||||||
Liabilities and Stockholders'
Deficit
|
||||||||
Current liabilites | ||||||||
Accounts
payable and accrued expenses
|
20,703 | - | ||||||
Related party payables, net | 592,711 | - | ||||||
Capital lease obligation-current portion | 21,411 | - | ||||||
Note payable - Smash Click (face value $1,000,000) | 647,777 | - | ||||||
Fair value of embedded derivative - Smash Click | 670,593 | - | ||||||
Fair value of embedded derivatives - FTS | 1,433,036 | - | ||||||
Net liabilities of discontinued operations | - | 55,146 | ||||||
Total current liabilities
|
3,386,231 | 55,146 | ||||||
Capital lease obligation | 76,722 | - | ||||||
Note payable related party -
FTS (face value $1,500,000)
|
66,964 | - | ||||||
Settlement reserve | 160,000 | 190,000 | ||||||
Total
liabilities
|
3,689,917 | 245,146 | ||||||
Commitments and contingencies | ||||||||
Stockholders'
deficit:
|
||||||||
Common stock 250,000,000 shares authorized, $0.001 par
value,
|
||||||||
14,054,375 and
63,284,047 shares issued and outstanding at August 31, 2008 and
November 30, 2007
|
14,054 | 63,284 | ||||||
Stock subscription receivable | (169,500 | ) | - | |||||
Additional paid in capital | 5,595,621 | 4,677,496 | ||||||
Other comprehensive deficit | - | (52,500 | ) | |||||
Preferred stock dividend | (1,253,229 | ) | - | |||||
Accumulated deficit | (6,221,137 | ) | (4,883,975 | ) | ||||
Total stockholders' deficit | (2,034,191 | ) | (195,695 | ) | ||||
Total liabilities and
stockholders' deficit
|
$ | 1,655,726 | $ | 49,451 | ||||
See notes to financial statements. |
ELYSIUM INTERNET, INC. AND
SUBSIDIARIES
|
||||||||||
STATEMENTS OF
OPERATIONS
|
||||||||||
FOR THE THREE AND NINE MONTHS
ENDED AUGUST 31, 2008 AND 2007
|
||||||||||
Three months
ended
|
Nine months
ended
|
|||||||||
August 31,
|
August
31,
|
|||||||||
2008
|
2007
|
2008
|
2007
|
|||||||
REVENUES
|
||||||||||
Total
revenues
|
$
|
22,199
|
-
|
$
|
32,587
|
-
|
||||
EXPENSES
|
||||||||||
General and administrative
expenses
|
213,192
|
-
|
858,009
|
-
|
||||||
Loss from fair value of
derivatives
|
318,370
|
-
|
318,370
|
-
|
||||||
Interest
expense
|
91,778
|
-
|
91,778
|
-
|
||||||
Impairment of
assets
|
-
|
-
|
49,092
|
-
|
||||||
Total expenses | 623,340 |
-
|
1,317,249 | - | ||||||
Loss from continuing
operations
|
$
|
(601,141)
|
-
|
$
|
(1,284,662)
|
-
|
||||
Loss from
discontinued operations
|
-
|
(89,716)
|
-
|
(688,598)
|
||||||
Net loss
|
$
|
(601,141)
|
(89,716)
|
$
|
(1,284,662)
|
(688,598)
|
||||
|
||||||||||
Weighted average number of shares
outstanding
|
13,994,592
|
58,970,713
|
9,280,166
|
48,681,547
|
||||||
Basic and diluted net income
(loss) per common share
|
$
|
(0.04)
|
(0.00)
|
$
|
(0.14)
|
(0.01)
|
||||
See notes to financial statements. |
ELYSIUM
INTERNET, INC. AND SUBSIDIARIES
|
||||||||
STATEMENTS OF CASH
FLOW
|
||||||||
FOR THE NINE MONTHS ENDED AUGUST
31, 2008 AND 2007
|
||||||||
2008
|
2007
|
|||||||
Cash flows from operating
activities:
|
||||||||
Net
income (loss)
|
$ | (1,284,662 | ) | $ | (688,598 | ) | ||
Adjustments to reconcile net
income (loss) to net cash from operating
activities:
|
||||||||
Depreciation
|
- | 618 | ||||||
Amortization of debt discount and deferred finance
charges
|
91,778 | - | ||||||
Change in
fair value of embedded derivatives
|
318,370 | - | ||||||
Impairment of assets
|
49,092 | - | ||||||
Stock
compensation
|
397,670 | 454,350 | ||||||
Preferred stock dividends | (1,253,229 | ) | - | |||||
Changes in operating assets and
liabilities:
|
||||||||
Accounts
receivable
|
(7,691 | ) | - | |||||
Unamortized debt discount and deferred finance
charges
|
(347,216 | ) | ||||||
Accounts
payable and accrued expenses
|
20,703 | - | ||||||
Settlement reserve
|
(30,000 | ) | - | |||||
Change in net assets of discontinued operations | - | 28,711 | ||||||
Change in net liabilities of discontinued operations | (55,146 | ) | 15,212 | |||||
Total cash flows from operating
activities
|
(2,100,331 | ) | (189,707 | ) | ||||
Cash flows from investing
activities:
|
||||||||
Purchase
of domain names
|
(1,391,645 | ) | - | |||||
Cash flows from financing
activities:
|
||||||||
Advances
from related parties, net
|
592,711 | 185,500 | ||||||
Note
payable - FTS Group, Inc.
|
1,500,000 | - | ||||||
Note
receivable for sale of common stock
|
(169,500 | ) | - | |||||
Capital
lease payments
|
(8,921 | ) | - | |||||
Proceeds
from sale of common stock
|
534,446 | - | ||||||
Proceeds
from capital lease financings
|
107,054 | - | ||||||
Proceeds
from non-interest bearing note
|
1,000,000 | - | ||||||
Reverse split | (63,221 | ) | - | |||||
Total cash flows from financing
activities
|
3,492,569 | 185,500 | ||||||
Increase (decrease in) cash and
cash equivalents
|
593 | (4,147 | ) | |||||
Cash and cash equivalents,
beginning of period
|
359 | 22,663 | ||||||
Cash and cash equivalents, end of
period
|
$ | 952 | $ | 18,516 | ||||
Supplemental disclosure of cash flow information: | ||||||||
Income taxes
paid
|
$ | - | $ | - | ||||
Interest expense
paid
|
$ | - | $ | - | ||||
Net cash investing and financing activities: | ||||||||
Purchase of domain names | $ | (1,391,645 | ) | $ | - | |||
Note Payable - FTS Group, Inc. | $ | 1,500,000 | $ | - | ||||
Proceeds from non-interest bearing note | $ | 1,000,000 | $ | - | ||||
See notes to financial statements. |
Shares of common stock outstanding as of October
14, 2008
|
14,173,375
|
Shares
of common stock potentially issuable pursuant to debt conversions
with the Company's stock trading at $0.10 (conversion rate 94%)
or $0.094
|
10,638,298
|
Shares
of common stock potentially issuable pursuant to debt conversions
with the Company's stock trading at $0.05 (conversion rate 94%)
or $0.047
|
21,276,596
|
Shares
of common stock potentially issuable pursuant to debt conversions
with the Company's stock trading at $0.03 (conversion rate 94%)
or $0.0282
|
35,460,993
|
Shares
of common stock potentially issuable pursuant to debt conversions
with the Company's stock trading at $0.02 (conversion rate 94%)
or $0.0188
|
53,191,489
|
Shares
of common stock potentially issuable pursuant to debt conversions
with the Company's stock trading at $0.01 (conversion rate 94%)
or $0.0094
|
106,382,979
|
The following table reconciles the
numerators and denominatiors of the basic and diluted loss per share
computations:
|
|||||||||||||
Three Months Ended August
31
|
Nine Months Ended August
31
|
||||||||||||
2008
|
2007
|
2008
|
2007
|
||||||||||
Net income attributable to common
stockholder-(numerator)
|
$
|
(601,141)
|
$
|
(89,716
|
)
|
$
|
(1,284,662
|
) |
$
|
(688,598
|
)
|
||
Basic:
|
|||||||||||||
|
Weighted average
shares outstanding (denominator)
|
13,994,592
|
58,970,713
|
9,280,166
|
48,681,547
|
||||||||
Net income per common
share - basic
|
$
|
(0.04)
|
$
|
(0.00
|
)
|
$
|
(0.14
|
) |
$
|
(0.01
|
)
|
||
Diluted:
|
|||||||||||||
Weighted average
shares outstanding - basic
|
13,994,592
|
58,970,713
|
9,280,166
|
48,681,547
|
|||||||||
Effect of dilutive
securities
|
19,074,319
|
-
|
37,649,336
|
-
|
|||||||||
Adjusted wieghted average share
(denominator)
|
33,068,911
|
58,970,713
|
46,929,502
|
48,681,547
|
|||||||||
Net income per common share
(diluted)
|
$
|
(0.04)
|
$
|
(0.00
|
)
|
$
|
(0.14
|
) |
$
|
(0.01
|
)
|
||
The effects of all dilutive
securities have been excluded from Common Stock equivalents because their
effect would be anti-dilutive. At August 31, 2008, there were
no options and warrants
outstanding.
|
The following table reconciles the
numerators and denominatiors of the basic and diluted loss per share
computations:
|
|||||||||||||
Three Months Ended August
31
|
Nine Months Ended August
31
|
||||||||||||
2008
|
2007
|
2008
|
2007
|
||||||||||
Net income attributable to common
stockholder (numerator)
|
$
|
(601,141
|
) |
$
|
(89,716
|
)
|
$
|
(1,284,662
|
) |
$
|
(688,598
|
)
|
|
Basic:
|
|||||||||||||
|
Weighted average
shares outstanding (denominator)
|
13,994,592
|
58,970,713
|
9,280,166
|
48,681,547
|
||||||||
Net income per common
share - basic
|
$
|
(0.04
|
) |
$
|
(0.00
|
)
|
$
|
(0.14
|
) |
$
|
(0.01
|
)
|
|
Diluted:
|
|||||||||||||
Weighted average
shares outstanding - basic
|
13,994,592
|
58,970,713
|
9,280,166
|
48,681,547
|
|||||||||
Effect of dilutive
securities
|
19,350,639
|
-
|
37,925,656
|
-
|
|||||||||
Adjusted wieghted average share
(denominator)
|
33,345,231
|
58,970,713
|
47,205,822
|
48,681,547
|
|||||||||
Net income per common share
(diluted)
|
$
|
(0.04
|
) |
$
|
(0.00
|
)
|
$
|
(0.14
|
) |
$
|
(0.01
|
)
|
|
The effects of all dilutive
securities have been excluded from Common Stock equivalents because their
effect would be anti-dilutive. At August 31, 2008, there were
no options and warrants
outstanding.
|
Nine
months ended August 31, 2007
|
||||
Revenues
|
$ | 162,751 | ||
Cost
of tangible products sold
|
(107,183 | ) | ||
55,568 | ||||
Expenses
|
(314,816 | ) | ||
Income (loss)
from discontinued operations
|
$ | (259,248 | ) | |
Basic
and diluted net income (loss) per common share
|
$ | 0.00 |
Date |
Payment Amount
|
|||
January 1, 2009 |
$
|
300,000
|
||
April 1, 2009 |
|
300,000
|
||
July 1, 2009 |
|
300,000
|
||
October 1, 2009 |
|
100,000
|
||
Total |
$
|
1,000,000
|
3.1.
|
Articles
of Incorporation, dated June 24, 1983 (included as Exhibit 3.1 to the Form
10SB12G filed September 1, 2000, and incorporated herein by
reference).
|
3.2
|
Amendment
to the Articles of Incorporation, dated July 17, 1984 (included as Exhibit
3.2 to the Form 10SB12G filed September 1, 2000, and incorporated herein
by reference).
|
3.3
|
Amendment
to the Articles of Incorporation, dated September 7, 1984 (included as
Exhibit 3.3 to the Form 10SB12G filed September 1, 2000, and incorporated
herein by reference).
|
3.4
|
Amended
and Restated Articles of Incorporation, dated December 29, 1997 (included
as Exhibit 3.4 to the Form 10SB12G filed September 1, 2000, and
incorporated herein by reference).
|
3.5
|
By-Laws
(included as Exhibit 3.5 to the Form 10SB12G filed September 1, 2000, and
incorporated herein by reference).
|
3.6
|
Certificate
of Amendment to the Articles of Incorporation, dated May 12, 2003
(included as Exhibit 3 to the Form 10-QSB filed July 15, 2003, and
incorporated herein by reference).
|
4.1
|
US
Biodefense, Inc. 2006 Qualified Stock Option Plan, dated April 26, 2006
(included as Exhibit 4.1 to the Form S-8 filed July 25, 2006, and
incorporated herein by reference).
|
4.2
|
US
Biodefense, Inc. 2007 Stock Incentive Plan, dated April 1, 2007 (included
as Exhibit 4 to the Form S-8 filed May 4, 2007, and incorporated herein by
reference).
|
4.3
|
US
Biodefense, Inc. 2008 Stock Incentive Plan, dated February 15, 2008
(included as Exhibit 10.1 to the Form S-8 filed February 15, 2008, and
incorporated herein by reference).
|
10.1
|
Stock
Purchase Agreement between the Company and Charles Wright, dated August 7,
2006 (included as Exhibit 2 to the Form 8-k filed August 14, 2006, and
incorporated herein by reference).
|
10.2
|
Stock
Purchase Agreement between the Company and Equity Solutions, Inc., dated
August 7, 2006 (included as Exhibit 10.1 to the Form 8-k filed August 14,
2006, and incorporated herein by
reference).
|
10.3
|
Consulting
Agreement between the Company and Charles Wright, dated August 21, 2006
(included as Exhibit 10 to the Form 8-K filed August 30, 2006, and
incorporated herein by reference).
|
10.4
|
Executive
Employment Agreement between the Company and Scott Gallagher, dated
January 10, 2008 (included as Exhibit 10.1 to the Form 8-K filed January
10, 2008, and incorporated herein by
reference).
|
10.5
|
Agreement
for Purchase and Sale of Stock between the Company and Scott Gallagher,
dated January 10, 2008 (included as Exhibit 10.2 to the Form 8-K filed
January 10, 2008, and incorporated herein by
reference).
|
10.6
|
Agreement
for Purchase and Sale of Stock between the Company and 221 Fund, LLC,
dated January 10, 2008 (included as Exhibit 10.3 to the Form 8-K filed
January 10, 2008, and incorporated herein by
reference).
|
10.7
|
Asset
Purchase Agreement between the Company and FTS Group, Inc., dated March
19, 2008 (included as Exhibit 10.1 to the Form 8-K filed April 10, 2008,
and incorporated herein by
reference).
|
10.8
|
Promissory
Note between due January 3, 2010, issued by the Company to FTS Group, Inc.
(included as Exhibit 10.2 to the Form 8-K filed April 10, 2008, and
incorporated herein by reference).
|
10.9
|
Internet
Domain Name Purchase Agreement between the Company and Smash Clicks,
Inc., dated June 1, 2008 (included as Exhibit 10.1 to the Form 8-K filed
June 3, 2008, and incorporated herein by
reference).
|
10.10
|
Promissory
Note due October 31, 2009, issued by the Company to Smash Clicks,
Inc. (included as Exhibit 10.2 to the Form 8-K filed June 3, 2008, and
incorporated herein by reference).
|
17.1
|
Letter of
Resignation to the Company from David Chin, dated January 10, 2008
(included as Exhibit 17.1 to the Form 8-K filed January 10, 2008, and
incorporated herein by reference).
|
31.1
|
Certification
of the Chief Executive Officer and Acting Chief Financial Officer pursuant
to Section 302 of the Sarbanes-Oxley Act of 2002 (filed
herewith).
|
32.1
|
Certification
of Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to
Section 906 of the Sarbanes-Oxley Act of 2002 (filed
herewith).
|
SIGNATURES
|