|
[ X ]
|
Preliminary
Information Statement
|
|
[
]
|
Confidential,
for Use of the Commission Only (as permitted by Rule
14c-5(d)(2)
|
|
[
]
|
Definitive
Information Statement
|
|
[
X
]
|
No
fee required.
|
|
[
]
|
Fee
computed on table below per Exchange Act Rules 14(c)-5(g) and
0-11.
|
1)
|
Title
of each class of securities to which transaction
applies:
|
2)
|
Aggregate
number of securities to which transaction
applies:
|
3)
|
Per
unit price or other underlying value of transaction computed pursuant
to
Exchange Act Rule 0-11:
|
4)
|
Proposed
maximum aggregate value of
transaction:
|
5)
|
Total
fee paid:$
-0-
|
|
[
]
|
Fee
paid previously with preliminary
materials.
|
|
[
]
|
Check
box if any part of the fee is offset as provided by Exchange Act
Rule
0-11(a)(2) and identify the filing for which the offsetting fee
was paid
previously. Identify the previous filing by registration
statement number, or the Form or Schedule and the date of its
filing.
|
1)
|
Amount
Previously Paid:
|
2)
|
Form,
Schedule or Registration No.:
|
3)
|
Filing
Party:
|
4)
|
Date
Filed:
|
Sincerely, | |||
|
/s/ J. SCOTT WEBBER | ||
J. Scott Webber | |||
Chief Executive Officer | |||
Dated:
December 5, 2007.
|
/s/ J. SCOTT WEBBER | ||
J. Scott Webber | |||
Chief Executive Officer |
[X] |
Annual
report under Section 13 or 15(d) of the Securities Exchange Act
of 1934
for the fiscal year ended June 30,
2006.
|
[ ] |
Transition
report under Section 13 or 15(d) of the Securities Exchange Act
of 1934
for the transition period from to.
|
NEVADA
(State
or other jurisdiction of
incorporation
or organization)
|
95-4756822
(I.R.S.
Employer
Identification
No.)
|
PART
I
|
||
ITEM
1.
|
DESCRIPTION
OF BUSINESS
|
5
|
ITEM
2.
|
DESCRIPTION
OF PROPERTY
|
6
|
ITEM
3.
|
LEGAL
PROCEEDINGS
|
6
|
ITEM
4.
|
SUBMISSION
OF MATTERS TO A VOTE OF SECURITY HOLDERS
|
7
|
PART
II
|
||
ITEM
5.
|
MARKET
FOR COMMON EQUITY, RELATED STOCKHOLDER MATTERS
AND
SMALL BUSINESS ISSUER PURCHASES OF EQUITY SECURITIES
|
7
|
ITEM
6.
|
MANAGEMENT'S
DISCUSSION AND ANALYSIS AND RESULTS OF
OPERATIONS
|
11
|
ITEM
7.
|
FINANCIAL
STATEMENTS
|
13
|
ITEM
8.
|
CHANGES
IN AND DISAGREEMENTS WITH ACCOUNTANTS ON
ACCOUNTING
AND FINANCIAL DISCLOSURES
|
13
|
ITEM
8A
|
CONTROLS
AND PROCEDURES
|
13
|
PART
III
|
||
ITEM
9.
|
DIRECTORS,
EXECUTIVE OFFICERS, PROMOTERS AND CONTROL
PERSON;
COMPLIANCE WITH SECTION 16(a) OF THE EXCHANGE ACT
|
14
|
ITEM
10.
|
EXECUTIVE
COMPENSATION
|
15
|
ITEM
11.
|
SECURITY
OWNERSHIP OF CERTAIN BENEFICIAL OWNERS &
MANAGEMENT
AND RELATED STOCKHOLDER MATTERS
|
15
|
ITEM
12.
|
CERTAIN
RELATIONSHIPS AND RELATED TRANSACTIONS
|
16
|
ITEM
13.
|
EXHIBITS
|
16
|
ITEM
14.
|
PRINCIPAL
ACCOUNTANT FEES AND SERVICES
|
16
|
SIGNATURES
|
18
|
|
INDEX
TO EXHIBITS
|
19
|
|
FINANCIAL
STATEMENTS
|
F-1
|
LOW
|
HIGH
|
|||||||
Q
1-2005
Q
2-2005
Q
3-2005
Q
4-2005
|
$ |
0.01
0.50
0.98
0.46
|
$ |
0.01
3.35
1.55
1.15
|
Q
1-2006
Q
2-2006
Q
3-2006
Q
4-2006
|
$ |
0.24
0.15
0.19
0.15
|
$ |
1.37
0.25
0.38
0.27
|
Years
ended June 30:
|
||||||||||||||||
2006
|
2005
|
Increase
|
%
|
|||||||||||||
Sales
|
$ |
4,372,317
|
$ |
1,316,697
|
$ |
3,055,620
|
232%
|
Years
ended June 30:
|
||||||||||||||||
2006
|
2005
|
Increase
|
%
|
|||||||||||||
Cost
of sales
|
$ |
1,125,998
|
$ |
299,013
|
$ |
826,985
|
277%
|
Years
ended June 30:
|
||||||||||||||||
2006
|
2005
|
Increase
|
%
|
|||||||||||||
Selling,
general and administrative costs:
|
||||||||||||||||
Aqua
Xtremes, Inc. and Encompass Holdings, Inc.
|
$ |
3,642,341
|
$ |
4,261,365
|
$ | (619,024 | ) |
6%
|
||||||||
Nacio
Systems, Inc.
|
3,431,025
|
1,135,459
|
2,295,566
|
209%
|
||||||||||||
Interactive
Holding Group, Inc.
|
-
|
208,965
|
(208,965 | ) |
(100)%
|
|||||||||||
$ |
7,073,366
|
$ |
5,605,789
|
$ |
1,467,577
|
Years
ended June 30:
|
||||||||||||||||
2006
|
2005
|
Decrease
|
%
|
|||||||||||||
Research
& development expenses
|
$ |
615,044
|
$ |
744,677
|
$ |
129,633
|
17%
|
Years
ended June 30:
|
||||||||||||||||
2006
|
2005
|
Increase
|
%
|
|||||||||||||
Total
assets:
|
||||||||||||||||
Aqua
Xtremes, Inc. and Encompass Holdings, Inc.
|
$ |
8,773,180
|
$ |
401,114
|
$ |
8,372,066
|
2087%
|
|||||||||
Nacio
Systems, Inc.
|
10,378,669
|
10,763,652
|
(384,983 | ) |
(4)%
|
|||||||||||
Interactive
Holding Group, Inc.
|
-
|
342,063
|
(342,063 | ) |
(100)%
|
|||||||||||
$ |
19,151,849
|
$ |
11,506,829
|
$ |
7,645,020
|
NAME
|
AGE
|
POSITION
|
Leslie
I. Handler
|
68
|
President,
Director
|
Arthur
N. Robins
|
55
|
Chief
Executive Officer, Director
|
James
F. Abel, III
|
45
|
Corporate
Secretary, Director
|
Greg
K. Hoggatt
|
48
|
Director
|
SUMMARY
COMPENSATION TABLE
|
|||
NAME
AND PRINCIPAL POSITION
|
YEAR
|
ANNUAL
COMPENSATION
|
LONG
TERM COMPENSATION
|
Arthur
N. Robins
CEO
|
2006
|
$240,000
(a)
|
-0-
|
TITLE
OF CLASS
|
NAME
AND ADDRESS OF
BENEFICIAL
OWNER
|
AMOUNT
OF
BENEFICIAL
OWNERSHIP
|
PERCENT
OF
CLASS
|
Common
Stock
|
Leslie
I. Handler
382
Running Springs Dr.
Palm
Desert, CA 92276
|
-0-(a)
|
0%
|
Common
Stock
|
Arthur
N. Robins
1005
Terminal Way, Suite 110,
Reno,
Nevada 89502-2179
|
502,000
|
*
|
Common
Stock
|
James
F. Abel, III
1005
Terminal Way, Suite 110,
Reno,
Nevada 89502-2179
|
-0-
|
0%
|
Common
Stock
|
Greg
K. Hoggatt
333
Panferio Dr.
Pensacola,
FL 32561
|
-0-
|
0%
|
Common
Stock (all officers and
directors
as a group-4 persons)
|
502,000
|
*
|
|
*
Less than one percent
|
(a)
|
Mr.
Handler's holdings do not include 31,319 shares held by Mr. Handler's
wife, as to which he has neither voting nor investment control
and for
which he disclaims beneficial
ownership.
|
6/30/05
|
6/30/06
|
|||||||
Audit
fees billed
|
$ |
35,032
|
$ |
122,126
|
Page
|
|
Report
of Independent Registered Public Accounting Firm
|
F-2
|
Consolidated
Financial Statements:
|
|
Balance
sheets
|
F-3
- F-4
|
Statements
of operations
|
F-5
|
Statements
of stockholders’ equity (deficit)
|
F-6
- F-7
|
Statements
of cash flows
|
F-8
|
Notes
to consolidated financial statements
|
F-9
- F-29
|
ENCOMPASS
HOLDINGS, INC.
|
|
By:
/s/
LESLIE I. HANDLER
President
|
Signature
|
Title
|
Date
|
/s/
LESLIE I.HANDLER
Leslie
I. Handler
|
President;
Director
|
September
28, 2006
|
/s/
ARTHUR N. ROBINS
Arthur
N. Robins
|
Chief
Executive Officer;
Director
|
September
28, 2006
|
/s/
JAMES F. ABEL,III
James
F. Abel,III
|
Corporate
Secretary;
Director
|
September
28, 2006
|
/s/
GREG K. HOGGATT
Greg
K. Hoggatt
|
Director
|
September
28, 2006
|
EXHIBIT
|
||
NO.
|
DESCRIPTION
|
|
PLAN
OF REORGANIZATION
|
||
2.1
|
*
|
Articles
and Agreement of Merger dated July 21, 1999
|
ARTICLES
OF INCORPORATION AND BY-LAWS
|
||
3(i)
|
*
|
Articles
of Incorporation of First Colonial Ventures Ltd. dated March
25, 1985.
|
3(ii)
|
*
|
Certificate
of Amendment of First Colonial Ventures Ltd. dated August
12, 1985.
|
3(iii)
|
*
|
Certificate
of Amendment of First Colonial Ventures Ltd. dated September
3, 1985.
|
3(iv)
|
*
|
Certificate
of Amendment of First Colonial Ventures Ltd. dated February
3, 1992.
|
3(v)
|
*
|
Articles
of Incorporation of Nova Communications Ltd. dated July
21, 1999.
|
3(vi) | * | Articles of Amendment of Nova Communications Ltd. effective June 30, 2005. |
3(vii) | * | Articles of Amendment of Nova Communications Ltd. effective January 27, 2006. |
3(viii)
|
*
|
Bylaws
|
10.1 |
*
|
Asset Aquisition Agreement dated March 28, 2006 with Rotary Engines, Inc. |
10.2 | * | Asset Purchase Agreement dated April 1, 2005 by and among Nacio Systems, Inc., a Nevada corporation; Nova Communications Ltd., a Nevada corporation; and Nacio Systems, Inc., a California corporation. |
10.3 | * | Agreement with Wankel AG effective December 31, 2005. |
21
|
|
SUBSIDIARIES
|
CERTIFICATIONS
|
||
31.1
|
Rule
15d-14(a) certifications
|
|
31.2
|
Rule
15d-14(a) certifications
|
|
32.1
|
Section
1350 certifications
|
|
32.2
|
Section
1350 certifications
|
* |
Incorporated
herein by reference from filings previously made by the
Company
|
Page
|
|
Report
of Independent Registered Public Accounting Firm
|
F-2
|
Consolidated
Financial Statements:
|
|
Balance
sheets
|
F-3
- F-4
|
Statements
of operations
|
F-5
|
Statements
of stockholders’ equity (deficit)
|
F-6
- F-7
|
Statements
of cash flows
|
F-8
|
Notes
to consolidated financial statements
|
F-9
- F-29
|
June
30
|
||||||||
2006
|
2005
|
|||||||
ASSETS
|
||||||||
Current
assets:
|
||||||||
Cash
|
$ |
146,935
|
$ |
46,296
|
||||
Accounts receivable, less allowance for uncollectible
accounts of $87,458 in 2006 ($140,025 in 2005)
|
405,545
|
420,175
|
||||||
Other receivables
|
-
|
27,570
|
||||||
Receivable
from related party
|
-
|
67,603
|
||||||
Prepaid expenses
|
335,063
|
324,284
|
||||||
Total current assets
|
887,543
|
885,928
|
||||||
Property
& equipment:
|
||||||||
Equipment
|
7,665,637
|
6,919,688
|
||||||
Computer software & licenses
|
695,237
|
281,510
|
||||||
Furniture
|
228,595
|
229,872
|
||||||
Website
|
72,223
|
50,637
|
||||||
Leasehold improvements
|
7,143,454
|
7,142,345
|
||||||
15,805,146
|
14,624,052
|
|||||||
Less accumulated depreciation & amortization
|
(5,712,316 | ) | (4,514,441 | ) | ||||
10,092,830
|
10,109,611
|
|||||||
Rotary engine patterns not yet used on operations
|
3,240,000
|
-
|
||||||
Equipment not yet assigned to customers
|
31,084
|
44,020
|
||||||
Net property & equipment
|
13,363,914
|
10,153,631
|
||||||
Other
assets:
|
||||||||
Demonstration rotary engines not held for sale
|
2,310,000
|
-
|
||||||
Rotary engine intellectual assets
|
2,167,000
|
-
|
||||||
Patents & trademarks
|
20,308
|
3,479
|
||||||
Deposits & other
|
403,084
|
326,291
|
||||||
Note receivable
|
-
|
137,500
|
||||||
Total other assets
|
4,900,392
|
467,270
|
||||||
$ |
19,151,849
|
$ |
11,506,829
|
June
30
|
||||||||
2006
|
2005
|
|||||||
LIABILITIES
& STOCKHOLDERS’ EQUITY
|
||||||||
Current
liabilities:
|
||||||||
Accounts payable
|
$ |
2,019,394
|
$ |
1,552,138
|
||||
Accrued payroll & payroll related liabilities
|
537,166
|
225,097
|
||||||
Income taxes payable
|
9,400
|
4,000
|
||||||
Payable to related party
|
35,578
|
-
|
||||||
Accrued interest
|
457,846
|
297,027
|
||||||
Other accrued liabilities
|
839,290
|
1,668,400
|
||||||
Unearned revenue
|
286,318
|
288,093
|
||||||
Loans payable
|
924,191
|
829,191
|
||||||
Notes payable & accrued interest subject to conversion
|
||||||||
into an indeterminable number of shares of common
stock
|
71,660
|
163,459
|
||||||
Derivative liabilities
|
6,371
|
117,749
|
||||||
Long-term obligations due within one year
|
3,773,666
|
563,915
|
||||||
Long-term debt to related parties due within one year
|
30,000
|
30,000
|
||||||
Total current liabilities
|
8,990,880
|
5,739,069
|
||||||
Long-term
debt to related parties
|
84,464
|
241,152
|
||||||
Long-term
obligations
|
1,911,313
|
1,376,417
|
||||||
Accrued
interest
|
71,847
|
-
|
||||||
Minority
interest
|
5,306,746
|
-
|
||||||
Stockholders’
equity:
|
||||||||
Preferred stock; $.001 par value; authorized 200,000
shares:
|
||||||||
Series A - 100,000 shares designated, issued &
outstanding
|
100
|
100
|
||||||
Series B - 100,000 shares designated, issued &
outstanding
|
100
|
100
|
||||||
Common stock; $.001 par value; authorized 500,000,000
shares; outstanding
---28,820,035 shares in 2006
|
||||||||
(6,001,332 shares in 2005)
|
28,820
|
6,001
|
||||||
Common stock to be issued
|
-
|
8,703,927
|
||||||
Convertible promissory note & accrued interest
|
107,140
|
101,140
|
||||||
Additional paid-in capital
|
34,810,660
|
22,809,499
|
||||||
Retained deficit
|
(32,160,221 | ) | (27,470,576 | ) | ||||
Total stockholders’ equity
|
2,786,599
|
4,150,191
|
||||||
$ |
19,151,849
|
$ |
11,506,829
|
Years
ended June 30
|
||||||||
2006
|
2005
|
|||||||
Sales
|
$ |
4,372,317
|
$ |
1,316,697
|
||||
Cost
of sales
|
1,125,998
|
299,013
|
||||||
Gross
profit
|
3,246,319
|
1,017,684
|
||||||
Operating
expenses:
|
||||||||
Selling, general & administrative
|
7,073,366
|
5,518,511
|
||||||
Research & development
|
615,044
|
744,677
|
||||||
Total operating expenses
|
7,688,410
|
6,263,188
|
||||||
Net
operating loss
|
(4,442,091 | ) | (5,245,504 | ) | ||||
Other
Income (expenses):
|
||||||||
Change in fair value of derivative liabilities
|
(24,471 | ) |
1,951
|
|||||
Loss on disposal of property & equipment
|
(1,277 | ) |
-
|
|||||
Interest expense
|
(366,622 | ) | (288,454 | ) | ||||
Total other expenses
|
(392,370 | ) | (286,503 | ) | ||||
Net
loss from continuing operations before minority interest
in
net loss & provision for income taxes(4,834,461)
|
(5,532,007 | ) | ||||||
Minority
in net loss
|
150,216
|
-
|
||||||
Provision
for income taxes
|
(5,400 | ) | (2,400 | ) | ||||
Net
loss from continuing operations
|
(4,689,645 | ) | (5,534,407 | ) | ||||
Discontinued
operations- net gain on disposal,
net of provision for income taxes
|
-
|
139,517
|
||||||
Net
loss
|
$ | (4,689,645 | ) | $ | (5,394,890 | ) | ||
Net
loss per common share:
|
||||||||
Continuing operations
|
$ | (.36 | ) | $ | (1.27 | ) | ||
Discontinued operations
|
$ |
-
|
$ |
.03
|
Preferred
stock
|
Common
stock
|
||||||
Shares
|
Amount
|
Shares
|
Amount
|
||||
Balance
at July 1, 2004
|
-
|
$
-
|
3,439,815
|
3,440
|
|||
Common
stock issued
|
-
|
-
|
50,000
|
50
|
|||
Common
stock issued for cash
|
-
|
-
|
68,965
|
69
|
|||
Common
stock issued upon
conversion
of notes payable & accrued interest
|
-
|
-
|
1,110,000
|
1,110
|
|||
Common
stock issued in exchange
for
accrued payroll
|
-
|
-
|
60,000
|
60
|
|||
Common
stock issued in exchange for services
|
-
|
-
|
1,272,552
|
1,272
|
|||
Series
“A” Preferred stock issued
in
exchange for payable to related party
|
100,000
|
100
|
-
|
-
|
|||
Common
stock to be issued in exchange
for
subsidiary
|
-
|
-
|
-
|
-
|
|||
Series
“B” Preferred stock and convertible
promissory
note issued in exchange for subsidiary
|
100,000
|
100
|
-
|
-
|
|||
Accrued
interest on convertible promissory note
|
-
|
-
|
-
|
-
|
|||
Net
loss
|
-
|
-
|
-
|
-
|
|||
Balance
at June 30, 2005
|
200,000
|
200
|
6,001,332
|
6,001
|
|||
Common
stock issued
|
-
|
-
|
9,896,613
|
9,897
|
|||
Common
stock issued for cash
|
-
|
-
|
400,000
|
400
|
|||
Common
stock issued upon conversion
of
notes payable & accrued interest
|
-
|
-
|
2,119,089
|
2,119
|
|||
Common
stock issued in exchange for
accrued
liabilities
|
-
|
-
|
363,100
|
363
|
|||
Common
stock issued in exchange for
accrued
payroll to officer
|
-
|
-
|
500,000
|
500
|
|||
Common
stock issued in exchange for
services
|
-
|
-
|
5,387,761
|
5,388
|
|||
Common
stock issued in exchange for
debt
& accrued interest of subsidiary
|
-
|
-
|
4,102,140
|
4,102
|
|||
Common
stock issued for purchase of software
|
-
|
-
|
50,000
|
50
|
|||
Accrued
interest on convertible promissory note
|
-
|
-
|
-
|
-
|
|||
Net
loss
|
-
|
-
|
-
|
-
|
|||
Balance
at June 30, 2006
|
200,000
|
$
200
|
28,820,035
|
$28,820
|
Common
stock
to
be
issued
|
Convertible
promissory
note
&
accrued
interest
|
Additional
paid-in
capital
|
Retained
deficit
|
Total
stockholders’
equity
(deficit)
|
||||||||||||||
$ |
753,927
|
$ |
-
|
$ |
20,602,385
|
$ | (22,075,686 | ) | $ | (715,934 | ) | |||||||
(50,000 | ) |
-
|
49,950
|
-
|
-
|
|||||||||||||
-
|
-
|
49,931
|
-
|
50,000
|
||||||||||||||
-
|
-
|
587,090
|
-
|
588,200
|
||||||||||||||
-
|
-
|
179,940
|
-
|
180,000
|
||||||||||||||
-
|
-
|
977,002
|
-
|
978,274
|
||||||||||||||
-
|
-
|
363,051
|
-
|
363,151
|
||||||||||||||
8,000,000
|
-
|
-
|
-
|
8,000,000
|
||||||||||||||
-
|
100,000
|
150
|
-
|
100,250
|
||||||||||||||
-
|
1,140
|
-
|
-
|
1,140
|
||||||||||||||
-
|
-
|
-
|
(5,394,890 | ) | (5,394,890 | ) | ||||||||||||
8,703,927
|
101,140
|
22,809,499
|
(27,470,576 | ) |
4,150,191
|
|||||||||||||
(8,703,927 | ) |
-
|
8,694,030
|
-
|
-
|
|||||||||||||
-
|
-
|
4,000
|
-
|
4,400
|
||||||||||||||
-
|
-
|
307,715
|
-
|
309,834
|
||||||||||||||
-
|
-
|
70,626
|
-
|
70,989
|
||||||||||||||
-
|
-
|
99,500
|
-
|
100,000
|
||||||||||||||
-
|
-
|
2,000,512
|
-
|
2,005,900
|
||||||||||||||
-
|
-
|
816,328
|
-
|
820,430
|
||||||||||||||
-
|
-
|
8,450
|
-
|
8,500
|
||||||||||||||
-
|
6,000
|
-
|
-
|
6,000
|
||||||||||||||
-
|
-
|
-
|
(4,689,645 | ) | (4,689,645 | ) | ||||||||||||
$ |
-
|
$ |
107,140
|
$ |
34,810,660
|
$ | (32,160,221 | ) | $ |
2,786,599
|
Years
ended June 30
|
||||||||
2006
|
2005
|
|||||||
Cash
flows from operating activities:
|
||||||||
Net loss
|
$ | (4,689,645 | ) | $ | (5,394,890 | ) | ||
Adjustments to reconcile net loss to net cash
provide
by (used in) operating activities:
|
||||||||
Net gain on disposal of assets of discontinued operations
|
-
|
(139,517 | ) | |||||
Depreciation & amortization
|
1,200,298
|
330,407
|
||||||
Provision for uncollectible receivables
|
57,722
|
737,590
|
||||||
Common stock issued for services
|
2,005,900
|
978,274
|
||||||
Unearned revenue
|
(1,775 | ) |
13,604
|
|||||
Write-off of excess purchase price of subsidiaries
|
-
|
2,896,666
|
||||||
Change in fair value of derivative liabilities
|
24,471
|
(1,951 | ) | |||||
Loss on disposal of property & equipment
|
1,277
|
-
|
||||||
Provision for income taxes
|
5,400
|
2,400
|
||||||
Minority interest in net loss
|
(150,216 | ) |
-
|
|||||
Changes in assets & liabilities, net of purchase of subsidiaries in
2005:
|
||||||||
Accounts receivable
|
(43,092 | ) |
78,616
|
|||||
Prepaid expenses
|
(10,779 | ) | (88,073 | ) | ||||
Deposits & other assets
|
(49,223 | ) | (408 | ) | ||||
Accounts payable
|
467,217
|
104,637
|
||||||
Accrued liabilities
|
(11,387 | ) |
615,618
|
|||||
(1,193,832 | ) |
132,973
|
||||||
Cash
flows from investing activities:
|
||||||||
Net advances received from (paid on behalf of) related
parties
|
95,181
|
(67,603 | ) | |||||
Purchase of subsidiaries, net of cash acquired
|
-
|
8,136
|
||||||
Capital expenditures
|
(325,858 | ) | (427,617 | ) | ||||
Patents & trademarks expenditures
|
(16,829 | ) | (3,000 | ) | ||||
(247,506 | ) | (490,084 | ) | |||||
Cash
flows from financing activities:
|
||||||||
Borrowing under loans payable
|
95,000
|
-
|
||||||
Borrowings under convertible notes payable
|
40,000
|
295,000
|
||||||
Borrowings under notes payable to related parties
|
-
|
106,152
|
||||||
Principal repayment of notes payable to related parties
|
(148,688 | ) |
-
|
|||||
Borrowings from long-term obligations
|
1,700,000
|
-
|
||||||
Principal repayment of long-term obligations
|
(148,735 | ) |
-
|
|||||
Proceeds from sale of common stock
|
4,400
|
-
|
||||||
1,541,977
|
401,152
|
|||||||
Net increase in cash
|
100,639
|
44,041
|
||||||
Cash at beginning of year
|
46,296
|
2,255
|
||||||
Cash at end of year
|
$ |
146,935
|
$ |
46,296
|
2.
|
Operations
|
2.
|
Operations
(continued)
|
3.
|
Acquisition
of demonstration
rotary engines not held for sale and rotary engine intellectual
assets
|
2006
|
2005
|
|||||||
Cash
paid during the year for Interest
|
$ |
38,138
|
$ |
59,651
|
2006
|
2005
|
|||||||
Equipment,
rotary engine patterns not yet used in operations,
demonstration
rotary engines not held for sale, and intellectual
assets
acquired in exchange for common stock of subsidiary
|
$ |
8,417,000
|
$ |
-
|
||||
Common
stock issued upon conversion of notes payable
&
accrued interest
|
$ |
309,834
|
$ |
552,617
|
||||
Common
stock issued in exchange for accrued liabilities
|
$ |
70,989
|
$ |
-
|
||||
Common
stock issued in exchange for accrued payroll to officer
|
$ |
100,000
|
$ |
180,000
|
||||
Common
stock issued in exchange for long-term debt
&
accrued interest of subsidiary
|
$ |
820,430
|
$ |
-
|
||||
Common
stock issued & note receivable exchanged for computer
software
|
$ |
146,000
|
$ |
-
|
||||
Preferred
stock issued in exchange for payable to related party
|
$ |
-
|
$ |
363,151
|
||||
Common
stock to be issued in exchange for subsidiary
|
$ |
-
|
$ |
8,000,000
0
|
||||
Preferred
stock and convertible note payable issued
in
exchange for subsidiary
|
$ |
-
|
$ |
100,250
|
2006
|
2005
|
|||||||
Professional
fees
|
$ |
558,500
|
$ |
270,612
|
||||
Maintenance
contracts
|
162,471
|
229,272
|
||||||
Local
& sales taxes
|
108,877
|
111,260
|
||||||
Marketing
costs
|
9,442
|
318,607
|
||||||
Guarantee
of indebtedness of others
|
-
|
738,649
|
||||||
Other
accrued liabilities
|
$ |
839,290
|
$ |
1,668,400
|
2006
|
2005
|
|||||||
Payable
to Nacio Investment Group, LLC; interest accrues at 8%
per
annum; secured by all leasehold improvements and other
assets.
|
$ |
829,191
|
$ |
829,191
|
||||
Advances
on a $155,000 promissory note payable to Envision
Capital,
LLC; interest accrues at 6% per annum; principal and
interest
are due on the earlier of the date of the first additional
funding
placed by Envision Capital, LLC or December 31, 2006;
unsecured.
|
95,000
|
-
|
||||||
Loans
payable
|
$ |
924,191
|
$ |
829,191
|
2006
|
2005
|
||||||
$20,000
notes payable and accrued interest to an individual;
interest
accrues at 20% per annum; principal and interest are
due
on April 19, 2007; unsecured
|
$
|
24,800
|
$
|
20,316
|
2006
|
2005
|
|||||||
$5,000
note payable and accrued interest to an individual;
interest
accrues at 20% per annum; principal and interest
are
due on April 27, 2007; unsecured
|
6,178
|
5,070
|
||||||
$10,000
note payable and accrued interest to an individual;
interest
accrues at 20% per annum; principal and interest
are
due on May 20, 2007; unsecured
|
12,214
|
10,082
|
||||||
$10,000
note payable and accrued interest to an individual;
interest
accrues at 20% per annum; principal and interest
are
due on August 17, 2007; unsecured
|
11,753
|
-
|
||||||
$30,000
note payable and $15,000 penalties to Golden Gate
Investors,
Inc.; interest accrues at 6¾% per annum; principal
and
interest are due on June 15, 2008; unsecured
|
45,000
|
-
|
||||||
Notes
payable & accrued interest
|
-
|
245,656
|
||||||
281,124
|
99,945
|
|||||||
Less
derivative value of embedded variable conversion feature
on
date of issuance of note
|
(28,285 | ) | (117,665 | ) | ||||
Notes
payable & accrued interest subject to conversion into
an
indeterminable number of shares of common stock
|
$ |
71,660
|
$ |
163,459
|
2006
|
2005
|
|||||||
Convertible
note payable to AJW Offshore, Ltd.;
interest
accrues at 8% per annum; principal and
interest
due November 29, 2008; unsecured.
|
$ |
540,000
|
$ |
-
|
||||
Convertible
note payable to AJW Partners, LLC;
interest
accrues at 8% per annum; principal and
interest
due November 29, 2008; unsecured.
|
119,000
|
-
|
||||||
Convertible
note payable to AJW Qualified Partners, LLC;
interest
accrues at 8% per annum; principal and interest
due
November 29, 2008; unsecured.
|
326,000
|
-
|
2006
|
2005
|
|||||||
Convertible
note payable to New Millennium Capital Partners II, LLC;
interest
accrues at 8% per annum; principal and interest due
November
29, 2008; unsecured.
|
15,000
|
-
|
||||||
Convertible
note payable to AJW Offshore, Ltd; interest accrues
at
8% per annum; principal and interest due January 17, 2009;
unsecured.
|
378,000
|
-
|
||||||
Convertible
note payable to AJW Partners, LLC; interest accrues
at
8% per annum; principal and interest due January 17, 2009;
unsecured.
|
83,300
|
-
|
||||||
Convertible
note payable to AJW Qualified Partners, LLC;
interest
accrues at 8% per annum; principal and interest due
January
17, 2009; unsecured.
|
228,200
|
-
|
||||||
Convertible
note payable to New Millennium Capital Partners II, LLC;
interest
accrues at 8% per annum; principal and interest due
January
17, 2009; unsecured.
|
10,500
|
-
|
||||||
Note
payable to Rotary Engine, Inc.; due March 28, 2007; bearing
interest
at 9% per annum; secured by rotary engine patterns,
demonstration
rotary engines, rotary engine intellectual assets,
and
certain equipment; convertible at the option of the holder
into
11,840,000 shares of common stock of the Company (which
represents
$.25 per share, the closing bid price of the Company’s
common
stock on the date of the note); convertible by the
Company
at
the time of any public offering in an aggregate
amount
of no less than $10,000,000, or upon any merger or
acquisition
to which the Company is a party.
|
2,960,000 | - | ||||||
Claims
allowed under Plan of Reorganization of NACIO:
|
||||||||
Priority tax claim; due in sixty equal monthly payments, plus
interest
as allowed by law; with final payment due on May 15, 2008.
|
828,490 | 966,686 | ||||||
Impaired claims due in sixty equal monthly payments plus
interest
at 5% per annum.
|
160,075 | 926,693 |
2006
|
2005
|
|||||||
Capital
lease obligation payable to Direct Capital Corporation;
monthly
payments of $1,651 through April 2008; secured by
certain
equipment.
|
30,831
|
41,370
|
||||||
Capital
lease obligation payable to General Electric Capital
Corporation;
monthly payments of $109 through July 2009;
secured
by certain office equipment.
|
5,583
|
5,583
|
||||||
5,684,979
|
1,940,332
|
|||||||
Less
long-term obligations within one year
|
(3,773,666 | ) | (563,915 | ) | ||||
Long-term
obligations
|
$ |
1,911,313
|
$ |
1,376,417
|
Years
ending June 30:
|
||||
2008
|
$
|
209,752
|
||
2009
|
1,701,341
|
|||
2010
|
220
|
|||
$
|
1,911,313
|
Years
ending June 30:
|
||||
2007
|
$
|
29,888
|
||
2008
|
12,868
|
|||
2009
|
1,313
|
|||
2010
|
220
|
|||
Total
minimum lease payments
|
44,089
|
|||
Less
amount representing interest
|
(7,675
|
)
|
||
Present
value of minimum lease payments
|
$
|
36,414
|
2006
|
2005
|
||||||
Notes
payable to a former employee; due $2,500 per month
with interest at 6% per annum; unsecured.
|
$
|
64,464
|
$
|
111,642
|
|||
Note
payable to director, unsecured, and due on demand.
This individual has agreed not to demand repayment before
September 2007.
|
50,000
|
50,000
|
|||||
Notes
payable to major shareholder & another related party.
|
-
|
109,510
|
|||||
Less
long-term debt to related parties due within one year
|
114,464
|
271,152
|
|||||
Long-term
debt to related parties
|
(30,000
|
)
|
(30,000
|
)
|
|||
$
|
84,464
|
$
|
241,152
|
Years
ending June 30:
|
||||
2008
|
$
|
30,000
|
||
2009
|
54,464
|
|||
$
|
84,464
|
Years
ending June 30:
|
||||
2007
|
$ |
456,000
|
||
2008
|
456,000
|
|||
2009
|
456,000
|
|||
2010
|
456,000
|
|||
2011
|
38,000
|
|||
$ |
1,862,000
|
2006
|
2005
|
|||||||
Deferred
tax assets:
|
||||||||
Net
operating loss carryovers
|
$ |
8,058,306
|
$ |
6,736,998
|
||||
Allowance
for uncollectible accounts
|
29,736
|
47,608
|
||||||
Deferred
tax assets
|
$ |
8,088,042
|
$ |
6,784,606
|
2006
|
2005
|
|||||||
Deferred
tax assets
|
$ |
8,088,042
|
$ |
6,784,606
|
||||
Valuation
allowance for deferred tax assets
|
(8,088,042 | ) | (6,784,606 | ) | ||||
Net
deferred income taxes
|
$ |
-
|
$ |
-
|
2006
|
2005
|
|||||||
State
of California -
|
||||||||
Currently
payable
|
$ |
5,400
|
$ |
2,400
|
2006
|
2005
|
|||||||
Continuing
operations
|
$ |
5,400
|
$ |
2,400
|
||||
Discontinued
operations
|
-
|
-
|
||||||
$ |
5,400
|
$ |
2,400
|
2006
|
2005
|
|||||||
Tax
at statutory rates
|
$ | (1,643,717 | ) | $ | (1,842,236 | ) | ||
Differences
resulting from:
|
||||||||
State
tax, net of Federal tax benefit
|
3,564
|
1,584
|
||||||
Non-deductible
and other items
|
342,117
|
84,352
|
||||||
Change
in deferred tax valuation allowance
|
1,303,436
|
1,758,700
|
||||||
Provision
for income taxes
|
$ |
5,400
|
$ |
2,400
|
14.
|
Segment
information
|
2006
|
2005
|
|||||||
Sales:
|
||||||||
Recreational water sports products
|
$ |
-
|
$ |
210,040
|
||||
High speed internet access and ESF
|
3,749,141
|
977,478
|
||||||
Software compliance and monitoring
|
623,176
|
129,179
|
||||||
Rotary engine products
|
-
|
-
|
||||||
$ |
4,372,317
|
$ |
1,316,697
|
|||||
Gross
profit:
|
||||||||
Recreational water sports products
|
$ | (4,293 | ) | $ |
210,440
|
|||
High speed internet access and ESF
|
2,736,222
|
678,065
|
||||||
Software compliance and monitoring
|
514,390
|
129,179
|
||||||
Rotary engine products
|
-
|
-
|
||||||
$ |
3,246,319
|
$ |
1,017,684
|
|||||
Net
operating income (loss):
|
||||||||
Recreational water sports products
|
$ | (4,335,355 | ) | $ | (1,898,936 | ) | ||
High speed internet access and ESF
|
(443,078 | ) | (370,116 | ) | ||||
Software compliance and monitoring
|
100,358
|
(79,786 | ) | |||||
Rotary engine products
|
(156,386 | ) |
-
|
|||||
$ | (4,834,461 | ) | $ | (2,348,838 | ) |
14.
|
Segment
information (continued)
|
2006
|
2005
|
|||||||
Identifiable
assets:
|
||||||||
Recreational
water sports products
|
$ |
294,121
|
$ |
401,114
|
||||
High
speed internet access and ESF
|
10,220,345
|
10,763,652
|
||||||
Software
compliance and monitoring
|
158,323
|
342,063
|
||||||
Rotary
engine products
|
8,479,060
|
-
|
||||||
$ |
19,151,849
|
$ |
11,506,829
|
|||||
Depreciation
& amortization:
|
||||||||
Recreational
water sports products
|
$ |
-
|
$ |
-
|
||||
High
speed internet access and ESF
|
1,101,494
|
330,407
|
||||||
Software
compliance and monitoring
|
98,804
|
-
|
||||||
Rotary
engine products
|
-
|
-
|
||||||
$ |
1,200,298
|
$ |
330,407
|
2006
|
2005
|
|||||||
Segment
net operating loss
|
$ | (4,834,461 | ) | $ | (2,348,838 | ) | ||
Write-off
of excess purchase price of subsidiaries
|
-
|
(2,896,666 | ) | |||||
Consolidated
net operating loss
|
$ | (4,834,461 | ) | $ | (5,245,504 | ) |
15.
|
Concentration
risk
|
16.
|
Recently
issued pronouncements
|
16.
|
Recently
issued pronouncements (continued)
|