DELAWARE
|
7374
|
94-3370795
|
||
State
or jurisdiction of
incorporation
or organization
|
(Primary
Standard Industrial
Classification
Code Number)
|
(I.R.S.
Employer Identification No.)
|
Approximate
date of proposed sale to the public:
|
From
time to time after this Registration Statement is declared
effective
|
Title
of each class of securities
to
be registered
|
Amount
to
be
registered
|
Proposed
maximum
offering
price
per
share
|
Proposed
maximum
aggregate
offering
price
|
Amount
of registration
fee
|
Common
Stock, par value
$0.0004
per share
|
Approx.
4,423,660
|
$0.80(1)
|
$3,538,28
|
$108.65
|
(1)
|
Pursuant
to Rule 457(c), the proposed maximum offering price per share is
estimated
for the purpose of calculating the amount of the registration fee
and is
based on the last reported sale price of our Common Stock on September
12,
2007, as quoted on the NASD Over-The-Counter Bulletin Board.
|
|
Page
|
|||
Prospectus
Summary
|
1
|
|||
Risk
Factors
|
6
|
|||
Special
Note Regarding Forward Looking Statements
|
12
|
|||
Use
Of Proceeds
|
13
|
|||
Management’s
Discussion and Analysis of Financial Conditions and Results of
Operations
|
14
|
|||
Business
|
21
|
|||
Description
of Property
|
28
|
|||
Directors,
Executive Officers, Promoters and Control Persons
|
29
|
|||
Corporate
Governance
|
31
|
|||
Executive
Compensation
|
33
|
|||
Security
Ownership of Certain Beneficial Owners and Management
|
35
|
|||
Dividend
Policy
|
37
|
|||
Market
for Common Equity and Related Stockholder Matters
|
38
|
|||
Selling
Stockholders
|
39
|
|||
Certain
Relationships and Transactions and Related Party
Transactions
|
40
|
|||
Description
of Securities
|
41
|
|||
Plan
of Distribution
|
43
|
|||
Legal
Proceedings
|
45
|
|||
Interest
of Named Experts and Counsel
|
45
|
|||
Disclosure
of Commission Position of Indemnification For Securities Act
Liabilities
|
45
|
|||
Changes
In and Disagreements with Accountants on Accounting and Financial
Disclosure
|
46
|
|||
Legal
Matters
|
46
|
|||
Experts
|
46
|
|||
Where
You Can Find More Information
|
46
|
|||
Financial
Statements
|
47
|
|||
Information
Not Required In The Prospectus
|
74
|
|||
Signatures
|
79
|
Common
Stock Offered by the Selling Stockholders
|
Up
to 4,423,660 shares of Common Stock
|
Common
Stock Currently Outstanding
(1)
|
33,856,805
shares
|
|
|
Use
of Proceeds
|
The
selling stockholders will receive the proceeds from the sale
of shares of
Common Stock. We will not receive any of the proceeds from the
sale of
shares of Common Stock offered by this prospectus.
|
|
|
Risk
Factors
|
See
“Risk Factors” for a discussion of factors you should carefully consider
before deciding to invest in shares of our Common
Stock.
|
|
|
OTCBB
Trading Symbol
|
ATYG.OB
|
o
|
8,660,019
shares of Common Stock issuable upon exercise of outstanding warrants
with
exercise prices ranging from $1.00 to
$2.60;
|
o
|
134,084
shares of Common Stock issuable upon exercise of outstanding options
with
exercise prices ranging from $0.42 to $37.08;
and
|
o
|
8,374,201
shares of Common Stock reserved for issuance under our 2004 Employee
Stock
Incentive Plan.
|
Statements of Operations Data:
|
6 Months Ended
June 30,
(Unaudited)
|
Year Ended
December 31,
(Audited)
|
|||||||||||
2007
|
2006
|
2006
|
2005
|
||||||||||
Revenue
|
$
|
281,716
|
$
|
—
|
$
|
39,706
|
$
|
—
|
|||||
Cost
of sales
|
(193,691
|
)
|
—
|
(68,000
|
)
|
—
|
|||||||
Gross
Profit (Loss)
|
88,025
|
—
|
(28,294
|
)
|
—
|
||||||||
Operating
expenses
|
(1,486,601
|
)
|
(794,991
|
)
|
(
1,926,455
|
)
|
(218,626
|
)
|
|||||
Operating
loss
|
(1,398,576
|
)
|
(794,991
|
)
|
(1,954,749
|
)
|
(218,626
|
)
|
|||||
Net
interest/other income(expense)
|
(28,796
|
)
|
1,532
|
(35,741
|
)
|
22,987
|
|||||||
Other
financing charges
|
(1,415,181
|
)
|
—
|
—
|
—
|
||||||||
Loss
before discontinued operations
|
(2,842,553
|
)
|
(793,459
|
)
|
(1,990,490
|
)
|
(195,639
|
)
|
|||||
Discontinued
operations
|
—
|
(42,752
|
)
|
173,853
|
23,730
|
||||||||
Net
loss from operations
|
(2,842,553
|
)
|
(836,236
|
)
|
(1,816,637
|
)
|
(171,909
|
)
|
|||||
Comprehensive
Loss attributable to common shareholders
|
(2,988,652
|
)
|
(836,236
|
)
|
(1,817,767
|
)
|
(175,791
|
)
|
|||||
|
|||||||||||||
Basic
and diluted loss per share before discontinued operations
|
$
|
(0.11
|
)
|
$
|
(0.03
|
)
|
$
|
(0.09
|
)
|
$
|
(0.02
|
)
|
|
Basic
and diluted loss per share
|
$
|
(0.11
|
)
|
$
|
(0.03
|
)
|
$
|
(0.08
|
)
|
$
|
(0.02
|
)
|
Balance Sheet Data:
|
At June 30
(Unaudited)
|
At December 31
(Audited)
|
|||||||||||
|
2007
|
2006
|
2006
|
2005
|
|||||||||
Working
capital
|
$
|
999,916
|
$
|
205,222
|
$
|
(694,336
|
)
|
$
|
(365,431
|
)
|
|||
Total
assets
|
4,895,835
|
2,531,130
|
1,672,429
|
1,200,026
|
|||||||||
Long
term obligations (net of discount of $2,429,775)
|
70,225
|
—
|
—
|
—
|
|||||||||
Stockholders’
equity
|
3,593,696
|
1,295,820
|
772,437
|
415,583
|
o
|
Our
executive officers or directors or their affiliates may have an economic
interest in, or other business relationship with, partner companies
that
invest in us; and
|
o
|
Our
executive officers or directors or their affiliates may have interests
in
entities that provide products or services to
us.
|
o
|
Our
executive officers or directors may have a conflict between our current
interests and their personal financial and other interests in another
business venture;
|
o
|
Our
executive officers or directors may have conflicting fiduciary duties
to
us and the other entity; and
|
o
|
The
terms of transactions with the other entity may not be subject to
arm’s
length negotiations and therefore may be on terms less favorable
to us
than those that could be procured through arm’s length
negotiations.
|
o
|
actual
or anticipated fluctuations in revenue or operating
results;
|
o
|
changes
in market valuation of companies in our industry
generally;
|
o
|
announcements
of research activities and technology innovations or new products
or
services by us or our competitors;
|
o
|
failure
to meet expectations of
performance;
|
o
|
developments
in or disputes regarding copyrights, trademarks, patents and other
proprietary rights; and
|
o
|
general
economic conditions.
|
o
|
New
services being offered by our
competitors;
|
o
|
Developments
or disputes concerning intellectual property proprietary
rights;
|
o
|
Our
failing to achieve our operational milestones;
and
|
o
|
Changes
in our financial conditions or securities or analysts’
recommendations.
|
o
|
Whether
or not our products are accepted by the marketplace and the pace
of any
such acceptance;
|
o
|
Our
ability to continue to grow our Tools and Enterprise
businesses;
|
o
|
Improvements
in the technologies of our
competitors;
|
o
|
Changing
economic conditions; and
|
o
|
Other
factors, some of which will be outside of our
control.
|
1)
|
Directly
to initial pilot customers, who will serve as final beta test
opportunities for the Company’s systems, software monitoring and incident
management systems;
|
2)
|
Agent
companies, who are strategic partners and will represent the Company
in
specific regions in defining strategic reseller and onboarding
partners;
|
3)
|
Onboarding
partners who have the internal capabilities to select and technically
audit, harden, stress-test, and document complex software systems;
and
|
4)
|
Reseller
channel partners who will be the backbone of the Company’s sales strategy.
With existing large customer bases of large and complex software
systems,
resellers will be provided the advanced AtlasTG tools and systems
to
monitor and support highly complex software systems on an ongoing
basis.
|
1)
|
Directly
to initial pilot customers, who will serve as final beta test
opportunities for the Company’s systems, software monitoring and incident
management systems;
|
2)
|
Agent
companies, who are strategic partners and will represent the Company
in
specific regions in defining strategic reseller and onboarding
partners;
|
3)
|
Onboarding
partners who have the internal capabilities to select and technically
audit, harden, stress-test, and document complex software systems;
and
|
4)
|
Reseller
channel partners who will be the backbone of the Company’s sales strategy.
With existing large customer bases of large and complex software
systems,
resellers will be provided the advanced AtlasTG tools and systems
to
monitor and support highly complex software systems on an ongoing
basis.
|
Name
|
|
Age
|
|
Position
|
|
Officer/Director
Since
|
|
|
|
|
|
|
|
Robert
E. Altinger
|
|
45
|
|
Director
and Chairman of the Board
|
|
August,
2005
|
|
|
|
|
|
|
|
Andrew
J E Berger
|
|
46
|
|
Director
|
|
June
2006
|
|
|
|
|
|
|
|
W.
Gordon Blankstein
|
|
57
|
|
Director
|
|
August,
2005
|
|
|
|
|
|
|
|
Robert
C. Gardner
|
|
66
|
|
Director
|
|
August,
2005
|
|
|
|
|
|
|
|
Peter
B. Jacobson
|
|
46
|
|
Director
and CEO
|
|
June,
2005
CEO
since August 2005
|
|
|
|
|
|
|
|
B.S.P.
(Paddy) Marra
|
|
61
|
|
Director
and CFO
|
|
December
2005
CFO
since Sept. 2005
|
|
|
|
|
|
|
|
Michael
T. Murphy
|
|
39
|
|
Chief
Operating Officer
|
|
July
2006
|
o
|
Understanding
generally accepted accounting principles, or GAAP, and financial
statements;
|
o
|
Assessing
the general application of GAAP principles in connection with our
accounting for estimates, accruals and
reserves;
|
o
|
Analyzing
and evaluating our financial statements;
and
|
o
|
Understanding
our internal controls and procedures for financial
reporting;
|
|
o
|
Attract
the highest caliber of talent required for the success of our
business;
|
|
|
|||
|
o
|
Retain
those individuals capable of achieving challenging performance
standards;
|
|
|
|||
|
o
|
Incent
our executives to strive for superior company wide and individual
performance; and
|
|
|
|||
|
o
|
Align
management and stockholder interests over both the short and
long-term.
|
Name
and
Principal
Position
|
Year
|
Salary
($)
|
Bonus
($)
|
Stock
Awards
($)
|
Option
Awards
($)
|
Non-
Equity
Incentive
Plan
Compen-
sation
($)
|
Change
in
Pension
Value
and
Nonqualified
Deferred
Compensation
Earnings
|
All
other
Compen-
sation
($)
|
Total
($)
|
Peter
B. Jacobson,
Chief
Executive Officer, President and Director
|
2006
|
$100,000(1)
|
-0-
|
-0-
|
-0-
|
-0-
|
-0-
|
-0-
|
$100,000
|
Robert
Altinger, Executive Chairman
|
2006
|
$145,000(1)
|
-0-
|
-0-
|
-0-
|
-0-
|
-0-
|
-0-
|
$145,000
|
B.S.P.
(Paddy) Marra, Chief Financial Officer and Director
|
2006
|
$100,000(1)
|
-0-
|
-0-
|
-0-
|
-0-
|
-0-
|
-0-
|
$100,000
|
Name
and Address of Beneficial Owner
|
Shares
Beneficially Owned
(1)
|
Percent
of Class (2)
|
|||||
Directors
and Officers:
|
|||||||
Michael
T. Murphy
2812
West Lake Sammamish Pkwy NE
Redmond,
WA 98052
|
4,338,636
|
(3)
|
12.8
|
%
|
|||
Robert
Altinger
The
Ridge
31st
March Street
Gharghur,
Malta
|
1,575,000
|
(4)
|
4.7
|
%
|
|||
Peter
Jacobson
111
Via Quito
Newport
Beach, CA 92663-5503
|
1,575,000
|
(5)
|
4.7
|
%
|
|||
W.
Gordon Blankstein
8011
240 St.
Vancouver,
B.C., Canada
|
600,000
|
(6)
|
1.8
|
%
|
|||
Robert
C. Gardner
2153,
349 West Georgia St.
Vancouver,
B.C., Canada
|
500,000
|
1.5
|
%
|
||||
Officers
and Directors as a group (7 persons)
|
6,638,636
|
(7)
|
19.6
|
%
|
|||
5%
Shareholders:
|
|||||||
West
Coast Opportunity Fund, LLC
2151
Alessandro Drive, Suite 100
Ventura,
CA 93001
|
13,000,000
|
(8)
|
32.2
|
%
|
|||
Robert
Blankstein
8032
Government Rd.
Burnaby,
B.C., Canada
|
4,017,750
|
(9)
|
11.6
|
%
|
|||
WebConsult
Limited
Bankhaus
Carl Spangler
Schwatzstr
17 A 5030, Austria
|
2,202,274
|
6.5
|
%
|
||||
Pharaoh
Properties Corporation
Alves
De Souza Houman Colart
6
Cours De Rive
1204
Geneva, Switzerland
|
2,002,272
|
5.9
|
%
|
2007
|
2007
|
2006
|
2006
|
2005
|
2005
|
|
High
|
Low
|
High
|
Low
|
High
|
Low
|
|
First
Quarter
|
$1.05
|
$0.85
|
$1.80
|
$1.50
|
$1.40
|
$0.90
|
Second
Quarter
|
$1.01
|
$0.75
|
$1.70
|
$1.46
|
$1.35
|
$0.72
|
Third
Quarter
|
$1.60
|
$1.10
|
$1.75
|
$1.26
|
||
Fourth
Quarter
|
$1.19
|
$0.90
|
$1.80
|
$1.25
|
Plan
Category
|
Number
of securities to be issued upon exercise of outstanding options,
warrants
and rights
|
Weighted-average
exercise price of outstanding options, warrants and
rights
|
Number
of securities remaining available for future issuance under equity
compensation plans
|
|||||||
Equity
Compensation Plans approved by security
holders
at December 31, 2005
|
50,334
|
$
|
6.53
|
5,702,221
|
||||||
Equity
Compensation Plans approved by security
holders
at December 31, 2006
|
134,084
|
$
|
3.10
|
6,123,867
|
Selling
Stockholder
|
Number
of Shares Owned Prior to the Offering
|
Number
of Warrants Owned Prior to the Offering(1)
|
Number
of Shares Being Offered for Sale
|
Number
of Shares Owned After the Offering
|
|||||||||
West
Coast Opportunity Fund, LLC (2)
|
6,500,000
|
|
6,500,000
|
3,770,000
|
2,730,000
|
||||||||
Petroleum
Corporation of Canada Limited
|
1,100,000
|
300,000
|
406,000
|
694,000
|
|||||||||
311466
Alberta Ltd.
|
200,000
|
0
|
58,000
|
142,000
|
|||||||||
Jim
Dubois
|
100,000
|
0
|
29,000
|
71,000
|
|||||||||
Peter
Maclean
|
200,000
|
(3)
|
0
|
29,000
|
171,000
|
||||||||
Hazel
Bennett
|
50,000
|
0
|
14,500
|
35,500
|
|||||||||
Henri
Shohet
|
50,000
|
0
|
14,500
|
35,500
|
|||||||||
Michael
Wilson
|
50,000
|
0
|
14,500
|
35,500
|
|||||||||
Georgina
Jacobson
|
40,000
|
20,000
|
23,200
|
16,800
|
|||||||||
Charles
Nye
|
30,000
|
(4)
|
0
|
5,800
|
24,200
|
||||||||
Timothy
Biggio
|
4,000
|
2,000
|
1,160
|
2,840
|
|||||||||
Roman
Haas
|
100,000
|
0
|
29,000
|
71,000
|
|||||||||
Margaret
Haas
|
100,000
|
0
|
29,000
|
71,000
|
o
|
on
any national securities exchange, or other market on which our
Common
Stock may be listed at the time of
sale;
|
o
|
in
the over-the-counter market;
|
o
|
in
transactions otherwise than on these exchanges or systems or in
the
over-the-counter market;
|
o
|
through
block trades in which the broker or dealer so engaged will attempt
to sell
the shares as agent, but may position and resell a portion of the
block as
principal to facilitate the
transaction;
|
o
|
through
purchases by a broker or dealer as principal and resale by such
broker or
dealer for its account pursuant to this
prospectus;
|
o
|
in
ordinary brokerage transactions and transactions in which the broker
solicits purchasers;
|
o
|
through
options, swaps or derivatives;
|
o
|
in
privately negotiated transactions;
|
o
|
in
transactions to cover short sales;
|
o
|
through
a combination of any such methods of sale;
and
|
o
|
and
any other method permitted pursuant to applicable
law.
|
|
|
Page
|
|
|
|
Report
of Independent Registered Public Accounting Firm
|
|
48
|
|
|
|
Consolidated
Balance Sheets
|
|
49
|
|
|
|
Unaudited
Consolidated Statements of Operations and Comprehensive
Loss
|
|
50
|
|
|
|
Audited Consolidated Statements of Operations and Comprehensive Loss |
51
|
|
Consolidated
Statements of Cash Flows
|
|
52
|
|
|
|
Consolidated
Statements of Stockholders’ Equity (Deficit)
|
|
54
|
|
|
|
Notes
to Consolidated Financial Statements
|
|
55
|
Tribeworks,
Inc.
Redmond,
Washington
REPORT
OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
We
have audited the accompanying balance sheets of Tribeworks, Inc.
as of
December 31, 2006 and 2005 and the related statements of operations,
stockholders’ equity and cash flows for the years then ended. These
financial statements are the responsibility of the Company’s management.
Our responsibility is to express an opinion on these financial statements
based on our audits.
We
conducted our audits in accordance with the standards of the Public
Company Accounting Oversight Board (United States). Those standards
require that we plan and perform the audits to obtain reasonable
assurance
about whether the financial statements are free of material misstatement.
An audit includes examining, on a test basis, evidence supporting
the
amounts 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 audits provide 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 Tribeworks, Inc.
as of
December 31, 2006 and 2005 and the results of its operations, stockholders
equity and its cash flows for the 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 has limited cash. In addition,
the
Company’s significant operating losses raise substantial doubt about its
ability to continue as a going concern. Management’s plans regarding those
matters also are described in Note 2. The financial statements do
not
include any adjustments that might result from the outcome of this
uncertainty.
/s/
Williams & Webster, P.S.
Williams
& Webster, P.S.
Certified
Public Accountants
Spokane,
Washington
March
23, 2007
|
ASSETS
|
June
30,
2007
(unaudited)
|
December
31, 2006
(audited)
|
December
31, 2005
(audited)
|
|||||||
Current
Assets
|
||||||||||
Cash
|
$
|
581,470
|
$
|
130,991
|
52,344
|
|||||
Cash
Escrow Deposit
|
1,500,000
|
—
|
—
|
|||||||
Accounts
receivable
|
83,868
|
10,229
|
—
|
|||||||
VAT
receivable
|
24,356
|
40,705
|
—
|
|||||||
Prepaid
expenses
|
42,136
|
23,731
|
21,083
|
|||||||
Total
Current Assets
|
2,231,830
|
205,656
|
73,427
|
|||||||
|
|
|
|
|||||||
Other
Assets
|
|
|
|
|||||||
Equipment
and furniture, net
|
259,059
|
209,854
|
—
|
|||||||
Software
development, net
|
597,457
|
421,727
|
—
|
|||||||
IT
Technology, net
|
1,298,220
|
835,192
|
—
|
|||||||
Customer
list and Trademarks, net
|
509,269
|
—
|
—
|
|||||||
Loans
to Atlas Technology Group Holdings Ltd.
|
—
|
—
|
1,073,744
|
|||||||
Net
assets of discontinued operations
|
—
|
—
|
52,855
|
|||||||
Total
Other Assets
|
2,664,005
|
1,466,773
|
1,126,599
|
|||||||
|
||||||||||
Total
Assets
|
$
|
4,895,835
|
$
|
1,672,429
|
$
|
1,200,026
|
||||
|
|
|
|
|||||||
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
|
|
|
|||||||
|
|
|
|
|||||||
Current
Liabilities
|
|
|||||||||
Accounts
payable
|
$
|
664,252
|
$
|
552,971
|
$
|
220,499
|
||||
Accrued
expenses
|
380,152
|
150,999
|
39,302
|
|||||||
Income
taxes payable
|
2,391
|
5,440
|
3,882
|
|||||||
Loans
payable, related parties
|
65,119
|
70,582
|
—
|
|||||||
Loan
payable
|
120,000
|
120,000
|
175,175
|
|||||||
Net
liabilities of discontinued operations
|
—
|
—
|
345,585
|
|||||||
Total
Current Liabilities
|
1,231,914
|
899,992
|
784,443
|
|||||||
|
|
|
|
|||||||
Term
Liabilities
|
||||||||||
Term
Loan (net of unamortized discount of $2,429,775)
|
70,225
|
—
|
—
|
|||||||
|
|
|
|
|||||||
Commitments
and Contingencies
|
—
|
—
|
—
|
|||||||
|
|
|
|
|||||||
Stockholders’
Equity
|
||||||||||
Redeemable
convertible preferred stock
|
—
|
—
|
34
|
|||||||
Common
stock: $.0004 par value, 200,000,000 shares authorized, 30,571,805
(2006
- 25,081,805) shares issued and outstanding respectively
|
12,230
|
10,024
|
8,635
|
|||||||
Additional
paid-in capital
|
12,079,873
|
6,272,168
|
4,098,902
|
|||||||
Accumulated
(deficit)
|
(8,353,117
|
)
|
(5,510,539
|
)
|
(3,691,988
|
)
|
||||
Other
comprehensive income (loss)
|
(145,290
|
)
|
784
|
—
|
||||||
Total
Stockholders’ Equity
|
3,593,696
|
772,437
|
415,583
|
|||||||
TOTAL
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
$
|
4,895,835
|
$
|
1,672,429
|
$
|
1,200,026
|
|
Six
Months Ended June 30,
|
Three
Months Ended June 30,
|
|||||||||||
|
2007
|
2006
|
2007
|
2006
|
|||||||||
|
|
|
|
|
|||||||||
REVENUES
|
$
|
281,716
|
$
|
—
|
$
|
175,903
|
$
|
—
|
|||||
|
|||||||||||||
COST
OF SALES
|
193,691
|
—
|
109,980
|
—
|
|||||||||
|
|||||||||||||
GROSS
PROFIT
|
88,025
|
—
|
65,923
|
—
|
|||||||||
|
|||||||||||||
OPERATING
EXPENSES
|
|||||||||||||
IT
software development and support
|
642,336
|
374,096
|
406,959
|
270,117
|
|||||||||
Sales
and marketing
|
131,931
|
44,524
|
65,616
|
32,292
|
|||||||||
Depreciation
and amortization
|
134,478
|
—
|
111,956
|
—
|
|||||||||
General
and administrative
|
577,856
|
376,371
|
266,877
|
227,297
|
|||||||||
|
1,486,601
|
794,991
|
851,408
|
529,706
|
|||||||||
|
|||||||||||||
INCOME
(LOSS) FROM OPERATIONS
|
(1,398,576
|
)
|
(794,991
|
)
|
(785,485
|
)
|
(529,706
|
)
|
|||||
|
|||||||||||||
Interest
income
|
2,066
|
2,288
|
2,022
|
—
|
|||||||||
Interest
Expense
|
(30,862
|
)
|
(756
|
)
|
(19,569
|
)
|
(179
|
)
|
|||||
Other
financing charges
|
(1,415,181
|
)
|
—
|
(1,415,181
|
)
|
—
|
|||||||
|
(1,443,977
|
)
|
1,532
|
(1,432,728
|
)
|
(179
|
)
|
||||||
|
|||||||||||||
INCOME
(LOSS) BEFORE INCOME TAXES
|
(2,842,553
|
)
|
(793,459
|
)
|
(2,218,213
|
)
|
(529,885
|
)
|
|||||
|
|||||||||||||
INCOME
TAXES
|
(25
|
)
|
(25
|
)
|
(
8
|
)
|
(25
|
)
|
|||||
NET
INCOME (LOSS) AFTER TAXES from continuing operations
|
(2,842,578
|
)
|
(793,484
|
)
|
(2,218,221
|
)
|
(529,910
|
)
|
|||||
Loss
from discontinued operations
|
—
|
(42,752
|
)
|
—
|
(12,555
|
)
|
|||||||
OTHER
COMPREHENSIVE INCOME (LOSS)
|
|
|
|
|
|||||||||
Foreign
Exchange translation gains (losses)
|
(146,074
|
)
|
—
|
12,375
|
$
|
(756
|
)
|
||||||
COMPREHENSIVE
INCOME (LOSS)
|
$
|
(2,988,652
|
)
|
$
|
(836,236
|
)
|
$
|
(2,205,846
|
)
|
$
|
(543,221
|
)
|
|
|
|||||||||||||
EARNINGS
(LOSS) PER COMMON SHARE, BASIC AND DILUTED
|
|||||||||||||
Continuing
Operations
|
$
|
(0.11
|
)
|
$
|
(0.03
|
)
|
$
|
(0.08
|
)
|
$
|
(0.02
|
)
|
|
Discontinued
Operations
|
$
|
—
|
$
|
(0.00
|
)
|
$
|
—
|
$
|
(0.00
|
)
|
|||
|
|
|
|||||||||||
WEIGHTED AVERAGE NUMBER OF COMMON SHARES OUTSTANDING, BASIC AND
DILUTED
|
27,175,972
|
22,329,420
|
27,886,805
|
22,329,420
|
|
2006
|
2005
|
|||||
REVENUES
|
$
|
39,706
|
$
|
—
|
|||
|
|||||||
COST
OF REVENUE
|
68,000
|
—
|
|||||
|
|||||||
GROSS
PROFIT (LOSS)
|
(28,294
|
)
|
—
|
||||
|
|||||||
EXPENSES
|
|||||||
Marketing
and advertising
|
136,260
|
—
|
|||||
IT
software development
|
859,780
|
—
|
|||||
General
and administrative
|
650,236
|
194,896
|
|||||
Depreciation
|
106,326
|
—
|
|||||
Total
Expenses
|
1,752,602
|
194,896
|
|||||
|
|||||||
LOSS
FROM OPERATIONS
|
(1,780,896
|
)
|
(194,896
|
)
|
|||
|
|||||||
OTHER
INCOME (EXPENSE)
|
|||||||
Interest
expense
|
(36,209
|
)
|
—
|
||||
Interest
and other income
|
468
|
22,987
|
|||||
Total
Other Income/Expenses
|
(35,741
|
)
|
22,987
|
||||
|
|
|
|||||
NET
LOSS
|
(1,816,637
|
)
|
(171,909
|
)
|
|||
|
|
|
|||||
INCOME
TAX EXPENSE
|
(1,914
|
)
|
(3,882
|
)
|
|||
NET
LOSS
|
(1,818,551
|
)
|
(175,791
|
)
|
|||
|
|
|
|||||
LOSS
FROM CONTINUING OPERATIONS
|
(1,992,404
|
)
|
(199,521
|
)
|
|||
|
|
|
|||||
INCOME
FROM DISCONTINUED OPERATIONS
|
173,853
|
23,730
|
|||||
OTHER
COMPREHENSIVE INCOME (LOSS)
|
|
|
|||||
Foreign
exchange translation
|
784
|
|
|||||
COMPREHENSIVE
LOSS
|
(1,817,767
|
)
|
(175,791
|
)
|
|||
|
|
|
|||||
NET
LOSS PER SHARE OF COMMON STOCK:
|
|
|
|||||
BASIC
AND DILUTED FROM CONTINUING OPERATIONS
|
(0.09
|
)
|
(0.02
|
)
|
|||
NET
LOSS PER SHARE OF COMMON STOCK:
|
|
|
|||||
BASIC
AND DILUTED FROM DISCONTINUED OPERATIONS
|
0.01
|
—
|
|||||
|
|
|
|||||
WEIGHTED
AVERAGE NUMBER OF SHARES OF COMMON
STOCK
OUTSTANDING, BASIC AND DILUTED
|
22,582,863
|
10,325,995
|
|
Six
Months Ended
June
30, (unaudited)
|
Years
Ended
December,
31 (audited)
|
|||||||||||
|
2007
|
2006
|
2006
|
2005
|
|||||||||
CASH
FLOWS FROM OPERATING ACTIVITIES
|
|
|
|||||||||||
Net
(Loss)
|
(2,842,578
|
)
|
(793,484
|
)
|
(1,992,404
|
)
|
(199,521
|
)
|
|||||
Net
(Loss) after taxes from discontinued operations
|
—
|
(42,752
|
)
|
173,853
|
23,730
|
||||||||
|
(2,842,578
|
)
|
(836,236
|
)
|
(1,818,551
|
)
|
(175,791
|
)
|
|||||
Adjustments
to reconcile net loss to net cash (used) by operating
activities:
|
|||||||||||||
Depreciation
and amortization
|
134,478
|
58,425
|
104,587
|
—
|
|||||||||
Equity
issued for financing expense
|
1,415,181
|
—
|
8,651
|
—
|
|||||||||
Changes
in assets and liabilities
|
|
||||||||||||
(Increase)
decrease in accounts receivable
|
(73,639
|
)
|
—
|
10,229
|
—
|
||||||||
(Increase)
decrease in VAT receivable
|
16,349
|
—
|
—
|
—
|
|||||||||
(Increase)
decrease in prepaid expenses
|
(18,405
|
)
|
18,767
|
9,476
|
19,943
|
||||||||
Increase
(decrease) in accounts payable
|
111,281
|
160,715
|
10,480
|
—
|
|||||||||
Increase
(decrease) in accrued expenses
|
229,153
|
145,681
|
(153,915
|
)
|
—
|
||||||||
Increase
(decrease) in taxes payable
|
(3,149
|
)
|
—
|
1,558
|
3,882
|
||||||||
Net
cash provided (used) by discontinued operations
|
—
|
—
|
(169,610
|
)
|
90,777
|
||||||||
Total
adjustments
|
1,811,249
|
383,588
|
(
178,544
|
)
|
114,602
|
||||||||
Net
cash provided (used) by operating activities
|
(1,031,329
|
)
|
(452,648
|
)
|
(1,997,095
|
)
|
(
61,189
|
)
|
|||||
|
|
|
|
|
|||||||||
CASH
FLOWS FROM INVESTING ACTIVITIES
|
|
|
|||||||||||
Purchase
of Atlas Technology Group Holdings Ltd.
|
—
|
—
|
(37,235
|
)
|
—
|
||||||||
Loans
to Atlas Technology Group Holdings Ltd.
|
—
|
—
|
—
|
(1,073,744
|
)
|
||||||||
Cash
acquired in acquisitions
|
414
|
—
|
93,273
|
—
|
|||||||||
Purchase
of equipment and furniture
|
(20,723
|
)
|
(122,607
|
)
|
(55,869
|
)
|
—
|
||||||
Software
development costs
|
(193,676
|
)
|
(220,850
|
)
|
(455,267
|
)
|
—
|
||||||
Net
cash provided (used) by discontinued operations
|
—
|
—
|
1,912
|
—
|
|||||||||
Net
cash provided (used) by investing activities
|
(213,985
|
)
|
(343,465
|
)
|
(453,186
|
)
|
(1,073,744
|
)
|
|||||
|
|||||||||||||
CASH
FLOWS FROM FINANCING ACTIVITIES
|
|
|
|
|
|||||||||
Term
loan
|
2,500,000
|
—
|
—
|
—
|
|||||||||
Restricted
Cash
|
(1,500,000
|
)
|
—
|
—
|
—
|
||||||||
Net
proceeds issuance of stock
|
768,750
|
1,672,535
|
2,439,753
|
1,069,755
|
|||||||||
Proceeds
from borrowing
|
—
|
14,825
|
270,582
|
91,473
|
|||||||||
Reduction
in short term loans
|
(5,463
|
)
|
(10,572
|
)
|
(175,175
|
)
|
—
|
||||||
Net
cash provided (used) by discontinued operations
|
—
|
—
|
(6,232
|
)
|
—
|
||||||||
Net
cash provided (used) by financing activities
|
1,763,287
|
1,676,788
|
2,528,928
|
1,161,228
|
|||||||||
|
|
|
|
|
|||||||||
NET
INCREASE (DECREASE) IN CASH
|
517,973
|
880,675
|
78,647
|
26,295
|
|||||||||
Gain
(Loss) on foreign exchange
|
(67,494
|
)
|
—
|
—
|
—
|
||||||||
CASH,
BEGINNING OF PERIOD
|
130,991
|
177,799
|
52,344
|
26,049
|
|||||||||
|
|
|
|
|
|||||||||
CASH,
END OF PERIOD
|
$
|
581,470
|
1,058,474
|
$
|
130,991
|
$
|
52,344
|
SUPPLEMENTAL
CASH FLOW INFORMATION:
|
Six
Months Ended
June
30, (unaudited)
|
Years
Ended
December,
31 (audited)
|
|||||||||||
|
2007
|
2006
|
2006
|
2005
|
|||||||||
|
|
||||||||||||
Interest
paid
|
4,990
|
389
|
23,715
|
—
|
|||||||||
Income
taxes paid
|
3,049
|
1,201
|
—
|
—
|
|||||||||
|
|
||||||||||||
NON-CASH
TRANSACTIONS
|
|||||||||||||
Acquisition
of IT Technology
|
505,121
|
835,192
|
835,194
|
—
|
|||||||||
Acquisition
of customer lists
|
555,312
|
—
|
—
|
—
|
|||||||||
Loan
and interest exchanged for Atlas Technology Group Holdings
|
—
|
—
|
1,143,690
|
—
|
|||||||||
Equipment
acquired with Atlas Technology Group Holdings
|
—
|
—
|
225,030
|
—
|
|||||||||
VAT
receivable from Atlas Technology Group Holdings
|
—
|
—
|
22,596
|
—
|
|||||||||
Deposits
and prepaid expenses from Atlas Technology Group Holding
|
—
|
—
|
4,924
|
—
|
|||||||||
Stock
issued for debt
|
—
|
—
|
100,000
|
—
|
|
Additional
|
|
||||||||||||||||||||
|
Common
Stock
|
Preferred
Stock
|
Paid-in
|
Accumulated
|
||||||||||||||||||
|
Shares
|
Amount
$
|
Shares
|
Amount
$
|
Capital
$
|
Deficit
$
|
Total
$
|
|||||||||||||||
Balances
at December 31, 2004
|
1,569,555
|
628
|
—
|
—
|
3,036,980
|
(3,515,989
|
)
|
(478,381
|
)
|
|||||||||||||
Common
stock issued at $0.01 approved at AGM
|
19,000,000
|
7,600
|
—
|
—
|
182,400
|
—
|
190,000
|
|||||||||||||||
Common
stock issued at $0.50
|
220,000
|
80
|
—
|
—
|
109,920
|
—
|
110,000
|
|||||||||||||||
Preferred
‘A’ stock issued at $0.50
|
—
|
—
|
818,000
|
327
|
408,673
|
—
|
409,000
|
|||||||||||||||
Converted
to common stock
|
818,000
|
327
|
(818,000
|
)
|
(327
|
)
|
—
|
—
|
—
|
|||||||||||||
Preferred
‘B’ Stock issued at $0.50
|
—
|
—
|
84,000
|
34
|
41,966
|
—
|
42,000
|
|||||||||||||||
Net
costs of new issues
|
—
|
—
|
—
|
—
|
(98,326
|
)
|
(208
|
)
|
(98,534
|
)
|
||||||||||||
Application
monies for unallocated stock
|
—
|
—
|
—
|
—
|
417,289
|
—
|
417,289
|
|||||||||||||||
Net
income (loss)
|
—
|
—
|
—
|
—
|
—
|
(175,791
|
)
|
(175,791
|
)
|
|||||||||||||
Balances
at December 31, 2005
|
21,607,555
|
$
|
8,635
|
84,000
|
$
|
34
|
$
|
4,098,902
|
$
|
(3,691,988
|
)
|
$
|
415,583
|
|||||||||
Exercise
of options at $0.48 per share
|
6,250
|
2
|
—
|
—
|
2,998
|
—
|
3,000
|
|||||||||||||||
Placement
of common stock issued at $0.50
|
1,714,000
|
686
|
—
|
—
|
439,025
|
—
|
439,711
|
|||||||||||||||
Placement
of common stock issued at $1.25
|
1,140,000
|
456
|
—
|
—
|
1,424,544
|
—
|
1,425,000
|
|||||||||||||||
Placement
of common stock issued at $0.50
|
80,000
|
32
|
—
|
—
|
39,968
|
—
|
40,000
|
|||||||||||||||
Placement
of common stock issued at $1.00
|
300,000
|
120
|
—
|
—
|
299,880
|
—
|
300,000
|
|||||||||||||||
Exercise
of Warrants at $1.00 per share
|
50,000
|
20
|
—
|
—
|
49,980
|
—
|
50,000
|
|||||||||||||||
Common
Stock issued in settlement of debt at $1.00 per share and 50,000
warrants
|
100,000
|
40
|
—
|
—
|
108,611
|
—
|
108,651
|
|||||||||||||||
Application
monies for unallocated stock
|
—
|
—
|
—
|
—
|
43,540
|
—
|
43,540
|
|||||||||||||||
Warrants
issued for issuance costs
|
—
|
—
|
—
|
—
|
8,550
|
—
|
8,550
|
|||||||||||||||
Preferred
‘B’ stock converted to common stock and warrants
|
84,000
|
34
|
(84,000
|
)
|
(34
|
)
|
(5,880
|
)
|
—
|
(5,880
|
)
|
|||||||||||
Net
costs of new issues
|
—
|
—
|
—
|
—
|
(237,950
|
)
|
—
|
(237,950
|
)
|
|||||||||||||
Other
comprehensive income, foreign exchange
|
—
|
—
|
—
|
—
|
—
|
784
|
784
|
|||||||||||||||
Net
income (loss)
|
—
|
—
|
—
|
—
|
—
|
(1,818,551
|
)
|
(1,818,551
|
)
|
|||||||||||||
Balances
at December 31, 2006
|
25,081,805
|
$
|
10,024
|
—
|
$
|
—
|
$
|
6,272,168
|
$
|
(5,509,755
|
)
|
$
|
772,437
|
|||||||||
Issue
of 1,150,000 shares of common stock re acquisition of BLive assets
at
$1.00
|
1,150,000
|
460
|
—
|
—
|
1,149,540
|
—
|
1,150,000
|
|||||||||||||||
Adjustment
re acquisition of BLive assets
|
87,900
|
87,900
|
||||||||||||||||||||
Placement
of common stock issued at $1.00
|
100,000
|
40
|
—
|
—
|
99,960
|
—
|
100,000
|
|||||||||||||||
Placement
of common stock issued at $1.00
|
200,000
|
80
|
—
|
—
|
199,920
|
—
|
200,000
|
|||||||||||||||
Shares
issued to West Coast Opportunity Fund at fair value (market)
of
$0.85
|
3,250,000
|
1,300
|
—
|
—
|
2,761,200
|
—
|
2,762,500
|
|||||||||||||||
Adjustment
for warrants issued in association with WCOF Debt
|
—
|
—
|
—
|
—
|
507,650
|
—
|
507,650
|
|||||||||||||||
Adjustment
for warrants issued to broker for WCOF debt
|
—
|
—
|
—
|
—
|
40,612
|
—
|
40,612
|
|||||||||||||||
Adjustment
for shares and warrants issued in debt/equity swap
|
650,000
|
260
|
—
|
—
|
783,407
|
—
|
783,667
|
|||||||||||||||
Adjustments
for shares issued in association with consulting work done
|
140,000
|
56
|
—
|
—
|
154,209
|
—
|
154,265
|
|||||||||||||||
Other
net adjustments
|
—
|
—
|
—
|
—
|
23,307
|
—
|
23,307
|
|||||||||||||||
Other
comprehensive income, foreign exchange
|
—
|
—
|
—
|
—
|
—
|
(146,074
|
)
|
(146,074
|
)
|
|||||||||||||
Net
income (loss)
|
—
|
—
|
—
|
—
|
—
|
(2,842,578
|
)
|
(2,842,578
|
)
|
|||||||||||||
Balances
at June 30, 2007
|
30,571,805
|
$
|
12,230
|
—
|
$
|
—
|
$
|
12,079,873
|
$
|
(8,498,407
|
)
|
$
|
3,593,696
|
1)
|
Directly
to initial pilot customers, who will serve as final beta test
opportunities for the Company’s systems, software monitoring and incident
management systems;
|
2)
|
Agent
companies, who are strategic partners and will represent the
company in
specific regions in defining strategic reseller and onboarding
partners;
|
3)
|
Onboarding
partners who have the internal capabilities to select and technically
audit, harden, stress-test, and document complex software systems,
and;
|
4)
|
Reseller
channel partners who will be the backbone of the Company’s sales strategy.
With existing large customer bases of large and complex software
systems,
resellers will be provided the advanced AtlasTG tools and systems
to
monitor and support highly complex software systems on an ongoing
basis.
|
Atlas
Technology Group Holdings Limited
|
|
Malta
|
TakeCareofIT
Limited
|
|
Malta
|
Atlas
Technology Group (NZ) Limited
|
|
New
Zealand
|
Atlas
Technology Group (US) Inc.
|
|
Washington
State, USA
|
Atlas
Technology Group Consulting Inc.
|
|
Washington
State, USA
|
|
June
30
|
December
31,
|
||||||||
|
2007
|
2006
|
2005
|
|||||||
Software
Development
|
$
|
648,618
|
$
|
454,942
|
$
|
—
|
||||
IT
Technology Acquired
|
1,340,313
|
835,192
|
—
|
|||||||
Customer
List and Trademarks
|
555,312
|
—
|
—
|
|||||||
Less:
Accumulated Amortization
|
(139,297
|
)
|
(33,540
|
)
|
—
|
|||||
$
|
2,404,946
|
$
|
1,256,594
|
$
|
—
|
|
June
30,
2007
|
December
31, 2006
|
|||||
Computer
Equipment
|
312,081
|
234,154
|
|||||
Office
Furniture and fittings
|
46,746
|
46,746
|
|||||
Total
assets
|
358,827
|
280,900
|
|||||
Less
accumulated depreciation
|
(99,768
|
)
|
(71,047
|
)
|
|||
$
|
209,853
|
$
|
209,853
|
·
|
Failure
of Atlas US to enter into contracts with certain entities, totalling
$1,000,000 in annual, non-contingent future revenues to any of
Atlas US,
the Company or any of its subsidiaries prior
to
5:00 p.m. Redmond, Washington time on December 31,
2007;
|
·
|
Failure
of Atlas US to pay principal and interest when
due;
|
·
|
Any
form of bankruptcy or insolvency proceeding is instituted by
or against
Atlas US, the Company or any of its subsidiaries that is not
withdrawn
within 90 days;
|
·
|
A
breach by the Company or Atlas US of any material representation
or
warranty made in the Securities Purchase
Agreement;
|
·
|
An
uncured breach by the Company or Atlas US of any material covenant,
term
or condition in
the
Securities Purchase Agreement or the Promissory Notes;
and
|
·
|
Any
event of default set forth in the Security
Agreement.
|
·
|
Any
event of default set forth in the Promissory
Notes;
|
·
|
A
breach by Atlas US, the Company or any of its subsidiaries of
any material
representation or warranty made in the Security Agreement;
and
|
·
|
Failure
of Atlas US, the Company or any of its subsidiaries to observe
or perform
any of its obligations under the Security
Agreement.
|
|
December
31,
2006
|
December
31,
2005
|
|||||
Net
operating loss carryforward
|
$
|
2,187,259
|
$
|
195,639
|
|||
Deferred
tax asset
|
$
|
743,668
|
$
|
66,517
|
|||
Deferred
tax asset valuation allowance
|
$
|
(743,668
|
)
|
$
|
(66,517
|
)
|
|
a)
|
On
January 26, 2007 the Company issued 1,150,000 shares of restricted
common
stock of the Company to acquire all of the assets (but not the
liabilities) including its IT technology, trademarks and 700
customers of
BLive Networks Inc. 150,000 of these shares of Common Stock were
for an
M&A Advisory Fee.
|
|
b)
|
In
consideration of the payment by Petroleum Corp. of $100,010,
the Company
agreed to issue to Petroleum Corp. 100,000 fully paid shares
of Common
Stock and a warrant to purchase 300,000 shares of Common Stock
exercisable
for a period of two years at a strike price of $1.25 per share.
The
warrants expire on January 26,
2009.
|
|
c)
|
200,000
shares of Common Stock at a price of $1.00 per share. In addition
we
issued a warrant exercisable for a period of two years to purchase
200,000
shares of Common Stock at an exercise price of $1.25 per share
in
connection with this placement of 200,000 shares of Common Stock.
These
warrants expire on February 28,
2009.
|
|
d)
|
3,250,000
shares of Common Stock and a warrant exercisable for five years
to
purchase 3,250,000 shares of Common Stock at an exercise price
of $2.60
per share were issued to WCOF as part of the Securities Purchase
Agreement. These warrants expire on June 15, 2012. This transaction
is
described in more detail on our Current Report on Form 8-K filed
on June
19, 2007.
|
|
e)
|
650,000
shares of Common Stock and a warrant exercisable for three years
to
purchase 650,000 shares of Common Stock at an exercise price
of $1.30 per
share were issued in exchange for the repayment of $500,000 of
debt. These
warrants expire on June 26, 2010.
|
|
f)
|
140,000
shares of Common Stock were issued in exchange for a debt owing
with
regard to previously incurred consulting
fees.
|
|
g)
|
A
warrant exercisable for two years to purchase 131,250 shares
of Common
Stock at an exercise price of $1.00 per share as consideration
for certain
loans made by an existing stockholder. These warrants expire
on three
dates between March 29, 2009 and May 29,
2009.
|
|
2006
|
2005
|
|||||||||||
|
Shares
Under
Options
|
Weighted
Ave Exercise Price
|
Shares
Under
Options
|
Weighted
Ave
Exercise
Price
|
|||||||||
Outstanding
at beginning of year
|
50,334
|
$
|
6.53
|
82,834
|
$
|
4.26
|
|||||||
Exercised
during the year
|
(6,250
|
)
|
(0.48
|
)
|
|
|
|||||||
Issued
during the year
|
90,000
|
1.00
|
|
|
|||||||||
Cancelled
|
|
|
(32,500
|
)
|
$
|
2.16
|
|||||||
Outstanding
at end of year
|
134,084
|
$
|
3.10
|
50,334
|
$
|
6.53
|
|||||||
Options
exercisable at end of year
|
44,084
|
$
|
3.10
|
50,334
|
$
|
6.53
|
|||||||
WWeighted-average
fair value of options granted during the year
|
90,000
|
$
|
1.00
|
—
|
$
|
—
|
|||||||
|
|
|
|
|
|||||||||
Fair
market value of non-vested stock options
|
$
|
43,278
|
|
|
|
Options
Outstanding
|
Options
Exercisable
|
||||||||||||
Options
Outstanding
|
Weighted
Average
Remaining
Life
|
Weighted
Average
Exercise
Price
|
Options
Exercisable
|
Weighted
Average
Exercise
Price
|
|||||||||
1,667
|
2.50
years
|
$
|
0.60
|
1,667
|
$
|
0.60
|
|||||||
2,083
|
|
3.40
years
|
33.60
|
2,083
|
33.60
|
||||||||
2,500
|
|
3.55
years
|
37.08
|
2,500
|
37.08
|
||||||||
2,000
|
3.65
years
|
30.00
|
2,000
|
30.00
|
|||||||||
1,667
|
3.88
years
|
12.00
|
1,667
|
12.00
|
|||||||||
15,000
|
4.01
years
|
4.50
|
15,000
|
4.50
|
|||||||||
2,500
|
4.22
years
|
3.00
|
2,500
|
3.00
|
|||||||||
16,667
|
5.47
years
|
0.42
|
16,667
|
0.42
|
|||||||||
90,000
|
6.00
years
|
1.00
|
90,000
|
1.00
|
|||||||||
134,084
|
134,084
|
3.10
|
|
Warrants
|
Weighted
Average
Exercise
Price
|
|||||
|
|
|
|||||
Outstanding
at December 31, 2004
|
15,000
|
4.50
|
|||||
Issued
during 2005
|
519,000
|
1.00
|
|||||
Outstanding
at December 31, 2005
|
534,000
|
1.10
|
|||||
Expired
|
(15,000
|
)
|
(4.50
|
)
|
|||
Expired
|
(110,000
|
)
|
(1.00
|
)
|
|||
Exercised
|
(50,000
|
)
|
1.00
|
||||
Issued
during 2006
|
655,500
|
1.75
|
|||||
Issued
during 2006
|
200,000
|
1.25
|
|||||
Issued
during 2006
|
42,000
|
1.00
|
|||||
Outstanding
at December 31, 2006
|
1,256,500
|
1.43
|
·
|
519,000
warrants were granted in 2005 in connection with the issue of
220,000
shares of Common Stock and the issue and conversion of 818,000
Series A
Preferred Stock.
|
·
|
15,000
(post reverse stock split) warrants outstanding from pre December
31, 2004
expired on January 1, 2006
|
·
|
110,000
warrants outstanding at December 31, 2005 expired on October
26, 2006
without being exercised.
|
·
|
50,000
warrants due to expire on January 5, 2007 were exercised during
2006 at
$1.00 per share.
|
·
|
570,000
2 year warrants with an exercise price of $1.75 per share were
issued in
conjunction placement of 1,140,000 shares of Common Stock. These
warrants
expire on May 31, 2008.
|
·
|
85,500
2 year warrants with an exercise price of $1.75 per share were
issued as
part of the brokerage fees paid for placement of 1,140,000 shares
of
Common Stock.
|
·
|
150,000
2 year warrants with an exercise price of $1.25 per share were
issued in
conjunction placement of 300,000 shares of Common Stock.
|
·
|
50,000
2 year warrants with an exercise price of $1.25 per share were
issued in
conjunction with the issue of 100,000 share of Common Stock for
the
partial conversion of an advance. Financing charge of $8,651
has been
taken to expense and credited into additional paid in capital
in regard to
these warrants.
|
·
|
42,000
warrants were granted in conjunction with the conversion of 84,000
shares
of Series B Preferred Stock.
|
Warrants
Outstanding
|
Warrants
Exercisable
|
|||||||||||||||
Warrants
Outstanding
|
Weighted
Average
Remaining
Life
|
Exercise
Price
|
Warrants
Exercisable
|
Exercise
Price
|
Expiration
Date
|
|||||||||||
359,000
|
5
days
|
$
|
1.00
|
359,000
|
$
|
1.00
|
1/05/07
|
|||||||||
570,000
|
|
17
months
|
$
|
1.75
|
570,000
|
$
|
1.75
|
5/31/08
|
||||||||
85,500
|
|
18
months
|
$
|
1.75
|
85,500
|
$
|
1.75
|
6/16/08
|
||||||||
150,000
|
23
months
|
$
|
1.25
|
150,000
|
$
|
1.25
|
11/28/08
|
|||||||||
50,000
|
24
months
|
$
|
1.25
|
50,000
|
$
|
1.25
|
12/29/08
|
|||||||||
42,000
|
12
months
|
$
|
1.00
|
42,000
|
$
|
1.00
|
12/29/07
|
|||||||||
1,256,500
|
|
1,256,500
|
|
2007
|
$
|
150,000
|
||
2008
|
$
|
160,000
|
||
2009
|
$
|
90,000
|
||
2010
|
$
|
30,000
|
Assets:
|
|
|||
Accounts
receivable
|
$
|
108,661
|
||
Prepayments
|
4,291
|
|||
Computers
and equipments, net
|
811
|
|||
Total
assets
|
$
|
113,763
|
||
Liabilities:
|
||||
Bank
overdraft
|
$
|
14,810
|
||
Accounts
payable and accruals
|
373,676
|
|||
Total
Liabilities
|
$
|
388,486
|
|
June
30,
2006
|
December
31,
2005
|
|||||
Net
Sales
|
$
|
122,370
|
593,597
|
||||
Net
Income (Loss)
|
$
|
(42,752
|
)
|
$
|
23,730
|
Cash
|
$
|
93,273
|
||
VAT
receivable
|
22,596
|
|||
Deposits/prepaids
|
4,924
|
|||
Equipment
|
225,030
|
|||
IT
Technology
|
835,192
|
|||
|
$
|
1,181,015
|
·
|
Advance
to Atlas Technology Group Holdings Ltd. of $1,073,744 has been
brought
into the December 31, 2005 assets in the Balance Sheet as a correction
of
an error and change in accounting policies to be consistent with
the
accounting policies adopted following the acquisition of Atlas
Technology
Group Holdings Ltd. on January 20, 2006 (the assets acquired
are set out
in the table in Note 12);
|
·
|
The
accumulated deficit at December 31, 2005 was reduced by $1,073,744
and as
a result the Total Stockholders’ Equity was restated as
$415,583;
|
·
|
The
amount of product development expense was been reduced from $1,141,031
to
$67,287 and this in turn reduced the loss from continuing operations
to
$191,283 from the previous $1,265,027, the net loss before income
taxes to
$171,021 (previously $1,244,765) and the net loss to $175,791
from
$1,249,535, before the subsequent adjustment for discontinued
operations
on the sale of TDC in September
2006);
|
·
|
The
2005 loss per share has been reduced to $0.02 for continuing
operations
from the previous $0.06.
|
·
|
The
reduced loss from operating activities has been reflected in
the
Consolidated Statement of Cash Flows with a compensating investment
in
Atlas Technology Group Holdings Ltd. of $1,073,744.
|
·
|
Further
note explanations were added or amended to explain these changes
and
appropriate accounting standards associated with the amended
results.
|
·
|
In
addition, with the sale of TDC and the reclassification of the
results of
TDC as discontinued operations, there have been further amendments
to some
of these 2005 comparative figures in the financial statements
for the year
ended December 31, 2006.
|
SEC
Registration Fee
|
$
|
500
|
||
Blue
Sky Fees and Expenses
|
5,000
|
|||
Legal
Fees and Expenses
|
125,000
|
|||
Accounting
Fees and Expenses
|
4,500
|
|
||
Printing
and Engraving
|
3,000
|
|||
Miscellaneous
|
5,000
|
|||
TOTAL
|
$
|
143,000 |
|
a) |
200,000
shares of Common Stock at a price of $1.00 per share. This
was in exchange
for $200,000 of subscription monies held by us as of March
31, 2007. In
addition we issued a warrant
exercisable for a period of two years to purchase 200,000 shares
of Common
Stock at an exercise price of $1.25 per share in connection
with this
placement of 200,000 shares of Common Stock. These warrants
expire on
February 28, 2009.
|
b) |
3,250,000
shares of Common Stock and a warrant exercisable for five years
to
purchase 3,250,000 shares of Common Stock at an exercise price
of $2.60
per share were issued to WCOF as part of the Securities Purchase
Agreement,
dated June 15, 2007, between the Company, all of its subsidiaries
and
WCOF.
These warrants expire on June 15, 2012. This transaction is
described in
more detail on our Current Report on Form 8-K filed on June
19, 2007.
|
c) |
650,000
shares of Common Stock and a warrant exercisable for three
years to
purchase 650,000 shares of Common Stock at an exercise price
of $1.30 per
share were issued in exchange for the
repayment of $500,000 of debt. These warrants expire on June
26,
2010.
|
d) |
140,000
shares of Common Stock were issued in exchange for a debt owing
with
regard to previously incurred consulting
fees.
|
e) |
A
warrant exercisable for two years to purchase 131,250 shares
of Common
Stock at an exercise
price of $1.00 per share as consideration
for certain
loans made by an existing
stockholder. These warrants expire on three dates between March
29, 2009
and May 29, 2009.
|
(a) |
The
following is a list of exhibits, some of which are incorporated
by
reference:
|
Exhibit
Number
|
|
Description
of Exhibits
|
|
|
|
2.1
|
|
Agreement
of Merger between Tribeworks, Inc., a California corporation,
and
Tribeworks Acquisition Corporation, dated November 2, 1999 (Incorporated
by reference to Exhibit 2.1 to the Registrant’s Form 10-SB/A filed July
10, 2000)*
|
|
|
|
2.2
|
|
Share
Transfer Agreement between Tribeworks Inc. and TakeCareofIT Limited,
dated
January 20, 2006 (incorporated by reference to Exhibit 2.01 to
the
Registrant’s Current Report on Form 8-K filed January 26,
2006)*
|
|
|
|
3.1
|
|
Certificate
of Incorporation of the Registrant (incorporated by reference
to Exhibit
3.1 to the Registrant’s Form 10-SB/A filed July 10, 2000 and Exhibit A to
the Registrant’s Proxy Statement on Schedule 14A filed April 14,
2004)*
|
3.2
|
|
Certificate
of Amendment to Certificate of Incorporation of the Registrant
incorporated by reference to Exhibit 3.1 to the Registrants Current
Report
on Form 8-K filed July 31, 2007)*
|
|
|
|
3.3
|
|
Bylaws
of the Registrant (incorporated by reference to Exhibit 3.2 to
the
Registrant’s Form 10-SB/A filed July 10, 2000)*
|
|
|
|
4.1
|
|
Certificate
of Designation, Preferences, Rights and Limitations of Series
B
Convertible Redeemable Preferred Stock of the Registrant (incorporated
by
reference to Exhibit 4.1 to the Registrant’s Current Report on Form 8-K
filed October 11, 2005)*
|
5.1
|
Opinion
of Hughes and Luce, LLP
|
|
|
|
|
10.1
|
|
Pan
World Corporation 1999 Stock Option Plan (incorporated by reference
to
Exhibit 4.1 to the Registrant’s Registration Statement on Form S-8 filed
September 26, 2001)*
|
|
|
|
10.2
|
|
Tribeworks,
Inc. 2001 Stock Plan (incorporated by reference to Exhibit 4.1
to the
Registrant’s Registration Statement on Form S-8 filed September 26,
2001)*
|
|
|
|
10.3
|
|
Tribeworks,
Inc. 2004 Employee Stock Incentive Plan (incorporated by reference
to
Exhibit B to the Registrant’s Proxy Statement on Schedule 14A filed April
14, 2004)*
|
|
|
|
10.4
|
Asset
and Liability Assignment and Indemnification Agreement, dated
March 29,
2005 (incorporated by reference to Exhibit 99.2 to the Registrant’s
Current Report on Form 8-K filed March 29, 2005)*
|
|
10.5
|
Form
of Subscription Agreement for Common Stock of Tribeworks, Inc.
(incorporated by reference to Exhibit 4.1 to the Registrant’s Current
Report on Form 8-K filed November 3, 2005)*
|
|
10.6
|
Share
Transfer Agreement, dated January 19, 2006, between TakeCareofIT
Limited
and Tribeworks, Inc., (incorporated by reference to Exhibit 2.01
to the
Registrant’s Current Report on Form 8-K filed January 26,
2006)*
|
10.7
|
Stock
Transfer Agreement, dated September 14, 2006, between and 541368
LLC and
Tribeworks, Inc. (incorporated by reference to Exhibit 10.1 to
the
Registrant’s Current Report on Form 8-K filed October 5,
2006)*
|
|
10.8
|
Asset
and Stock Purchase Agreement, dated January 19, 2007, between
BLive
Networks, Inc., Forte Finance Limited, Petroleum Corporation
of Canada
Limited and Tribeworks, Inc. (incorporated by reference to Exhibit
10.1 to
the Registrant’s Current Report on Form 8-K filed January 25,
2007)*
|
|
10.9
|
Registration
Rights Agreement, dated January 19, 2007, between Petroleum Corporation
of
Canada Limited and Tribeworks, Inc. (incorporated by reference
to Exhibit
10.2 to the Registrant’s Current Report on Form 8-K filed January 25,
2007)*
|
|
10.10
|
Forte
Agreement, dated January 19, 2007, between Forte Finance Limited
and
Tribeworks, Inc. (incorporated by reference to Exhibit 10.3 to
the
Registrant’s Current Report on Form 8-K filed January 25,
2007)*
|
|
10.11
|
Securities
Purchase Agreement, dated June 15, 2007 by and among Tribeworks,
Inc., all
of its subsidiaries and West Coast Opportunity Fund, LLC (incorporated
by
reference to Exhibit 10.1 to the Registrant’s Current Report on Form 8-K
filed June 19, 2007)*
|
|
10.12
|
Form
of Senior Secured Non-Convertible Promissory Note, dated June
15, 2007,
issued by Atlas Technology Group (US), Inc. to West Coast Opportunity
Fund, LLC (incorporated by reference to Exhibit 10.2 to the Registrant’s
Current Report on Form 8-K filed June 19, 2007)*
|
|
10.13
|
Pledge
and Security Agreement, dated June 15, 2007, by and among Tribeworks,
Inc., all of its subsidiaries and West Coast Opportunity Fund,
LLC
(incorporated by reference to Exhibit 10.3 to the Registrant’s Current
Report on Form 8-K filed June 19, 2007)*
|
|
10.14
|
Secured
Guaranty, dated June 15, 2007, by and among Tribeworks, Inc.
all of its
subsidiaries except Atlas Technology Group (US), Inc. and West
Coast
Opportunity Fund, LLC (incorporated by reference to Exhibit 10.4
to the
Registrant’s Current Report on Form 8-K filed June 19,
2007)*
|
|
10.15
|
Escrow
Agreement, dated June 15, 2007, by and among Atlas Technology
Group (US),
Inc., West Coast Opportunity Fund, LLC and Wells Fargo Bank,
National
Association (incorporated by reference to Exhibit 10.5 to the
Registrant’s
Current Report on Form 8-K filed June 19, 2007)*
|
|
10.16
|
Registration
Rights Agreement, dated June 15, 2007, between Tribeworks, Inc.
and West
Coast Opportunity Fund, LLC (incorporated by reference to Exhibit
10.6 to
the Registrant’s Current Report on Form 8-K filed June 19,
2007)*
|
|
10.17
|
Form
of Warrant, dated June 15, 2007, to purchase 3,250,000 shares
of Common
Stock of Tribeworks, Inc. issued to West Coast Opportunity Fund,
LLC
(incorporated by reference to Exhibit 10.7 to the Registrant’s Current
Report on Form 8-K filed June 19, 2007)*
|
|
10.18
|
Form
of Lock-Up Agreement, dated June 15, 2007, between West Coast
Opportunity
Fund, LLC and certain stockholders of Tribeworks, Inc. (incorporated
by
reference to Exhibit 10.8 to the Registrant’s Current Report on Form 8-K
filed June 19, 2007)*
|
|
21.1
|
|
Subsidiaries
of the Issuer
|
|
|
|
23.1
|
|
Consent
of Williams and Webster, P.S.
|
|
|
|
23.2
|
|
Consent
of Hughes and Luce, LLP (included in Exhibit 5.1)
|
24
|
Power
of Attorney (included in the signature page to the Registration
Statement)
|
|
|
|
|
99.1
|
|
Asset
and Liability Assignment and Indemnification Agreement, dated
March 29,
2005 (incorporated by reference to Exhibit 99.2 to the Registrant’s
Current Report on Form 8-K filed on March 31, 2005)*
|
|
|
|
99.2
|
|
Promissory
Note, dated March 29, 2005 (incorporated by reference to Exhibit
99.3 to
the Registrant’s Current Report on Form 8-K filed on March 31,
2005)*
|
ATLAS
TECHNOLOGY GROUP, INC.
/s/
Peter B. Jacobson
Peter B. Jacobson Chief
Executive Officer and Director
(Principal
Executive Officer)
/s/
B.S.P. Marra
B.S.P.
Marra
Chief
Financial Officer and Director
(Principal
Financial and Accounting Officer)
|
/s/
Peter B. Jacobson
|
Chief
Executive Officer and Director
|
|
Peter
B. Jacobson
|
(Principal
Executive Officer)
|
|
/s/
B.S.P. Marra
|
Chief
Financial Officer and Director
|
|
B.S.P.
Marra
|
(Principal
Financial and Accounting Officer)
|
|
/s/
Robert
Altinger
|
Director
|
|
Robert
Altinger
|
||
|
Director
|
|
Andrew
Berger
|
||
/s/
W. Gordon Blankstein
|
Director
|
|
W.
Gordon Blankstein
|
||
/s/
Robert C. Gardner
|
Director
|
|
Robert C. Gardner |