QUARTERLY
REPORT PURSUANT TO SECTION 13 OR 15(d) OF
|
|
THE
SECURITIES EXCHANGE ACT OF 1934
|
CMG
HOLDINGS, INC.
|
(Exact
name of registrant as specified in its
charter)
|
Nevada
|
87-0733770
|
|
(State
or other jurisdiction of incorporation or organization)
|
(I.R.S.
Employer Identification No.)
|
5601 Biscayne
Boulevard
|
||
Miami, Florida,
USA
|
33137
|
|
(Address
of principal executive offices)
|
(Zip
Code)
|
Large
accelerated filer
|
Accelerated
filer
|
Non-accelerated
filer
|
Smaller
reporting company x
|
Consolidated
Balance Sheets as of June 30, 2009 and December 31, 2008
(Unaudited)
|
4
|
Consolidated
Statements of Operations for the three months and six months ended June
30, 2009 and 2008 (Unaudited)
|
5
|
Consolidated
Statements of Cash Flows for the six months ended June 30, 2009 and 2008
(Unaudited)
|
6
|
Notes
to Consolidated Financial Statements (Unaudited)
|
7
|
CMG
HOLDINGS, INC
|
||||||||
CONSOLIDATED
BALANCE SHEETS
|
||||||||
(unaudited)
|
||||||||
June
30,
2009
|
December
31, 2008
|
|||||||
ASSETS
|
||||||||
CURRENT
ASSETS:
|
||||||||
Cash
|
$
|
87,553
|
$
|
13,934
|
||||
Accounts receivable
|
531,594
|
1,050
|
||||||
Prepaid an other
|
6,130
|
--
|
||||||
Total current assets
|
625,277
|
14,984
|
||||||
Software licenses, net accumulated depreciation of $4,333 and $-,
respectively
|
47,667
|
--
|
||||||
Intangible assets, net accumulated amortization of $74,584 and $-,
respectively
|
820,414
|
--
|
||||||
Deposits
|
300,000
|
300,000
|
||||||
TOTAL
ASSETS
|
$
|
1,793,358
|
$
|
314,984
|
||||
LIABILITIES
AND STOCKHOLDERS' DEFICIT
|
||||||||
CURRENT
LIABILITIES:
|
||||||||
Client payable
|
$
|
123,036
|
$
|
8,000
|
||||
Accounts payable
|
660,280
|
29,320
|
||||||
Accrued liabilities
|
752,571
|
415,359
|
||||||
Line of credit
|
150,406
|
108,231
|
||||||
Advance from related party
|
25,000
|
--
|
||||||
Total
current liabilities
|
1,711,293
|
560,910
|
||||||
STOCKHOLDERS’
DEFICIT
|
||||||||
Preferred Stock:
|
||||||||
5,000,000
shares authorized par value $0.001 per share; none issued and
outstanding
|
||||||||
Common Stock:
|
||||||||
150,000,000 shares authorized par value $0.001 per share;
42,400,000 issued, and 31,726,518
and 31,726,518 shares outstanding
respectively
|
31,727
|
31,727
|
||||||
Additional paid-in-capital
|
4,449,863
|
4,449,863
|
||||||
Shares
held in reserve, 10,673,482 and 10,673,482 shares held,
respectively.
|
10,673
|
|
10,673
|
|||||
Accumulated deficit
|
(4,410,198
|
)
|
(4,738,189
|
)
|
||||
TOTAL STOCKHOLDERS’ DEFICIT
|
82,065
|
(245,926
|
) | |||||
TOTAL LIABILITIES AND STOCKHOLDERS’ DEFICIT
|
$
|
1,793,358
|
$
|
314,984
|
CMG
HOLDINGS, INC
|
||||||||||||||||
CONSOLIDATED
STATEMENTS OF OPERATIONS
|
||||||||||||||||
(unaudited)
|
||||||||||||||||
Three
months ended
|
Six months
ended
|
|||||||||||||||
June
30,
|
June
30,
|
|||||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
Gross revenues
|
$
|
1,074,112
|
$
|
--
|
$
|
1,286,506
|
$
|
399,167
|
||||||||
Cost
of goods sold
|
201,517 | -- | 201,517 | -- | ||||||||||||
Net
revenues
|
872,575 | -- | 1,084,989 | 399,167 | ||||||||||||
|
||||||||||||||||
Operating
expenses
|
1,480,470
|
796,920
|
1,844,774
|
2,531,415
|
||||||||||||
Operating
loss
|
(607,875
|
)
|
(796,920
|
)
|
(759,785
|
) |
(2,132,248
|
)
|
||||||||
Other
income (expense)
|
||||||||||||||||
Brgain
purchase gain
|
1,038,733
|
--
|
1,038,733
|
--
|
||||||||||||
Interest
expense
|
(1,878
|
)
|
(62,464
|
)
|
(3,264
|
)
|
(84,844
|
)
|
||||||||
Interest
income
|
53,692
|
3,416
|
52,307
|
15,757
|
||||||||||||
Net income (loss)
|
$
|
482,672
|
$
|
(855,968
|
)
|
$
|
327,991
|
$
|
(2,201,335
|
)
|
||||||
Basic
and diluted income (loss) per common share
|
$
|
0.02
|
$
|
(0.04
|
)
|
$
|
0.01
|
$
|
(0.11
|
)
|
||||||
Basic
and diluted weighted average common shares
outstanding
|
31,726,518
|
23,998,549
|
31,726,518
|
19,709,450
|
CMG
HOLDINGS, INC
|
||||||||
CONSOLIDATED
STATEMENTS OF CASH FLOWS
|
||||||||
(unaudited)
|
||||||||
Six
months ended
|
||||||||
June
30,
|
||||||||
2009
|
2008
|
|||||||
CASH
FLOWS FROM OPERATING ACTIVITIES
|
||||||||
Net
Gain (Loss)
|
$
|
327,991
|
$
|
(2,201,335
|
)
|
|||
Adjustments
to reconcile net loss to
net cash used in operating activities:
|
||||||||
Shares
issued for services
|
--
|
1,491,778
|
||||||
Additional
shares issued for interest expense
|
--
|
62,464
|
||||||
Bargain
purchase gain
|
(1,038,733
|
) |
--
|
|||||
Amortization
|
78,917
|
--
|
||||||
Changes in: | ||||||||
Accounts
receivable
|
(288,353
|
) |
(304,167
|
)
|
||||
Prepaid
expense
|
(6,130
|
) |
17,454
|
|||||
Accounts payable
|
630,960
|
(124,826
|
)
|
|||||
Accrued
expense
|
451,792
|
510,522
|
||||||
Net
cash provided by (used in) operating activities
|
156,444
|
(548,110
|
)
|
|||||
CASH FROM
INVESTING ACTIVITIES
|
||||||||
Cash paid for acquisition of Pebble Beach Enterprises,
Inc.
|
--
|
(600,000
|
)
|
|||||
Cash paid to acquire a bank loan
|
(150,000
|
)
|
--
|
|||||
Net
cash used in investing activities:
|
(150,000
|
)
|
(600,000
|
)
|
||||
FINANCING
ACTIVITIES
|
||||||||
Advance from a related party
|
25,000
|
--
|
||||||
Net borrowings on line of credit
|
42,175
|
(132,763
|
)
|
|||||
Contributions to capital
|
--
|
30,000
|
||||||
Borrowing on convertible notes
|
--
|
314,000
|
||||||
Net
cash provided by financing activities
|
67,175
|
211,237
|
||||||
Net
increase (decrease) in cash
|
73,619
|
(936,873
|
)
|
|||||
Cash, beginning of period
|
13,934
|
1,213,035
|
||||||
CASH BALANCE AT END OF PERIOD
|
$
|
87,553
|
$
|
276,162
|
||||
Supplemental
cash flow information:
|
||||||||
Income tax paid
|
$
|
--
|
$
|
--
|
||||
Interest paid
|
--
|
--
|
||||||
Non-cash investing and financing activities: | ||||||||
Assets acquired after foreclosing on bank loan | $ | 242,191 | -- |
Cash Consideration | $ | 150,000 | ||
Total | $ | 150,000 | ||
Acquisition-related costs | $ | -- | ||
Recognized amounts of identifiable assets acquired and liabilities assumed: | ||||
Accounts receivable | 242,191 | |||
Software licenses | 52,000 | |||
Identifiable intentangible assets | 894,998 | |||
Total identifiable net assets | 1,188,733 | |||
Bargain purchase gain | (1,038,733 | ) | ||
Total | $ | 150,000 |
Revenues
|
Earnings
|
|||||||
Actual from April 1, 2009 to June 30, 2009 | $ | 872,595 | $ | 482,672 | ||||
Supplemental pro forma from 04/01/08 – 06/30/08 | 1,788,887 | (727,025 | ) | |||||
Supplemental pro forma from 01/01/09 – 06/30/09 | 2,310,681 | 579,120 | ||||||
Supplemental pro forma for 01/01/08 – 06/30/08 | 4,095,829 | (2,077,434 | ) |
Title
of Class
|
Name
|
Shares
|
Percent
(1)
|
||||||
Common
Stock
|
CMG
Acquisitions, Inc.
|
14,085,789 | 33.22 | % | |||||
Alan
Morell
|
10,107,000 | 23.84 | % | ||||||
James
J. Ennis
|
2,500,000 | 5.89 | % | ||||||
Title
of Class
|
Name
|
Shares
|
Percent
(1)
|
||||||
Common
Stock
|
Alan
Morell
|
10,107,000 | (2 | ) | 23.84 | % | |||
James
J. Ennis
|
2,500,000 | (3 | ) | 5.89 | % | ||||
Michael
Vandetty
|
1,000,000 | 2.35 | % | ||||||
All
Directors and Executive Officers as a Group
|
13,607,000 | 32.09 | % |
(1)
|
Beneficial
ownership is determined in accordance with the rules of the Securities and
Exchange Commission and includes voting and investment power with respect
to shares. Unless otherwise indicated, the persons named in the table have
sole voting and sole investment control with respect to all shares
beneficially owned, subject to community property laws where applicable.
The number and percentage of shares beneficially owned are based on
42,400,000 shares of common stock outstanding as of May 27, 2008, the
closing date of the Reorganization. The address for those individuals for
which an address is not otherwise indicated is: c/o CMG Holdings, Inc.,
5601 Biscayne Boulevard, Miami, Florida 33137,
USA.
|
(2)
|
Mr.
Morell owns 3,500,000 shares of Creative Management Group, Inc. directly,
and is the beneficial owner of an additional 6,607,000 shares owned by
Commercial Rights Intl Corp. for a total of 10,107,000
shares.
|
(3)
|
Mr.
Ennis owns 500,000 shares of Creative Management Group, Inc. directly, and
is the beneficial owner of an additional 2,000,000 shares owned by
Hastings Creek Group, Inc. for a total of 2,500,000
shares.
|
31.1
|
Certification
of Chief Executive Officer pursuant to Rule 13a-14(a) and Rule 15d-14(a)
of the Securities
Exchange Act,
as amended.
|
31.2
|
Certification
of Chief Financial Officer pursuant to Rule 13a-14(a) and Rule 15d-14(a)
of the Securities Exchange Act, as
amended.
|
32.1
|
Certification
of Chief Executive Officer Pursuant to 18 U.S.C. Section 1350 as adopted
Pursuant to Section 906 of the Sarbanes Oxley Act of
2002.
|
32.2
|
Certification
of Chief Financial Officer Pursuant to 18 U.S.C. Section 1350 as adopted
Pursuant to Section 906 of the Sarbanes Oxley Act of
2002.
|
CMG HOLDINGS, INC.
|
|||
(Registrant)
|
|||
Date:
August 18, 2009
|
By: /s/ ALAN
MORELL
|
||
Alan
Morell
|
|||
Chief
Executive Officer and
|
|||
Chairman of the Board
|
|||
Date:
August 18, 2009
|
By: /s/ JAMES J.
ENNIS
|
||
James J. Ennis
|
|||
Chief
Financial Officer and
|
|||
Director
|
|||
SIGNATURE
|
NAME
|
TITLE
|
DATE
|
|||
/s/Alan
Morell
|
Alan
Morell
|
CEO
& Chairman
|
August
18, 2009
|
|||
of
the Board
|
||||||
/s/James
I. Ennis
|
James
I. Ennis
|
CFO
& Director
|
August
18, 2009
|
|||