[X]
|
Quarterly
Report pursuant to Section 13 or 15(d) of the Securities Exchange
Act of
1934
|
For
the quarterly period ended September
30, 2007
|
|
[
]
|
Transition
Report pursuant to 13 or 15(d) of the Securities Exchange Act of
1934
|
For
the transition period __________
to __________
|
|
Commission
File Number: 000-25911
|
Nevada
|
88-0344219
|
|
(State
or other jurisdiction of incorporation or
organization)
|
(IRS
Employer Identification No.)
|
6320
South Sandhill Road Suite 10, Las Vegas , NV 89120
|
(Address
of principal executive offices)
|
702-433-7154
|
(Issuer’s
telephone number)
|
_______________________________________________________________
|
(Former
name, former address and former fiscal year, if changed since last
report)
|
Page
|
||
PART
I - FINANCIAL INFORMATION
|
||
PART
II - OTHER INFORMATION
|
||
Our
unaudited financial statements included in this Form 10-QSB are as
follows:
|
|
|
|
|
|
|
|
|
|
ASSETS
|
September
30, 2007
|
|
Current
assets
|
||
Cash
|
$
|
2,894
|
Accounts
receivable
|
52,540
|
|
Inventory
|
22,875
|
|
Due
from related party
|
1,196
|
|
Prepaid
expense and other current assets
|
2,482
|
|
Total
current assets
|
81,987
|
|
Fixed
assets, net
|
24,011
|
|
Intangible
and other assets
|
||
Patents
and trademarks, net
|
37,683
|
|
License
and distributor rights
|
50,000
|
|
Prepaid
royalty fees
|
480,000
|
|
Total
assets
|
$
|
673,681
|
LIABILITIES
AND STOCKHOLDERS' DEFICIT
|
||
Current
liabilities
|
||
Accounts
payable and accrued liabilities
|
$
|
520,541
|
Accrued
interest payable
|
5,786
|
|
Loans
from related party
|
78,222
|
|
Convertible
notes payable
|
150,000
|
|
Unamortized
debt discount
|
(12,504)
|
|
Unearned
revenue
|
550,000
|
|
Total
current liabilities
|
1,292,045
|
|
Long-term
liabilities
|
--
|
|
Total
liabilities
|
1,292,045
|
|
Commitments
and contingencies
|
--
|
|
Stockholders'
deficit
|
||
Common
stock; $0.001 par value; 100,000,000 shares 65,081,248
shares issued and outstanding
|
67,376
|
|
Additional
paid-in capital
|
14,171,891
|
|
Accumulated
other comprehensive income
|
2,135
|
|
Accumulated
deficit
|
(14,859,766)
|
|
Total
stockholders' deficit
|
(618,364)
|
|
Total
liabilities and stockholders' deficit
|
$
|
673,681
|
For
the three months ended
September
30, 2007
|
For
the three months ended
September
30, 2006
|
For
the nine months ended
September
30, 2007
|
For
the nine months ended
September
30, 2006
(Restated)
|
||||||||
Revenues
|
$
|
221,614
|
$
|
172,934
|
$
|
599,621
|
$
|
649,378
|
|||
Cost
of revenues
|
49,768
|
38,726
|
101,061
|
73,218
|
|||||||
Gross
profit
|
171,846
|
134,208
|
498,560
|
576,160
|
|||||||
Operating
expenses
|
|||||||||||
Depreciation
and amortization
|
64,658
|
64,799
|
194,144
|
196,395
|
|||||||
Selling
general and administrative
|
576,309
|
455,131
|
1,474,256
|
2,167,141
|
|||||||
Total
operating expenses
|
640,967
|
519,930
|
1,668,400
|
2,363,536
|
|||||||
Loss
before provision for income taxes
|
(469,121)
|
|
(385,722)
|
|
(1,169,840)
|
|
(1,787,376)
|
||||
Other
income (expense)
|
--
|
--
|
--
|
192
|
|||||||
Total
other income (expense)
|
--
|
--
|
--
|
192
|
|||||||
Provision
for income taxes
|
--
|
--
|
--
|
--
|
|||||||
Net
loss
|
$
|
(469,121)
|
|
$
|
(385,722)
|
|
$
|
(1,169,840)
|
|
$
|
(1,787,184)
|
Other
comprehensive income (loss)
|
|||||||||||
Foreign
currency translation adjustment
|
548
|
--
|
2,136
|
--
|
|||||||
Comprehensive
loss
|
$
|
(468,573)
|
|
$
|
(385,722)
|
|
$
|
(1,167,704)
|
|
$
|
(1,787,184)
|
Basic
income (loss) per common share
|
$
|
(0.01)
|
|
$
|
(0)
|
|
$
|
(0.02)
|
|
$
|
(0)
|
Diluted
income (loss) per common share
|
$
|
(0.01)
|
|
$
|
(0)
|
|
$
|
(0.02)
|
|
$
|
(0)
|
Basic weighted average common shares outstanding |
64,870,259
|
60,726,546
|
64,684,245
|
60,726,546
|
For
the nine months ended
September
30, 2007
|
For
the nine months ended
September
30, 2006
(Restated)
|
||||
Cash
flows from operating activities:
|
|||||
Net
loss
|
$
|
(1,169,840)
|
|
$
|
(1,787,184)
|
Adjustments
to reconcile net loss to net cash
provided (used) by operating activities:
|
|||||
Depreciation
and amortization
|
193,795
|
196,395
|
|||
Stock
based compensation
|
284,838
|
841,641
|
|||
Stock
issued for donation
|
5,000
|
||||
Interest
expense related to beneficial conversion feature
|
203,594
|
--
|
|||
Changes
in operating assets and liabilities:
|
|||||
Change
in inventory
|
27
|
26,680
|
|||
Change
in accounts receivable
|
(47,659)
|
|
56,069
|
||
Change
in prepaid expenses and other current assets
|
8,479
|
1,359
|
|||
Change
in related party receivable
|
(77)
|
|
4,677
|
||
Change
in bank draft
|
--
|
6,303
|
|||
Change
in accounts payable and accrued liabilities
|
245,241
|
132,201
|
|||
Change
in accrued interest
|
5,786
|
--
|
|||
Change
in unearned revenue
|
(300,000)
|
|
(110,000)
|
||
Net
cash provided (used) by operating activities
|
(570,816)
|
|
(631,859)
|
||
Cash
flows from investing activities:
|
|||||
Purchase
of fixed assets and untangible assets
|
(4,662)
|
|
(12,870)
|
||
Net
cash used by investing activities
|
(4,662)
|
|
(12,870)
|
||
Cash
flows from financing activities:
|
|||||
Proceeds
from related party loans
|
77,494
|
-
|
|||
Proceeds
from convertible notes payable
|
250,000
|
--
|
|||
Proceeds
from stock subscription payable
|
--
|
14,000
|
|||
Proceeds
from issuance of common stock
|
198,000
|
600,000
|
|||
Net
cash provided by financing activities
|
525,494
|
614,000
|
|||
Effect
of exchange rate changes on cash and assets
|
2,808
|
-
|
|||
Net
change in cash
|
(47,176)
|
|
(30,729)
|
||
Cash,
beginning of period
|
50,070
|
30,729
|
|||
Cash,
end of period
|
$
|
2,894
|
$
|
--
|
|
Schedule
of non-cash financing and investing activities:
|
|||||
Issuance
of 37,500 shares of common stock for consulting fees at
$0.20 per share, $7,500
remaining in prepaid expenses
|
$
|
37,500
|
$
|
--
|
|
Issuance
of 70,000 shares of common stock for payment
of accounts payable at $0.20 per share
|
$
|
14,000
|
$
|
-
|
|
Receipt
of 150,000 shares of common stock in exchange for accounts
receivable at $0.25per share
|
$
|
48,931
|
$
|
-
|
|
Issuance
of 200,000 shares of common stock for payment
of accounts payable at $0.05 per share
|
$
|
10,000
|
$
|
-
|
|
Issuance
of 500,000 shares of common stock for payment
of accounts payable at $0.05 per share
|
$
|
25,000
|
$
|
-
|
|
Issuance
of 500,000 shares of common stock for payment
of accounts payable at $0.20 per share
|
$
|
100,000
|
$
|
-
|
|
Issuance
of 60,000 shares of common stock for payment
of accounts payable at $0.25 per share
|
$
|
15,000
|
$
|
-
|
Fixed assets consist of the following as of September 30, 2007: | ||
Machinery and equipment | $ | 55,463 |
Furniture and fixtures | 113,635 | |
Computers, equipment and software | 42,294 | |
Leasehold improvements | 12,569 | |
Lab equipment | 115,946 | |
339,907 | ||
Less: accumulated depreciation | 315,896 | |
Fixed assets, net | $ | 24,011 |
Loans payable to related parties consist of the following at September 30, 2007: | ||
Loan payable due to a officer, bearing no interest, due on demand and unsecured. | $ | 68,222 |
Loan payable due to a officer, bearing no interest, due on demand and unsecured. | $ | 10,000 |
$ | 78,222 |
2007
|
$ | $19,368 |
2008
|
97,028 | |
2009
|
98,622 |
Skinvisible’s
Formulas with Invisicare:
|
|||
ACTIVE
INGREDIENT
|
Rx/OTC/Cosmetic
|
Availability
|
Patent
Status
|
Acne
|
|||
Retinoic
Acid Cream (0.1%)
|
Rx
|
Yes
|
pending
|
Clindamycin
Hydrochloride Cream (1.0%)
|
Rx
|
Yes
|
pending
|
Retinoic
Acid Gel (0.1%)
|
Rx
|
Yes
|
pending
|
Analgesics
|
|||
Topical
Spray (Menthol 8%)
|
OTC
|
In-progress
|
applying
|
Topical
Roll-On (Menthol 8%)
|
OTC
|
In-progress
|
applying
|
Topical
Cream (TEA-Salicylate 10%)
|
OTC
|
Yes
|
applying
|
Roll-On
(TEA-Salicylate 10%)
|
OTC
|
In-progress
|
applying
|
Anti-Aging
|
|||
Retinol
(0.15% )
|
Cosmetic
|
In-progress
|
applying
|
Dipalmitoyl
Hydroxyproline (1.0% )
|
Cosmetic
|
Yes
|
applying
|
Anti-Fungal
|
|||
Terbinafine
Cream, Gel (1.0%)
|
Rx
|
Yes
|
pending
|
Naftifine
Cream (1.0%)
|
Rx
|
Yes
|
pending
|
Clotrimazole
Cream (1.0%)
|
OTC
|
Yes
|
pending
|
Miconazole
Nitrate Lotion (2.0%)
|
OTC
|
In-progress
|
pending
|
Anti-Inflammatory
|
|||
Hydrocortisone
Lotion, Cream, Gel (1.0%)
|
OTC
|
Yes
|
applying
|
Triamcinolone
Cream (1.0%)
|
Rx
|
In-progress
|
applying
|
Triamcinolone
Acetonide Cream (1.0%)
|
Rx
|
In-progress
|
applying
|
Clobetasole
Proprionate Cream (0.3%)
|
Rx
|
In-progress
|
applying
|
Betamethasone
Cream (1.0%)
|
Rx
|
In-progress
|
applying
|
Antimicrobial
Hand Sanitizing Lotion
|
|||
Triclosan
Lotion (1.0%) with Nonoxynol-9
|
OTC
|
Yes*
|
granted
|
Triclosan
Lotion (1.0%) with Tomadol 901
|
OTC
|
Yes*
|
granted
|
Benzalkonium
Chloride Lotion (0.13%)
|
OTC
|
In-progress*
|
granted
|
Chlorhexidine
Gluconate Lotion (4.0%)
|
NDA
req.
|
In-progress
|
pending
|
Bed
Sores/Incontinence
|
|||
Dipalmitoyl
Hydroxyproline (1.0%)
|
Cosmetic
|
Yes
|
applying
|
Moisturizers
|
|||
Non-Steroidal
Atopic Dermatitis Cream
|
Rx/Cosmetic
|
Yes
|
pending
|
Skin
Protectant Lotion with Allantoin (0.5%)
|
OTC
|
Yes
|
pending
|
Moisturizer
with Ectoin
|
Cosmetic
|
In-progress
|
pending
|
UVA
Sunscreen
|
|||
Parsol
1789 Lotion - SPF 30
|
OTC
|
In-progress
|
applying
|
Tinosorb
S Lotion - SPF 30
|
OTC
|
In-progress
|
applying
|
*excludes
North America
|
Exhibit
Number
|
Description
of Exhibit
|
Skinvisible,
Inc.
|
|
Date:
|
November
14, 2007
|
By:
/s/ Terry Howlett
Terry
Howlett
Title: Chief
Executive Officer and
Director
|