[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)
|