[ X ]
|
QUARTERLY
REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
[
]
|
|
TRANSITION
REPORT UNDER SECTION 13 OR 15(d) OF THE EXCHANGE
ACT
|
Utah
|
0-18113
|
87-0405405
|
(State
or other jurisdiction
|
(Commission
|
I.R.S.
Employer
|
of
incorporation or organization)
|
File
No.)
|
Identification
Number
|
Page
|
||
Condensed
Balance Sheet at March 31, 2008 and June 30, 2007
|
3
|
|
Condensed
Statements of Operations, for the nine months ended
|
||
March
31, 2008 and 2007 and for the three months ended
|
||
March
31, 2008 and 2007
|
4
|
|
Condensed
Statement of Changes in Shareholders' Equity for
|
||
the
period from July 1, 2007 through March 31, 2008
|
8
|
|
Condensed
Statements of Cash Flows, for the nine months ended
|
||
March
31, 2008 and 2007
|
8
|
|
Notes
to Condensed Financial Statements
|
7
|
March
31,
|
June
30,
|
|||||||
2008
|
2007
|
|||||||
Assets
|
||||||||
Current
assets:
|
||||||||
Cash
|
$ | 49,630 | $ | — | ||||
Account and notes receivable
|
39,047 | 9,683 | ||||||
Inventory, at lower of cost or market (Note 3)
|
375,645 | 165,851 | ||||||
Prepaid expenses
|
6,264 | 20,084 | ||||||
Total
current assets
|
470,586 | 195,618 | ||||||
Property
and equipment
|
293,398 | 276,569 | ||||||
Accumulated
depreciation
|
(158,139 | ) | (140,860 | ) | ||||
Intangible
Assets
|
120,647 | 118,278 | ||||||
Accumulated
amortization
|
(23,750 | ) | (20,501 | ) | ||||
Other
assets
|
2,605 | 2,605 | ||||||
Total
assets
|
$ | 705,347 | $ | 431,709 | ||||
Liabilities
and Shareholders’ Equity
|
||||||||
Current
liabilities:
|
||||||||
Accounts payable
|
$ | 52,584 | $ | 93,199 | ||||
Unearned revenue
|
349,030 | — | ||||||
Accrued payroll
|
27,548 | 123,399 | ||||||
Accrued other liabilities
|
124,659 | 2,804 | ||||||
Total
current liabilities
|
553,821 | 219,402 | ||||||
Long
term note payable, related party (Note 2)
|
60,000 | 60,000 | ||||||
Total
liabilities
|
613,821 | 279,402 | ||||||
Shareholders’
equity:
|
||||||||
Common stock
|
9,151 | 8,973 | ||||||
Additional paid-in capital
|
2,388,091 | 1,754,066 | ||||||
Accumulated deficit
|
(2,305,716 | ) | (1,610,732 | ) | ||||
Total
shareholders' equity
|
91,526 | 152,307 | ||||||
Total
liabilities and shareholders' equity
|
$ | 705,347 | $ | 431,709 |
Nine
months ended
|
Three
months ended
|
|||||||||||||||
March
31,
|
March
31,
|
|||||||||||||||
2008
|
2007
|
2008
|
2007
|
|||||||||||||
Sales
and revenue
|
$ | 420,979 | $ | 287,025 | $ | 198,886 | $ | 119,597 | ||||||||
— | ||||||||||||||||
— | ||||||||||||||||
Costs
of sales and revenue
|
273,489 | 146,660 | 104,337 | 60,667 | ||||||||||||
Research
and development
|
30,263 | 75,499 | 8,062 | 5,185 | ||||||||||||
Selling,
general and administrative
|
804,145 | 645,482 | 136,902 | 387,457 | ||||||||||||
Total
operating expenses
|
1,107,897 | 867,641 | 249,301 | 453,309 | ||||||||||||
Operating
loss
|
(686,918 | ) | (580,616 | ) | (50,415 | ) | (333,712 | ) | ||||||||
Other
income (expense):
|
||||||||||||||||
Other
income
|
— | 230 | — | 37 | ||||||||||||
Interest
expense
|
(7,389 | ) | (4,479 | ) | (553 | ) | (2,013 | ) | ||||||||
Embezzlement
expense, net of recoveries
|
(200 | ) | (44,764 | ) | (200 | ) | — | |||||||||
Loss
before income taxes
|
(694,507 | ) | (629,629 | ) | (51,168 | ) | (335,688 | ) | ||||||||
Income
tax provision
|
— | — | — | — | ||||||||||||
Net
loss
|
$ | (694,507 | ) | $ | (629,629 | ) | $ | (51,168 | ) | $ | (335,688 | ) | ||||
Basic
and diluted loss per share
|
$ | (0.08 | ) | $ | (0.07 | ) | $ | (0.01 | ) | $ | (0.04 | ) | ||||
Number
of weighted average common shares
|
||||||||||||||||
outstanding
|
9,109,503 | 8,654,627 | 9,108,310 | 8,912,127 |
Additional
|
||||||||||||||||||||
Common
Stock
|
paid-in
|
Accumulated
|
||||||||||||||||||
Shares
|
Amount
|
capital
|
deficit
|
Total
|
||||||||||||||||
Balance
at July 1, 2007
|
8,972,960 | $ | 8,974 | $ | 1,754,066 | $ | (1,611,209 | ) | $ | 151,831 | ||||||||||
Sale
of common stock at $1.25 per share
|
100,000 | 100 | 124,900 | — | 125,000 | |||||||||||||||
Common
stock options
|
||||||||||||||||||||
exercised
at $0.70 per share
|
78,498 | 77 | 55,225 | — | 55,302 | |||||||||||||||
Stock
options issued (Note 4)
|
— | — | 453,900 | — | 453,900 | |||||||||||||||
Net
loss
|
— | — | — | (694,507 | ) | (694,507 | ) | |||||||||||||
Balance
at March 31, 2008
|
9,151,458 | $ | 9,151 | $ | 2,388,091 | $ | (2,305,716 | ) | $ | 91,526 |
Nine
months ended
|
||||||||
March
31,
|
||||||||
2008
|
2007
|
|||||||
Net
cash used in operating activities
|
$ | (128,715 | ) | $ | (227,918 | ) | ||
Cash
flows from investing activities:
|
||||||||
Purchase
of equipment and other assets
|
(1,880 | ) | (57,145 | ) | ||||
Net
cash used in investing activities
|
(1,880 | ) | (57,145 | ) | ||||
Cash
flows from financing activities:
|
||||||||
Proceeds
from notes payable, related party
|
124,056 | 60,000 | ||||||
Repayment
of notes payable, related party
|
(124,056 | ) | — | |||||
Proceeds
from exercise of stock options
|
55,225 | — | ||||||
Proceeds
from sale of common stock
|
125,000 | 251,250 | ||||||
Net
cash provided by financing activities
|
180,225 | 311,250 | ||||||
Net
change in cash
|
49,630 | 26,187 | ||||||
Cash,
beginning of period
|
— | — | ||||||
Cash,
end of period
|
$ | 49,630 | $ | 26,187 | ||||
Supplemental
disclosure of cash flow information:
|
||||||||
Cash
paid during the year for:
|
||||||||
Income
taxes
|
$ | — | $ | — | ||||
Interest
|
$ | — | $ | 2,575 |
Raw
materials
|
$
|
91,879
|
|||
Finished
goods
|
283,766
|
||||
$
|
375,645
|
Weighted
|
Weighted
|
|||||||||
Average
|
Average
|
|||||||||
Exercise
|
Remaining
|
Aggregate
|
||||||||
Price
|
Contractual
|
Intrinsic
|
||||||||
Shares
|
Per
Share
|
Life
|
Value
|
|||||||
Outstanding
at June 30, 2007.
|
2,742,595
|
$0.79
|
5.21
years
|
$ 333,250
|
||||||
Granted
|
890,000
|
$1.50
|
5.57
years
|
|||||||
Exercised
|
(78,498)
|
$0.71
|
N/A
|
|||||||
Cancelled/Expired
|
(18,585)
|
$0.70
|
N/A
|
|||||||
Outstanding
at March 31, 2008
|
3,535,512
|
$0.97
|
5.44
years
|
|||||||
Exercisable
at March 31, 2008
|
3,535,512
|
$0.97
|
5.44
years
|
$ 333,250
|
Risk-free
interest rate
|
3.23%
|
|
Dividend
yield
|
0.00%
|
|
Volatility
factor
|
287.00%
|
|
Weighted
average expected life
|
5
years
|
Risk-free
interest rate
|
3.83%
|
|
Dividend
yield
|
0.00%
|
|
Volatility
factor
|
287.00%
|
|
Weighted
average expected life
|
10
years
|
Results
of Operations
|
Three
months ended
March
31
|
|||||||
2008
|
2007
|
|||||||
Revenue
|
198,886
|
119,597
|
||||||
Cost
of Revenue
|
104,337
|
60,667
|
||||||
Gross
Margin
|
94,549
|
58,930
|
||||||
Research
and Development
|
8,062
|
5,185
|
||||||
SG&A
|
136,902
|
387,457
|
||||||
Operating
(Loss)
|
(50,415
|
)
|
(333,712
|
)
|
(a) |
Exhibits
|
31.1
|
|
Certification
of Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley
Act of 2002
|
|
|
|
31.2
|
|
Certification
of Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley
Act of 2002
|
|
|
|
32.1
|
|
Certification
of Chief Executive Officer Pursuant to Section 18 U.S.C. Section
1350
|
32.2
|
Certification of Chief Financial Officer Pursuant to Section 18 U.S.C. Section 1350 |
LGA
Holdings, Inc.
(Registrant)
|
||
|
|
|
Date: May 14, 2008 | By: | /s/ Marty Williams |
Marty
Williams
Chief Executive Officer, President
|
||