NEVADA
|
13-1026995
|
|
(State of other jurisdiction of incorporation or organization)
|
(I.R.S. Employer Identification No.)
|
201 SOUTH ORANGE AVE., SUITE 1510, ORLANDO, FLORIDA
|
32810
|
|
(Address of principal executive offices)
|
(Zip Code)
|
(407) 514-1260
|
(Registrant's Telephone Number, Including Area Code)
|
Large accelerated filer o
|
Accelerated filer o
|
Non-accelerated filer o
|
Smaller reporting company x
|
Page
|
|
Part I. Financial Information
|
1
|
Item 1. Financial Statements.
|
1
|
Consolidated Balance Sheets as of March 31, 2012 (unaudited) and December 31, 2011 (unaudited)
|
2
|
Consolidated Statements of Operations for the Three months Ended March 31, 2012 and 2011 (unaudited)
|
3
|
Consolidated Statement of Stockholders’ Deficiency for the Period Ended March 31, 2012 (unaudited)
|
4 |
Consolidated Statements of Cash Flows for the Three months Ended March 31, 2012 and 2011 (unaudited)
|
5 |
Notes to Unaudited Consolidated Financial Statements
|
7 |
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.
|
16 |
Item 3. Quantitative and Qualitative Disclosures About Market Risk.
|
18 |
Item 4.Controls and Procedures.
|
18 |
Part II. Other Information
|
18 |
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
|
18 |
Item 6. Exhibits.
|
19 |
Signatures
|
19 |
EMERGING MEDIA HOLDINGS INC. AND SUBSIDIARIES
|
||||||||
(a Development Stage Company)
|
||||||||
CONSOLIDATED BALANCE SHEETS
|
||||||||
(Unaudited)
|
||||||||
ASSETS
|
||||||||
|
||||||||
March 31,
|
December 31,
|
|||||||
2012
|
2011
|
|||||||
CURRENT ASSETS:
|
||||||||
Cash and cash equivalents
|
$ | 1,734 | $ | 33 | ||||
Loan receivable
|
32,000 | - | ||||||
33,734 | 33 | |||||||
Intangible assets - net
|
6,000,000 | 6,000,000 | ||||||
Other asets
|
6,000 | - | ||||||
TOTAL ASSETS
|
$ | 6,039,734 | $ | 6,000,033 | ||||
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||||
CURRENT LIABILITIES:
|
||||||||
Short-term debt
|
$ | 338,000 | $ | 3,000,000 | ||||
Accrued expenses
|
35,500 | 356,200 | ||||||
Total Current Liabilities
|
373,500 | 3,356,200 | ||||||
Commitments and Contingencies
|
- | - | ||||||
STOCKHOLDERS' EQUITY:
|
||||||||
Common stock, $.001 par value, 200,000,000 shares
|
||||||||
authorized; 25,205,101 and 6,195,101 shares issued and 25,204,983 and 6,194,983
|
||||||||
shares oustanding at March 31, 2012 and December 31, 2011, respectively
|
25,205 | 6,195 | ||||||
Additional paid-in-capital
|
6,212,672 | 3,003,342 | ||||||
Deficit
|
(562,406 | ) | (356,467 | ) | ||||
Less: Cost of common stock in treasury, 118 and 118 shares
|
||||||||
at March 31, 2012 and December 31, 2011, respectively
|
(9,237 | ) | (9,237 | ) | ||||
Total Stockholders' Equity
|
5,666,234 | 2,643,833 | ||||||
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
|
$ | 6,039,734 | $ | 6,000,033 |
EMERGING MEDIA HOLDINGS INC. AND SUBSIDIARIES
|
||||||||||||
(a Development Stage Company)
|
||||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS
|
||||||||||||
(Unaudited)
|
||||||||||||
|
||||||||||||
|
For the Period
|
|||||||||||
For the Three Months Ended
|
October 8, 2010
|
|||||||||||
March 31,
|
(Date of Formation)
|
|||||||||||
2012
|
2011
|
through March 31, 2012
|
||||||||||
Revenues
|
$ | - | $ | - | $ | - | ||||||
Costs and expenses:
|
||||||||||||
Selling, general and administrative expenses
|
160,939 | - | 397,406 | |||||||||
160,939 | - | 397,406 | ||||||||||
Loss from operations
|
(160,939 | ) | - | (397,406 | ) | |||||||
Other income (expense):
|
||||||||||||
Interest expense
|
(45,000 | ) | - | (165,000 | ) | |||||||
Loss from operations before
|
||||||||||||
provision for income taxes
|
(205,939 | ) | - | (562,406 | ) | |||||||
Provision for income taxes
|
- | - | - | |||||||||
Net loss
|
$ | (205,939 | ) | $ | - | $ | (562,406 | ) | ||||
Loss per common share
|
$ | (0.01 | ) | $ | 0.00 | |||||||
Weighted average common shares outstanding
|
||||||||||||
- basic and diluted
|
||||||||||||
17,264,661 | 5,000,000 |
(a Development Stage Company)
|
||||||||||||||||||||||||
CONSOLIDATED STATEMENT OF EQUITY
|
||||||||||||||||||||||||
(Unaudited)
|
||||||||||||||||||||||||
|
||||||||||||||||||||||||
Common Stock
|
Retained
|
|||||||||||||||||||||||
Number of
|
Additional Paid
|
Earnings
|
Treasury
|
|||||||||||||||||||||
Total
|
Shares
|
Amount
|
In Capital
|
(Deficit)
|
Stock
|
|||||||||||||||||||
Balance, October 8, 2010 (Date of Formation)
|
$ | - | 5,000,000 | $ | 5,000 | $ | (5,000 | ) | $ | - | $ | - | ||||||||||||
Balance, December 31, 2010
|
- | 5,000,000 | 5,000 | (5,000 | ) | - | - | |||||||||||||||||
Effect of reverse acquisition
|
- | 1,195,101 | 1,195 | 8,042 | - | (9,237 | ) | |||||||||||||||||
Contribution of capital from shareholders
|
3,000,300 | 3,000,300 | ||||||||||||||||||||||
|
||||||||||||||||||||||||
Net loss for the year ended
|
||||||||||||||||||||||||
December 31, 2011
|
(356,467 | ) | (356,467 | ) | ||||||||||||||||||||
Balance, January 1, 2012
|
2,643,833 | 6,195,101 | 6,195 | 3,003,342 | (356,467 | ) | (9,237 | ) | ||||||||||||||||
Issuance of common stock for repayment
|
||||||||||||||||||||||||
of note payable and accrued interest
|
3,165,000 | 19,000,000 | 19,000 | 3,146,000 | ||||||||||||||||||||
Issuance of common stock for services
|
5,500 | 10,000 | 10 | 5,490 | ||||||||||||||||||||
Issuance of warrants
|
57,840 | 57,840 | ||||||||||||||||||||||
Net loss for the three months ended
|
||||||||||||||||||||||||
March 31, 2012
|
(205,939 | ) | (205,939 | ) | ||||||||||||||||||||
Balance, March 31, 2012
|
$ | 5,666,234 | 25,205,101 | $ | 25,205 | $ | 6,212,672 | $ | (562,406 | ) | $ | (9,237 | ) |
(a Development Stage Company)
|
||||||||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
||||||||||||
(Unaudited)
|
||||||||||||
|
For the Period
|
|||||||||||
For The Three Months Ended
|
October 8, 2010
|
|||||||||||
March 31,
|
(Date of Formation)
|
|||||||||||
2012
|
2011
|
through March 31, 2012
|
||||||||||
Cash flows from operating activities:
|
||||||||||||
Net loss
|
$ | (205,939 | ) | $ | - | $ | (562,406 | ) | ||||
Adjustments to reconcile net loss to net cash
|
||||||||||||
used in operating activities:
|
||||||||||||
Non-cash compensation
|
63,340 | - | 63,340 | |||||||||
Changes in operating assets and liabilities:
|
||||||||||||
Increase in other assets
|
(6,000 | ) | - | (6,000 | ) | |||||||
Decrease in accrued expenses
|
(155,700 | ) | - | 200,500 | ||||||||
Net Cash Used In Operating Activities
|
(304,299 | ) | - | (304,566 | ) | |||||||
Cash flows from investing activities:
|
||||||||||||
Advances on loans
|
(32,000 | ) | - | (32,000 | ) | |||||||
|
||||||||||||
Net Cash Used In Investing Activities
|
(32,000 | ) | - | (32,000 | ) | |||||||
Cash flows from financing activities:
|
||||||||||||
Proceeds from contributions from shareholders
|
- | - | 3,000,300 | |||||||||
Proceeds from related parties
|
338,000 | - | 338,000 | |||||||||
Repayment of debt
|
- | - | (3,000,000 | ) | ||||||||
Net Cash Provided by Financing Activities
|
338,000 | - | 338,300 | |||||||||
Net increase in cash
|
1,701 | - | 1,734 | |||||||||
Cash and cash equivalents - Beginning of period
|
33 | - | - | |||||||||
Cash and cash equivalents - End of period
|
$ | 1,734 | $ | - | $ | 1,734 |
EMERGING MEDIA HOLDINGS INC. AND SUBSIDIARIES
|
||||||||||||
(a Development Stage Company)
|
||||||||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS (continued)
|
||||||||||||
(Unaudited)
|
||||||||||||
|
For the Period
|
|||||||||||
For The Three Months Ended
|
October 8, 2010
|
|||||||||||
March 31,
|
(Date of Formation)
|
|||||||||||
2012
|
2011
|
through March 31, 2012
|
||||||||||
Supplemental disclosure cash flow information:
|
||||||||||||
Cash paid for interest
|
$ | - | $ | - | $ | - | ||||||
Cash paid for income taxes
|
$ | - | $ | - | $ | - | ||||||
Supplementary information:
|
||||||||||||
Non-cash during the year for:
|
||||||||||||
Issuance of common stock
|
$ | 5,000 | ||||||||||
Intangible asset in exchange for
|
||||||||||||
short-term debt
|
$ | 6,000,000 | ||||||||||
Common stock issued in exchange
|
||||||||||||
for debt and interest
|
$ | 3,165,000 | $ | 3,165,000 | ||||||||
Details of reverse acquisition:
|
||||||||||||
Common stock issued
|
$ | 1,195 | ||||||||||
Paid-in capital in connection with
|
||||||||||||
common stock issued
|
8,042 | |||||||||||
Treasury stock acquired
|
(9,237 | ) | ||||||||||
Net assets acquired
|
$ | - |
1.
|
DESCRIPTION OF BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
|
2.
|
FAIR VALUE MEASUREMENTS
|
Level 1 | - Observable inputs such as quoted market prices in active markets | |
Level 2
|
- Inputs other than quoted prices in active markets that are either directly or indirectly observable
|
|
Level 3
|
- Unobservable inputs about which little or no market data exists, therefore requiring an entity to develop its own assumptions
|
Assets at Fair Value Using
|
||||||||||||||||
Quoted Prices in
|
Significant
|
Significant
|
||||||||||||||
Active Markets
|
Other
|
Other
|
||||||||||||||
for Identical
|
Observable
|
Unobservable
|
||||||||||||||
Assets
|
Inputs
|
Inputs
|
||||||||||||||
Total
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
|||||||||||||
March 31, 2012
|
||||||||||||||||
Cash and cash equivalents
|
$ | 1,734 | $ | 1,734 | $ | - | $ | - | ||||||||
December 31, 2011
|
||||||||||||||||
Cash and cash equivalents
|
$ | 33 | $ | 33 | $ | - | $ | - |
3.
|
INTANGIBLES
|
March 31, 2012
|
December 31, 2011
|
|||||||||||||||
Gross Carrying
|
Accumulated
|
Gross Carrying
|
Accumulated
|
|||||||||||||
Amount
|
Amortization
|
Amount
|
Amortization
|
|||||||||||||
License agreements
|
$ | 6,000,000 | $ | - | $ | 6,000,000 | $ | - |
Year Ending
|
Amortization
|
|
December 31,
|
Expense
|
|
2012
|
$ 150,000
|
|
2013
|
300,000
|
|
2014
|
300,000
|
|
2015
|
300,000
|
|
2016
|
300,000
|
4.
|
LOAN RECEIVABLE
|
5.
|
DEBT |
March 31,
|
December 31,
|
|||||||
2012
|
2011
|
|||||||
Secured promissory
|
$ | - | $ | 3,000,000 | ||||
note to Worlwide Medassets, Ltd. SAL,
|
||||||||
interest @ 6% per annum. The note was
|
||||||||
paid in full February 2, 2012 (1)
|
||||||||
Unsecured promissory note, interest free,
|
||||||||
due July 15, 2012 (2)
|
200,000 | - | ||||||
Unsecured promissory note, interest free,
|
||||||||
due August 15, 2012 (3)
|
75,000 | - | ||||||
Unsecured promissory note, interest free,
|
||||||||
due June 1, 2012 (3)
|
60,000 | - | ||||||
Unsecured promissory note, interest @ 10%
|
||||||||
per annum, due July 3, 2012 (4)
|
3,000 | - | ||||||
338,000 | 3,000,000 | |||||||
Less: Current portion
|
338,000 | 3,000,000 | ||||||
$ | - | $ | - |
6.
|
ACCRUED EXPENSES
|
March 31,
|
December 31,
|
|||||||
2012
|
2011
|
|||||||
Interest
|
$ | - | $ | 120,000 | ||||
Acquisition costs
|
- | 200,000 | ||||||
Other
|
35,500 | 36,200 | ||||||
$ | 35,500 | $ | 356,200 |
7. | INCOME TAXES |
8.
|
STOCKHOLDERS' EQUITY
|
9.
|
STOCK-BASED COMPENSATION
|
10.
|
WARRANTS
|
Weighted Average
|
||||||||
Shares
|
Exercise Price
|
|||||||
Outstanding, January 2012
|
- | $ | - | |||||
Granted
|
2,400,000 | 0.20 | ||||||
Expired/Cancelled
|
- | - | ||||||
Exercised
|
- | - | ||||||
Outstanding - period ending March 31, 2012
|
2,400,000 | $ | 0.20 | |||||
Exercisable - period ending March 31, 2012
|
2,400,000 | $ | 0.20 |
11.
|
RELATED PARTY TRANSACTIONS
|
12. | COMMITMENTS AND CONTINGENCIES |
a) |
In January 2012, Lifestyle entered into a consulting agreement with Saddleworth Ventures LLC ("Consultant"). The Consultant will provide services for management consulting, business advisory, shareholder information and public relations. The term of the agreement is for three years. Upon execution of the agreement, Lifestyle issued a payment to the Consultant in the amount of $25,000. Additional cash fees or reimbursement of expenses shall be agreed upon by Lifestyle and the Consultant from time to time during the term of the agreement.
|
b) | During 2012, Lifestyle entered into various consulting agreements with third parties in connection with business advisory services. For the three months ended March 31, 2012, consulting services amounted to $40,500. |
13.
|
SUBSEQUENT EVENTS
|
a) |
In April 2012, Lifestyle borrowed $112,000 from the Dellinger Fund, a shareholder of the Company. The note bears interest @ 10% per annum and is due July 31, 2012.
|
|
b) |
In April 2012, Lifestyle advanced Health Clinics of Florida, LLC an additional $4,500. The advance is in addition to the previous advance in February 2012. See Note 4 for further information.
|
Principal | Total Offering Price/ | |||
Date | Title and Amount(1) | Purchaser | Underwriter | Underwriting Discounts |
February 6, 2012
|
Warrants to purchase 2,400,000 shares of common stock.
|
Financial Consultant
|
NA
|
$57,840/NA
|
February 28, 2012
|
10,000 shares issued in payment of legal fees.
|
Attorney
|
NA
|
$0.55 per share/NA
|
31
|
Certification of Chief Executive Officer and Principal Financial Officer
|
pursuant to Rule 13a-14(a)
|
|
32
|
Certification of Chief Executive Officer and Principal Financial Officer
|
|
pursuant to 18 U.S.C. Section 1350
|
SEC Ref.
No.
|
Title of Document
|
101.INS
|
XBRL Instance Document
|
101.SCH
|
XBRL Taxonomy Extension Schema Document
|
101.CAL
|
XBRL Taxonomy Calculation Linkbase Document
|
101.DEF
|
XBRL Taxonomy Extension Definition Linkbase Document
|
101.LAB
|
XBRL Taxonomy Label Linkbase Document
|
101.PRE
|
XBRL Taxonomy Presentation Linkbase Document
|
EMERGING MEDIA HOLDINGS, INC.
|
|||
(Registrant)
|
|||
Date: May 16, 2012
|
By:
|
/s/ Christopher Smith
|
|
Christopher Smith, Chief Executive Officer
and Principal Financial Officer
|
|
(a)
|
designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
|
(b)
|
designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
|
(c)
|
evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures as of the end of the period covered by this report based on such evaluation; and
|
|
(d)
|
disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
|
(a)
|
all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
|
(b)
|
any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
/s/ Christopher Smith | ||
Iurie Christopher Smith | ||
Chief Executive Officer and Principal Financial Officer |
/s/ Christopher Smith | ||
Christopher Smith | ||
Chief Executive Officer and Principal Financial Officer |
INTANGIBLES
|
3 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2012
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Intangibles [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
INTANGIBLES |
The MPL License Agreement
The MPL License Agreement, under which the Company's wholly-owned subsidiary, Elite, is the licensee pursuant to the Assignment from WMA, provides for the license of medical services, operational systems, manuals, certain names and logo designs and other intellectual property in connection with the operation of medical clinics that provide services related to men’s health within the territory of the continental United States (the “Licensed Rights”). The License Agreement provides for a fee of 6% of gross receipts of Licensee, payable quarterly. The term of the License Agreement is for twenty (20) years from the effective date, May 9, 2011. The Company plans to establish new medical clinics or acquire existing clinics, as well as to provide consulting services to medical clinics utilizing the Licensed Rights.
Intangibles are the value of the MPL license. Amounts assigned to this intangible were determined by management. Management considered a number of factors in determining the allocations, including valuations and independent appraisals. The intangibles are being amortized over 20 years, the life of the license. Amortization expense will commence upon the use of the license during 2012.
The components of intangible assets are as follows:
Estimated amortization expense for intangible assets for the next five years is as follows:
|