10KSB/A 1 v108067_10ksb.htm AMENDMENT TO ANNUAL REPORT


UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 10-KSB/A
(Amendment No. 2)

(Mark One)

x ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the fiscal year ended December 31, 2006

Or

o TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from ____________________ to ______________________________.

Commission File Number: 000-26027

SMART ENERGY SOLUTIONS, INC.
(Name of small business issuer in its charter)

Nevada
(State or Other Jurisdiction of Incorporation)
 
20-3353835
(IRS Employer Identification No.)

210 West Parkway, #7, Pompton Plains, NJ 07444
(Address of Principal Executive Offices, Zip Code)

(973) 248-8008
(Issuer’s Telephone Number)

Securities registered pursuant to Section 12(b) of the Act: None

Securities registered pursuant to section 12(g) of the Act: Common Stock, $0.001 par value

Check whether the issuer (1) filed all reports required to be filed by Section 13 or 15(d) of the Exchange Act during the past 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No o

Check if there is no disclosure of delinquent filers in response to Item 405 of Regulation S-B contained in this form, and no disclosure will be contained, to the best of registrant's knowledge, in definitive proxy or information statements incorporated by reference in Part II of this Form 10-KSB or any amendment to this Form 10-KSB. o

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act)  
o Yes x No

The issuer’s revenues for the fiscal year ended December 31, 2006 were $1,968,973.

The aggregate market value of the voting and non-voting common equity held by non-affiliates computed by reference to the average bid and asked price of such common equity as of March 31, 2007 (a date within the past 60 days) was $46,901,930.

The number of shares outstanding of the issuer’s class of common stock as of April 12, 2007 is  76,888,409.

Documents Incorporated By Reference:  None

Transitional Small Business Issuer Disclosure Format (check one): Yes o No x.
 


 
Explanatory Note - Restatement of Audited Financial Statements

We are filing this Amendment No. 2 to our Annual Report on Form 10-KSB for the year ended December 31, 2006 (the “2006 Annual Report”), to restate our consolidated financial statements for the year ended December 31, 2006 and the related disclosures appearing in Item 6 of the 2006 Annual Report, in order to correct errors with respect to our accounting treatment of the beneficial conversion feature and subsequent periodic accretion on our outstanding 15% convertible promissory notes. Further information on the restatement can be found in Note 8, “Restated Financial Statements” to the accompanying consolidated, audited financial statements and in our previously issued Current Report on Form 8-K, as filed with the Securities and Exchange Commission (the “SEC”) on March 19, 2008 (the “Restatement 8-K”).
 
For convenience and ease of reference, we are filing only the sections of the 2006 Annual Report with the applicable changes. Accordingly, this Amendment No. 2 should be read in conjunction with the 2006 Annual Report and Amendment No. 1 to the 2006 Annual Report, as filed with the SEC on April 13, 2007 and October 31, 2007, respectively, and our subsequent filings with the SEC. This Amendment No. 2 speaks as of the original filing date of the 2006 Annual Report and does not reflect events occurring after such filing date or modify or update the disclosures therein in any way other than as required to reflect the amendment described herein.
 
Following our analysis of the financial effects of the restatement and a review of this analysis by our independent auditor, we have determined that the adjustments required in order to reflect the restatement in our interim, unaudited financial statements for the first, second and third quarters of 2007 would not be material. Accordingly, we will not restate our interim, unaudited financial statements for the first, second and third quarters of 2007 and will not file amendments to our quarterly reports on Form 10-QSB for these periods.
 

 

The following management's discussion and analysis of financial condition and results of operations should be read in conjunction with our audited financial statements and notes thereto contained elsewhere in this report.

Results of Operation

Fiscal Year Ended December 31, 2006 Compared to Fiscal Year Ended December 31, 2005

During the year ended December 31, 2005, the Company began sales of the Battery Brain product. The Company recorded revenues of $151,257 during 2005 from the sales of its Battery Brain product compared to $1,818,973 in 2006. The cost of sales for the Battery Brain was $78,167 in 2005 compared to $1,184,889 in 2006. The Company’s revenues and cost of sales increased primarily as a result of its extensive marketing programs, including its trade shows and private label programs.

The Company's 2005 general and administrative expenses totaling $615,441 consisted primarily of professional fees of $131,262, travel costs of $150,538, and administrative payroll of $251,427. The Company paid or accrued the legal and accounting fees as it completed the necessary SEC filings and audits for the purchase of the Battery Brain business. The Company incurred consulting fees of $1,178,791 to help develop strategy, screen and recruit key executives, fill interim management positions and complete the roll out of the Battery Brain product. The Company also paid $546,107 in marketing and advertising expense during the year. The marketing and advertising costs were related to developing a marketing plan and marketing materials for the Company.

The Company's 2006 general and administrative expenses totaling $1,520,223 consisted primarily of research and development expenses of $128,296, travel costs of $401,734, and administrative payroll of $500,714. The increased expenses were the result of the Company’s efforts to create increased public awareness of its products and to prepare to handle the resulting increase in sales. The Company incurred consulting fees of 1,178,791 and $3,517,992 to help develop strategy, screen and recruit key executives, fill interim management positions, and complete the roll out of the Battery Brain product in 2005 and 2006, respectively. These consulting fees are primarily paid in shares of the Company’s common stock or in stock purchase options because the Company has limited cash for such expenditures. The Company also paid $546,107 and $437,125 in marketing and advertising expense during 2005 and 2006. The marketing and advertising costs were related to developing a marketing plan and marketing materials for the Company.

The Company recorded a net loss of $2,519,577 or $0.05 per share for the year of 2005 compared to a net loss of $5,162,631 or $0.08 per share in 2006. Excluding non cash expenses incurred through common stock issued and options granted, the Company would have incurred a net loss of $1,849,912 or $0.03 per share and $2,040,176 or $0.03 per share in 2005 and 2006, respectively. The Company expects that it will continue to be necessary to grant options and issue common stock for services in 2007.

Fiscal Year Ended December 31, 2005 Compared to Fiscal Year Ended December 31, 2004

During the year ended December 31, 2005, the Company began sales of the Battery Brain product. The Company recorded revenues of $151,257 during 2005 from the sales of its Battery Brain product. The cost of sales for the Battery Brain was $78,167 in 2005. The Company’s revenues and cost of sales in 2004 elated to its discontinued operations.

The Company's 2005 general and administrative expenses totaling $615,441 consisted primarily of professional fees of $131,262, travel costs of $150,538, and administrative payroll of $251,427. The Company paid or accrued the legal and accounting fees as it completed the necessary SEC filings and audits for the purchase of the Battery Brain business. The Company incurred consulting fees of $1,178,791 to help develop strategy, screen and recruit key executives, fill interim management positions and complete the roll out of the Battery Brain product. The Company also paid $546,107 in marketing and advertising expense during the year. The marketing and advertising costs were related to developing a marketing plan and marketing materials for the Company. All of the operating expenses for the year ended December, 2004 related to its discontinued operations.
 
- 1 -


The Company recorded a net loss of $ 2,471,601 or $0.04 per share for the year of 2005 compared to income of $108,183 or $0.09 per share in 2004 from its discontinued operations.

Liquidity and Capital Resources

The Company believes that it will need approximately $2,000,000 for its operations for the next twelve months. As of December 31, 2006, the Company had $963,627 in cash and believes that such funds will not be sufficient to satisfy the Company's cash requirements for the next twelve (12) months. From January 1, 2007 to March 31, 2007 the Company has raised an additional $1,433,214 from the issuance of additional securities of the Company. The Company has also renegotiated the three notes held by EGFE. Each note has been extended for an additional 12 months. The Company also has the opportunity to raise additional capital from the exercise of warrants issued during previous private placements. There is no assurance that the warrant holders will exercise the warrants or that the funds needed will be raised. Our plans to deal with this uncertainty include raising additional capital or entering into a strategic arrangement with a third party. There can be no assurance that our plans can be realized. There can be no assurance that we will be able to obtain additional financing if and when needed or that, if available, financing will be on acceptable terms. Additional equity financings may be dilutive to holders of our common stock and debt financing, if available, and may involve significant payment obligations and covenants that restrict how we operate our business.

Off Balance Sheet Arrangements.

None

Item 7. Financial Statements

The financial statements are set forth immediately following the signature page.
 
- 2 -

 
SIGNATURES
 
Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the Company has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
 
     
 
SMART ENERGY SOLUTIONS, INC.
 
 
 
 
 
 
Dated: March 31, 2008
By:   /s/ Peter Mateja 
 
Name: Peter Mateja
 
Title: Chief Executive Officer and Director
 
   
Dated: March 31, 2008
By:   /s/ Edward Braniff
 
Name: Edward Braniff
 
Title: Chief Financial Officer
 
In accordance with the Exchange Act, this report has been signed below by the following persons on behalf of the Registrant and in the capacities and on the dates indicated.

SIGNATURE
 
TITLE
 
DATE
         
/s/ Pete Mateja 
Pete Mateja
 
Chief Executive Officer and Director
 
March 31, 2008
         
/s/ Edward Braniff

Edward Braniff
 
Chief Financial Officer
 
March 31, 2008
         
/s/ Aharon Y. Levinas

Aharon Y. Levinas
 
Chief Technology Officer and Director
 
March 31, 2008
         
/s/ Tamir Levinas

Tamir Levinas
 
Director
 
March 31, 2008
         
/s/ Joseph Bahat

Joseph Bahat
 
Chairman and Director
 
March 31, 2008
         
/s/ Michael Ben-Ari

Michael Ben-Ari
 
Director
 
March 31, 2008
         
/s/ Jacob Enoch

Jacob Enoch
 
Director
 
March 31, 2008

- 3 -

 
SMART ENERGY SOLUTIONS, INC.
(formerly Datigen.com, Inc.)

FINANCIAL STATEMENTS

December 31, 2006 and 2005
 

 
CONTENTS

Report of Independent Registered Public Accounting Firms
   
F-1
 
         
Balance Sheet
   
F-2
 
         
Statements of Operations
   
F-3
 
         
Statements of Stockholders' Equity
   
F-4
 
         
Statements of Cash Flows
   
F-5 - F-6
 
         
Notes to the Financial Statements
   
F-7 - F-19
 
 

 
 
 
F-1

 
SMART ENERGY SOLUTIONS, INC.
(formerly Datigen.com, Inc.)
Balance Sheet
 
ASSETS
 
        
   
December 31,
 
   
2006
 
   
 (restated)
 
CURRENT ASSETS
      
        
Cash
 
$
963,627
 
Accounts receivable, net
   
1,230,588
 
Inventory
   
213,441
 
Prepaid expenses
   
154,709
 
Total Current Assets
   
2,562,365
 
PROPERTY AND EQUIPMENT, net
   
54,796
 
         
OTHER ASSETS
       
Deferred loan fees, net
   
81,378
 
Trademark, net
   
1,001
 
Deposits
   
32,513
 
Battery Brain technology, net
   
33,871
 
Total Other Assets
   
148,763
 
TOTAL ASSETS
 
$
2,765,924
 
         
LIABILITIES AND STOCKHOLDERS' EQUITY
 
         
CURRENT LIABILITIES
       
         
Accounts payable and accrued expenses
 
$
309,924
 
Bank overdraft
   
71,424
 
Convertible debt, net
   
1,459,795
 
Total Current Liabilities
   
1,841,143
 
TOTAL LIABILITIES
   
1,841,143
 
         
COMMITMENTS
   
-
 
STOCKHOLDERS' EQUITY
       
         
Preferred stock:no par value;1,000,000 shares
       
authorized; none outstanding
       
Common stock, no par value; 500,000,000 shares authorized; 71,510,628
     
shares issued and outstanding
   
9,523,164
 
Accumulated deficit
   
(8,598,383
)
Total Stockholders' Equity
   
924,781
 
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
 
$
2,765,924
 
         
         
The accompanying notes are an integral part of these condensed financial statements.
 
F-2

 
SMART ENERGY SOLUTIONS, INC.
(formerly Datigen.com, Inc.)
Statements of Operations
 
   
For the Years Ended
 
   
December 31,
 
   
2006
 
2005
 
   
 (restated)
      
             
REVENUES
 
$
1,818,973
 
$
151,257
 
COST OF GOODS SOLD
   
1,184,889
   
78,167
 
GROSS PROFIT
   
634,084
   
73,090
 
               
OPERATING EXPENSES
           
               
General and administrative
   
1,520,223
   
615,441
 
Marketing and advertising
   
437,125
   
546,107
 
Professional fees
   
150,345
   
131,262
 
Consultation fees
   
3,517,992
   
1,178,791
 
Total Operating Expenses
   
5,625,685
   
2,471,601
 
               
LOSS FROM OPERATIONS
   
(4,991,601
)
 
(2,398,511
)
               
OTHER INCOME (EXPENSES)
             
Interest income
   
19,315
   
1,815
 
Interest expense
   
(190,345
)
 
(122,881
)
Total Other Income (Expenses)
   
(171,030
)
 
(121,066
)
               
NET LOSS BEFORE INCOME TAXES
   
(5,162,631
)
 
(2,519,577
)
               
INCOME TAX EXPENSE
   
-
   
-
 
               
NET LOSS
 
$
(5,162,631
)
$
(2,519,577
)
               
BASIC LOSS PER SHARE
 
$
(0.08
)
$
(0.05
)
               
BASIC WEIGHTED AVERAGE NUMBER OF
             
COMMON SHARES OUTSTANDING
   
67,453,046
   
53,968,475
 
             
             
The accompanying notes are an integral part of these condensed financial statements.
 
F-3

 
SMART ENERGY SOLUTIONS, INC.
(formerly Datigen.com, Inc.)
Statements of Stockholders' Equity
For the period January 1, 2005 through December 31, 2006
 
   
Common Stock  
           
   
Shares
 
 Amount
 
 Deficit
 
 Total
 
Balance , December 31, 2004
   
36,517,856
 
$
1,092,782
 
$
(916,175
)
$
176,607
 
                           
Common stock issued for cash
   
25,591,749
   
2,610,600
   
   
2,610,600
 
Common stock issued for services
   
1,170,000
   
234,000
   
   
234,000
 
Valuation of options and warrants
   
   
435,665
   
   
435,665
 
Net loss for the year ended
                         
December 31, 2005
   
   
   
(2,519,577
)
 
(2,519,577
)
Balance, December 31, 2005
   
63,279,605
   
4,373,047
   
(3,435,752
)
 
937,295
 
Common stock issued for cash
   
5,959,845
   
1,889,416
   
   
1,889,416
 
Common stock issued for services
   
1,742,607
   
1,001,220
   
   
1,001,220
 
Common stock issued for
                         
exercise of warrants
   
200,000
   
90,000
   
   
90,000
 
Common stock issued for
                         
loan fees
   
328,571
   
157,714
   
   
157,714
 
Valuation of options and warrants
   
   
1,963,521
   
   
1,963,521
 
Value attributable to beneficial
                         
conversion feature of
                         
convertible debt
   
   
48,246
   
   
48,246
 
Net loss for the year ended
                         
December 31, 2006
   
   
   
(5,162,631
)
 
(5,162,631
)
Balance, December 31, 2006
   
71,510,628
 
$
9,523,164
 
$
(8,598,383
)
$
924,781
 
(restated)
                         
                           
The accompanying notes are an integral part of these condensed financial statements.
 
F-4

 
SMART ENERGY SOLUTIONS, INC.
(formerly Datigen.com, Inc.)
Statements of Cash Flows
 
   
For the Years Ended
 
   
December 31,
 
   
2006
 
2005
 
   
(restated)
      
CASH FLOWS FROM OPERATING ACTIVITIES
          
            
Net loss
 
$
(5,162,631
)
$
(2,519,577
)
Adjustments to reconcile net loss to
             
net cash used by operating activities:
             
Warrants and options issued for services
   
1,963,521
   
435,665
 
Common stock issued for services
   
1,001,220
   
234,000
 
Accretion of discount on convertible notes payable
   
8,041
   
 
Depreciation and amortization
   
149,178
   
68,113
 
Changes in operating assets and liabilities:
             
(Increase) decrease in prepaid expenses
   
(157,929
)
 
(23,293
)
(Increase) decrease in accounts receivable
   
(1,214,905
)
 
(15,683
)
(Increase) in inventory
   
(18,787
)
 
(126,763
)
Increase (decrease) in accounts payable, bank overdraft
         
and accrued expenses
   
49,088
   
330,735
 
Net Cash Used by Operating Activities
   
(3,383,204
)
 
(1,616,803
)
               
CASH FLOWS FROM INVESTING ACTIVITIES
             
               
Purchase of intangible assets
   
   
(7,359
)
Purchase of equipment
   
(22,130
)
 
(105,025
)
Net Cash Used by Investing Activities
   
(22,130
)
 
(112,384
)
               
CASH FLOWS FROM FINIANCING ACTIVITIES
             
               
Loan fees paid
   
(50,000
)
 
 
Proceeds from exercise of common stock warrants
   
90,000
   
 
Proceeds from convertible notes payable
   
1,500,000
   
 
Proceeds from issuance of common stock
   
1,889,416
   
2,610,600
 
Net Cash Provided by Financing Activities
   
3,429,416
   
2,610,600
 
               
NET INCREASE (DECREASE) IN CASH
   
24,082
   
881,413
 
CASH AT BEGINNING OF YEAR
   
939,545
   
58,132
 
CASH AT END OF YEAR
 
$
963,627
 
$
939,545
 
               
               
The accompanying notes are an integral part of these condensed financial statements.
 
F-5

 
SMART ENERGY SOLUTIONS, INC.
(Formerly Datigen.com, Inc.)
Statements of Cash Flows (Continued)
 
   
For the Years Ended
 
   
December 31,
 
   
2006
 
2005
 
            
            
SUPPLIMENTAL DISCLOSURES OF
          
CASH FLOW INFORMATION:
          
            
Cash Paid for:
          
Interest
 
$
 
$
 
Income taxes
 
$
 
$
 
               
NON-CASH FINANCING AND INVESTING ACTIVITIES:
             
               
Common stock issued for services
 
$
1,001,220
 
$
234,000
 
Warrants and options issued for services
 
$
1,963,521
 
$
435,665
 
Common stock issued for loan fees
 
$
157,714
 
$
 
             
             
The accompanying notes are an integral part of these condensed financial statements.
 
F-6

 
SMART ENERGY SOLUTIONS, INC.
(formerly Datigen.com, Inc.)
Notes to Financial Statements
 
NOTE 1 -
ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

a.
Business and Organization

This summary of significant accounting policies of Smart Energy Solutions, Inc. (the Company) is presented to assist in understanding the Company’s financial statements. The financial statements and notes are representations of the Company’s management, which is responsible for their integrity and objectivity. These accounting policies conform to accounting principles generally accepted in the United States of America and have been consistently applied in the preparation of the financial statements.

Nature of Operations - Smart Energy Solutions, Inc., was incorporated in the State of Utah on February 10, 1999, for the purpose of developing and marketing various Internet and Internet-related products and services. On March 23, 2005, the Company purchased inventory, manufacturing molds and technology from Purisys, Inc. whereby it became a producer of an electronic control for vehicle batteries, known as the “Battery Brain”, which is intended to keep the batteries from discharging to the point that the vehicle can not be started. It is also intended to prevent the vehicle from being started without using the ignition system by what it commonly known as hot wiring. The Company has been selling the Battery Brain from that date on a wholesale basis through distributors and a retail basis over the internet. A special meeting of the shareholders of the Company was held on August 22, 2005. At the Meeting, the shareholders approved the change of the Company’s state of incorporation from Utah to Nevada by the merger of the Company with and into its wholly owned subsidiary, Smart Energy Solutions, Inc., a Nevada corporation. The shareholders also authorized the differences between the Articles of Incorporation of Smart Energy Solutions, Inc. and the Certificate of Incorporation of the Company, including changing the Company's name from Datigen.com, Inc. to Smart Energy Solutions, Inc., increasing the number of shares of the authorized common stock of the Company from 50,000,000 to 500,000,000 shares of common stock and authorization of a class of 1,000,000 million shares of preferred stock.

Share-Based Payments-The Company has adopted the fair value based method of accounting for stock-based employee compensation in accordance with Statement of Financial Accounting Standards Number 123 (REVISED 2004), "Share-Based Payment" (SFAS 123[R]). In accordance with SFAS 123[R], option expense of $1,963,521 and $435,665 was recognized for the years ended December 31, 2006 and 2005, respectively. The expense was calculated using the Black-Scholes valuation model.

Fair Value of Financial Instruments - The carrying value of cash and cash equivalents, accounts receivable and accounts payable approximates fair value due to the short-term maturity of these instruments. The carrying value of notes payable approximates fair value because negotiated terms and conditions are consistent with current market rates as of December 31, 2006 and 2005.

Cash and Cash Equivalents-For purposes of financial statement presentation, the Company considers all highly liquid investments with a maturity of three months or less, from the date of purchase, to be cash equivalents.


F-7

 
SMART ENERGY SOLUTIONS, INC.
(formerly Datigen.com, Inc.)
Notes to Financial Statements
 
NOTE 1 -
ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

Concentration of Credit Risk - Financial instruments, which potentially subject us to concentrations of credit risk, consist principally of cash and trade receivables. Concentrations of credit risk with respect to trade receivables are limited due to the clients that comprise our customer base and their dispersion across different business and geographic areas. We estimate and maintain an allowance for potentially uncollectible accounts and such estimates have historically been within management's expectations. Our cash balances are maintained in accounts held by major banks and financial institutions located in the United States. The Company occasionally maintains amounts on deposit with a financial institution that are in excess of the federally insured limit of $100,000. Statement of Financial Accounting Standards No. 105 identifies this as a concentration of credit risk requiring disclosure, regardless of the degree of risk. The risk is managed by maintaining all deposits in high quality financial institutions. Amounts in excess of federally insured limits totaled approximately $864,000 at December 31, 2006.

During the year ended December 31, 2006, the Company had one customer that accounted for approximately 39% of its revenues.

Basic Loss Per Share (Restated)- The computation of basic and diluted loss per common share is based on the weighted average number of shares outstanding during each period.
 
   
December 31,
 
   
2006
 
2005
 
NET LOSS
 
$
(5,162,631
)
$
(2,519,577
)
BASIC LOSS PER COMMON SHARE
 
$
(0.08
)
$
(0.05
)
BASIC WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING
   
67,453,046
   
53,968,475
 
 
The computation of loss per common share is based on the weighted average number of shares outstanding during the year plus the common stock equivalents which would arise from the exercise of stock options and warrants outstanding using the treasury stock method and the average market price per share during the year. Common stock equivalents, consisting of 10,223,665 in options and 16,850,518 in warrants were considered but were not included in the computation of loss per share at December 31, 2006 and 2005 because they would have been anti-dilutive.

Use of Estimates-The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.

F-8

 
SMART ENERGY SOLUTIONS, INC.
(formerly Datigen.com, Inc.)
Notes to Financial Statements
 
NOTE 1 -
ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

Revenue Recognition- The Company applies the provisions of SEC Staff Accounting Bulletin No. 104, "Revenue Recognition in Financial Statements" ("SAB 104"), which provides guidance on the recognition, presentation and disclosure of revenue in financial statements filed with the SEC. SAB 104 outlines the basic criteria that must be met to recognize revenue and provides guidance for disclosure related to revenue recognition policies. In general, the Company recognizes revenue related to goods and services provided when (i) persuasive evidence of an arrangement exists, (ii) delivery has occurred or services have been rendered, (iii) the fee is fixed or determinable, and (iv) collectibility is reasonably assured.

The Company's revenues are generated from sale of products. Revenues from the sale of products are generally recognized upon shipment of product, which corresponds with the transfer of title. The costs of shipping are typically billed to the customer upon shipment and are included in cost of sales.

Research and Development-The Company follows the policy of expensing its research and development costs in the period in which they are incurred in accordance with SFAS No. 2, “Accounting for Research and Development Costs”. The Company incurred research and development expenses of approximately $128,296 and $-0- during the years ended December 31, 2006 and 2005, respectively.

Inventory-The Company’s inventory is composed of Battery Brain units and memory chips for the Battery Brain. The inventory is recorded at the lower of cost or market.

Accounts Receivable- Accounts receivable are carried at original invoice amount less an estimate made for doubtful receivables based on a review of all outstanding amounts on a monthly basis. Specific reserves are estimated by management based on certain assumptions and variables, including the customer’s financial condition, age of the customer’s receivables, and changes in payment histories. As of December 31, 2006 and 2005, an allowance for doubtful receivables $68,018 and $1,743, respectively, was considered necessary. Trade receivables are written off when deemed uncollectible. Recoveries of trade receivables previously written off are recorded when received.

Income Taxes (Restated)- The Company has adopted FASB 109 to account for income taxes. The Company currently has no issues which create timing differences that would mandate deferred tax expense. Net operating losses would create possible tax assets in future years, but due to the uncertainty as to the utilization of net operating loss carry forwards, a valuation allowance has been made to the extent of any tax benefit that net operating losses may generate.

F-9

 
SMART ENERGY SOLUTIONS, INC.
(formerly Datigen.com, Inc.)
Notes to Financial Statements
 
NOTE 1 -
ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

Net deferred tax assets consist of the following components as of December 31, 2006 and 2005:
 
   
2006
 
2005
 
Deferred tax assets:
         
NOL Carryover
 
$
1,597,403
 
$
721,466
 
Deferred tax liabilities:
   
   
 
Valuation allowance
   
(1,597,403
)
 
(721,466
)
Net deferred tax asset
 
$
 
$
 
 
The income tax provision differs from the amount of income tax determined by applying the U.S. federal and state income tax rates of 39% to pretax income from continuing operations for the years ended December 31, 2006 and 2005 due to the following:
 
   
2006
 
2005
 
           
Book Loss from Operations
 
$
(2,013,426
)
$
(982,635
)
Options and warrants issued for services
   
637,372
   
169,909
 
Common stock issued for services
   
490,107
   
91,260
 
Allowance for bad debts
   
24,624
   
680
 
Valuation allowance
   
861,323
   
720,786
 
 
$
 
$
 
 
At December 31, 2006, the Company had net operating loss carryforwards of approximately $5,102,000 that may be offset against future taxable income from the year 2024 through 2026. No tax benefit has been reported in the December 31, 2006 financial statements since the potential tax benefit is offset by a valuation allowance of the same amount.

Due to the change in ownership provisions of the Tax Reform Act of 1986, net operating loss carry forwards for Federal income tax reporting purposes are subject to annual limitations. Should a change in ownership occur, net operating loss carryforwards may be limited as to use in future years.

Intangible Assets- Intangible assets consist of technology and trademark costs. Technology costs are acquisition costs. Trademark costs are costs incurred to develop and file trademark applications. If the technology is purchased or the trademarks are approved, the costs are amortized using the straight-line method over the estimated lives of 5 years for technology and 5 years for trademarks. Unsuccessful trademark application costs are expensed at the time the application is denied. Management assesses the carrying values of long-lived assets for impairment when circumstances warrant such a review. In performing this assessment, management considers current market analysis and appraisal of the technology, along with estimates of future cash flows. The Company recognizes impairment losses when undiscounted cash flows estimated to be generated from long-lived assets are less than the amount of unamortized assets.

F-10

 
SMART ENERGY SOLUTIONS, INC.
(formerly Datigen.com, Inc.)
Notes to Financial Statements
 
NOTE 1 -
ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

On March 23, 2005, the Company purchased the technology to its Battery Brain product for $52,109. The technology is being amortized over a period of 5 years. Costs associated with the trademark on the Battery Brain product of $1,431 are also capitalized. Trademarks that are pending or are being developed are not being amortized.

Future Amortization of these Costs is as follows:
       
2007
 
$
10,787
 
2008
 
$
10,787
 
2009
 
$
10,787
 
2010
 
$
2,510
 
 
Amortization expense for the years ended December 31, 2006 and 2005 was $10,707 and $7,959, respectively. The Company has recorded no impairment of its intangible assets in 2006 or 2005.

Property and Equipment-The Company’s property and equipment are comprised of the following December 31, 2006:
       
Office equipment
 
$
35,853
 
Trade show booth
   
4,650
 
Molds
   
22,500
 
Leasehold improvements
   
9,665
 
Accumulated depreciation
   
(17,872
)
Net Property and Equipment
 
$
54,796
 
 
The equipment is depreciated over its estimated useful life of 5 years under the straight-line method. Leasehold improvements are depreciated over the lesser of the lease term or the useful life of the asset. Depreciation expense for the years ended December 31, 2006 and 2005 was $12,134 and $11,279, respectively. During the year ended December 31, 2005, the Company determined that molds with a depreciated book value of $48,946 were no longer usable accordingly it recorded an impairment of the full amount.

Beneficial Conversion Feature (Restated)-The Company has adopted Emerging Issues Task Force ("EITF") Issue No. 98-5, "Accounting for Convertible Securities with Beneficial Conversion Features or Contingently Adjustable Conversion Ratios," and EITF Issue No. 00-27, "Application of EITF Issue No. 98-5 to Certain Convertible Instruments." The Company incurred debt with a conversion feature that provides for a rate of conversion that is below market value. This feature is recorded by the Company as a beneficial conversion feature pursuant to EITF Issues No. 98-5 and 00-27. Expense recorded on the Company's financial statements during the years ended December 31, 2006 and 2005 as a result of adoption of EITF issues No. 98-5 and 00-27 totaled $48,246 and $0, respectively.

F-11

 
SMART ENERGY SOLUTIONS, INC.
(formerly Datigen.com, Inc.)
Notes to Financial Statements
 
NOTE 1 -
ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

Recent Accounting Pronouncements-In September 2006, the Financial Accounting Standards Board issued Statement of Financial Accounting Standards No. 158, "Employers' Accounting for Defined Benefit Pension and Other Postretirement Plans, an amendment of FASB Statements No. 87, 88, 106 and 132R" ("SFAS 158"). SFAS 158 requires employers that sponsor defined benefit pension and postretirement plans to recognize previously unrecognized actuarial losses and prior service costs in the statement of financial position and to recognize future changes in these amounts in the year in which changes occur through comprehensive income. As a result, the statement of financial position will reflect funded status of those plans as an asset or liability. Additionally, employers are required to measure the funded status of a plan as of the date of their year-end statements of financial position and provide additional disclosures. SFAS 158 is effective for financial statements issued for fiscal years ending after December 15, 2006 for companies whose securities are publicly traded. The Company does not expect the adoption of SFAS 158 to have a significant effect on its financial position or results of operation.

In September 2006, the Financial Accounting Standards Board issued Statement of Financial Accounting Standards No. 157, “Fair Value Measurements” which defines fair value, establishes a framework for measuring fair value in generally accepted accounting principles (GAAP), and expands disclosures about fair value measurements. Where applicable, SFAS No. 157 simplifies and codifies related guidance within GAAP and does not require any new fair value measurements. SFAS No. 157 is effective for financial statements issued for fiscal years beginning after November 15, 2007, and interim periods within those fiscal years. Earlier adoption is encouraged. The Company does not expect the adoption of SFAS No. 157 to have a significant effect on its financial position or results of operation.

In June 2006, the Financial Accounting Standards Board issued FASB Interpretation No. 48, “Accounting for Uncertainty in Income Taxes - an interpretation of FASB Statement No. 109”, which prescribes a recognition threshold and measurement attribute for the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. FIN 48 also provides guidance on de-recognition, classification, interest and penalties, accounting in interim periods, disclosure and transition. FIN 48 is effective for fiscal years beginning after December 15, 2006. The Company does not expect the adoption of FIN 48 to have a material impact on its financial reporting, and the Company is currently evaluating the impact, if any, the adoption of FIN 48 will have on its disclosure requirements.

In March 2006, the Financial Accounting Standards Board issued Statement of Financial Accounting Standards No. 156, “Accounting for Servicing of Financial Assets—an amendment of FASB Statement No. 140.” This statement requires an entity to recognize a servicing asset or servicing liability each time it undertakes an obligation to service a financial asset by entering into a servicing contract in any of the following situations: a transfer of the servicer’s financial assets that meets the requirements for sale accounting; a transfer of the servicer’s financial assets to a qualifying special-purpose entity in a guaranteed mortgage securitization in which the transferor retains all of the resulting securities and classifies them as either available-for-sale securities or trading securities; or an acquisition or assumption of an

F-12

 
SMART ENERGY SOLUTIONS, INC.
(formerly Datigen.com, Inc.)
Notes to Financial Statements
 
NOTE 1 -
ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

obligation to service a financial asset that does not relate to financial assets of the servicer or its consolidated affiliates. The statement also requires all separately recognized servicing assets and servicing liabilities to be initially measured at fair value, if practicable, and permits an entity to choose either the amortization or fair value method for subsequent measurement of each class of servicing assets and liabilities. The statement further permits, at its initial adoption, a one-time reclassification of available for sale securities to trading securities by entities with recognized servicing rights, without calling into question the treatment of other available for sale securities under Statement 115, provided that the available for sale securities are identified in some manner as offsetting the entity’s exposure to changes in fair value of servicing assets or servicing liabilities that a servicer elects to subsequently measure at fair value and requires separate presentation of servicing assets and servicing liabilities subsequently measured at fair value in the statement of financial position and additional disclosures for all separately recognized servicing assets and servicing liabilities. This statement is effective for fiscal years beginning after September 15, 2006, with early adoption permitted as of the beginning of an entity’s fiscal year. Management believes the adoption of this statement will have no immediate impact on the Company’s financial condition or results of operations.

In February 2006, the Financial Accounting Standards Board issued Statement of Financial Accounting Standards No. 155, "Accounting for Certain Hybrid Financial Instruments - an amendment of FASB Statements No. 133 and 140" ("SFAS 155"), to (a) permit fair value re-measurement for any hybrid financial instrument that contains an embedded derivative that otherwise would require bifurcation, (b)clarify which interest-only strip and principal-only strip are not subject to the requirements of Statement 133, (c) establish a requirement to evaluate interests in securitized financial assets to identify interests that are freestanding derivatives or that are hybrid financial instruments that contain an embedded derivative requiring bifurcation, (d) clarify that concentrations of credit risk in the form of subordination are not embedded derivatives, and (e)amend Statement 140 to eliminate the prohibition on a qualifying special-purpose entity from holding a derivative financial instrument that pertains to a beneficial interest other than another derivative financial instrument. This statement is effective for financial statements for fiscal years beginning after September 15, 2006. Earlier adoption of SFAS 155 is permitted as of the beginning of an entity's fiscal year, provided the entity has not yet issued any financial statements for that fiscal year. Management believes SFAS 155 will have no impact on the financial statements of the Company once adopted.

In May 2005, the Financial Accounting Standards Board issued Statement of Financial Accounting Standards No. 154, "Accounting Changes and Error Corrections - a Replacement of APB Opinion No. 20 and FASB Statement No. 3" ("SFAS 154"), to change financial reporting requirements for the accounting for and reporting of a change in accounting principle. This statement applies to all voluntary changes in accounting principles and it also applies to changes required by an accounting pronouncement in the unusual instance that the pronouncement does not include specific transition provisions. When a pronouncement includes specific transition provisions, those provisions should be followed. The adoption of SFAS 154 is not expected to have a material impact on the Company's financial statements.

F-13

 
SMART ENERGY SOLUTIONS, INC.
(formerly Datigen.com, Inc.)
Notes to Financial Statements
 
NOTE 1 -
ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

Advertising and Marketing-The Company expenses advertising costs in the period in which they are incurred. Advertising and marketing expense was $437,125 and $546,107 for the years ended December 31, 2006 and 2005, respectively.

Deferred Loan Fees-In connection with the $1,500,000 of convertible debt issued by the Company during 2006, the Company paid loan fees of $50,000 in cash and issued $157,714 in shares of its common stock. The loan fees are being amortized over the one year term of the convertible debt. The Company recorded amortization expense of $126,336 during the year ended December 31, 2006, leaving a net asset of $81,378.

NOTE 2 -
GOING CONCERN

The Company’s financial statements are prepared using generally accepted accounting principles applicable to a going concern, which contemplates the realization of assets and liquidation of liabilities in the normal course of business. The Company has not yet established an ongoing source of revenues sufficient to cover its operating costs and allow it to continue as a going concern. Historically, the Company has incurred significant annual losses, which have resulted in an accumulated deficit of $8,764,248 at December 31, 2006 which raises substantial doubt about the Company’s ability to continue as a going concern. The ability of the Company to continue as a going concern is dependent on the Company increasing sales to the point it becomes profitable. The Company may need to raise additional capital for marketing to increase its sales. If the Company is unable to increase sales sufficiently or obtain adequate capital, it could be forced to cease operation. The accompanying financial statements do not include any adjustments relating to the recoverability and classification of asset carrying amounts or the amount and classification of liabilities that might result from the outcome of this uncertainty.

Management plans to increase sales by increasing its marketing program and to obtain additional capital from the private placement of shares of its common stock. However, management cannot provide any assurances that the Company will be successful in accomplishing any of its plans.

NOTE 3 -
CAPITAL STRUCTURE

The Company has 1,000,000 shares of preferred stock authorized with no par value. No preferred shares are issued and outstanding at December 31, 2006 and 2005. The rights and preferences of the preferred stock will be determined by the board of directors at the time of issuance.

The Company has 500,000,000 shares of common stock authorized with no par value. All common shares are entitled to one vote per share in all matters submitted to the shareholders.
 
During the year ended December 31, 2006, the Company issued 200,000 shares of its common stock to an unrelated investor for an aggregate cash inflow of $90,000 upon the exercise of their warrants at $0.45 per share. The Company also issued

F-14

 
SMART ENERGY SOLUTIONS, INC.
(formerly Datigen.com, Inc.)
Notes to Financial Statements
 
NOTE 3 -
CAPITAL STRUCTURE (Continued)
 
2,279,291 shares for cash at $0.35 per share, 125,000 shares for cash at $0.20 per share and 3,555,554 shares for cash at $0.30 per share for an aggregate cash inflow of $1,889,416.

During January 2006, the Company issued 620,000 shares of common stock at $0.81 per share for services rendered for a total value of $502,200. During May 2006, the Company issued 105,000 shares of common stock for services rendered at $0.65 per share for a value of $68,250 and 36,000 shares of common stock at $0.57 for a value of $20,520.During June 2006, the Company issued 5,000 shares of common stock for services at $0.46 per share rendered for a value of $2,300, 508,750 shares at $0.48 for a value of $244,200. During July 2006, the Company issued 328,571 shares as loan fees at $0.40 per share for a value of $157,714. In November 2006, the Company issued 267,857 shares of common stock at $0.35 per share for services rendered for a value of $93,750. In December 2006, the Company issued 200,000 shares of common stock for services at $0.35 per share for a value of $70,000.

All valuations of common stock issued for services were based upon value of the services rendered, which did not differ materially from the fair value of the Company’s common stock during the period the services were rendered.

NOTE 4 -
CONVERTIBLE DEBT (Restated)
 
During 2006, the Company raised $1,000,000 through the issuance of 15% unsecured convertible debt and $500,000 from the issuance of 12% unsecured convertible debt. The debt with the accrued interest is due, by extension, on September 8, 2008. The Company was unable to repay the debt on the original due date, accordingly the holders thereof have the right to convert the debt to equity.
 
Per the convertible debt agreement the conversion price is to be calculated by dividing the amount of outstanding principal and interest that the holder elects to convert by the average of the conversion price. The conversion price is 95% of the average of the last bid and ask price of the common stock as quoted on the Over-the-Counter Bulletin Board or such other exchange where the common stock is quoted or listed for the five trading days ending the day prior to the Company's receipt of the holders' written notice of election to convert. Since the convertible debt can be converted at anytime from the signing of the agreement forward, the closing prices of the five trading days prior to May 24, 2006 were used for the calculation of beneficial conversion feature.

The value of the beneficial conversion feature was determined using the Black-Scholes pricing model and the following assumptions were used: expected term of 2 years, a risk free interest rate of 4.83% to 4.99%, a dividend yield of 0% and volatility of 88% to 100%. The amount recorded as a discount to the convertible debt was $48,246. The discount is being amortized over the 2 year term of the convertible debt, accordingly, the Company recorded $8,041 in expense for the accretion of the discount during the year ended December 31, 2006. The Company has accrued $119,384 in interest payable on the convertible debt as of December 31, 2006.

F-15

 
SMART ENERGY SOLUTIONS, INC.
(formerly Datigen.com, Inc.)
Notes to Financial Statements
 
NOTE 4 -
CONVERTIBLE DEBT (Restated) (Continued)

A summary of the Secured Convertible Notes at December 31, 2006:
       
Convertible secured notes: 15% per annum due September 8, 2008
 
$
1,000,000
 
Convertible secured notes: 12% per annum due September 8, 2008
   
500,000
 
Discount on debt, net of accumulated amortization of $8,041
   
(40,205
)
Net convertible secured debentures
 
$
1,459,795
 
 
NOTE 5 -
COMMON STOCK PURCHASE WARRANTS AND OPTIONS

Warrants

On January 1, 2005, the Company authorized the sale of its units. Each unit consisted of one share of common stock and a Class A warrant to purchase one share of common stock at $0.45 (exercisable for 1 year) and a Class B warrant to purchase one share at $0.75 (exercisable for 3 years).

The estimated value of the compensatory warrants (using a $0.20 valuation based upon a valuation date of January 1, 2005) granted to non-employees in exchange for services and financing expenses was determined using the Black-Scholes pricing model and the following assumptions: expected term of 1 to 3 years, a risk free interest rate of 3.50%, a dividend yield of 0% and volatility of 21.68% in 2005 and 92%-98% for the valuation of warrants in 2006. The amount of the expense charged to operations for compensatory warrants granted in exchange for services was $348,437 and $122,881 during the years ended December 31, 2006 and 2005, respectively.

The following table summarizes the changes in warrants outstanding and the related prices for the shares of the Company’s common stock issued to non-employees of the Company. These warrants were granted in lieu of cash compensation for services performed or financing expenses.

   
Warrants Outstanding
 
Warrants Exercisable
 
Year
 
Exercise Price
 
Number shares
outstanding
 
Weighted Average
Contractual Life
(Years)
 
Number
Exercisable
 
Weighted Average
Exercise Price
 
2005
 
$
0.75
   
13,740,000
   
2
   
13,740,000
 
$
0.75
 
2006
 
$
0.75
   
125,000
   
2.5
   
125,000
 
$
0.03
 
2006
 
$
0.45
   
1,693,852
   
.92
   
1,693,852
 
$
0.245
 
2006
 
$
0.45
   
1,166,666
   
1
   
1,166,666
 
$
0.169
 
2006
 
$
0.45
   
125,000
   
.5
   
125,000
 
$
0.018
 


F-16

 
SMART ENERGY SOLUTIONS, INC.
(formerly Datigen.com, Inc.)
Notes to Financial Statements
 
NOTE 5 -
COMMON STOCK PURCHASE WARRANTS AND OPTIONS (Continued)

Transactions involving the Company’s warrant issuance are summarized as follows:
 
   
Number of Shares
 
Weighted Average
Exercise Price
 
Outstanding as of January 1, 2005
   
   
 
               
Granted
   
27,480,000
 
$
0.60
 
Exercised
             
Cancelled
         
Outstanding at December 31, 2005
   
27,480,000
   
0.60
 
               
Granted
   
3,110,518
   
0.46
 
Exercised
   
(200,000
)
 
0.45
 
Cancelled
   
(13,540,000
)
 
0.45
 
Outstanding at December 31, 2006
   
16,850,518
 
$
0.70
 
 
Options

The Company has granted common stock purchase options to certain of its employees, directors and consultants. The options vest according to the terms of the employment contracts with the employees and consulting agreements with directors and consultants (usually 1 to 3 years). The option price is also determined in accordance with the terms of the contracts (between $0.00 to $0.75 per share).

During the year ended December 31, 2005, the estimated value of the compensatory common stock purchase options granted to non-employees in exchange for services and financing expenses was determined using the Black-Scholes pricing model and the following assumptions: expected term of 1 to 3 years, a risk free interest rate of 3.50% to 4.55%, a dividend yield of 0% and volatility of 22% to 98%. The amount of the expense charged to operations for compensatory options and warrants granted in exchange for services was $312,784.

During the year ended December 31, 2006, the estimated value of the compensatory common stock purchase options granted to non-employees in exchange for services and financing expenses was determined using the Black-Scholes pricing model and the following assumptions: expected term of 1 to 3 years, a risk free interest rate of 4.51% to 4.91%, a dividend yield of 0% and volatility of 92% to 98%. The amount of the expense charged to operations for compensatory options and warrants granted in exchange for services was $1,963,521.

The following table summarizes the changes in options outstanding and the related prices for the shares of the Company’s common stock issued to employees and non-employees of the Company. These options were granted in lieu of cash compensation for services performed.

F-17

 
SMART ENERGY SOLUTIONS, INC.
(formerly Datigen.com, Inc.)
Notes to Financial Statements
 
NOTE 5 -
COMMON STOCK PURCHASE WARRANTS AND OPTIONS (Continued)
 
   
Number of Shares
 
Weighted Average Exercise Price
 
Outstanding as of January 1, 2005
   
   
 
               
Granted
   
8,030,000
 
$
0.09
 
Exercised
   
   
 
Cancelled
   
   
 
Outstanding at December 31, 2005
   
8,030,000
   
0.09
 
               
Granted
   
2,193,665
   
0.39
 
Exercised
   
   
 
Cancelled
   
   
 
Outstanding at December 31, 2006
   
10,223,665
 
$
0.15
 
 
The following table summarizes the changes in options outstanding and the related prices for the shares of the Company’s common stock issued to non-employees of the Company. These options were granted in lieu of cash compensation for services performed or financing expenses.
 
   
Options Outstanding
 
Options Exercisable
 
Year
 
Exercise Price
 
Number shares
outstanding
 
Weighted Average
Contractual Life
(Years)
 
Number
Exercisable
 
Weighted Average
Exercise Price
 
2005
 
$
0.15
   
4,380,000
   
3
   
1,460,000
 
$
0.15
 
2005
 
$
0.00
   
2,650,000
   
3
   
883,333
 
$
0.00
 
2005
 
$
0.05
   
1,000,000
   
5
   
333,333
 
$
0.05
 
2006
 
$
0.15
   
242,000
   
1
   
242,000
 
$
0.15
 
2006
 
$
0.45
   
1,361,665
   
5
   
113,472
 
$
0.45
 
2006
 
$
0.35
   
540,000
   
3
   
135,000
 
$
0.35
 
2006
 
$
0.30
   
50,000
   
5
   
50,000
 
$
0.30
 

NOTE 6-
COMMITMENTS AND CONTINGENCIES

The Company has entered into a one year lease for its office which expires in January of 2007. Future lease commitments are $3,000 for 2007. The Company incurred rent expense of $36,000 and $27,000 in 2006 and 2005, respectively. 

NOTE 7-
SUBSEQUENT EVENT

 
Subsequent to December 31, 2006, the Company completed an offering of 4,777,814 shares of its common stock at $0.30 per share for total proceeds of $1,433,214.
 
 
F-18

 
 
SMART ENERGY SOLUTIONS, INC.
(formerly Datigen.com, Inc.)
Notes to Financial Statements
 
NOTE 8 -
RESTATED FINANCIAL STATEMENTS (Restated)
 
The Company has restated its December 31, 2006 financial statements to correct the amount of the beneficial conversion feature attributed to its convertible debt and the related amortization thereof. A summary of the changes is as follows:
 
   
As
 
As
 
Balance Sheet
 
Reported
 
Restated
 
               
ASSETS
             
               
Current Assets
 
$
2,562,365
 
$
2,562,365
 
Property and Equipment
   
54,796
   
54,796
 
Other Assets
   
148,763
   
148,763
 
Total Assets
 
$
2,765,924
 
$
2,765,924
 
               
LIABILITIES AND STOCKHOLDERS’ EQUITY
             
               
Current Liabilities
 
$
1,317,449
 
$
1,841,143
 
Stockholders’ Equity
   
1,448,475
   
924,781
 
Total Liabilities and Stockholders’ Equity
 
$
2,765,924
 
$
2,765,924
 
               
Statement of Operations
             
               
Revenues
 
$
1,818,973
 
$
1,818,973
 
Cost of Goods Sold
   
1,184,889
   
1,184,889
 
Operating Expenses
   
5,625,685
   
5,625,685
 
Other Income (Expense)
   
(336,895
)
 
(171,030
)
Net Loss
 
$
(5,328,496
)
$
(5,162,631
)
 
 
 
 
F-19