10-Q 1 f10q0608_mbkr.htm QUARTERLY REPORT FOR THE PERIOD ENDING 06/08 f10q0608_mbkr.htm
 


UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
______________________________
 
FORM 10-Q
______________________________

 
x
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934.

FOR THE QUARTERLY PERIOD ENDED JUNE 30, 2008

OR

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

 
Commission File #333-105778
 
MORTGAGEBROKERS.COM HOLDINGS, INC.
(Exact name of registrant as specified in its charter)
 
DELAWARE
05-0554486
(State or other jurisdiction of
incorporation or organization)
(I.R.S. Employer
Identification No.)
 
260 Edgeley Boulevard, Suite 11, Concord, Ontario L4K 3Y4
(Address of principal executive offices and zip code)

 Registrant’s telephone number, including area code: (877) 410-4848


Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15 (d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter periods 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

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company filer.  See definition of “accelerated filer” and “large accelerated filer” in rule 12b-2 of the Exchange Act (Check one):

Large accelerated filer
o
Accelerated filer
o
Non-accelerated filer
o
Smaller reporting company
x

Indicate by check mark whether the registrant is a shell company as defined in Rule 12b-2 of the Exchange Act.

Yes    o        No x

Indicate the number of shares outstanding of the Registrant’s common stock as of the latest practicable date.

Class
    
Outstanding at August 14, 2008
Common Stock, $.0001 par value
 
38,516,470




 
TABLE OF CONTENTS
 
 
 
 

Item 1.
Financial Statements
Item 2.
Management’s Discussion and Analysis of Financial Condition
Item 3.
Quantitative and Qualitative Disclosures About Market Risk
Item 4T.
Control and Procedures
 
 
PART II-- OTHER INFORMATION
 
 Item 1
Legal Proceedings
 Item 2.
Unregistered Sales of Equity Securities and Use of Proceeds
 Item 3.
Defaults Upon Senior Securities
 Item 4.
Submission of Matters to a Vote of Security Holders
 Item 5.
Other Information
 Item 6.
Exhibits and Reports on Form 8-K
 
SIGNATURE
 
 


 
PART I:  FINANCIAL INFORMATION

ITEM 1.  FINANCIAL STATEMENTS

Basis of Presentation

The accompanying condensed and consolidated statements are presented in accordance with U.S. generally accepted accounting principles for interim financial information and the instructions to Form 10-Q and Regulation S-X.  Accordingly, they do not include all of the information and footnotes required by U.S. generally accepted accounting principles for complete financial statements.  In the opinion of management, all adjustments (consisting only of normal occurring adjustments) considered necessary in order to make the financial statements not misleading, have been included. Operating results for the three months ended June 30, 2008 are not necessarily indicative of results that may be expected for the year ending December 31, 2008.

The financial statements of the Company appear at the end of this report beginning with the Index to Financial Statements on page F-1 and ending on F-22.
 
 
 
 
1

 
ITEM 2.  MANAGEMENT’S DISCUSSION AND ANALYSIS

The following is management’s discussion and analysis of the consolidated financial condition and results of operations of MortgageBrokers.com Holdings, Inc. for the periods ending June 30, 2008 and 2007.  The following information should be read in conjunction with the reviewed consolidated financial statements for the period ending June 30, 2008 and notes thereto appearing elsewhere in this form 10-Q.

Overview

In operation since 2005, our Company is a mortgage brokerage operation whose national agency sales force service the borrowing and refinancing needs of individual home buyers.  We have access to a full range of mortgage lenders and our agents’ source and negotiate the loan with the best rates, terms and features to meet each customer's unique needs.  The company acts as broker only and is not a lender.   The Company has established what it believes to be unique strategic alliances within the real estate industry for mortgage origination referrals.
 
Our national agency sales force consists of independent contractors operating exclusively under the Company's licensure who may operate regionally as individual businesses or they may establish regional retail offices from which they build agency sales teams leveraging the Company’s business model.  The primary services that the Company provides to our national agency sales network are: mortgage brokerage licensure; a national brand and related marketing initiatives; a regulatory compliance service associated with our agent’s transactions; a payroll and commission service reconciling commission fees paid by lenders and insurers and accurate and timely payroll to our agents and their referral sources; revenue optimization for our agents through deal flow aggregation; the establishment of market partnerships to allow our agency sales network to access a greater portion of the mortgage and refinance market; and, information technology services.

Our Company generates revenue by placing mortgages, on behalf of clients, with third party lenders who in return, pay the Company a commission fee.  The commission fee is a combination of finder's fees and volume bonus whose aggregate sum fee typically ranges between 75 to 150 basis points (0.75 to 1.5%) of the total mortgage volume.  We currently earn additional commission revenue through the referral and placement of creditor insurance with third party insurance providers.  In general, when a client takes creditor insurance related to the mortgage transaction originated by the Company, the Company earns a commission which is estimated to be 20 to 30 basis points of the insurance sale.

Generally, in the MortgageBrokers.com model, our licensed agents earn at least 85% of received commission fees. In addition to earned commission fees, our business model also provides our mortgage agents with the potential to earn equity in our Company based on their annual mortgage origination volume. This form of equity participation is intended to provide our national sales agency network a transparent career exit strategy for retirement and a retention strategy for team building purposes. It is our belief that the benefit to the Company is that we are able to build a sustainable long term operational margin contribution from Canadian operations and we are able to include our national agency sales force, responsible for executing the Company's sales strategy, into the ownership of the Company, theoretically allowing them to benefit from Company growth related directly to their contribution.
 
The Company has also developed strategic alliances with long-established and dominant real estate brands with a view to providing our affiliated agents access, on a volume basis, to mortgage referrals. To this end, the Company has established long-term regional strategic alliances with RE/MAX in eastern Canada and Maxwell in western Canada.
 
The RE/MAX “Mortgage Solution Program” was launched on June 1, 2006 and, as of June 30, 2008, 35 RE/MAX franchises across Ontario and Atlantic Canada, representing in excess of 30% of the RE/MAX Franchise network sales force, were participating in the referral program.  RE/MAX is Canada's leading real estate organization with an estimated CDN $32 billion in sales and over 15,600 sales associates in more than 610 independently-owned and operated offices.
 
The Maxwell “Mortgage Solution Program” was launched on April 12, 2006.  Maxwell is the largest independent real estate company in Alberta, Canada.  According to the agreement, our mortgage agents will service the Maxwell network which, since its inception in 1999, has grown to over 20 offices with over 650 successful real estate agents throughout the province of Alberta.  In addition to Maxwell's six Calgary offices, franchises have been established in Canmore, Lethbridge, Edmonton, Fort McMurray, Stettler, Airdrie, Medicine Hat, Red Deer and Chestermere Lake, Alberta.

Over the reporting period and to-date, operations were conducted through our subsidiaries in Canada only.  The Company is currently providing mortgage brokerage services in the Canadian provincial markets of Newfoundland, Nova Scotia, New Brunswick, Prince Edward Island, Ontario and Alberta.

As at June 30, 2008, we had 403 licensed mortgage agents operating across Canada and our agents had established 36 office locations under the Company brand.  The number of mortgage agents in our national sales agency at the end of the reporting period represents a 47% increase over that of the same period in 2007.  As at June 30, 2008, our Company had 12 full-time staff.
 
 
2

 
 
The Company’s corporate offices are at 11-260 Edgeley Boulevard, City of Vaughan, Ontario, CANADA.  Our current contact information for our Ontario office is telephone number: (877) 410-4848 and fax number: (877) 410-4845.  Our internet website can be found under the domain name: www.mortgagebrokers.com.  The Company also has a regional corporate office in Calgary, Alberta, Canada.

Results of Operations
 
Three months ended June 30, 2008 Compared to Three months ended June 30, 2007
 
Gross revenue in our second quarter in 2008 increased by 72% from that of 2007 to $4,034,215, which management believes was directly related to increasing the number of sales agency mortgage agents by 47% and supporting our existing agent sales force to increase productivity.

The Company’s operating expenses increased in the second quarter of 2008 by 65% over the same period in 2007 as we built our growing business.  The primary components that comprise our operating expenses and contribute to this trend are agent commissions, salaries and benefits, general and administrative expenses, occupancy costs and stock-based compensation:

*     82% of the operating expenses in the reporting period were associated with agent commissions.  Agent commission fees as a percent of revenues increased by 1% from the second quarter 2007 as compared to that of 2008.

*     9% of the operating expenses in the reporting period were associated with salaries and benefits.  Salaries and benefits increased by 11% from the second quarter 2007 as compared to that of 2008.

*     General and administrative expenses decreased by 48% from the second quarter 2007 as compared to that of 2008.

*     Occupancy costs increased 15% from the second quarter 2007 to $36,288 and is primarily related to moving into the Company’s current corporate office space which will meet corporate growth needs for the near future and a nominal rent increase at our regional corporate offices in Calgary.

*     Stock-based compensation in the second quarter of 2008 was determined to be a negative charge as a result of the stock price decrease over the recent term.  This negative charge had a positive effect on reducing the reported total operating expenses and augmented the positive recorded net income by about 40%.

Six months ended June 30, 2008 Compared to Six months ended June 30, 2007

Gross revenue for the six month period ending June 30, 2008 increased by 77% from the same period in 2007 to $6,433,617, which management believes was directly related to increasing the number of sales agency mortgage agents by 47% and supporting our existing agent sales force to increase productivity.

The Company’s operating expenses increased in the six month period ending June 30, 2008 by 39% over the same period in 2007 as we built our growing business.  The primary components that comprise our operating expenses and contribute to this trend are agent commissions, salaries and benefits, general and administrative expenses, occupancy costs and stock-based compensation:

*     83% of the operating expenses during the six month period were associated with agent commissions.  Agent commission fees as a percent of revenues decreased by 3% from the first six months in 2007 as compared to that of 2008.

*     12% of the operating expenses in the first six months of 2008 were associated with salaries and benefits.  Salaries and benefits increased by 12% from the first six months in 2007 as compared to that of 2008.

*     General and administrative expenses decreased by 15% from the first six months in 2007 as compared to that of 2008.

*     Occupancy costs increased 95% from the first six months in 2007 to $75,732 and is primarily related to moving into the Company’s current corporate office space which will meet corporate growth needs for the near future and a nominal rent increase at our regional corporate offices in Calgary.

               *     Stock-based compensation in the first six months of 2008 was determined to be a negative charge as a result of the stock price decrease over the recent term.  This negative charge had a positive effect on reducing the reported total operating expenses and augmented the positive recorded net income by $483,309.

Liquidity and Capital Resources
 
As at June 30, 2008, we had $1,269,027 in cash; $15,623 of referral fees held in trust (which are awaiting completion of administrative agreements prior to being transferred to a Manulife administered RRSP account owned by RE/MAX sales agents), $102,504 in prepaid expenses, $143,762 in equipment and equipment under capital leases for a total of $1,530,916 in assets.  Comparatively as at June 30, 2007, we had $766,487 in cash; $50,284 of referral fees held in trust, $38,992 in prepaid expenses, $110,030 in equipment and equipment under capital leases a total of $965,793 in total assets.

As at June 30, 2008, we had $1,184,511 in accounts payable, $311,861 in accrued liabilities related to services received but not invoiced as of June 30, 2008 and employee vacation accrual, $156,560 in loans payable to a related party, $365,899 in employee tax deductions payable, $503,077 in accrued stock-based compensation, $147,261 in bank indebtedness related to an unsecured line of credit, $15,623 in trust liability associated with RE/MAX agent referral commissions payable awaiting transfer to the agent’s Manulife RRSP account, capital lease obligations of $3,306 and $752,922 in accrued expenses associated with a legal judgment for a total of $3,441,020 in liabilities.  Comparatively as at June 30, 2007 at the beginning of the reporting period, the Company had $32,248 in accounts payable , $288,122 in accrued liabilities, $160,284 in loans payable to a related party, $ 358,491 in employee tax deductions payable, $50,284 payable in a trust liability associated with RE/MAX agent referral commissions payable awaiting transfer to the agent’s Manulife RRSP account, $5,273 in obligations under capital leases, $1,190,026 in stock-based compensation accrual and $141,057 in bank indebtedness related to an unsecured line of credit for a total of $2,225,785 in liabilities.

Management makes the following comments regarding the most significant factors affecting Company liquidity and capital resources and their measured trends over the reporting period:

*   Cash and cash equivalents increased by 66% over the reporting period to $1,269,027.
 
3

 

 
*   Accounts payable increased 203% over the reporting period to $1,184,511.  The bulk of this payable amount is Work in Progress payable following completion of mortgage agent origination compliance procedures and this trend should continue as the Company grows.
 
*   The Company has accrued in 2007 for the liability of a partial summary judgment to a claim to which the Company is a party.  The calculated judgment liability is $752,922.  While the full amount of the judgment was accrued, it is the expectation of management that only a portion, if any, of the liability will be satisfied by the Company in this multi-party judgment.  See discussion below.

*  Employee tax deductions payable increased by 2% in the reporting period as compared to the same period in 2007 to $365,899 associated with interest charges. Company management has met with the government agency to whom the amount is payable and has established a working agreement whereby it is expected that this amount will be paid in full in 2008. See discussion below.

*   Stock-based compensation accruals vary year over year.  The accrual is valued based on stock prices at the end of the period, for which the Company has no direct influence, therefore it is difficult to analyze related trends.  The Company anticipates that it will continue to negotiate stock-based compensation arrangements to maximize working capital resources.

The Company reported positive Net Income from operations for the second quarter of 2008.  If we continue to grow at our current rate, it is expected by management that we will continue to achieve positive earnings from operations and should have adequate working capital for the near future to fund normal operations.  In the event that we grow beyond our available working capital resources, experience a prolonged market down turn or experience adverse seasonality, we will rely upon the issuance of common stock and additional capital contributions from shareholders and/or loans from shareholders and third-party lenders to meet our working capital needs.  It is expected by management that the Company will need to rely upon new capital contributions to pay the employee tax liability described below.

Employee Tax Deductions Payable

The Company is in arrears on the tax withholdings due to Canada Revenue Agency (“CRA”) related to employee salaries.  As at the end of the reporting period, the company had a tax liability with CRA of $365,899.  The Company has negotiated an agreement with CRA which, if certain conditions are met, allows the Company to pay down the balance in monthly payments of $10,000 beginning February 28, 2008 with the remaining balance due on September 30, 2008.  In the event that the Company secures funding, the balance is to be paid off in full shortly after receipt of the funds.  In addition, CRA is has registered a Certificate in the Canadian Federal Court and the Property Register of Ontario for the amount owing to CRA.  The liability currently bears interest at 9% annually.

Judgment in Lawsuit

On October 3, 2007 a partial summary judgment from the Ontario Superior Court ordered MortgageBrokers.com Inc., the Company’s subsidiary, and other parties to pay the sum of CDN$598,636 within 90 days, along with interest in the amount of CDN$136,128 and legal expenses in the amount of CDN$8,907.  See Item 4 below.  This judgment was appealed, but the judgment was upheld on appeal by the Ontario Court of Appeal on March 31, 2008 with costs for the appeal fixed at CDN $5,000.  No decision has yet been made as to allocation of liability for the judgment among the parties, who are currently in settlement negotiations with a view to settling payment of the judgment as well as resolving all other claims outstanding between the parties.

Critical Accounting Policies

Our financial statements and related public financial information are based on the application of accounting principles generally accepted in the United States (“GAAP”). GAAP requires the use of estimates; assumptions, judgments and subjective interpretations of accounting principles that have an impact on the assets, liabilities, revenue and expense amounts reported. These estimates can also affect supplemental information contained in our external disclosures including information regarding contingencies, risk and financial condition.  We believe our use of estimates and underlying accounting assumptions adhere to GAAP and are consistently and conservatively applied.  We base our estimates on historical experience and on various other assumptions that we believe to be reasonable under the circumstances. Actual results may differ materially from these estimates under different assumptions or conditions.  We continue to monitor significant estimates made during the preparation of our financial statements.

Revenue Recognition

Revenue consists of mortgage brokerage fees and finders fees. The revenue is recognized upon the funding of a customer’s mortgage and when the collection is reasonably assured which occurs when the brokerage fee from the bank has been advanced.
 
 
4

 
Share-based Payment

The Company adopted the disclosure requirements of SFAS No. 123R, "Share-Based Payment" ("SFAS No. 123R") for stock options and similar equity instruments (collectively, "options") issued to employees. The Company applies the fair value base method of accounting as prescribed by SFAS No. 123R. Under the fair value based method, compensation cost is measured at the grant date based on the value of the award and is recognized over the service period, which is usually the vesting period. For stock options, the fair value is determined using an option-pricing model that takes into account the stock price at the grant date, the exercise price, the expected life of the option, the volatility of the underlying stock and the expected dividends on it, and the risk-free interest rate over the expected life of the option. SFAS No. 123R also applies to transactions in which an entity issues its equity instruments to acquire goods or services from non-employees. Those transactions must be accounted for based on the fair value of the consideration received or the fair value of the equity instruments issued, whichever is more reliably measurable, as described in note 12.
 
Going Concern
 
The Company’s consolidated financial statements are presented on a going concern basis, which contemplates the realization of assets and satisfaction of liabilities in the normal course of business.  For the three month reporting period ended June 30, 2008, the Company incurred a Net Income of $216,181 (Q2 2007 a Net Income of $30,219).  Certain conditions noted below raise substantial doubt about the Company’s ability to continue as a going concern.
 
The Company’s ability to continue as a going concern is contingent upon its ability to secure additional debt or equity financing, continue to grow sales of its services and continue to achieve profitable operations.  Management’s plan is to secure additional funds through future debt or equity financings.  Such financings may not be available or may not be available on reasonable terms to the Company.  The issuance of additional equity securities by us could result in a significant dilution in the equity interests of our current stockholders. Obtaining commercial loans, assuming those loans would be available, will increase our liabilities and future cash commitments.

The consolidated financial statements do not include any adjustments to reflect the possible future effects on the recoverability and classification of assets or the amounts and classification of liabilities that may result from the possible inability of the Company to continue as a going concern.

Off-Balance Sheet Arrangements

None.
 
ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

The Company is subject to certain market risks, including changes in interest rates and currency exchange rates.  The Company does not undertake any specific actions to limit those exposures.
 
ITEM 4T.  EVALUATION OF DISCLOSURE CONTROLS AND PROCEDURES
 
(a)             Management’s Quarterly Report on Internal Control Over Financial Reporting.

The management of the Company is responsible for establishing and maintaining adequate internal control over financial reporting.  The Company’s internal control over financial reporting is a process designed under the supervision of the Company’s Chief Executive Officer and Chief Accounting Officer to provide reasonable assurance regarding the reliability of financial reporting and the preparation of the Company’s financial statements for external purposes in accordance with U.S. generally accepted accounting principles.

In the second calendar quarter of 2008, under the supervision and with the participation of our management, we conducted an evaluation of the effectiveness of the design and operations of our disclosure controls and procedures, as defined in Rules 13a-15(e) and 15d-15(e) promulgated under the Securities Exchange Act of 1934 and based on the criteria for effective internal control described in Internal Control — Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission.  Based on this evaluation, management concluded that our financial disclosure controls and procedures were not effective so as to timely identify, correct and disclose information required to be included in our Securities and Exchange Commission (“SEC”) reports due to the Company’s limited internal resources and lack of ability to have multiple levels of transaction review.  As of June 30, 2008, through the use of external consultants and the review process, management believes that the financial statements and other information presented herewith are materially correct.

The Company’s management, including its Chief Executive Officer and Chief Accounting Officer, does not expect that its disclosure controls and procedures, or its internal controls will prevent all error and all fraud. A control system, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of the control system are met. Further, the design of a control system must reflect the fact that there are resource constraints, and the benefit of controls must be considered relative to their costs. Because of the inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, within the Company have been detected.
 
 
5


 
This quarterly report does not include an attestation report of the Company’s independent registered public accounting firm regarding internal control over financial reporting. Management’s report was not subject to attestation by the Company’s independent registered public accounting firm pursuant to temporary rules of the SEC that permit the Company to provide only management’s report in this quarterly report.

This report shall not be deemed to be filed for purposes of Section 18 of the Securities Exchange Act of 1934, or otherwise subject to the liabilities of that section, and is not incorporated by reference into any filing of the Company, whether made before or after the date hereof, regardless of any general incorporation language in such filing.
 
(b)                       Changes in Internal Controls.
 
There have been no changes in the Company’s internal control over financial reporting during the period ended June 30, 2008 that have materially affected, or are reasonably likely to materially affect, the Company’s internal controls over financial reporting.
 
 

 
6

 
PART II:  OTHER INFORMATION
 
ITEM 1.  LEGAL PROCEEDINGS

On October 27, 2006, Trisan Equitable Corporation (“Trisan”) commenced an action in the Ontario Superior Court in Ontario, Canada against several parties, including the Company, MortgageBrokers.com Inc (“MBI”), our Ontario subsidiary, and Alex Haditaghi, our principal shareholder, sole director and chief executive officer, and several corporate affiliates of Mr. Haditaghi.  The statement of claim filed by Trisan asserted a number of claims in the aggregate amount of approximately CDN$1.4 million, arising out of a loan agreement with Trisan dated January 27, 2005 pursuant to which Trisan agreed to loan all of the defendants except the Company (such defendants referred to hereinafter as the “Borrowing Parties”) the sum of CDN$750,000, which funds were to be used by Mr. Haditaghi for the purpose of acquiring the shares of Magna Data, Inc. (the “Magna Data Shares”).  Trisan alleged in its statement of claim, among other things, that:

 
(i)
it ultimately loaned upwards of CDN$550,000 pursuant to the loan agreement,

 
(ii)
the Magna Data Shares were to be pledged as security for repayment of its loan to Haditaghi

 
(iii)
it was to have been issued, upon certain conditions, upwards of 500,000 shares of the Company’s common stock, and

 
(iv)
the funds advanced to Mr. Haditaghi and/or MBI were never repaid;

 
(v)
Trisan obtained security for such repayment of the loan from a number of the Borrowing Parties, but not from MBI.

In January 2007, the Company and the Borrowing Parties filed a statement of defence, cross-claim and counterclaim in response to Trisan’s statement of claim, in which the defendants alleged breach of the loan agreement by Trisan.

On October 3, 2007 a partial summary judgment from the Ontario Superior Court ordered that the Borrowing Parties pay Trisan the sum of CDN$598,636 within 90 days, along with interest in the amount of CDN$136,128 and legal expenses in the amount of CDN$8,907.  The court further ordered the dismissal of the counterclaim filed by the Company and the Borrowing Parties and ordered that the balance of Trisan’s claims contained in its statement of claim should proceed to trial. The Court further ordered that 500,000 unrestricted shares of the Company be deposited by the defendants with an escrow agent upon payment of the above ordered amounts, pending final disposition of Trisan’s other claims and that costs of the motion for summary judgment be fixed at CDN$5,000 payable to Trisan within 90 days.  Upon payment of the judgment amount, the security provided for the loan would be released.

The October 3, 2007 partial summary judgment was appealed by the Company and the Borrowing Parties, but the judgment was upheld on appeal by the Ontario Court of Appeal on March 31, 2008 with costs for the appeal fixed at $CDN5,000. 

No decision has yet been made as to allocation of liability for the judgment among the Borrowing Parties.

The Company is party to various other claims and proceedings arising in the normal course of business.  Management does not expect the disposition of these matters to have a material adverse effect on the Company’s results of operations or financial condition.


ITEM 2.  UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

None

 
7

 
 
ITEM 3.  DEFAULTS UPON SENIOR SECURITIES

Not Applicable.

ITEM 4:  SUBMISSIONS OF MATTERS TO A VOTE OF SECURITY HOLDERS

None.

ITEM 5:  OTHER INFORMATION

None.

ITEM 6:  EXHIBITS AND REPORTS ON FORM 8-K

 (a)          Exhibits

31.1      Certification of the CEO and CFO Pursuant to Rule 13a-14(a) under the Securities Exchange Act of 1934, as amended, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
 
32.1      Certification of the CEO and CFO Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 

 (b)          Reports of Form 8-K 
 
On April 28, 2008, the Company filed a Form 8K disclosing the resignation of its auditor.
 
On May 12, 2008, the Company filed an amended Form 8K regarding the resignation of its auditor.
 
On May 13, 2008, the Company filed a Form 8K disclosing the appointment of a new independent auditor.

 
8


 
SIGNATURES
 
Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, there unto duly authorized.
 
 
 
MORTGAGEBROKERS.COM HOLDINGS, INC.

 
By:    /s/ Alex Haditaghi                            
           Alex Haditaghi
           Principal Executive Officer,
           Principal Accounting Officer,
           President, Secretary and Director


Dated: August 14, 2008

Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the registrant and in the capacities and on the dates indicated.


NAME
 
        TITLE
DATE
       
 /s/ Alex Haditaghi
 
        President, Secretary and Director
August 14, 2008
Alex Haditaghi
     



9


 
 
 
 
 
 
 
 
 
 
MORTGAGEBROKERS.COM HOLDINGS, INC. AND SUBSIDIARIES
(FORMERLY MAGNADATA, INC.)
 
CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
 
 
FOR THE THREE MONTH AND SIX MONTH PERIOD ENDED JUNE 30, 2008
 
UNAUDITED
 
 
 
 
 
 
 
 
 
 
 
 








 
 
 
MORTGAGEBROKERS.COM HOLDINGS, INC. AND SUBSIDIARIES
(FORMERLY MAGNADATA, INC.)
 
CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
 
JUNE 30, 2008
 
CONTENTS
 

   
   
   
   
Condensed Consolidated Balance Sheets
F3
   
Condensed Consolidated Statements of Operations and Comprehensive Income (loss)
F4
   
Condensed Consolidated Statements of Cash Flows
F5
   
Notes to Condensed Consolidated Financial Statements
F6 - F22
 
 

 


F-2




MORTGAGEBROKERS.COM HOLDINGS, INC. AND SUBSIDIARIES
(FORMERLY MAGNADATA, INC.)
Condensed Consolidated Balance Sheets
June 30, 2008 and December 31, 2007
 
   
June 30,
   
December 31,
 
   
2008
   
2007
 
ASSETS
 
(Unaudited)
   
(Audited)
 
Current Assets
           
Cash and cash equivalents
 
$
1,269,027
   
$
830,852
 
Referral fees held in trust (note 3)
   
15,623
     
44,936
 
Prepaid expenses
   
102,504
     
148,611
 
                 
Total Current Assets
   
1,387,154
     
1,024,399
 
Equipment, net (note 4)
   
140,223
     
153,474
 
Equipment Under Capital Leases (note 5)
   
3,539
     
4,278
 
                 
Total Assets
 
$
1,530,916
   
$
1,182,151
 
                 
LIABILITIES AND STOCKHOLDERS' DEFICIT
               
Current Liabilities
               
Bank indebtedness (note 6)
 
$
147,261
   
$
151,316
 
Accounts payable
   
1,184,511
     
791,419
 
Accrued liabilities
   
311,861
     
149,601
 
Employee tax deductions payable (note 7)
   
365,899
     
434,584
 
Accrued legal judgment (note 8)
   
752,922
     
773,658
 
Advances from related party (note 9)
   
156,560
     
170,691
 
Trust liability (note 3)
   
15,623
     
44,936
 
Obligation under capital leases - current portion (note 10)
   
1,264
     
2,602
 
Stock-based compensation accrual - current portion (note 11a)
   
60,428
     
102,066
 
Employee stock-based compensation accrual (note 11b)
   
326,616
     
657,260
 
Stock-based compensation accrual – current portion (note 11c)
   
45,342
     
-
 
                 
Total Current Liabilities
   
3,368,287
     
3,278,133
 
Obligation Under Capital Leases (note 10)
   
2,042
     
2,042
 
Stock-based Compensation Accrual (note 11c)
   
70,691
     
229,819
 
                 
Total Liabilities
   
3,441,020
     
3,509,994
 
                 
Commitments and Contingencies (note 18)
               
STOCKHOLDERS' DEFICIT
               
Capital Stock
               
Preferred stock, $0.0001 par value; 5,000,000 shares
  authorized, none issued
   
-
     
-
 
Capital stock, $0.0001 par value; 100,000,000 shares
  authorized; 38,516,470 (2007: 38,466,470) issued and
  outstanding (note 12)
   
3,852
     
3,847
 
Additional Paid-in Capital
   
3,433,809
     
3,424,264
 
Additional Paid-in Capital - Warrants (note 13)
   
622,211
     
622,211
 
Subscription for Stock
   
64,086
     
64,086
 
Subscription Receivable (note 14)
   
(227,540
)
   
(227,540
Treasury Stock (note 15)
   
(25,234
   
(25,234
)
Accumulated Other Comprehensive Loss
   
(1,230
   
(33,009
Accumulated Deficit
   
(5,780,058
)
   
(6,156,468
)
                 
Total Stockholders' Deficit
   
(1,910,104
   
(2,327,843
                 
Total Liabilities and Stockholders' Deficit
 
$
1,530,916
   
$
1,182,151
 
 
 (The accompanying notes are an integral part of these consolidated financial statements.)
 


F-3

 
MORTGAGEBROKERS.COM HOLDINGS, INC. AND SUBSIDIARIES 
(FORMERLY MAGNADATA, INC.)
Condensed Consolidated Statements of Operations and Comprehensive Income (Loss)
For the Three and Six Months Ended June 30, 2008 and 2007
Unaudited

                         
   
Three
 Months
Ended
2008
   
Three Months
Ended
2007
   
Six
Months
Ended
2008
   
Six
Months
Ended
2007
 
                         
Revenues
 
$
4,034,215
   
$
2,345,263
   
$
6,433,617
   
$
3,636,238
 
                                 
Expenses
                               
Commission and agent fees
   
3,322,615
     
1,904,733
     
5,308,800
     
3,093,967
 
Salaries and benefits
   
351,837
     
317,301
     
703,093
     
627,418
 
General and administrative expenses
   
180,684
     
307,471
     
422,908
     
497,484
 
Employee stock-based compensation (note 11b)
   
(62,182
)
   
(271,816
)
   
(330,644
)
   
(89,710
Stock based compensation (note 18c ii)
   
(10,410
)
   
(49,541
   
(41,638
   
56,082
 
Stock based compensation (note 18a,    18b, and 18c i)
   
(17,563
)
   
26,081
     
(113,786
)
   
68,588
 
Stock based compensation for services (note 12)
   
2,388
     
33,630
     
2,759
     
41,130
 
Occupancy costs
   
36,288
     
31,502
     
75,732
     
38,855
 
Depreciation expense
   
7,792
     
6,733
     
16,088 
     
12,355
 
                                 
Total Operating Expenses
   
3,811,449
     
2,306,094
     
6,043,312
     
4,346,169
 
                                 
Income (Loss) from Operations
   
222,766
     
39,169
     
390,305
     
(709,931
)
                                 
Other Expenses
   
(6,585
)
   
(8,950
)
   
(13,895
)
   
(8,950
)
                                 
Income (Loss) Before Income Taxes
   
216,181
     
30,219
     
376,410
     
(718,881
)
                                 
Provision for income taxes (note 17)
   
-
     
-
     
-
     
-
 
                                 
Net Income (Loss)
   
216,181
     
30,219
     
376,410
     
(718,881
)
                                 
Foreign Currency Translation Adjustment
   
(14,300
   
27,573
     
(1,230
   
28,712
 
                                 
Comprehensive Income (Loss)
 
$
201,881
   
$
57,792
   
$
375,180
   
$
(690,169
)
                                 
Net income (loss) per share - Basic and Diluted
during the period
 
$
0.01
   
$
0.00
   
$
0.01
   
$
(0.02
)
                                 
Weighted Average Number of Shares
                               
Outstanding During the Periods -
                               
Basic and Diluted
   
38,516,470
     
36,098,470
     
38,506,855
     
36,098,360
 

 
(The accompanying notes are an integral part of these consolidated financial statements.)

F-4

 

MORTGAGEBROKERS.COM HOLDINGS, INC. AND SUBSIDIARIES
(FORMERLY MAGNADATA, INC.)
Condensed Consolidated Statements of Cash Flows
Six Months Ended June 30, 2008 and 2007
 Unaudited

   
2008
   
2007
 
Cash Flows from Operating Activities
           
Net Income (loss)
 
$
376,410
   
$
(718,881
)
Adjustments to reconcile Net Income (loss) to net cash used in operating activities:
               
 Depreciation
   
16,088
     
12,355
 
 Stock issued for services
   
2,759
     
41,420
 
 Employee stock-based compensation
   
(330,644
)
   
(89,710
Stock-based compensation accrual
   
(133,924
   
124,670
 
(Increase) decrease in net assets:
               
 Referral fees held in trust
   
29,313
     
(19,964
 Prepaid expense
   
31,398
     
5,533
 
 Accounts payable
   
393,092
     
(16,607
 Accrued liabilities
   
162,260
     
74,575
 
 Employee tax deduction payable
   
(68,685
   
-
 
 Accrued legal judgment
   
(20,736
   
-
 
 Trust liability
   
(29,313
   
19,964
 
                 
Net Cash Provided by (Used in) Operating Activities
   
428,018
     
(566,645
)
                 
Cash Flows from Investing Activities
               
Purchase of equipment
   
(2,098
   
(18,616
                 
Net Cash Used in Investing Activities
   
(2,098
   
(18,616
                 
Cash Flows from Financing Activities
               
Repayments of obligation under capital leases
   
(1,338
   
(316
Repayment of advances from related party
   
(14,131
   
(44,584
)
Proceeds from issuance of common stock
   
-
     
85,199
 
Purchase of treasury stock
   
-
     
(7,455
(Decrease) increase in bank indebtedness
   
(4,055
   
42,375
 
                 
Net Cash(Used in) Provided by Financing Activities
   
(19,524
   
75,219
 
                 
Net Increase (Decrease) in Cash and Cash Equivalents
   
406,396
     
(510,042
                 
Foreign Exchange on Balances
   
31,779
     
38,172
 
                 
Cash and Cash Equivalents - Beginning of Period
   
830,852
     
1,238,357
 
                 
Cash and Cash Equivalents - End of Period
 
$
1,269,027
   
$
766,487
 
                 
Supplemental Cash Flow Information
               
Interest paid
 
$
9,363
   
$
7,049
 
                 
Income taxes paid
 
$
-
   
$
-
 
 
(The accompanying notes are an integral part of these consolidated financial statements.)


F-5

 
MORTGAGEBROKERS.COM HOLDINGS, INC. AND SUBSIDIARIES
(FORMERLY MAGNADATA, INC.)
Notes to Condensed Consolidated Financial Statements
June 30, 2008
Unaudited

1.            Nature of Business and Going Concern
 
Nature of Business
 
MortgageBrokers.com Holdings, Inc., which registered a change of name with the state of Delaware in February 2005 and  Subsidiaries (the “Company”) was formerly known as MagnaData, Inc. and organized under the laws of the State of Delaware on February 6, 2003.
 
Mortgage brokerage operations are presently conducted through the Company’s subsidiaries, Mortgagebrokers.com Inc. (an Ontario, Canada company) and MortgageBrokers.com Financial Group of Companies, Inc. (Canadian federal company), in Canada only.   The planned operations of the Company consists of becoming a financial services company centered around mortgage finance, brokerage, sales and consulting in Canada, the United States and the European Union (“E.U.”).
 
Going Concern
 
The Company’s consolidated financial statements are presented on a going concern basis, which contemplates the realization of assets and satisfaction of liabilities in the normal course of business. For the six month period ended June 30, 2008, the Company generated net income of $376,410 (2007 a loss of - $718,881).  Certain conditions noted below raise substantial doubt about the Company’s ability to continue as a going concern.
 
The Company’s ability to continue as a going concern is contingent upon its ability to secure additional debt or equity financing, continue to grow sales of its services and achieve profitable operations.  Management’s plan is to secure additional funds through future debt or equity financings.  Such financings may not be available or may not be available on reasonable terms to the Company.  The issuance of additional equity securities by us could result in a significant dilution in the equity interests of our current stockholders. Obtaining commercial loans, assuming those loans would be available, will increase our liabilities and future cash commitments.


 


F-6

 
MORTGAGEBROKERS.COM HOLDINGS, INC. AND SUBSIDIARIES
(FORMERLY MAGNADATA, INC.)
Notes to Condensed Consolidated Financial Statements
June 30, 2008
 Unaudited
 
1.              Nature of Business and Going Concern (cont'd)
 
Going Concern (cont'd)
 
The Company has devoted substantially all of its efforts to establishing its current business. Management continues to develop and execute its business model, business plans and strategic marketing plans which includes: organization of the Company and divisions; identification of the Company’s sales channels and associated supply chain; development of marketing strategic plans and sales execution strategies; preparation of a financial plan, risk and capital structure planning models, and mortgage origination ‘book of business’ models; hiring mortgage sales agents to build its national sales force and continuing to develop our referral relationship; developing cash flow forecasts and an operating budget; identifying markets to raise additional equity capital and debt financing; embarking on research and development activities; performing employment searches and preparing agent contracts; and, recruiting and hiring technicians, management and industry specialists.
 
The consolidated financial statements do not include any adjustments to reflect the possible future effects on the recoverability and classification of assets or the amounts and classification of liabilities that may result from the possible inability of the Company to continue as a going concern.
 
2.              Summary of Significant Accounting Policies
 
The accounting policies of the Company are in accordance with accounting principles generally accepted in the United States of America, and their basis of application is consistent. Outlined below are those policies considered particularly significant:

a)         Interim Financial Statements

The accompanying interim unaudited financial information has been prepared pursuant to the rules and regulations of the Securities and Exchange Commission. Certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been condensed or omitted pursuant to such rules and regulations, although management believes that the disclosures are adequate to make the information presented not misleading. The interim financial statements should be read in conjunction with the Company's annual financial statements, notes and accounting policies included in the Company's annual report on form 10 KSB for the year ended December 31, 2007 as filed with the SEC. In the opinion of management, all adjustments, consisting only of normal recurring adjustments, that are necessary to present fairly the financial position of the Company as of June 30, 2008 and the related operating results and cash flows for the interim period presented have been made. The results of operations of such interim period are not necessarily indicative of the results of the full year.

b)         Basis of Consolidation and Presentation

The accompanying consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America and include the accounts of the Company, and its wholly-owned subsidiaries Mortgagebrokers.com Inc. and Mortgagebrokers.com Financial Group of Companies, Inc.  All significant inter-company transactions and balances have been eliminated upon consolidation.

c)         Cash and Cash Equivalents

Cash and cash equivalents consist of cash on account and short-term investments with remaining maturities at acquisition of three months or less.

d)         Equipment, net
 
Equipment is stated at cost. Depreciation is calculated using the following annual rates and methods based on the estimated useful lives of the assets:
 
Furniture and equipment
20% declining
Computer equipment
30% declining
Computer software
30% declining
Leasehold improvements
20% straight line
 
 


F-7

 
MORTGAGEBROKERS.COM HOLDINGS, INC. AND SUBSIDIARIES
(FORMERLY MAGNADATA, INC.)
Notes to Condensed Consolidated Financial Statements
June 30, 2008
Unaudited
 
2.             Summary of Significant Accounting Policies (cont'd)
 
e)    Revenue Recognition
 
Revenue consists of mortgage brokerage fees and finders fees. The revenue is recognized upon the funding of a customer’s mortgage and when the collection is reasonably assured which occurs when the brokerage fee from the bank has been advanced.

f)    Use of Estimates
 
Preparation of financial statements in accordance with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the amounts reported in the financial statements and related notes to the financial statements. These estimates are based on management’s best knowledge of current events and actions the Company may undertake in the future. Actual results may ultimately differ from estimates, although management does not believe such changes will materially affect the consolidated financial statements in any individual year.

g)    Financial Instruments
 
In accordance with Statement of Financial Accounting Standards ("SFAS") SFAS No. 107, "Disclosures About Fair Value of Financial Instruments" ("SFAS No. 107"), the estimated fair value of financial instruments has been determined by the Company using available market information and valuation methodologies. Considerable judgment is required in estimating fair value. Accordingly, the estimates may not be indicative of the amounts the Company could realize in a current market exchange. As of June 30, 2008, the carrying value of accounts payable and accrued liabilities, advances from related party, and all other current liabilities and long term debt approximate their fair value.  The Company is exposed to interest rate risk on its bank loan as the interest charged on the loan fluctuates with the bank’s prime rate.

In accordance with Statement of Financial Accounting Standards ("SFAS") SFAS No. 157, “Defining Fair Value Measurement”   ("SFAS No. 157"), the Company adopted the standard which defines fair value, establishes a framework for measuring fair value in generally accepted accounting principles and expands disclosures about fair value measurements.


 



F-8

 
MORTGAGEBROKERS.COM HOLDINGS, INC. AND SUBSIDIARIES
(FORMERLY MAGNADATA, INC.)
Notes to Condensed Consolidated Financial Statements
June 30, 2008
Unaudited
 
 

 
2.              Summary of Significant Accounting Policies (cont'd)
 
h)         Impairment of Long-lived Assets
 
In accordance with SFAS No. 144, "Accounting for the Impairment or Disposal of Long-Lived Assets", long-lived assets to be held and used are analyzed for impairment whenever events or changes in circumstances indicate that the related carrying amounts may not be recoverable. The Company evaluates whether events and circumstances have occurred that indicate possible impairment. If there are indications of impairment, the Company uses future undiscounted cash flows of the related asset or asset grouping over the remaining life in measuring whether the assets are recoverable. In the event such cash flows are not expected to be sufficient to recover the recorded asset values, the assets are written down to their estimated fair value. Long-lived assets to be disposed of are reported at the lower of carrying amount or fair value of asset less cost to sell. As described in note 1, the long-lived assets have been valued on a going concern basis, however, substantial doubt exists as to the ability of the Company to continue as a going concern. If the Company ceases operations, the asset values may be materially impaired.
 
i)         Share-based Payment
 
The Company adopted the disclosure requirements of SFAS No. 123R, "Share-Based Payment" ("SFAS No. 123R") for stock options and similar equity instruments (collectively, "options") issued to employees. The Company applies the fair value base method of accounting as prescribed by SFAS No. 123R. Under the fair value based method, compensation cost is measured at the grant date based on the value of the award and is recognized over the service period, which is usually the vesting period. For stock options, the fair value is determined using an option-pricing model that takes into account the stock price at the grant date, the exercise price, the expected life of the option, the volatility of the underlying stock and the expected dividends on it, and the risk-free interest rate over the expected life of the option. SFAS No. 123R also applies to transactions in which an entity issues its equity instruments to acquire goods or services from non-employees. Those transactions must be accounted for based on the fair value of the consideration received or the fair value of the equity instruments issued, whichever is more reliably measurable, as described in note 12.
 
  

 





F-9




MORTGAGEBROKERS.COM HOLDINGS, INC. AND SUBSIDIARIES
(FORMERLY MAGNADATA, INC.)
Notes to Condensed Consolidated Financial Statements
June 30, 2008
Unaudited

2.             Summary of Significant Accounting Policies (cont'd)
 
j)         Income Taxes
 
The Company accounts for income taxes in accordance with SFAS No. 109, “Accounting for Income Taxes”. Deferred tax assets and liabilities are recorded for differences between the consolidated financial statement and tax basis of the assets and liabilities that will result in taxable or deductible amounts in the future based on enacted tax laws and rates. Valuation allowances are established when necessary to reduce deferred tax assets to the amount expected to be realized. Income tax expense is recorded for the amount of income tax payable or refundable for the period increased or decreased by the change in deferred tax assets and liabilities during the period.

k)         Earnings or Loss Per Share
 
The Company accounts for earnings per share pursuant to SFAS No. 128, Earnings per Share, which requires disclosure in the financial statements of basic and diluted earnings (loss) per share. Basic earnings (loss) per share is computed by dividing net income (loss) by the weighted average number of common shares outstanding for the year.  Diluted earnings (loss) per share is computed by dividing net income (loss) by the weighted average number of common shares outstanding plus common stock equivalents (if dilutive) related to stock options and warrants for each year.
 
l)         Foreign Currency Translation
 
The Company accounts for foreign currency translation pursuant to SFAS No. 52, “Foreign Currency Translation”. The Company’s functional currency is the Canadian dollar. All assets and liabilities are translated into United States dollars using the exchange rates prevailing at the end of the period. Revenues and expenses are translated using the average exchange rates prevailing throughout the period.

Unrealized foreign exchange amounts resulting from translations at different rates according to their nature are included in accumulated other comprehensive income.

Realized foreign currency transaction gains and losses are recognized in operations.

m)         Comprehensive Income or Loss
 
The Company adopted SFAS No. 130, “Reporting Comprehensive Income.” SFAS No. 130 establishes standards for reporting and presentation of comprehensive income and its components in a full set of financial statements. Comprehensive income is presented in the statements of stockholders’ deficit, and consists of net loss and unrealized gains (loss) on available for sale marketable securities; foreign currency translation adjustments and changes in market value of future contracts that qualify as a hedge; and negative equity adjustments recognized in accordance with SFAS No. 87. SFAS No. 130 requires only additional disclosures in the financial statements and does not affect the Company’s financial position or results of operations.

 


F-10

 
MORTGAGEBROKERS.COM HOLDINGS, INC. AND SUBSIDIARIES
(FORMERLY MAGNADATA, INC.)
Notes to Condensed Consolidated Financial Statements
June 30, 2008
Unaudited
 
2.              Summary of Significant Accounting Policies (cont'd)
 
n)         Concentration of Credit Risk
 
SFAS No. 105, “Disclosure of Information About Financial Instruments with Off-Balance Sheet Risk and Financial Instruments with Concentration of Credit Risk”, requires disclosure of any significant off-balance sheet risk and credit risk concentration. The Company does not have significant off-balance sheet risk or credit concentration.
 
o)         Recent Accounting Pronouncements
 
In December 2007, the FASB issued SFAS No. 141 (R) “Business Combinations” (SFAS 141R). SFAS 141R establishes principles and requirements for how the acquirer of a business recognizes and measures in its financial statements the identifiable assets acquired, the liabilities assumed, and any non-controlling interest in the acquiree. SFAS 141R also provides guidance for recognizing and measuring the goodwill acquired in the business combination and determines what information to disclose to enable users of the financial statements to evaluate the nature and financial effects of the business combination. The guidance will become effective as of the beginning of the Company’s fiscal year beginning after 15 December 2008. Management believes the adoption of this pronouncement will not have a material impact on the Company's consolidated financial statements.
 
In December 2007, the FASB issued SFAS No. 160 “Non-controlling Interests in Consolidated Financial Statements—an amendment of ARB No. 51” (SFAS 160). SFAS 160 establishes accounting and reporting standards for the non-controlling interest in a subsidiary and for the deconsolidation of a subsidiary. The guidance will become effective as of the beginning of the Company’s fiscal year beginning after 15 December 2008. Management believes the adoption of this pronouncement will not have a material impact on the Company's consolidated financial statements.

In March 2008, the FASB issued SFAS No. 161, “Disclosures about Derivative Instruments and Hedging Activities, an amendment of FASB Statement No. 133”  (SFAS  161). This statement is intended to improve transparency in financial reporting by requiring enhanced disclosures of an entity’s derivative instruments and hedging activities and their effects on the entity’s financial position, financial performance, and cash flows.  SFAS 161 applies to all derivative instruments within the scope of SFAS 133, “Accounting for Derivative Instruments and Hedging Activities” (SFAS 133) as well as related hedged items, bifurcated derivatives, and non-derivative instruments that are designated and qualify as hedging instruments. Entities with instruments subject to  SFAS  161 must provide more robust qualitative disclosures and expanded quantitative disclosures.  SFAS  161 is effective prospectively for financial statements issued for fiscal years and interim periods beginning after November 15, 2008, with early application permitted. Management is currently evaluating the disclosure implications of this statement.


 

F-11





MORTGAGEBROKERS.COM HOLDINGS, INC. AND SUBSIDIARIES
(FORMERLY MAGNADATA, INC.)
Notes to Condensed Consolidated Financial Statements
June 30, 2008
Unaudited 
 
3.              Referral Fees Held in Trust and Trust Liability

Pursuant to service agreements, a portion of RE/MAX referral fees charged to the Company will be payable to RE/MAX agents and will be paid into a Registered Retirement Savings Plan ("RRSP") account on behalf of the respective agent, administered as the RE/MAX Agent Retirement Plan by Manulife Financial. The aforementioned referral fees to date have been deposited into a temporary in-trust account that has signing officers from both the Company & RE/MAX, until the Manulife Financial administered program is fully established for new entrants to the program. It is expected that these funds will be deposited into the respective agents' RRSP throughout 2008.
 
4.              Equipment, net
 
         
Net Book
 
Net Book
 
         
Value
 
Value
 
     
Accumulated
 
June 30,
 
December 31,
 
 
Cost
 
Depreciation
 
2008
 
2007
 
                 
Furniture and equipment
 
$
168,778
   
$
61,189
   
$
107,589
   
$
122,251
 
Computer equipment
   
28,304
     
11,420
     
16,884
     
13,058
 
Leasehold improvements
   
20,250
     
4,500
     
15,750
     
18,165
 
                                 
   
$
217,332
   
$
77,109
   
$
140,223
   
$
153,474
 
                                 
 
5.              Equipment Under Capital Leases

   
June 30,
   
December 31,
 
   
2008
   
2007
 
Computer equipment
 
$
6,996
   
$
7,189
 
Less: accumulated depreciation
   
(3,457
)
   
(2,911
)
                 
   
$
3,539
   
$
4,278
 

The equipment under the capital leases is depreciated on a 30% declining balance.

6.              Bank Indebtedness
 
On November 22, 2005, the Company obtained a line of credit in the amount of $150,000 CDN. The line of credit bears interest at Royal Bank of Canada's prime plus 0.5% per annum, is due on demand and is secured by a general security agreement in all assets except real property. At June 30, 2008 $0 (December 31, 2007 - $0) was available on the line of credit.
 



F-12



MORTGAGEBROKERS.COM HOLDINGS, INC. AND SUBSIDIARIES
(FORMERLY MAGNADATA, INC.)
Notes to Condensed Consolidated Financial Statements
June 30, 2008
Unaudited
 
7.              Employee Tax Deductions Payable
 
The Company is in arrears on the tax withholdings due to Canada Revenue Agency (CRA) related to employee salaries.  The Company has negotiated an agreement with CRA which, if certain conditions are met, allows the Company to pay down the balance in monthly payments of $10,000 beginning February 28, 2008 with the remaining balance due on September 30, 2008.  In the event that the Company secures funding, the balance is to be paid off in full shortly after receipt of the funds. In addition, CRA has registered a Certificate in the Canadian Federal Court and the Property Register of Ontario for the amount owing to CRA.  The liability currently bears interest at 9% annually.
 
8.              Accrued Legal Judgment
 
On October 27, 2006, Trisan Equitable Corporation (“Trisan”) commenced an action in the Ontario Superior Court in Ontario, Canada against several parties, including the Company, MortgageBrokers.com Inc (“MBI”), our Ontario subsidiary, and Alex Haditaghi, our principal shareholder, sole director and chief executive officer, and several corporate affiliates of Mr. Haditaghi.  The statement of claim filed by Trisan asserted a number of claims in the aggregate amount of approximately CDN$1.4 million, arising out of a loan agreement with Trisan dated January 27, 2005 pursuant to which Trisan agreed to loan all of the defendants except the Company (such defendants referred to hereinafter as the “Borrowing Parties”) the sum of CDN$750,000, which funds were to be used by Mr. Haditaghi for the purpose of acquiring the shares of Magna Data, Inc. (the “Magna Data Shares”).  Trisan alleged in its statement of claim, among other things, that:

 
(i)
it ultimately loaned upwards of CDN$550,000 pursuant to the loan agreement,

 
(ii)
the Magna Data Shares were to be pledged as security for repayment of its loan to Haditaghi

 
(iii)
it was to have been issued, upon certain conditions, upwards of 500,000 shares of the Company’s common stock, and

 
(iv)
the funds advanced to Mr. Haditaghi and/or MBI were never repaid; and,

 
(v)
Trisan obtained security for such repayment of the loan from a number of the Borrowing Parties, but not from MBI.

In January 2007, the Company and the Borrowing Parties filed a statement of defense, crossclaim and counterclaim in response to Trisan’s statement of claim, in which the defendants alleged breach of the loan agreement by Trisan.

On October 3, 2007 a partial summary judgment from the Ontario Superior Court ordered that the Borrowing Parties pay Trisan the sum of CDN$598,636 within 90 days, along with interest in the amount of CDN$136,128 and legal expenses in the amount of CDN$8,907.  The court further ordered the dismissal of the counterclaim filed by the Company and the Borrowing Parties and ordered that the balance of Trisan’s claims contained in its statement of claim should proceed to trial. The Court further ordered that  500,000 unrestricted shares of the Company be deposited by the defendants with an escrow agent upon  payment of the above ordered amounts, pending final disposition of Trisan’s other claims and that costs of the motion for summary judgment be fixed at CDN$5,000 payable to Trisan within 90 days.  Upon Payment of the judgment amount, the security provided for the loan would be released.

The October 3, 2007 partial summary judgment was appealed by the Company and the Borrowing Parties, but the judgment was upheld on appeal by the Ontario Court of Appeal on March 31, 2008 with costs for the appeal fixed at CDN $5,000.  Please see note 18 and for further details.

No decision has yet been made as to allocation of liability for the judgment among the Borrowing Parties.

9.              Advances from Related Party
 
As of June 30, 2008, the controlling shareholder and Chief Executive Officer of the Company had advanced $156,560      (December 31, 2007 - $170,691) to fund the working capital of the Company. The advances are non-interest bearing, due on demand and unsecured.
 

F-13




MORTGAGEBROKERS.COM HOLDINGS, INC. AND SUBSIDIARIES
(FORMERLY MAGNADATA, INC.)
Notes to Condensed Consolidated Financial Statements
June 30, 2008
Unaudited 
 
10.            Obligation Under Capital Leases
 
The obligation under capital leases bear interest at approximately 30% per annum. Future minimum lease payments under the capital leases expiring December 31, 2009 together with the balance of the obligation under capital leases is as follows:
 
   
June 30,
   
December 31,
 
   
2008
   
2007
 
2008
 
 $
1,789
     
3,578
 
2009
   
2,212
     
2,212
 
                 
Total minimum lease payments
   
4,001
     
5,790
 
                 
Less: amount representing interest at approx. 30%
   
(695
)
   
(1,146
                 
Total obligation under capital leases
   
3,306
     
4,644
 
                 
Less: current portion
   
(1,264
)
   
(2,602
                 
Long-term portion
 
$
2,042
     
2,042
 
                 
 
11.            Stock-based Compensation Accrual
 
The Company has accrued expenses for stock-based compensation:
 
 
a)
As of June 30, 2008, the Company has accrued, as stock-based compensation payable, 604,279 (December 31, 2007 – 340,220) common shares at a price of $0.10 (December 31, 2007 - $0.30) per share for a total of $60,428 (December 31, 2007 - $102,066) payable to the parties referred to in note 18c(ii).
 
 
b)
As of June 30, 2008, the Company has accrued, as employee stock-based compensation, $326,616 (December 31, 2007 - $657,260) under its Equity Compensation Plan referred to in note 12.
  
 
c)
As of June 30, 2008, the Company has accrued, as stock-based compensation, 1,160,332 common shares at a price of $0.10 per share for a total of $116,033 (December 31, 2007 - $229,819) payable to the parties referred to in note 18a, 18b, and 18c(i).
 

 

F-14





MORTGAGEBROKERS.COM HOLDINGS, INC. AND SUBSIDIARIES
(FORMERLY MAGNADATA, INC.)
Notes to Condensed Consolidated Financial Statements
June 30, 2008
Unaudited

12.            Capital Stock
 
Preferred Stock
 
The Company has 5,000,000 shares authorized of preferred stock with a par value of $0.0001. The Company has issued none of these shares as of June 30, 2008.
 
Common Stock
 
On June 9, 2006, the Company completed an offering in which it issued a total of 2,112,470 shares of its common stock to accredited investors including RE/MAX Ontario-Atlantic Canada Inc., its executives and franchisees, at a price per unit of $1.00 for an aggregate offering price of $2,112,470. Purchasers of these securities receive the following additional rights and privileges:
 
 
i)
the purchaser received a warrant (1 warrant = 1 share) to further purchase up to the total number shares of common stock purchased through the private placement exercisable at a rate of 20% each year following the anniversary date of the private placement closure. The warrants are exercisable at a price 30% below the 30 day fair market price preceding the date such warrants are exercised. Warrants expire if not exercised within 30 days of such anniversary date; and
 
 
ii)
further, pursuant to the execution of a service level agreement, on the anniversary date of the private placement closure, the Company has agreed to issue a number of shares of common stock equal to 25% of the number of common shares purchased in the private placement for ten consecutive anniversary dates. The receipt of such shares is dependent on the execution and maintenance in good standing of the terms of a service level agreement for each of the ten years. The service level agreement included the provisions of marketing, servicing and promotional services.
 
On July 7, 2007, the Company issued 125,000 restricted common shares at a price of $1 per share and having similar rights and obligations pursuant to the terms of the 2006 Private Placement offered to executives and franchisees of RE/MAX Ontario-Atlantic Canada Inc.   These shares rights were assigned to the new subscribers by the initial subscribers of the 2006 private placement.   These shares were issued in anticipation of the initial participants shares being cancelled.

 

F-15




MORTGAGEBROKERS.COM HOLDINGS, INC. AND SUBSIDIARIES
(FORMERLY MAGNADATA, INC.)
Notes to Condensed Consolidated Financial Statements
June 30, 2008
Unaudited
 
12.          Capital Stock  (cont'd)
 
Equity Compensation Plan
 
On February 6, 2003 and as amended on February 14, 2003, the Company adopted the 2003 Equity Compensation Plan to attract and retain high quality personnel. The adequacy of this plan is evaluated annually by Company management. As of June 30, 2008, no stock or options had been issued under this plan. The disclosures made in the 2005 Audited Financial Statements (10-KSB - Item 10. Executive Compensation) and the `Amendment to License Agreement between RE/MAX and Mortgagebrokers.com Holding Inc.' dated May 25, 2006 (8-K - Schedule `A' 1. Outstanding Options) documenting the equity compensation of employees has not been implemented as of July 31, 2008. The company is currently in the process of amending the existing employment agreements which are expected to be executed in 2008. Until the new employment contracts have been formally and legally executed, the existing employment contracts of the Company are still in effect.
 
Service Compensation Plan
 
On March 1, 2005 the Board of Directors approved the Service Compensation Plan ("the Service Plan"), the purpose of which is to enhance the Company’s stockholder value and maximize the available capital resources of the company through allowing non monetary transactions whereby the issuance of stock is granted for services rendered. This program is expected to support the Company in building a long term sustainable revenue pipeline, a national sales agency and referral program as well as provide incentive to service providers to establish long term relationships with the Company and to encourage stock ownership by such individuals by providing them with a means to acquire a proprietary interest in the Company’s success through stock ownership. Under the Service Plan, service providers, consultants, mortgage agents and strategic alliance partners who provide services to the Company may be granted options or warrants to acquire restricted stock of the Company. The total number of shares reserved for issuance under the Service Plan is 5,000,000, the adequacy of which will be evaluated annually.
 
Non Monetary Transactions
 
The following non monetary transactions were completed by the Company on a service for stock basis. It is the Company’s accounting policy that in certain circumstances, stock, generally valued at the 5 day moving average price of the trading value of the stock at the time the associated agreement was executed, might be issued for the procurement of assets, provision of advisory and other services.
 
On February 5, 2008, the Company issued 50,000 common shares at a price of $0.191 per share for total amount of $9,550 to vFinance, Inc. based on the execution of an investment banking service agreement. vFinance, Inc. is an arm’s length third party consultant. vFinance Inc. provided advisory services with respect to the review of financing term sheets and investment banking matters.

 

F-16


 
MORTGAGEBROKERS.COM HOLDINGS, INC. AND SUBSIDIARIES
(FORMERLY MAGNADATA, INC.)
Notes to Condensed Consolidated Financial Statements
June 30, 2008
Unaudited

13.            Additional Paid-in Capital - Warrants
 
On June 9, 2006, accredited investors including RE/MAX Ontario-Atlantic Canada Inc., its executives and franchisees purchased 2,112,470 units of the Company for aggregate proceeds of $2,112,470 as a part of private placement (note 12). Each unit consisted of one common share and one common share purchase warrant. The warrants are exercisable at a price 30% below the 30 day fair market price preceding the date such warrants are exercised. One-fifth of such warrants must be exercised (executed to purchase shares) within 30 days following each successive anniversary date of the private placement closing of the offering. Warrants expire if not exercised within 30 days of such anniversary date. The warrants were relatively valued at $732,605. The fair value of the warrants was estimated using the Black-Scholes option-pricing model with the following weighted average assumptions: expected dividend yield of 0%, expected stock volatility of 64.7%, risk-free interest rate of 4.00% and an expected warrant life of 1 year.  The expiry date of the warrants was extended for the first year only, to September 30, 2007.  As of June 30, 2008, 223,078 of the warrants were exercised at an average price of $0.29.  As of June 30, 2008, 206,416 warrants expired, 223,078 warrants were exercised and 1,682,976 warrants remain outstanding and exercisable.
 
14.            Subscription Receivable
 
On June 9, 2006, the Company completed an offering in which it issued a total of 2,112,470 shares of its common stock to accredited investors including executives and franchisees of RE/MAX Ontario-Atlantic Canada Inc., at a price per unit of $1.00 for an aggregate offering price of $2,112,470. Payment of $1,870,169 was received during the year ended December 31, 2006 and promissory notes were executed for the balance of $242,301.  As of June 30, 2008, $155,000 of the original promissory notes remains outstanding.  Due to the lack of fulfilling the terms of the promissory notes, two of the original participants’ shares, for a total of 125,000 shares, are in the process of being cancelled.  As of June 30, 2008 two new participants subscribed for 125,000 shares under the private placement and as of June 30, 2008, $60,000 of the new participants’ promissory notes have been paid and $65,000 remains outstanding.  In addition, on September 30, 2007, 223,078 warrants issued under the private placement were exercised for a total value of $64,086, see note 13.  The stock has not been issued on the exercise of these warrants and is included in subscription for stock in the equity section of the balance sheet.  As of June 30, 2008, $7,540 receivable on the exercise of the warrants was outstanding and is included in subscriptions receivable in the equity section of the balance sheet.
 

 
F-17



MORTGAGEBROKERS.COM HOLDINGS, INC. AND SUBSIDIARIES
(FORMERLY MAGNADATA, INC.)
Notes to Condensed Consolidated Financial Statements
June 30, 2008
Unaudited

15.            Treasury Stock
 
During 2007, the Company acquired 12,500 common shares of the Company at an average price of $0.60 per share for a total of $7,455.  In 2006, the Company acquired 31,600 common shares of the Company at an average value of $0.56 per common share, for a total of $17,779.
 
16.            Occupancy Costs - Related Party
 
For the period of September 2006 to March 2007, the Company operated from a property owned by a related party and did not incur any rent expenses during this period.

On August 1, 2007, the Company’s current office space was sold to a related party of the Chief Executive Officer, the Company`s majority shareholder. The Company’s lease agreement obligation was extended from two to five years.

17.            Income Taxes

The Company has paid no federal or state income taxes. As of June 30, 2008, the Company had net operating loss carry forwards for federal income tax reporting purposes of $3,700,511 which, if unused, will expire in future years ranging from 2015 to 2028. The tax effect of the operating loss carry forwards and temporary differences at June 30, 2008 and 2007 are as follows:

   
2008
   
2007
 
        Deferred Income Tax Assets:
           
        Net Operating loss carry forward
 
$
1,258,174
   
$
966,124
 
        Net book value and tax value differences
   
(35,434
)
       
        Valuation allowance for deferred income tax assets
   
(1,222,470
)
   
(966,124
)
                 
Total deferred tax effect
 
$
-
   
$
-
 
 
The following is a reconciliation of the income tax benefit computed using the combined Canadian federal and provincial statutory rate of 34% (2007 - 34%) to the provision for income taxes:

   
2008
   
2007
 
Deferred Tax Provision:
           
Expected income tax benefit
 
$
36,346
   
$
251,601
 
Valuation allowance
   
(36,346
)
   
(251,601
)
                 
Provision for income taxes
 
$
-
   
$
-
 
                 
Current Tax Provision:
               
            Federal and Provincial income tax
 
$
-
   
$
-
 
                 
 
Due to the losses incurred since inception and expected future operating results, management has determined that the Company does not meet the 'more likely than not' criteria that the deferred tax assets resulting from the tax losses available for carry forward and the differences in tax bases of assets will be realized through the reduction of future income tax payments, accordingly a 100% valuation allowance has been recorded for net deferred income tax assets.

 

F-18





MORTGAGEBROKERS.COM HOLDINGS, INC. AND SUBSIDIARIES
(FORMERLY MAGNADATA, INC.)
Notes to Condensed Consolidated Financial Statements
June 30, 2008
Unaudited 
 
18.            Commitments and Contingencies
 
Commitments
 
The Company has entered into agreements with various parties, whereby the Company is committed to issue compensatory warrants and stock as part of the “Service Compensation Plan” to mortgage agents and strategic alliance partners.
 
The effective date (“Effective Date”), when mentioned below, is the date the independent mortgage agent entered into a Mortgage Agent Agreement with the Company; or, is the date the RE/MAX Ontario-Atlantic Canada Inc. (“RE/MAX”) or Maxwell Realty Inc. (“Maxwell”) Franchisee entered into a Service Level Agreement with the Company and is also the date that the strike price (“Strike Price”) of the warrants is established. The strike price is the greater of $1 per share or the twenty day average closing price following the Effective Date.
 
Since the conversion ratio of dollar value of warrants into shares is fixed, but the share price fluctuates, the accrual to expense the value of the warrants earned by the mortgage agents and strategic alliance partners will fluctuate with the share price at the end of each period.
 
The Company has entered into agreements with the following parties:
 
a)         Independent Mortgage Agents/Loan Officers
 
Pursuant to a 5 year Mortgage Agent Agreement, the Company is committed to issuing warrants, at no cost, for common stock of the Company in two series to mortgage agents licensed with the Company based on their annual mortgage origination sales volume, which are summarized as follows based on current formulae:
 
Series I Warrants
 
 
“Average Volume”:
defined as the average best three out of five years in funded mortgage origination volume
 
 
Number of Warrants:
$8,257 worth of warrants divided by the Strike Price, per CDN $10 million in Average Volume, adjusted on a pro rata basis, no minimum or maximum thresholds. The warrants are convertible in common shares on a 1:1 basis.
 
 
Earnings Period:
Series I warrants are earned in the first 5 years following the Effective Date;
 
 
Additional Vestment:
all SERIES I warrants are fully vested on the 5th anniversary of the Effective Date
     
 
Determination Date: 
5 year anniversary of Effective Date 
 
 
 



F-19




MORTGAGEBROKERS.COM HOLDINGS, INC. AND SUBSIDIARIES
(FORMERLY MAGNADATA, INC.)
Notes to Condensed Consolidated Financial Statements
June 30, 2008
Unaudited

18.            Commitments and Contingencies (cont'd)
 
 Commitments (cont’d)
 
a)    Independent Mortgage Agents/Loan Officers (cont'd)
 
Series II Warrants
 
 
“Annual Volume”:
defined as the total mortgage origination volume executed per 12 month period following the Effective Date and subsequent 12 month periods following the anniversary dates of the Effective Date
 
 
Number of Warrants:
$1,651 worth of warrants divided by the Strike Price per CDN $10 million in Annual Volume, adjusted on a pro rata basis, no minimum or maximum thresholds. The warrants are convertible in common shares on a 1:1 basis.
 
 
Earnings Period:
Series II warrants are earned in the first 5 years following the Effective Date
 
 
Additional Vestment:
All SERIES II Warrants fully vest 3 years following the Determination Date
 
 
Determination Date:
The Annual Volume is determined on the fifth year anniversary of the Effective Date
 
b)    Maxwell Realty Inc.
 
Per a three year renewable agreement dated April 12, 2006 and pursuant to the execution of a service level agreement by the Maxwell Franchisee, the Company is committed to issuing to Maxwell at no cost, warrants for common stock of the Company based on referrals leading to funded mortgage origination volume. The Maxwell Warrant-Based Compensation Program, which issues warrants (“SERIES III Warrants”) that are divided amongst the Maxwell Franchisor, Franchisee and referring Sales Agent.
 
 
Annual Volume:
defined as the total funded mortgage origination volume from Maxwell lead referral executed per 12 month period following the Effective Date and subsequent 12 month periods following the anniversary dates of the Effective Date
 
 
Number of Warrants:
$3,000 worth of warrants divided by the Strike Price per CDN $10 million in Annual Volume, adjusted on a pro rata basis, no minimum or maximum thresholds. The warrants are convertible in common shares on a 1:1 basis.
 
 
Earnings Period:
Series III warrants are earned in the first 5 years following the Effective Date
 
       
 
Additional Vestment: 
SERIES III warrants are fully vested on the fifth anniversary of the Effective Date 

 

F-20




MORTGAGEBROKERS.COM HOLDINGS, INC. AND SUBSIDIARIES
(FORMERLY MAGNADATA, INC.)
Notes to Condensed Consolidated Financial Statements
June 30, 2008
Unaudited
 
 
18.         Commitments and Contingencies (cont'd)
 
Commitments (cont’d)
 
c)    RE/MAX
 
 
i)
Pursuant to a ten year licensing agreement dated January 30, 2006 and amended May 25, 2006, and pursuant to the execution of a one year renewable service level agreement by the RE/MAX Franchisee, the Company is committed to issuing to RE/MAX at no cost, warrants for common stock of the Company based on referrals leading to funded mortgage origination volume. The RE/MAX Warrant-Based Compensation Program issues warrants (“SERIES IV Warrants”) as follows based on current formulae:
 
 
Annual Volume:
defined as the total funded mortgage origination volume from RE/MAX lead referral executed per 12 month period following the Effective Date and subsequent 12 month periods following the anniversary dates of the Effective Date
 
 
Number of Warrants:
$3,000 worth of warrants divided by the Strike Price per $10 million dollars CDN in Annual Volume, adjusted on a pro rata basis, no minimum or maximum thresholds. The warrants are convertible in common shares on a 1:1 basis.
 
 
Earnings Period:
Series IV warrants are earned in the first 3 years following the Effective Date
 
 
Additional Vestment:
SERIES IV warrants are fully vested on the 5th anniversary of the Effective Date
 
 
ii)
Pursuant to the ten year licensing agreement dated January 30, 2006 and amended May 25, 2006, the Company has committed to issuing, at no cost, an aggregate of 528,118 common shares of the Company on each of the 10 year anniversary dates of the licensing agreement to those RE/MAX executives and franchisees that participated in the company’s private placement which closed on June 9, 2006.
 
d)    The Company has signed lease agreements for computer and office equipment. Committed annual payments are as follows:
 
2008
 
$
9,247
 
2009
 
$
6,802
 
2010
 
$
5,816
 
2011
 
$
4,140
 
2012
 
$
3,662
 
 
e)    On February 8, 2007, the Company entered into a lease to rent office space in Calgary, Alberta, Canada for maintaining the Company's western Canada operations. The agreement is effective commencing May 1, 2007 for a five year term.
 
Annual minimum lease payments (excluding utilities, taxes and common area maintenance expenses) are as follows:
 

2008
 
$
8,810
 
2009
 
$
8,810
 
2010
 
$
9,985
 
2011
 
$
10,572
 
2012
 
$
3,524
 
         


 
F-21




MORTGAGEBROKERS.COM HOLDINGS, INC. AND SUBSIDIARIES
(FORMERLY MAGNADATA, INC.)
Notes to Condensed Consolidated Financial Statements
June 30, 2008
Unaudited
 
f)    On March 27, 2007, the Company entered into a lease to rent office space in Concord, Ontario, Canada for maintaining the Company's Canadian head office. The agreement was effective commencing April 1, 2007 for a two year term.
 
The Company had the option to renew this lease, for amounts to be determined, for two additional one year terms. The Company also had the option to purchase the office space, by May 31, 2007, for $986,815.  The Company did not exercise its option to purchase the office space.  On August 1, 2007 the office space was sold to a related party of the Company (note 16) and the lease commitment period was extended from 2 to 5 years.
 
Future minimum lease payments (excluding utilities, taxes and common area maintenance expenses) are as follows:
 
2008
 
$
105,938
 
2009
 
$
105,938
 
2010
 
$
105,938
 
2011
 
$
105,938
 
2012
 
$
61,797
 
 
Contingencies
 
Note 8 describes a series of events which results in a continuing legal matter.  Given that the judgment further allows additional matters in the original Statement of Claim to proceed to trial the Company may incur additional costs and liabilities.  An estimate of the contingent liability to which the Company is party to by way of this continued action cannot reasonably be determined at this time and could be as much as the difference between partial summary judgment and the original claim amount plus interest.   
 
19.            Comparative Figures
 
Certain figures for the period have been reclassified to conform to the current period’s financial statement presentation.

 
 
F-22