Delaware
|
33-0858127 |
(State or other jurisdiction of incorporation or organization)
|
(I.R.S. Employer Identification No.)
|
Large accelerated filer
|
[ ]
|
Accelerated filer
|
[ ]
|
Non-accelerated filer
|
[ ]
|
Smaller reporting company
|
[X]
|
(Do not check if a smaller reporting company)
|
Class
|
Outstanding as of May 20, 2013
|
Common Stock, $0.0001 par value
|
628,405,000
|
Heading
|
Page
|
|
PART I — FINANCIAL INFORMATION
|
||
Item 1.
|
Financial Statements
|
3
|
Item 2.
|
Management's Discussion and Analysis of Financial Condition and Results of Operations
|
10 |
Item 3.
|
Quantitative and Qualitative Disclosures About Market Risk
|
12
|
Item 4(T).
|
Controls and Procedures
|
12
|
PART II — OTHER INFORMATION
|
||
Item 1.
|
Legal Proceedings
|
12
|
Item 1A.
|
Risk Factors
|
12
|
Item 2
|
Unregistered Sales of Equity Securities and Use of Proceeds
|
13
|
Item 3.
|
Defaults Upon Senior Securities
|
13
|
Item 4.
|
Mine Safety Disclosures
|
13
|
Item 5.
|
Other Information
|
13
|
Item 6.
|
Exhibits
|
13
|
Signatures
|
14
|
March 31,
2013
|
December 31,
2012
|
|||||||
(Unaudited)
|
||||||||
ASSETS
|
||||||||
CURRENT ASSETS
|
||||||||
Cash
|
$ | 1,254 | $ | 3,940 | ||||
Accounts receivable, net
|
9,403 | 10,614 | ||||||
Inventory
|
10,899 | 10,527 | ||||||
Prepaid expenses, current
|
5,400 | 5,400 | ||||||
TOTAL CURRENT ASSETS
|
26,956 | 30,481 | ||||||
PROPERTY & EQUIPMENT, at cost
|
||||||||
Vehicles
|
21,811 | 21,811 | ||||||
Machinery & equipment
|
2,420 | 2,420 | ||||||
Office equipment
|
1,839 | 1,839 | ||||||
Website development
|
4,900 | 4,900 | ||||||
30,970 | 30,970 | |||||||
Less accumulated depreciation
|
(26,373 | ) | (25,895 | ) | ||||
NET PROPERTY AND EQUIPMENT
|
4,597 | 5,075 | ||||||
OTHER ASSETS
|
||||||||
Prepaid expenses, long term
|
17,650 | 23,000 | ||||||
TOTAL ASSETS
|
$ | 49,203 | $ | 58,556 | ||||
LIABILITIES AND SHAREHOLDERS' DEFICIT
|
||||||||
CURRENT LIABILITIES
|
||||||||
Accounts payable
|
$ | 102,400 | $ | 107,972 | ||||
Accrued expenses
|
36,243 | 34,908 | ||||||
Accrued interest, related party
|
2,772 | 2,592 | ||||||
Accrued interest, other
|
85,624 | 80,353 | ||||||
Derivative liability
|
226,644 | 58,562 | ||||||
Convertible promissory notes
|
160,296 | 145,296 | ||||||
Loans payable
|
110,000 | 110,000 | ||||||
Loan payable, related party
|
8,000 | 8,000 | ||||||
TOTAL CURRENT LIABILITIES
|
731,979 | 547,683 | ||||||
SHAREHOLDERS' DEFICIT
|
||||||||
Preferred Stock, $0.0001 par value100,000,000 authorized preferred shares; none issued or outstanding
|
- | - | ||||||
Common Stock, $0.0001 par value; 900,000,000 shares authorized 575,445,000 and 575,445,000 shares issued and outstanding, respectively
|
57,545 | 57,545 | ||||||
Additional paid in capital
|
222,289 | 215,474 | ||||||
Accumulated deficit
|
(962,610 | ) | (762,146 | ) | ||||
TOTAL SHAREHOLDERS' DEFICIT
|
(682,776 | ) | (489,127 | ) | ||||
TOTAL LIABILITIES AND SHAREHOLDERS' DEFICIT
|
$ | 49,203 | $ | 58,556 |
Three Months Ended
|
||||||||
March 31,
2013
|
March 31,
2012
|
|||||||
REVENUE
|
$ | 27,181 | $ | 30,251 | ||||
COST OF SALES
|
15,543 | 17,035 | ||||||
GROSS PROFIT
|
11,638 | 13,216 | ||||||
OPERATING EXPENSES
|
35,595 | 30,745 | ||||||
DEPRECIATION EXPENSE
|
478 | 391 | ||||||
TOTAL OPERATING EXPENSES
|
36,073 | 31,136 | ||||||
LOSS FROM OPERATIONS BEFORE OTHER EXPENSES
|
(24,435 | ) | (17,920 | ) | ||||
OTHER EXPENSES
|
||||||||
Penalties
|
(104 | ) | (99 | ) | ||||
Gain/(Loss) on change in derivative liability
|
(153,082 | ) | 1,481 | |||||
Interest expense
|
(22,843 | ) | (25,470 | ) | ||||
TOTAL OTHER EXPENSES
|
(176,029 | ) | (24,088 | ) | ||||
LOSS FROM OPERATIONS BEFORE PROVISION FOR INCOME TAXES
|
(200,464 | ) | (42,008 | ) | ||||
Provision for income taxes
|
- | - | ||||||
NET LOSS
|
$ | (200,464 | ) | $ | (42,008 | ) | ||
BASIC AND DILUTED LOSS PER SHARE
|
$ | (0.00 | ) | $ | (0.00 | ) | ||
WEIGHTED-AVERAGE COMMON SHARES OUTSTANDING
|
||||||||
BASIC AND DILUTED
|
575,445,000 | 526,525,000 |
Additional
|
|||||||||||||
Preferred Stock
|
Common stock
|
Paid-in
|
Accumulated
|
||||||||||
Shares
|
Amount
|
Shares
|
Amount
|
Capital
|
Defitcit
|
Total
|
|||||||
Balance at December 31, 2012 (Audited)
|
-
|
$ -
|
575,445,000
|
$ 57,545
|
$ 215,474
|
$ (762,146)
|
$ (489,127)
|
||||||
Contributed services
|
-
|
-
|
-
|
-
|
6,815
|
-
|
6,815
|
||||||
Net Loss for the three months ended March 31, 2013
|
-
|
-
|
-
|
-
|
-
|
(200,464)
|
(200,464)
|
||||||
Balance at March 31, 2013
|
-
|
$ -
|
575,445,000
|
$ 57,545
|
$ 222,289
|
$ (962,610)
|
$ (682,776)
|
Three Months Ended
|
||||||||
March 31,
2013
|
March 31,
2012
|
|||||||
CASH FLOWS FROM OPERATING ACTIVITIES
|
||||||||
Net loss
|
$ | (200,464 | ) | $ | (42,008 | ) | ||
Adjustment to reconcile net loss to net cash used in operating activities
|
||||||||
Depreciation
|
478 | 391 | ||||||
Bad debt expense
|
(203 | ) | (1 | ) | ||||
Contributed services
|
6,815 | 6,943 | ||||||
Common stock issued for services
|
- | - | ||||||
Amortization of debt discounts recognized as interest expense | 15,000 | 19,906 | ||||||
(Gain)/loss on change in derivative liability
|
153,082 | (1,481 | ) | |||||
Changes in Assets and Liabilities
|
||||||||
(Increase) Decrease in:
|
||||||||
Accounts receivable
|
1,414 | (3,399 | ) | |||||
Prepaid expenses
|
5,350 | - | ||||||
Inventory
|
(372 | ) | 1,762 | |||||
Increase (Decrease) in:
|
||||||||
Accounts payable
|
(5,571 | ) | (6,483 | ) | ||||
Accrued expenses
|
6,785 | 6,075 | ||||||
NET CASH USED IN OPERATING ACTIVITIES
|
(17,686 | ) | (18,295 | ) | ||||
CASH FLOWS FROM INVESTING ACTIVITIES
|
- | - | ||||||
NET CASH USED IN INVESTING ACTIVITIES
|
- | - | ||||||
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
Payments on related party loans payable
|
- | (2,000 | ) | |||||
Proceeds from convertible promissory notes
|
15,000 | 20,000 | ||||||
NET CASH PROVIDED IN FINANCING ACTIVITIES
|
15,000 | 18,000 | ||||||
NET INCREASE/(DECREASE) IN CASH
|
(2,686 | ) | (295 | ) | ||||
CASH, BEGINNING OF PERIOD
|
3,940 | 1,416 | ||||||
- | ||||||||
CASH, END OF PERIOD
|
$ | 1,254 | $ | 1,121 | ||||
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
|
||||||||
Interest paid
|
$ | - | $ | - | ||||
Taxes paid
|
$ | - | $ | - |
·
|
Level 1, defined as observable inputs such as quoted prices for identical instruments in active markets;
|
·
|
Level 2, defined as inputs other than quoted prices in active markets that are either directly or indirectly observable such as quoted prices for similar instruments in active markets or quoted prices for identical or similar instruments in markets that are not active; and
|
·
|
Level 3, defined as unobservable inputs in which little or no market data exists, therefore requiring an entity to develop its own assumptions, such as valuations derived from valuation techniques in which one or more significant inputs or significant value drivers are unobservable.
|
Total
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
|||||||||||||
Assets
|
$ | - | $ | - | $ | - | $ | - | ||||||||
Total assets measured at fair value
|
$ | - | $ | - | $ | - | $ | - | ||||||||
Derivative Liability
|
$ | 226,644 | $ | - | $ | - | $ | 226,644 | ||||||||
Total liabilities measured at fair value
|
$ | 226,644 | $ | - | $ | - | $ | 226,644 |
|
Management reviewed accounting pronouncements issued during the three months ended March 31, 2013, and no new pronouncements were adopted during the period.
|
3.
|
CAPITAL STOCK
|
|
As of March 31, 2013, the Company has 900,000,000 shares of common stock authorized at par value of $0.0001 and 100,000,000 shares of preferred stock authorized at par value of $0.0001.
|
4.
|
LOANS PAYABLE
|
5.
|
RELATED PARTY
|
|
6. CONVERTIBLE PROMISSORY NOTES
|
|
As of March 31, 2013, the Company received loans in the form of convertible debentures from investors in varying amounts for a total of $195,000. The loans bear interest at 8% per annum on the unpaid balance until paid or until default. The convertible promissory note may be prepaid in full or in part at any time without penalty or premium. Partial prepayments shall be applied to installments due in reverse order of their maturity.
|
|
The Holders of the debentures have the right to convert at any time amounts outstanding under the debentures into shares of common stock at a conversion price per share equal to sixty (60%) of the average bid and ask price of the common stock for the previous five (5) trading days or if the common stock has not traded in the last thirty (30) business days, then sixty percent (60%) of the price that the Maker’s common stock was last issued to a non-affiliated investor. The holders may elect payment of the principal of this note, before any repayment of interest. Through March 31, 2013, the holders of these notes have converted a total of $34,704 in outstanding principal into shares of the Company’s common stock. The total outstanding principal balance of convertible promissory notes at March 31, 2013 was $160,296.
|
|
ASC Topic 815 provides applicable guidance to the convertible promissory notes issued by the Company in instances where the number into which a note can be converted is not fixed. For example, when a note converts at a discount to market based on the stock price on the date of conversion, ASC Topic 815 requires that the embedded conversion option of the convertible promissory notes be bifurcated from the host contract and recorded at their fair value. In accounting for derivatives under accounting standards, the Company recorded a liability representing the estimated present value of the conversion feature considering the historic volatility of the Company’s stock, and a discount representing the imputed interest associated with the embedded derivative. The discount is amortized over the life of the convertible promissory notes, which resulted in the recognition of $15,000 in interest expense for the three months ended March 31, 2013, and the derivative liability is adjusted periodically according to stock price fluctuations. At the time of conversion, the remaining derivative liability will be charged to additional paid-in capital. For purpose of determining the fair market value of the derivative liability, the Company used Black Scholes option valuation model. The significant assumptions used in the Black Scholes valuation of the derivative are as follows:
|
Stock price on the valuation date
|
$ | 0.0060 | ||
Conversion price for the loans
|
$ | 0.0048 | ||
Years to Maturity
|
1 | |||
Risk free rate
|
0.14% - 0.15 | % | ||
Expected volatility
|
516.82% - 686.93 | % |
|
The value of the derivative liability at March 31, 2013 was $226,644.
|
|
7. SUBSEQUENT EVENTS
|
Three Months Ended March 31,
|
||||||||
2013
|
2012
|
|||||||
Revenue
|
100 | % | 100 | % | ||||
Cost of sales
|
57 | % | 56 | % | ||||
Gross profit
|
43 | % | 44 | % | ||||
Total operating expenses
|
133 | % | 103 | % | ||||
Loss from operations before other expenses
|
(90 | %) | (59 | %) | ||||
Total other expenses
|
(648 | %) | (80 | %) | ||||
Net Loss
|
(738 | %) | ( 139 | %) |
Exhibit 31.1
|
Certification of Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
Exhibit 31.2
|
Certification of Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
Exhibit 32.1
|
Certification of Chief Executive Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
Exhibit 32.2
|
Certification of Chief Financial Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
101 INS
|
XBRL Instance Document*
|
101 SCH
|
XBRL Schema Document*
|
101 CAL
|
XBRL Calculation Linkbase Document*
|
101 DEF
|
XBRL Definition Linkbase Document*
|
101 LAB
|
XBRL Labels Linkbase Document*
|
101 PRE
|
XBRL Presentation Linkbase Document*
|
Date: May 20, 2013
|
By: /S/ Frank D. Ornelas
|
Frank D. Ornelas
|
|
Chief Executive Officer | |
(Principal Executive Officer)
|
|
Chief Financial Officer
|
|
(Principal Accounting Officer)
|
Exhibit 31.1
|
|
CERTIFICATION PURSUANT TO
|
SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002
|
I, Frank D. Ornelas, certify that:
|
1.
|
I have reviewed this quarterly report on Form 10-Q of Vitamin Blue, Inc.;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
|
a.
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
|
b.
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
|
c.
|
Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
|
d.
|
Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and
|
|
a.
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and
|
|
b.
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.
|
Exhibit 31.2
|
|
CERTIFICATION PURSUANT TO
|
SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002
|
I, Frank D. Ornelas, certify that:
|
1.
|
I have reviewed this quarterly report on Form 10-Q of Vitamin Blue, Inc.;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
|
a.
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
|
b.
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
|
c.
|
Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
|
d.
|
Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and
|
|
a.
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and
|
|
b.
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.
|
Q]VFV=0<[!5$6:`'I>),OO]LR]BL^'KO3:O8+
M>[5K4!R2H"*'F[FV4XZ:I*M>U=>B^'*+)8EQ1+3UT,]=&G*86"V#0F*Q%DU2:=\JG6APB/$4C@)M83H_'I$
MPR?,N(#TWP!0@)
2TE^ZTU-?'G/I)0G+S,U-1]@+
M:&I+G"03Z*\_R>#4!LL8"H><+X#MU6J??>3UKB3S^LTT\*T),(XIN:C4JL<5
M"XA+/4R&%Q7,J7UZ^O+,KE7>_/GLZ>M?;-OJ,NJ%+GA6?V;U:"A'M#L'K`
M)M@%;H5<-K5:E^\:MSS$`BQ.!^(>,7AA-;P)(JIIDP;C4`"SK@BA$R1DW_R%
M/'"K+^2U\8SAX4A8OS9_LTZ.CT_MD^-:W?J[V_W2O*[5:]=_O6K^4[7N[^^K
MX`T1BWJINC2P;%L9Z6/R[5Q]]!$'2\(C_.)H),3XW'%4HVF?^57*AH[477=B
MP:-G3Y\\B83/IQRG&MS78_&:\^5#I^>.($`V)EPH-/.&')_SZ'R'NA&>`EU:
M6@EU9,=BMCIEUT[L>JTZY5["T`'V'[J98($"3/I^&/G"43X[KM=K"7&E<$-/
MK#19^*)V=G;F1%>3TE*=)Q[$D]I?.O.+2](XQYP'_TI.G\Q)9=2'6QA8ZOOC
M[=5:[(X2=+#'OKYM=!K7S5;O?:MUUSNR(LO/Q6P,%T<I`.*!%W>@3-K:<-7EHD^?NLE^*KX:
M=Y15DC@J228&B/^Y3G7OVKS#3OP%A4"`!4WDZF(Z#:GWNU)Z!E)AL'W^%B9YB
MK5+5K=[R<\DXQ->LZK8Z;OI\%H!W_9.4*CVT-C/>6"B!B@NZ3`OGS7LW
6. Convertible Promissory Notes (Details) (USD $)
|
3 Months Ended | |||||
---|---|---|---|---|---|---|
Mar. 31, 2013
|
Mar. 31, 2012
|
Dec. 31, 2012
|
||||
Details | ||||||
Proceeds From Convertible Promissory Notes | $ 195,000 | [1] | ||||
Convertible promissory notes | 160,296 | 145,296 | ||||
Amortization of debt discounts recognized as interest expense | 15,000 | 19,906 | ||||
Derivative Liabilities, Current | $ 226,644 | |||||
|
4. Loans Payable
|
3 Months Ended |
---|---|
Mar. 31, 2013
|
|
Notes | |
4. Loans Payable | 4. LOANS PAYABLE
The Company received $0 in new loan proceeds for the three months ended March 31, 2013. As of March 31, 2013, the principal balance of the Companys outstanding loans payable were $110,000, which bears interest at the rate of 8% per annum, and are due upon demand. The balance due for the three months ended March 31, 2013 including all accrued and unpaid interest was $173,467. The loans do not contain any type of conversion feature. The Company intends to retire these loans at a future date through the issuance of shares of common stock at a rate to be agreed upon by both the lenders and the Company at the time the retirement is to be completed. There was no interest paid during the three months ended March 31, 2013.
|