10KSB 1 d10ksb06.htm DATAMEG CORP (Form: 10KSB/A, Received: 04/20/2005 08:27:42)

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, DC 20549

FORM 10-KSB

 

[X] ANNUAL REPORT PURSUANT TO SECTION 13 or 15(d) OF THE SECURITIES AND EXCHANGE ACT OF 1934

For the fiscal year ended December 31, 2006

[ ] TRANSITION REPORT PURSUANT TO SECTION 13 or 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from                   to                  

Commission file Number 333128060

DATAMEG CORPORATION

(Name of Small Business Issuer in Its Charter)

 

Delaware

13-3134389

(State or other jurisdiction of

(I.R.S. Employer

Incorporation or organization)

Identification Number)

2150 South 1300 East, Suite 500, Salt Lake City, UT

84107

(Address of principal executive offices)

(Zip Code)

 

Issuers telephone number: (866) 739-3945

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

Securities registered pursuant to Section 12(g) of the Exchange Act: Common Shares, Par Value $.0001

(Title of class)

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

Check if disclosure of delinquent filers in response to Item 405 of Regulation SB is not contained in this form, and no disclosure will be contained, to the best of registrants knowledge, in definitive proxy or information statements incorporated by reference in Part III of this form 10-KSB or any amendment to this form 10-KSB.  [ ]

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b2 of the Exchange Act).  Yes [ ] No [X]

State the issuers revenues for the most recent fiscal year: $43,244

State the aggregate market value of the voting and nonvoting common equity held by nonaffiliates computed by reference to the price at which the common equity was sold, or the average bid and asked price of such common equity, as of a specified date within the past 60 days. (See definition of affiliate in Rule 12b2 of the Exchange Act.) $ $14,203,305 as of April 30, 2007.

Note: If determining whether a person is an affiliate will involve an unreasonable effort and expense, the issuer may calculate the aggregate market value of the common equity held by nonaffiliates on the basis of reasonable assumptions, if the assumptions are stated.

(ISSUERS INVOLVED IN BANKRUPTCY PROCEEDINGS DURING THE PAST FIVE YEARS)

Check whether the issuer has filed all documents and reports required to be filed by Section 12, 13, or 15(d) of the Exchange Act after the distribution of securities under a plan confirmed by a court. Yes [ ] No [ ]

(APPLICABLE ONLY TO CORPORATE REGISTRANTS)

State the number of shares outstanding of each of the issuer’s classes of common equity, as of the latest practicable date. There were 359,394,435 shares of common stock outstanding as of December 31, 2006 and 361,509,315 shares of common stock outstanding as of April 30, 2007.

DOCUMENTS INCORPORATED BY REFERENCE

If the following documents are incorporated by reference, briefly describe them and identify the part of the Form 10-KSB (e.g. Part I, Part II, etc.) into which the document is incorporated: (1) any annual report to security holders; (2) any proxy or information statement; and (3) any prospectus filed pursuant to Rule 424(b) or (c) under the Securities Act of 1933 (Securities Act). The listed documents should be clearly described for identification purposes (e.g., annual report to security holders for fiscal years ended December 24, 1990).

Transitional Small Business Disclosure Format (Check one): Yes [ ] No [X]

PART I

ITEM 1.                              DESCRIPTION OF BUSINESS

Overview

Datameg is a holding company and through its subsidiaries is a development stage technology company focused on providing service assurance systems products and services for the network operators in the telecommunications industry. Our target customers are telecom operators and cable operators worldwide. We focus specifically on voice services over traditional circuit switched and managed IP networks. The Company operates under the name of Datameg Corporation and trades under the symbol DTMG on the OTCBB.

Through our wholly owned subsidiary, QoVox Corporation, we design, develop and sell an active voice quality test system, capable of monitoring and providing analytical/statistical data that characterizes the connectivity and measurement of voice quality across communications networks. We are working on tools and techniques for network wide fault identification, isolation and troubleshooting.

Communication service providers, such as telecom operators and cable operators, are challenged to deliver high quality voice services, at the lowest cost, over managed IP infrastructures and inter working with traditional circuit switched networks. To do this effectively, service providers must monitor and measure their voice service offering, proactively detecting problems and resolving them quickly and cost effectively, ideally before their customers experience any problem or service degradation. Additionally, if customers do report service problems, operators must be able to effectively identify the cause and fix the problem. QoVox provides the systems (products) and services to address these challenges.

Datameg Corporation is a Delaware corporation that is a successor by merger as of April 27, 2005 to Datameg Corporation, which was a New York corporation incorporated in October 1982 as The Viola Group, Inc. In August 2000 the Company exchanged 90% of its common stock for 100% of the stock of Datameg Corporation, a Virginia corporation that was incorporated in January 1999. The Company subsequently changed its name to Datameg Corporation and is the successor in business operations of the Virginia Datameg and New York Datameg.

On April 27, 2005, we entered into an Agreement and Plan of Merger with New York Datameg setting forth the terms of our re-incorporation from New York to Delaware. As part of the re-incorporation the Company increased its authorized number of shares to 503,000,000, of which 10,000,000 are preferred shares and 493,000,000 are common stock. The Company also changed its par value from $0.01 to $0.0001 per share.

On July 1, 2005, our wholly owned subsidiary, QoVox Corporation, filed Articles of Amendment to its Articles of Incorporation, changing its corporate name from North Electric Company, Inc. to QoVox Corporation. The new corporate name better reflects QoVox’s core business of helping service providers assure the quality of Voice over Internet Protocol (VoIP) and other next generation IP based services.

Datameg Corporation has two subsidiaries: CASCommunications, Inc., a Florida corporation, of which the Company owns 40%, and QoVox Corporation, a North Carolina corporation that the Company wholly owns. QoVox was known as North Electric Company, Inc. until July 1, 2005, when North Electric Company filed an Amendment to its Articles of Incorporation with the North Carolina Secretary of State to change its corporate name. Datameg and its subsidiaries individually and collectively are a development stage enterprise. CASCommunications is an inactive company. Datameg does not expect CASCommunications to generate any revenue in 2007. QoVox focuses on becoming a provider of network assurance products and services. QoVox’s network assurance products are designed to enable communications network operators and service providers to quickly and automatically determine if their network is meeting its quality and service expectations, while lowering network operating costs. QoVox has developed their Network Assurance System that covers the existing traditional telephone networks, networks that use the same communication technology as the Internet, and converged networks comprised of both of these network types.

As of April 30, 2007, we had a total of four fulltime employees and three part time independent contractors or consultants. Of these, six individuals serve in administrative and senior management capacities at our subsidiary QoVox, Inc. The balance is comprised of one fulltime employee, our Datameg CEO.

Recent Developments

On February 16, 2006 the Company announced that it appointed Lehman Bros. Managing Director John T. Grady Jr. to its Board of Directors.

On Feb. 27, 2006, the Company announced that it has appointed Robert B. Nelson as Vice President, Worldwide Sales, for its QoVox subsidiary. Reporting to Jim Murphy, Chairman of Datameg, Nelson will be responsible for sales and marketing of QoVox's VoIP quality assurance technology suite to telecommunications service providers and enterprise customers.

On March 9, 2006, the Company entered into a contract with Robert B. Nelson appointing him Vice President, Worldwide Sales, for QoVox, Inc. Mr. Nelson’s compensation is comprised of a base salary with incentives for reaching specific gross sales and field trial goals; options to purchase 50,000 shares of the Company’s unregistered stock. The stock options to purchase 50,000 shares agreement had not been issued as of December 31, 2006.

On March 13, 2006, the Company entered into a contract with Michael West appointing him Senior Vice President, National Accounts, for QoVox, Inc. Mr. West’s compensation is comprised of a base salary with incentives for reaching specific sales goals; a stock grant of 1,000,000 shares of the Company’s unregistered stock, with 500,000 shares due upon execution of Mr. West’s contract and 500,000 shares due upon the Company’s receipt of new revenue. The initial stock grant of 500,000 shares has been issued.

On March 13, 2006, the Company terminated its Sales Representation Agreement with Omni Solutions, Inc. by entering into a mutual settlement and release agreement. Omni Solutions, Inc. acknowledged receipt of 12,000,000 common shares together with $87,500 of previously accrued liabilities payable in 6 equal monthly installments in full satisfaction of amounts due under the Sales Representation Agreement that were included with accounts payable and accrued expenses as of December 31, 2005.

On April 20, 2006, Former Director and Chief Executive Andrew Benson canceled his option agreement dated January 1, 2004 for 5 million common shares and forgave any and all cash owed to him under his consulting agreement and otherwise by Datameg Corporation in exchange for Datameg Corporation amending the exercise price from $.17 to $.10 for his remaining option agreement dated April 17, 2005 for 10 million shares. The Board of Directors so agreed.

On April 20, 2006, Director Neil Gordon reduced his option shares from 1,500,000 common shares at an exercise price of $.08 per share to 750,000 common shares at an exercise price of $.04 per share under the terms of his option agreement dated September 22, 2005 for his service as a director. The Board of Directors so agreed.

On June 23, 2006, the Board of Directors of Datameg Corporation and former Director William J. Mortimer agreed that he shall receive 2 million Datameg common shares in full satisfaction of his compensation earned under his Restricted Stock Agreement. As of September 30, 2006, a balance of 10 million of his previously issued 12 million common shares was returned to the authorized and unissued stock of Datameg Corporation .

On July 14, 2006, the foregoing agreements were amended:

    • The option agreement dated January 1, 2004 granting Mr. Benson the right to exercise 5 million options to purchase a like number of Datameg common shares is revived in all terms and conditions, except that the option exercise price is reduced from $.20 per share to $.05 per share.
    • The option agreement dated April 17, 2005 granting Andrew Benson the right to exercise 10 million options to purchase a like number of Datameg common shares is canceled and said option agreement shall be destroyed by Datameg Corporation. The Board of Directors so agreed.

On July 12, 2006, Investment banker Byron J. Collier was appointed to the Advisory Board of Datameg Corporation by CEO James Murphy.

On July 21, 2006, the Company (Obligor) signed a settlement and mutual release and promissory note with the law firm of Gibson, Dunn & Crutcher (Holder). Obligor shall pay Holder the principal sum of $155,000 plus interest at the Stated Interest Rate as follows: $10,000.00 on or before December 1, 2006, $15,000.00 on or before March 15, 2007, $10,000.00 on or before June 15, 2007, $10,000.00 on or before September 15, 2007, $10,000.00 on or before December 15, 2007, $10,000.00 on or before March 15, 2008, $10,000.00 on or before June 15, 2008, $10,000.00 on or before September 15, 2008, $10,000.00 on or before December 15, 2008, $10,000.00 on or before March 15, 2009, and $50,000.00 plus all accrued and unpaid interest on or before June 15, 2009. Notwithstanding the payment schedule in the preceding sentence, Holder agrees to waive all accrued and unpaid interest if Obligor pays the sum of $155,000.00 by December 1, 2007. The balance on the promissory note accrues interest at a rate of 6% per annum.

Having received and considered a report by outside legal counsel on July 31, 2006, the Board of Directors of Datameg Corporation directed outside legal counsel to affect the move of the principal office of the Company from Massachusetts to Utah on or before September 29, 2006. The move took place effective August 22, 2006 and new Company contact details are in the heading of this report.

On August 2, 2006, Former Director and Chief Executive Mark P. McGrath canceled his option agreement dated April 17, 2005 for 5 million shares.

On August 3, 2006, the Company dismissed Fitzgerald, Snyder & Co., P.C. ("Fitzgerald, Snyder") as the Company’s independent registered public accounting firm and engaged Child, Van Wagoner & Bradshaw, PLLC ("CVB") as its new independent registered public accounting firm for FY 2006.

On November 16, 2006, QoVox Corporation, a wholly owned subsidiary of Datameg Corporation, announced that it had retained Mark Ragusa to provide Sales, Business Development and Chief Marketing Officer services.

Products in Development

Our product and product in development is the Network Assurance System.

Network Assurance System

From the middle of 2002 to now, our primary development focus has been on the Network Assurance System. We are designing this product to ensure the integrity and full functionality of communications networks and to quickly and automatically determine if the networks are meeting the quality and service expectations of customers. We believe that this product will enable communications network operators and service providers to quickly, efficiently and automatically determine if their networks are meeting their quality and service expectations through active testing and monitoring, automatic detection and location of errors and confirmation that any corrective actions have been successful. We are accepting customer orders that can be delivered 30 days after the order is received.

Description of Primary Industry

Public and private telephone networks are evolving from traditional telephone networks to an Internet-based network infrastructure that makes more efficient use of network resources. Various new technologies are enhancing Internet-based networks to provide new carrier class services while lowering capital and operating costs. These rapidly changing technological developments, coupled with increased bandwidth availability, have enabled the launch of a new generation of network services, such as Internet-based telephony that permits the transfer of voice data over the internet and secure private networks for the exchange of sensitive data.

Communication service providers, such as telecom operators and cable operators, are challenged to deliver high quality voice services, at the lowest cost, over managed IP infrastructures inter-working with traditional circuit switched networks. To do this effectively, service providers must monitor and measure their voice service offering, proactively detect problems and resolve them quickly and cost effectively, ideally before their customers experience any problem or service degradation. Additionally, when customers do report service problems, operators must be able to effectively identify the cause and fix the problem. QoVox provides the systems (products) and services to address these challenges.

The next generation of networks, such as Internet-based telephony, is introducing new capabilities and opportunities for the sale of new products and services. However, for network operators and service providers, the implementation of new network technologies introduces a new set of operational challenges. Many of these challenges arise from the integration of innovative communications systems technologies with existing operational infrastructure. Service providers and enterprise network operators must verify that the new technologies have been installed and are working properly within the framework of their existing network. This verification process and actions to correct detected errors can be very labor intensive and may negatively affect customers by lowering the level of quality below the service level guaranteed to customers. This network assurance market segment is the focus and target of our current and future technologies that will assist our customers in satisfying their obligations to customers with respect to agreed upon levels of service quality.

Integrated and automated network monitoring, testing and automatic detection and location of errors are essential to reliable communications on which enterprise customers depend for mission critical business communications. Our research and development is dedicated towards products and services which will solve the challenging aspects of deploying new technologies into the advanced networks and network services of the future, and monitoring and testing those technologies.

Competition

Competition in the current communications industry is very robust, with many companies from many different backgrounds wrestling for their piece of the business.

Investors can best understand our competitive environment by considering several axes that characterize the operational support system and service assurance market:

ENTERPRISE VS. CARRIER

Different companies dominate either the market for services to enterprise or large business customers or the market for services to the public network operators or carriers. We target the carrier market segment, but focus on new technologies and service types which are typically first implemented and proven in the enterprise arena. Therefore, we anticipate that competitive threats will come both from carrier service assurance companies seeking to expand their established business and from enterprise service assurance companies seeking to take their expertise from the enterprise into the carrier domain.

DATACOM VS. TELECOM

Different companies dominate the telecom, or telephone networking sector of the communications networking business, and the datacom, or data/computer networking sector. Our target market is at the convergence of telecom and datacom in the networking world. Therefore, we expect firms specializing in the data/computer networking sector will seek to expand their market by adding telephone communications functionality to their products in the carrier network infrastructure areas. Similarly, we expect telecom infrastructure service assurance companies will try to expand into the data communications areas.

TEST EQUIPMENT VS. NETWORK MANAGEMENT SYSTEMS

The market for operational support systems is generally divided between the test equipment vendors, who make specialized equipment designed to test particular functions in a piece of networking equipment, and the network management system vendors, who make systems that provide integrative overviews of the network status. We are developing a system that will enable automation of test equipment deployed around a network. With this system in place, a network operator in a single location will have the ability to assess the networks quality of service and to identify and locate errors. This puts us in the path of potential expansion from both the established test equipment vendors seeking to expand their product line into systems level products, and the network management system vendors seeking to broaden their integrated control of the network to include the network test functions previously provided by test equipment vendors.

Our current strategy for competing in this complex environment is to:

  • remain focused on the network assurance market by ramping up our sales marketing efforts;
  • continue onsite product testing at strategic telecommunication service providers;
  • launch product development to maintain a competitive lead; and
  • continue to establish alliances with selected manufacturers and service providers and implement international distribution agreements to help us gain rapid market acceptance on an international scale.

Intellectual Property

Our intellectual property is in our software products and hardware configurations, which are principally protected by copyright and trade secret law. We are exploring additional protections through potential patents.

Research and Development

QoVox is now the only operating unit that is performing research and development and through which we conduct most of our business. For the years ended December 31, 2006 and 2005, our research and development expenses were approximately $250,000 and $900,000, respectively.

Business Overview of CASCommunications

CASCommunications, Inc., a Florida corporation in which we hold a 40% equity interest, halted development of its devices related to high speed broadband access in 2004 due to a lack of sufficient capital. CASCommunications is inactive and we do not expect that CASCommunications will generate any revenue in 2007.

For the years ended December 31, 2004 and 2005, research and development expenses related to the development of CASCommunications technology were approximately $0 (zero) and $0 (zero), respectively.

 

ITEM 2.                              DESCRIPTION OF PROPERTY

Datameg leases for its wholly owned subsidiary, QoVox, approximately 2,600 square feet of space at One Springfield Center, 6131 Falls of the Neuse, Raleigh, North Carolina 27609. The term of the lease is for 37 months beginning December 1, 2004 and expiring January 31, 2008. The monthly rent is approximately $5,000. The property is being used to market and develop QoVox’s products. Our management believes that our insurance coverage is adequate.

ITEM 3.                              LEGAL PROCEEDINGS

During 2002, the Company entered into several stock purchase agreements with Hickey Hill Partners LLC and Miami Associates Investors, LLC ("Investors") to purchase shares of the Company’s common stock. The Company discounted the purchase price based upon market conditions at the time of issuance of the stock and the immediately following several days. The Company held advances in the amount of $35,000 for which stock was not issued. The Company believed that the investors defaulted on the stock purchase agreements and the investors believed that the Company defaulted on the stock purchase agreements. Hickey Hill Partners LLC filed a lawsuit against the Company and the Company’s former Chairman in the Circuit Court of the 15th Judicial Circuit in and for Palm Beach County, Florida. On April 3, 2003, the court issued a default judgment against the Company and its former Chairman in the amount of $64,352 that bears interest at the rate of 6% a year and prejudgment interest of $1,716. The Company recorded a liability for the judgment and additional accrued interest at December 31, 2003 in the amount of $68,945 that is included in accounts payable and accrued expenses. In March 2005, the Company entered into an agreement to pay $45,000 to Hickey Hill Partners, LLC by May 15, 2005 in full satisfaction of all outstanding, current and pending claims regarding this judgment. The balance was paid in full on May 25, 2006, resulting in a $0 liability as of December 31, 2006.

Miami Associates Investors, LLC also filed a lawsuit against the Company and the Company’s Chairman in the Circuit Court of the 17th Judicial Circuit in and for Broward County, Florida for damages in the amount of $54,850 together with the awarding of treble damages, attorneys fees and interest. On April 24, 2003, the court determined that the Company and our Chairman defaulted. A final judgment was ordered and finalized on December 3, 2003. The Company recorded a liability for the judgment and accrued interest at December 31, 2003 in the amount of $118,350 that is recorded in accounts payable and accrued expenses. In March 2005, the Company entered into an agreement to pay $55,000 to Miami Associates Investors, LLC by April 15, 2005 in full satisfaction of all outstanding, current and pending claims regarding this litigation. The reduced settlement was not paid in full when due, so additional fees and interest were charged. As of December 31, 2006, the balance remaining was approximately $34,000. The company may seek legal advice from Florida counsel regarding the validity of the original default judgment.

On July 31, 2006, the Company received a letter from counsel for Joshua E. Davidson, giving Mr. Davidson’s notice of termination as the Company Comptroller and Acting Chief Financial Officer. The letter further demands $17,500 to satisfy Mr. Davidson’s claims against the Company, with the potential for multiple damages for willful deceptive and unfair acts and practices if the matter proceeds to suit. On September 22, 2006, Mr. Davidson filed suit against the Company and the Company’s CEO, individually, in Boston municipal court for $14,900 and multiple damages. The Company obtained litigation counsel and on October 16, 2006, defendants filed their answers denying all Mr. Davidson’s claims with the Company filing counter claims against Mr. Davidson and asking for removal of the action to a court of increased jurisdiction.

On February 9, 2007, QoVox filed suit the United States District Court, East District of North Carolina, Western Division, No. 5:07CV00046BO against its former CEO and a team of Ohio software consultants and business entities, alleging as to some or all of them, among other things, breach of contract, conspiracy, fraud, conversion, violation of the North Carolina Trade Secrets Act. Defendants have retained counsel and appeared and their responses were due on April 13, 2007.

On February 15, 2007, Datameg received a letter from collection counsel for Merrill Communications LLC for electronic and paper printing work allegedly incurred in 2004 by past outside corporate counsel. Datameg has paid $41,490 and Merrill claims and additional $21,928.56. Datameg contends Merrill has been paid in full and that it is further entitled to reimbursement of $10,179 for over billing.

On March 14, 2007, Datameg received a letter from collection counsel for RR Donnelley for electronic and paper printing work allegedly incurred in 2005 by past outside corporate counsel. Donnelley claims it is owed $29,694.97. Datameg outside legal counsel has requested additional documentation necessary to evaluate Donnelley claim.

On March 14, 2007, QoVox was sued in the General District Court of Justice for $7,200 by Joseph L. Turgeon, a past consultant, concerning consulting fees alleged to be owed from March 2004. Outside counsel is evaluating the complaint.

 

ITEM 4.                              SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS - NONE

PART II

ITEM 5.                              MARKET FOR COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND SMALL BUSINESS ISSUER PURCHASES OF EQUITY SECURITIES

Market Information

Our common stock has been listed on the Over-the-Counter Bulletin Board sponsored by the National Association of Securities Dealers, Inc. under the symbol DTMG.OB since September 19, 2000.

The following table sets forth the range of high and low bid prices for the our common stock as reported on the Over the Counter Bulletin Board for each quarter since January 2003 for the periods indicated, as reported by the Over the Counter Bulletin Board for the each period mentioned below. Such information reflects inter dealer prices without retail markup, mark down or commissions and may not represent actual transactions.

 

 

Low

 

High

 

 

January 1, 2004 through March 31, 2004

 

$

0.14

 

$

0.29

April 1, 2004 through June 30, 2004

 

$

0.06

 

$

0.19

July 1, 2004 through September 30, 2004

 

$

0.09

 

$

0.20

October 1, 2004 through December 31, 2004

$

0.07

$

0.11

January 1, 2005 through March 31, 2005

 

$

0.05

 

$

0.15

April 1, 2005 through June 30, 2005

 

$

0.06

 

$

0.13

July 1, 2005 through September 30, 2005

 

$

0.06

 

$

0.14

October 1, 2005 through December 31, 2005

 

$

0.04

 

$

0.08

January 1, 2006 through March 31, 2006

 

$

0.03

 

$

0.08

April 1, 2006 through June 30, 2006

 

$

0.02

 

$

0.07

July 1, 2006 through September 30, 2006

 

$

0.01

 

$

0.03

October 1, 2006 through December 31, 2006

 

$

0.04

 

$

0.08

 

Dividend Policy

It is our present policy not to pay cash dividends and to retain future earnings for use in the operations of the business and to fund future growth. Any payment of cash dividends in the future will depend on the amount of funds legally available, our earnings, financial condition, capital requirements and other factors that the board of directors may think are relevant.

We do not contemplate or anticipate paying any dividends in cash on the common stock in the foreseeable future.

We issued a 10% stock dividend on June 6, 2003 to shareholders of record on January 8, 2003.

Holders of Record of Common Stock

As of April 30, 2007, we had outstanding 361,509,315 shares of our common stock and approximately 544 holders of record.

Equity Compensation Plan Information

In addition, we have granted options and warrants to employees and consultants to purchase up to 150,210,430 shares of our common stock at prices ranging from $0.01 to $5 per share from inception (January 13, 1999) through December 31, 2006. As of December 31, 2006, options and warrants which would permit the purchase of 10,080,238 shares were exercised and options and warrants for which would permit the purchase of 37,390,949 shares expired or were terminated. The remaining options and warrants to purchase up to 102,739,243 shares expire between July2007 and January 2013.

The following table shows the aggregate amount of securities authorized for issuance under all equity compensation plans as of December 31, 2006:

Plan Category

Number of Securities to be issued upon exercise of oustanding options, warrants and rights

Weighted average exercise price of outstanding options, warrants and rights

Number of securities remaining available for future issuance under equity compensation plans (excluding securities reflected in column (a))

Equity compensation plans approved by security holders

Equity compensation plans not approved by security holders

54,043,602

$

0.14

Securities that were not registered under the Securities Act but were issued under equity compensation plans:

Date of Issuance

Purchaser

Number of Securities

Type of Securities

Non Cash Consideration

Non Cash Consideration Description

Fair Value Per Share (1)

01/04/06

William Mortimer

1,200,000

Common Stock

$60,000

In Lieu of Compensation

0.050

01/04/06

Mark McGrath

2,000,000

Common Stock

$100,000

In Lieu of Compensation

0.050

01/04/06

Constantine Theodoropulos

600,000

Common Stock

$30,000

In Lieu of Compensation

0.050

05/09/06

Michael West

500,000

Common Stock

$25,500

In Lieu of Compensation

0.051

05/22/06

Joshua Davidson

500,000

Common Stock

$20,000

In Lieu of Compensation

0.040

TOTAL

4,800,000

$235,500

(1) The Fair Value Price may not equate with share closing price on the date of share issuance.

Recent Sales of Unregistered Securities:

Purchased

Investor

Amount

Share Price

Number of Shares

Strike Price

Warrants

Expiration

10/5/2006

Christiane C. Hermstedt

$10,000

0.020

500,000

0.040

125,000

10/5/2008

10/11/2006

Christiane C. Hermstedt

$10,000

0.020

500,000

0.040

125,000

10/11/2008

10/12/2006

Patricia J. Thompson

$5,000

0.020

250,000

0.040

62,500

10/12/2008

10/16/2006

Sharon Judith Reibman

$10,000

0.020

500,000

0.040

125,000

10/16/2008

10/16/2006

The Harriet Reibman Living Trust

$10,000

0.020

500,000

0.040

125,000

10/16/2008

10/17/2006

Paul Mikulas

$5,000

0.020

250,000

0.040

62,500

10/17/2008

10/17/2006

Wanita J. Schrag

$5,000

0.020

250,000

0.040

62,500

10/17/2008

10/17/2006

Chaim Slomiuc

$10,000

0.020

500,000

10/18/2006

Patricia J. Thompson

$5,000

0.025

200,000

10/19/2006

John Dexter

$5,000

0.025

200,000

10/20/2006

W. Kevin King

$10,000

0.030

333,333

10/20/2006

Richard Feaster

$25,000

0.025

1,000,000

10/4/2006

Rajaraman Krishna (1)

$2,000

0.010

200,000

11/11/2006

Helga Revenaugh

$5,000

0.030

166,666

12/1/2006

Lisa M. Johnson-Potts

$3,000

0.030

100,000

11/30/2006

Dorothy Sawarin

$10,000

0.035

285,714

12/5/2006

Lois J. Davis

$3,000

0.030

100,000

12/14/2006

Patricia M. Rados

$3,000

0.040

75,000

12/21/2006

Paul Gallagher

$60,000

0.050

1,200,000

 

Totals

$196,000

7,110,713

687,500

(1) Exercise of options

During the year ended December 31, 2006 and the first quarter of 2007, we issued approximately 33,938,323 shares of our common stock in exempt transactions entered into during 2006. In consideration, we have received approximately $859,000 in cash, and services with a fair value of $235,500. These issuances were made in reliance upon the exemptions from registration set forth in Section 4(2) of the Securities Act and the transaction did not involve a distribution or public offering.

Issuance of Convertible Notes

In the period April through December 2004, the Company entered into agreements to issue convertible notes with approximately fifty (50) investors in the aggregate amount of $1,088,995. The convertible notes accrue simple interest at an annual rate of 1.47% and convert any time between issuance and six months of the original issuance date of the notes into an aggregate of approximately 23,392,000 shares. The notes automatically converted to shares on the respective conversion dates reducing the convertible promissory note balance to a net of $13,660 at December 31, 2004 and increasing the liability to issue stock account by $1,042,245. A beneficial conversion value was recognized as debt discount and paid in capital was added in the amount of $855,328. For the year ended December 31, 2004, the discount amortized to interest expense was approximately $847,000. For the twelve months ended December 31, 2005, the discount amortized to interest expense was approximately $8,000. By December 31, 2006 all shares due to conversion of the 2004 notes had been issued.

In the period January through December 2005, the Company entered into agreements to issue convertible notes with detachable warrants with approximately one hundred twenty two (122) investors in the amount of $1,647,507. The convertible notes accrue simple interest at an annual rate of either 1.47% or 5.0% and convert any time between three and six months of the date of the agreement or upon the automatic conversion date, which ever comes first. The Company elected to allow certain investors to accelerate the conversions. The notes converted into 30,494,538 shares. During 2005, we issued 25,542,871 of these shares pursuant to conversions under these agreements. The balance of 4,951,667 shares was issued in the first and second quarters of 2006. The detachable warrants issued during 2005 were valued under a Black Scholes model and approximately $725,000 was recorded and added to paid in capital. A beneficial conversion value of approximately $1,300,000 was recognized as a debt discount and added to paid in capital and amortized to interest expense during 2005.

ITEM 6.                              PLAN OF OPERATION

Datameg is a holding company, but through its subsidiary, Qovox, is a development stage technology company focused on providing service assurance systems products and services for network operators in the telecommunications industry. Our target customers are telecom operators and cable operators worldwide. We focus specifically on voice services over traditional circuit switched and managed IP networks.

Through our wholly owned subsidiary, QoVox Corporation, we design, develop and sell an active voice quality test system, capable of monitoring and providing analytical/statistical data that characterizes the connectivity and measurement of voice quality across communications networks. We are working on tools and techniques for network wide fault identification, isolation and troubleshooting.

Communication service providers, such as telecom operators and cable operators, are challenged to deliver high quality voice services, at the lowest cost, over managed IP infrastructures and interworking with traditional circuit switched networks. To do this effectively, service providers must monitor and measure their voice service offering, proactively detect problems and resolve them quickly and cost effectively, ideally before their customers experience any problem or service degradation. Additionally, if customers do report service problems, operators must be able to effectively identify the cause and fix the problem. QoVox provides the systems (products) and services to address these challenges.

VoIP Market

VoIP is one of the fastest growing segments in the telecommunications sector. Yankee Group and IDG, leading market research firms, estimate the growth of VoIP subscribers. Yankee Group estimated VoIP subscribers would grow from one million at the end of 2004 to 18 million by 2008. IDC reported the number of VoIP subscribers in the U.S. will jump from three million in 2005 to 27 million in 2009.

VoIP service providers include local and long distance telephone companies, such as SBC, Verizon, Bellsouth, Qwest, Sprint, AT&T, MCI and others; cable multi service operators (MSO's) such as Cablevision, Comcast, Cox, Rogers, Time Warner Cable and others; and emerging service providers, such as Vonage and others.

In November 2004, Frost & Sullivan reported the VoIP Monitoring market in 2004 was $50 million. By 2008, the VoIP Monitoring market is forecasted to reach $297 million, representing a 56% compounded annual growth rate from 2004 through 2008.

Business Challenge Driving Demand for New Tools and Services

Enterprise and residential customers expect and demand that their voice services are high quality and are offered at the lowest possible cost. To meet these expectations, communication service providers must save significant capital costs and operating expenses through deploying and operating next generation networks. These next generation networks utilize packet switching technology that is different from the traditional circuit switched networks. Some service operators expect to save between 40% to 50% of their capital and operating expenditures.

Service providers are deploying and operating these next generation networks today, often interworking with traditional circuit switched networks. Service providers need tools and services, like those QoVox offers, to report statistically and analytically the performance of their service and to isolate, diagnose and fix problems. Many service providers who have limited experience in managing these emerging networking technologies are focused today on deployment and need help to report on the service performance and to identify and troubleshoot problems. To deploy and operate these networks and services, service providers must buy tools and develop new expertise to deploy, operate and manage these new networks and services. This is the business opportunity that QoVox targets.

We believe the QoVox systems and services enable service providers to proactively depict their voice services and to detect and pinpoint network problems. These problems may be repaired effectively; thus, minimizing the number and extent of incidences of customers experiencing loss of service or poor voice quality.

Business Objectives

We expect to be among the global leaders in developing and selling systems and services for service assurance of next generation networks and services.

Our goal is to be the leading supplier of active voice quality test systems within three years. Thus, we have an immediate business focus on expanding our relationships with our customer base through value-added services while developing a new platform to increase revenue through systems sales. There are three important elements to achieve this:

   

Develop a new platform with extensive correlation and analytic capabilities to detect and isolate problems in our customer’s networks

 

 

 

 

Invest heavily in Internet Protocol (IP) measurement technology

 

 

 

 

Convert our current trials into service engagements.

 

We plan to leverage our existing TDM and Analog solutions and combine them with new IP based solutions to provide the market with the most complete service assurance platform for converged / next-generation networks. While investing heavily in our new platform, we will continue to grow customer relationships and accelerate revenue generation through offering professional services. Services overcome the obstacles of lengthy sales cycles while more rapidly solving customer problems.

Current Situation

QoVox’s Network Assurance System, consisting of hardware and software, actively makes calls between various points across communication networks and correlates and reports the results of these call campaigns on a centralized server. We can operate the system on the behalf of our customers, or our customer can operate the system.

We commenced sales of the Network Assurance System in the second quarter of 2004, shipped the first evaluation system on July 29, 2004, and received our first revenue in December 2004.

We have been conducting one field trial with Time Warner Cable, a large cable operator and another with Sprint, a large telecom operator. Our products are installed in multiple points throughout their networks and we have been actively characterizing the connectivity and measuring the voice quality across portions of these networks. These field trials have convinced us we have valuable solutions, however we have not been able to close these trials for revenue. The two main obstacles to recognizing revenue in these trials are lack of IP tests and insufficient server based correlation and analytics of the measurement results.

The objectives for 2007 address these shortcomings and will enable us to provide industry-leading solutions in TDM and IP services testing.

QoVox has its office in Raleigh, North Carolina. At present, QoVox has a vice-president of sales and is pursuing 1 additional in-house sales representative and is in discussion with several of the largest distributors in North America..

Business Strategy and Direction

QoVox intends to develop and sell systems products and services.

QoVox intends to continue to target telecom operators and cable operators.

QoVox plans to develop its business first in the U.S. and Canada. Asian and European markets will be addressed in 2008.

QoVox plans to continue providing solutions for the challenges related to deploying and operating voice services, especially in the areas of quality and security. QoVox plans to extend its capability into fault isolation and troubleshooting. Additionally, QoVox plans to make contributions for other emerging technologies, such as video over IP.

QoVox will pursue the following strategy to achieve our business objectives:

 

 

 

Develop industry’s premier service assurance system that enables customers to Assess, Monitor and

Troubleshoot IP based services.

 

 

 

 

Develop and offer the services to characterize network and service health and to isolate and diagnose performance and security problems.

 

 

 

 

Create a consultative sales and support organization in both our direct and channel sales initiatives.

 

 

 

 

Partner with selected system integrators to facilitate the easy installation and customization of QoVox system into the customers operating environment and workflow. In addition, system integrators are expected to be a source of leads, referrals and support our sales efforts.

 

Product Development

QoVox has products and services that help service providers deploy and manage voice services. To date the majority of product development activity has been centered on analog and TDM probe hardware. This investment was necessary to establish the company in the test and measurement market. To enable QoVox to become the premier service assurance provider, additional investment will be in the following areas:

  1. Server Software: In complex networks the most pressing need is to be able to correlate and analyze measurement information along with network elements statistics to pinpoint where problems are occurring. We will be developing this capability in 2007.
  2. IP Measurement technology: QoVox now has as employees IP measurement experts that have developed award winning products that have been very successful commercially. This team will introduce IP measurement solutions in 2007 that will be the most advanced in the industry.
  3. Leverage Existing products: The value of the current system will be integrated into the new server platform and operate in conjunction with the new IP probes and software agents. This will greatly enhance the value of existing technology.

Our products are deployed throughout the service providers network. Our products check that calls can be connected properly across these network and measure the voice quality between various points in the network.

Services Offering

At present, QoVox operates a Network Operations Center in Raleigh, NC, for a small number of network operators.

QoVox plans to aggressively convert our existing sales opportunities to services offerings in 2007. Customers are still wary of large capital budget outlays causing an extended sales cycle that can extend over 18 months. Our customers have immediate problems and the current QoVox solutions can solve many of their issues. Therefore, we are working with our trial partners to move to a services engagement that is based on their expense budget and can be done quickly. We will offer Assessment testing, Service Assurance Monitoring and Consulting as professional services.

Marketing and Sales

QoVox plans to develop a global sales and support channel, comprised of:

 

 

 

direct QoVox sales representatives, sales engineers and support specialists;

 

 

 

 

High end distributors that offer system integration in this market

 

 

 

 

a small number of operational support system vendors, equipment manufacturers and system integrators who will provide referrals or resell the QoVox products and services.

 

In the next three years, QoVox expects to fully develop the sales and support channel:

 

 

 

in the U.S. and Canada, covering Tier 1 and Tier 2 wireline and mobile telecom operators and the Top 25 cable operators;

 

 

 

 

in western and eastern Europe; and

 

 

 

 

in Japan, China, Korea and India.

 

QoVox plans to actively participate in international and regional industry forums and standardization bodies to build and earn a reputation as an innovative industry leader.

QoVox plans to organize and host regional Industry Leadership Forums, bringing together industry leaders

Competition

There are a number of competitors in the VoIP Monitoring business. These companies can be segmented into Enterprise and Service Provider markets.

Enterprise focused competitors feature lower cost solutions that are not designed to scale to requirements of service providers. Vendors such as NetIQ and Viola fall into the Enterprise segment.

The Service Provider segment is comprised of traditional Service Assurance vendors such as Spirent , JDSU and Agilent. These companies come from a physical layer test background and are attempting to gain market share in the IP services market that involves significant investment.

There are 3 key areas of competitive differentiation for QoVox:

  1. Software based approach. Competitors are very hardware based in their solutions which limits the flexibility of instrumenting networks for service assurance and causes their price points to be very high. QoVox’s solutions will be software based to overcome these challenges
  2. Active & Passive Analysis. Most competitors rely on providing measurements through active testing (generating real calls on a network) or passive monitoring (analyzing customers calls as they occur). Customers realize there are merits to both methods and QoVox will provide passive analysis in addition to its existing active capabilities.
  3. Media & Signaling. Competitors such as Agilent rely on Signaling analysis to verify user status in VoIP. Other vendors such as JDSU and Sprint focus on analyzing the media streams (actual calls) to verify the quality. In reality to measure the user experience and to isolate problems when they occur both media and signaling need to be measured. QoVox is currently adding signaling capabilities to its media stream technology.

CasCommunications

We own 40% of CasCommunications, an inactive development stage entity. We do not expect CasCommunications to generate any revenue in 2007.

Liquidity and Capital Resources

Current cash on hand and projected cash on hand is inadequate to execute our plan of operation. We continue to seek additional financing through the offering and sale of our securities in order to satisfy our immediate and short term cash needs. Given the losses incurred to date and the lack of substantial revenue generated, we have little or no access to conventional debt markets. Funding to support both short and midterm requirements for product development and launch will be done through additional sale of shares and potentially, to a lesser extent, from working capital that might be generated from customer revenue in the future. The Company expects significant revenue in the second half of 2007. However, until the Company’s products generate significant revenue from a customer, future cash flows cannot be meaningfully projected.

In the period January through December 2006, the Company entered into private placement agreements to issue stock, and in some case warrants, with approximately sixty (60) investors in the amount of $859,000 These funds were used to fund operations during 2006. The warrants were valued using the Black Scholes model and an amount of $80,000 was added to paid in capital.

Since December 31, 2006 we issued the following subscription agreements and associated warrants (if any):

Purchased

Investor

Amount

Share Price

Common Shares

1/22/2007

John O'Connell

$200,000

0.050

4,000,000

3/14/2007

Jim Currie

$85,000

0.050

1,700,000

3/14/2007

Wanda Bond

$15,000

0.050

300,000

3/23/2007

John O'Connell

$7,400

0.050

148,000

$307,400

6,148,000

Since December 31, 2006 we issued 187,500 shares of restricted stock. We issued the following restricted stock pursuant to subscription agreements with the following:

Purchased

Investor

Amount

Share Price

Common Shares

1/12/2007

Wanita J. Schrag

$2,500

0.040

62,500

1/12/2007

The Harriette Reibman Living Trust

$5,000

0.040

125,000

There can be no assurance that we will be able to raise additional capital on acceptable terms or at all. If we are unable to raise additional capital, we would need to curtail or reduce some or all of our operations, and some or all of QoVox's operations.

Critical Accounting Policies

Our discussion and analysis of our financial condition and results of operations are based upon our consolidated financial statements, which have been prepared in accordance with accounting principles generally accepted in the United States. The preparation of our consolidated financial statements requires us to make estimates and judgments that affect the reported amounts of assets, liabilities and equity and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. These estimates have a material impact on our financial statements.

Revenue Recognition

The Company derives revenue from three primary sources: (1) system hardware component sales revenue, (2) software license revenue and (3) services and maintenance and right to use revenue, which include support, maintenance, right to use fees and consulting. Revenue on system hardware component sales is recognized upon delivery to, and acceptance by the customer. Software license revenue recognition is substantially governed by the provisions of Statement of Position No. 97-2, Software Revenue Recognition, (SOP 97-2) issued by the American Institute of Certified Public Accountants. The Company exercises judgment and uses estimates in connection with the determination of the amount of software license and services revenue to be recognized in each accounting period. For software license arrangements that do not require significant modification or customization of the underlying software, the Company recognizes revenue when: (1) it enters into a legally binding arrangement with a customer for the license of software; (2) it delivers the products or perform the services; (3) customer payment is deemed fixed or determinable and free of contingencies or significant uncertainties (4) collection is probable and (5) vendor specific objective evidence (VSOE) of fair value exists to allocate the total fee among all delivered and undelivered elements in the arrangement.

Multiple Element Arrangements

The Company typically enters into arrangements with customers that include perpetual software licenses, system hardware, maintenance and right to use fees. Software licenses are sold on a per copy basis. Per copy licenses give customers the right to use a single copy of licensed software for exclusive use on the Company’s system hardware. Assuming all other revenue recognition criteria are met, license revenue is recognized upon delivery using the residual method in accordance with SOP No. 98-9, "Modification of SOP 97-2: Software Revenue Recognition." Under the residual method, the Company allocates and defers revenue for the undelivered elements, based on VSOE of fair value, and recognizes the difference between the total arrangement fee and the amount deferred for the undelivered elements as revenue. The determination of fair value of each undelivered element in multiple element arrangements is based on the price charged when the same element is sold separately. If sufficient evidence of fair value cannot be determined for any undelivered item, all revenue from the arrangement is deferred until VSOE of fair value can be established or until all elements of the arrangement have been delivered. If the only undelivered element is maintenance and technical support for which the Company cannot establish VSOE, the Company will recognize the entire arrangement fees ratably over the maintenance and support term.

System hardware is hardware that is installed at a customer site for the purpose of utilizing the licensed software and as such, does not qualify as a separately deliverable element. The timing of revenue recognition from the sale of system hardware is therefore dependent upon the recognition of revenue for the related software licenses.

Maintenance and right to use fees include updates (unspecified product upgrades and enhancements) on a when and if available basis, telephone support and bug fixes or patches and maintenance of the systems hardware, which would include repairs or replacement as necessary. VSOE of fair value for maintenance and right to use fees is based upon stated annual renewal rates. Maintenance and right to use fees revenue is recognized ratably over the maintenance and right to use term.

Revenue Recognition Criteria

The Company defines revenue recognition criteria as follows:

 

 

Persuasive Evidence of an Arrangement Exists. It is the Company’s customary practice to have a purchase order prior to recognizing revenue on an arrangement.

 

 

 

Delivery has Occurred. The Company’s software and systems hardware are physically delivered and installed at its customer’s site. The Company considers delivery complete when the software and system hardware products have been installed and the testing phase completed. The Company defers all the revenue until the testing phase has been completed and the Company receives customer acceptance.

 

 

 

The Vendors Fee is Fixed or Determinable. The Company’s customary payment terms are generally within 30 days after the invoice date.

 

 

 

Collection is Probable. Due to a lack of customer history upon which a judgment could be made as to the collectibility of a particular receivable, revenue is currently recognized upon receipt of payment assuming all other conditions of the sale have been met.

 

Cost of Revenue

Cost of revenue includes costs related to user license, systems hardware and maintenance and right to use fees revenue. Cost of user license revenue includes material, packaging, shipping and other production costs and third party royalties. Cost of systems hardware includes the cost of goods sold and installation costs. Cost of maintenance and right to use fees and consulting fees include related personnel costs, and hardware repair costs. Third party consultant fees are also included in cost of services.

Inventory

The Company’s inventory is stated at the lower of cost or market value. Cost is determined using the first in, first out method. Unusual losses resulting from lower of cost or market adjustments or losses on firm purchase commitments, if any, are disclosed, and if material, separately stated from cost of goods sold in the statement of operations.

Commitments and Contingencies

Commitments and contingencies are evaluated on an individual basis to determine the impact on current and future liabilities and assets. We make a determination as to whether such a liability or loss is reasonably possible, and we either estimate the amount of possible loss or liability or range of loss or liability. In rare cases, we are not able to determine the amount of such loss or liability or even a range of amounts in a way that would not be misleading. We may be unable to calculate a liability or loss if substantiated information is unavailable or the amount of the loss or liability depends significantly on future events.

In addition to evaluating estimates relating to the items discussed above, we also consider other estimates, including but not limited to, those related to software development costs, goodwill and identifiable intangible assets. We base our estimates on historical experience and on various other assumptions that we believe are reasonable under the circumstances, the results of which form the basis for making judgments about the carrying value of assets, liabilities and equity that are not readily apparent from other sources. Actual results and outcomes could differ from these estimates and assumptions. An explanation of significant estimates and related judgments made in these areas are noted below. Since December 31, 2004, there have been no significant changes to our critical accounting policies.

Goodwill and Identifiable Intangible Assets

Goodwill represents the excess of cost over the fair value of net tangible and identifiable intangible assets of acquired companies. As a result of our acquisition of substantially all of the assets and certain of the liabilities of QoVox, the Company recorded approximately $207,000 of goodwill. In accordance with the provisions of SFAS No. 142, we no longer amortize goodwill. However, goodwill must be reviewed at least annually for impairment. We have elected to perform our annual review at the end of each fiscal year. If the carrying value of our goodwill were to exceed the fair value at some time in the future, we would be required to report goodwill impairment charges as an operating expense in our statement of operations. Whenever events or changes in circumstances indicate that the carrying value of goodwill may not be recoverable, we must conduct an impairment assessment of its goodwill and identifiable intangible assets. Factors that could trigger an impairment review include:

 

 

Significant underperformance relative to expected historical or projected future research and development and operating results;

 

 

 

Significant changes in the manner of use of the acquired assets or the strategy for the overall business;

 

 

 

Significant negative industry or economic trends; and

 

 

 

When it appears that the carrying value of intangibles or goodwill might not be recoverable based on one or more of the above criteria, management will use projected discounted cash flow, independent valuation or other means to measure any impairment.

 

Software Development Costs

Statement of Financial Accounting Standard (SFAS) No. 86, "Accounting for the Costs of Computer Software to be Sold, Leased or Otherwise Marketed," requires capitalization of certain software development costs subsequent to the establishment of technological feasibility and readiness of general release. In 2004, certain costs were incurred subsequent to the establishment of technological feasibility and prior to the readiness of general release. These expenses were immaterial in nature and in total and therefore not capitalized. We also license from a third party the use of certain software that we utilize in our products. These computer software license fees are expensed as incurred.

Fair Value of Financial Instruments

The carrying value of cash, notes receivable, accounts payable and accrued expenses and notes payable approximate fair value because of the relatively short maturity of these instruments.

Stock Based Compensation

The Company follows guidance provided in SFAS No. 123(R), "Accounting for Stock Based Compensation," which requires companies to recognize expense for stock based awards issued to employees or outside consultants based on their estimated fair value on the grant date. We have elected to use the Black-Scholes Pricing Model to value these awards.

Income Taxes

The Company, a "C" corporation, accounts for income taxes under SFAS No. 109, "Accounting for Income Taxes." Under this method, deferred tax assets and liabilities are determined based on differences between the financial reporting and tax basis of assets and liabilities and are measured using the enacted tax rates and laws that will be in effect when the differences are expected to reverse. Valuation allowances are established when necessary to reduce deferred tax assets to the amount expected to be realized. The principal differences are net operating losses, startup costs and the use of accelerated depreciation methods to calculate depreciation expense for income tax purposes.

Consolidation of Variable Interest Entities

In January 2003 and revised December 2003, the FASB issued FIN No. 46, "Consolidation of Variable Interest Entities." This interpretation of Accounting Research Bulletin No. 51, "Consolidated Financial Statements," requires consolidation by business enterprises of variable interest entities, as defined, when certain conditions are met. Pursuant to FIN No. 46, the Company continues to consolidate CASCommunications, Inc.

Accounting for Convertible Notes

During 2004 the Company issued convertible debt securities with non-detachable and automatic conversion features. During 2005 the Company issued convertible debt securities with non-detachable and automatic conversion features and with detachable warrants. The note holders have the right to have the notes converted into a number of shares of the Company’s Common Stock at conversion prices ranging $0.033 to $0.12 per share.  The conversion prices on all the convertible notes issued in 2004 and most issued in 2005 were in the money on the date of the agreement resulting in a beneficial conversion feature. The note proceeds are allocated to the warrants and the beneficial conversion feature based on the relative fair values. The Company computes the fair value of the warrants using the Black Scholes model. The Company computes the fair value of the beneficial conversion feature based on the intrinsic method that computes the difference between the conversion price and the fair market price of the Company’s stock on the date of the agreement. The Company records the fair value of the beneficial conversion feature as an increase to paid in capital and a debt discount. The debt discount is amortized over the period between the date of the agreement and the automatic conversion date. The amortized debt discount is recorded as interest expense.

Risk Factors

Business Risks

Early Stage Development Company; Profitability Uncertain. Since our inception, we have been principally engaged in product and business development activities for our network monitoring system. Our technology demonstration programs with certain IP telephony service providers, including Sprint and Time Warner Cable, confirm the QoVox Network Assurance Systems performance and value to the communications industry. We believe that our initial demonstration and evaluation programs with certain carriers support the performance and efficacy of our system and will result in long-term implementation agreements. However, we cannot assure you that commercial viability will be demonstrated for the QoVox Network Assurance Systems, or that other competitive network monitoring solutions will not be chosen as alternatives to our QoVox solutions. Should competitor products displace our products in the market, our prospects for profitability may not be realized.

History of Operating Losses. We have had a history of substantial operating losses since we commenced our current operations in January 1999. From 1999 to December 31, 2006, we generated approximately $135,000 in total revenue. We have a cumulative net loss of approximately $35 million since inception through December 31, 2006. These losses are principally the result of our general and administrative costs, our research and development costs and adverse judgments in litigation to which we have been a party. As a result, our liabilities currently greatly exceed our assets. We expect our net losses to continue, and we do not know if or when we will reach profitability.

Dependence Upon Distributor Acceptance. Our sales for the foreseeable future are expected to come from Internet telephony service providers and telecommunications network equipment OEMs. We expect that carriers will integrate our product into services they offer to their aggregated subscriber base. We expect OEMs will incorporate the QoVox Network Assurance Systems into their products once QoVox' Active Monitoring System becomes a network monitoring option. We cannot assure you that we will receive orders from our prospective distribution partners sufficient to provide cash from operations in amounts required to sustain profitable operations. Additionally, we cannot assure you that our products will be adopted at the rate we forecast. Any decrease in the adoption rate could adversely affect our performance.

Sales and Distribution. We now have dedicated sales and marketing personnel. Our larger potential competitors have stronger brand name recognition and significant sales and marketing infrastructures.

Dependence on Key Employees. Our success will depend upon the successful recruitment and retention of highly skilled and experienced managerial, technical, marketing and financial personnel such as the ones who have recently joined us. The competition for such personnel is intense and our competitors will have substantially greater financing and other resources to offer such personnel. Therefore, we cannot assure you that we will successfully recruit and retain necessary personnel.

New Products. QoVox products and services are in development and are based upon our proprietary core technology . We believe that our future success will depend on additional monitoring algorithms and equipment, and related services, and therefore, on our ability to develop and introduce additional variations on our core technology that provide measurable competitive performance and economic benefit compared to existing and future network monitoring alternatives.

Dependence on Product Requirements of Customers. Our success will depend significantly on our ability to develop and introduce, on a timely basis, advanced network assurance products and systems that meet the needs of our customers. If we are unable to design, develop and introduce competitive products on a timely basis, our results of operations will be adversely affected.

Competition. Our potential network access competitors include, but are not limited to, major network equipment manufacturers such as Agilent Technologies, Empirex, MinaCom, and Radcom. Our competitors may have substantially greater research and development, marketing, financial, technological, personnel and managerial resources than we.

Industry Risks. We depend on the willingness of telecommunications carriers and Internet service providers to purchase our products and services. A slowdown in the telecommunication or networking industries would adversely affect our ability to find partners and prospective customers. Segments of the telecommunications industry have experienced significant business downturns characterized by decreased product demand, price erosion, work slowdowns and layoffs. Our operations may in the future experience substantial fluctuations as a consequence of general economic conditions affecting the timing of orders from major customers and other factors affecting capital spending.

Selling Price/Manufacturing Cost Reduction. We assume that our selling price per unit of product will be reduced over time as production is increased and target unit manufacturing costs are achieved. Selling price reduction and cost reductions are necessary to improve unit price/performance ratios and remain competitive. We cannot assure you that we will successfully achieve target cost goals. Furthermore, our product costs may not be competitive with other commercially available network monitoring technologies.

Management of Growth. Our further development, and our goal to transition into a profitable going concern, will require additional management as well as improved operational and financial systems. In addition, to achieve broader market acceptance, we will need to expand our marketing and sales staff, our employee base and the scope of our operations, all of which will require additional personnel and associated costs. We cannot assure you that we will successfully manage such transition or the expansion of our operations, and our failure to do so could have an adverse effect on our Company. In general, our business plan calls for significant growth over the next five years. Our failure to manage our growth effectively could have a material adverse effect on our business, financial condition and operating results.

Technological Risks

Products Fail to Perform. We have operated our network demonstration systems on live client network conditions. We designed our technology to operate consistent with telephony standards, but we cannot assure you that our products will work uniformly over the entire range of network conditions. While our network monitoring tools are based on well-known and robust microelectronics components, we have limited commercial experience with our products. Accordingly, we lack information on maintenance and returns that might result from less than expected product performance.

Technological Obsolescence. Network monitoring and performance assurance technology is rapidly evolving and highly competitive. We cannot assure you that our research and product development efforts will remain up-to-date given research efforts and technological activities of others, including initiatives and activities of governments, major research facilities and other corporations, nearly all of which enjoy far greater resources than we do.

Intellectual Property Risks. We do not own any patents. We rely primarily on trade secret laws, copyright law, unfair competition law and confidentiality agreements to protect our intellectual property. Our lack of ownership of patents, together with the trend toward litigation regarding patent and other intellectual property rights in the telecommunications and networking industries, mean that litigation by third parties is a possibility. While we do not believe that any of our products infringe the valid intellectual property rights of third parties, we may be unaware of intellectual property rights of others that may cover some of our technology, products or services. Any litigation regarding patents or other intellectual property could be costly and time consuming and could divert our management and key personnel from our business operations. The complexity of the technology involved and the uncertainty of intellectual property litigation increase these risks. Claims of intellectual property infringement might also require us to enter into costly royalty or license agreements. However, we may be unable to obtain royalty or license agreements on terms acceptable to us, or at all. In addition, third parties may infringe our intellectual property, and we may expend significant resources enforcing our rights or suffer competitive injury.

Regulatory Risks

Regulatory Environment. The regulatory environment for the telecommunications industry has been undergoing liberalization at varying paces and with differing objectives, and in certain markets has been subject to political interference. For the most part, we believe that there will be increasing motivation on the part of regulators to set the regulatory framework for rapid deployment and use of Next Generation Network services. While it is unlikely, we could face regulatory risks.

Financing Risks

Need for Additional Financing; Dilution . Until sufficient revenue is generated, we must raise working capital from private and public sources and prospectively from corporate alliances to fund our operations to the point of being self-funding. Should we fail to raise the necessary funding at the levels planned, we may be required to scale back or cease operations. We will be required to seek additional financing in the future. We cannot assure you that adequate additional financing, on acceptable terms or at all, will be available when needed, or that future financing would not further dilute shareholders’ interests. In addition, as a result of our inability to generate sufficient cash flow, we have historically issued stock and options to our executives, employees and consultants in lieu of cash compensation. Additional dilution to our shareholders’ interests is a possibility that may occur.

 

ITEM 7.                              FINANCIAL STATEMENTS

DATAMEG CORPORATION AND SUBSIDIARIES (A Development Stage Enterprise)

Consolidated Financial Statements

FOR THE YEARS ENDED DECEMBER 31, 2006 AND 2005

CONTENTS

 

Report of Independent Registered Public Accounting Firm

 

 

Balance Sheets

 

 

Statements of Operations

 

 

Statements of Changes in Stockholders’ Deficit

 

 

Statements of Cash Flows

 

 

Notes to Consolidated Financial Statements

 

 

 

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

 

To The Board of Directors and Stockholders

Datameg Corporation

 

We have audited the accompanying consolidated balance sheets of Datameg Corporation (a development stage company) (the Company) as of December 31, 2006 and 2005, and the related consolidated statements of operations, changes in stockholders’ deficit, and cash flows for the years then ended and for the period of January 1, 2005 to December 31, 2006. The period of January 13, 1999 (inception) through December 31, 2004 was audited by other auditors who issued an unqualified opinion thereon. These financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on these financial statements based on our audits.

We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States of America). Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the consolidated financial statements are free of material misstatement. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. Our audits included consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion. An audit also includes examining, on a test basis, evidence supporting the amounts and disclosures in the consolidated financial statements, assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of Datameg Corporation as of December 31, 2006 and 2005, and the results of its operations and its cash flows for the years then ended and for the period of January 13, 1999 (inception) to December 31, 2006, in conformity with accounting principles generally accepted in the United States of America.

The accompanying consolidated financial statements have been prepared assuming that the Company will continue as a going concern. As discussed in Note Q to the consolidated financial statements, the Company has incurred losses since inception, and has generated minimal revenues from its planned principal operations. This raises substantial doubt about the Company’s ability to meet its obligations and to continue as a going concern. Management’s plans in regard to this matter are described in Note Q. The consolidated financial statements do not include any adjustments that might result from the outcome of this uncertainty.

As described in Note T, the Company has restated its 2005 financial statements to more accurately reflect the balances as of and activities for the year ended December 31, 2005.

 

Child, Van Wagoner & Bradshaw, PLLC

Salt Lake City, Utah

April 30, 2007

DATAMEG CORPORATION

(A Development Stage Company)

Consolidated Balance Sheets

December 31,

2006

2005

(Restated – Note T)

ASSETS

CURRENT ASSETS

Cash and cash equivalents

$ 71,626

$ 11,936

Accounts receivable, net

-

7,100

Inventory (Note C)

163,400

159,788

Total Current Assets

235,026

178,824

PROPERTY AND EQUIPMENT – NET (Note D)

-

367

OTHER ASSETS

Goodwill

206,746

206,746

Prepaid and deferred expenses

8,750

27,187

Deposits

7,218

7,218

Total Other Assets

222,714

241,151

TOTAL ASSETS

$ 457,740

$ 420,342

LIABILITIES AND STOCKHOLDERS' DEFICIT

CURRENT LIABILITIES

Accounts payable and accrued expenses

$ 2,765,551

$ 2,689,909

Deferred revenue

-

7,344

Due to related parties (Note G)

57,510

56,760

Convertible promissory notes, net of amortization (Note F)

-

267,949

Notes payable – current (Note H)

1,108,015

843,809

Total Current Liabilities

3,931,076

3,865,771

NOTES PAYABLE – LONGTERM (Note H)

100,000

-

TOTAL LIABILITIES

4,031,076

3,865,771

MINORITY INTEREST

(67,939)

(67,939)

STOCKHOLDERS' DEFICIT

Preferred stock, $0.0001 par value, 10,000,000 authorized

none issued and ouststanding

-

-

Common stock, $0.0001 par value; 493,000,000 shares authorized,

359,394,435 and 320,458,313 shares issued and outstanding at

December 31, 2006 and 2005, respectively

35,939

32,046

Additional paid-in capital

31,764,672

30,211,296

Stock subscriptions receivable (Note M)

(315,056)

(420,056)

Stock to be issued (Note I)

93,750

375,763

Accumulated deficit during development stage

(35,084,702)

(33,576,539)

Total Stockholders' Deficit

(3,505,397)

(3,377,490)

TOTAL LIABILITIES AND STOCKHOLDERS' DEFICIT

$ 457,740

$ 420,342

 

See accompanying notes to consolidated financial statements.

DATAMEG CORPORATION

(A Development Stage Company)

Consolidated Statements of Operations

From Inception

Year Ended

(January 13, 1999) to

December 31,

December 31,

2006

2005

2006

(Restated – Note T)

NET SALES

$ 43,244

$ 45,501

$ 134,845

COST OF SALES

(97)

(42,663)

(66,740)

GROSS MARGIN

43,147

2,838

68,105

OPERATING EXPENSES

General and administrative

1,093,477

4,060,169

23,813,812

Selling and marketing

103,035

139,569

2,381,707

Research and development

258,048

947,187

6,407,395

Total Operating Expenses

1,454,560

5,146,925

32,602,914

LOSS FROM OPERATIONS

(1,411,413)

(5,144,087)

(32,534,809)

OTHER INCOME (EXPENSES)

Interest expense

(139,379)

(1,474,289)

(2,947,465)

Interest income

-

-

225

Gain (loss) on disposal of property

-

12

(1,422)

Loss on litigation

(11,867)

-

(171,107)

Loss on acquisition fee

-

-

(123,950)

Loss on impairment of patents

-

-

(127,274)

Realized gain on sale of securities

-

-

8,530

Write-off of debt

54,496

511,860

566,356

Total Other Income (Expenses)

(96,750)

(962,417)

(2,796,107)

LOSS BEFORE INCOME TAXES

AND MINORITY INTEREST

(1,508,163)

(6,106,504)

(35,330,916)

PROVISION FOR INCOME TAXES

-

-

-

MINORITY INTEREST IN

SUBSIDIARY LOSSES

-

-

246,214

NET LOSS

$ (1,508,163)

$ (6,106,504)

$ (35,084,702)

BASIC AND DILUTED:

Net loss per common share

$ (0.004)

$ (0.020)

Weighted average shares outstanding

347,642,448

303,324,586

See accompanying notes to consolidated financial statements.

DATAMEG CORPORATION

Consolidated Statement of Changes in Stockholders' Deficit

Period of Inception (January 13, 1999) to December 31, 2006 (2005 Restated – Note T)

Price Per Share $

Common Stock Shares Outstanding #

Common Stock $

Balance, January 13, 1999

$ -

$ -

$ -

January 13, 1999 stock issued for services at fair value to Benson, Phillips, Cairns

0

27,420,529

274,205

January 29, 1999 stock issued for cash

0.35

138,546

1,386

February 12, 1999 stock issued for cash

0.35

190,501

1,905

February 17, 1999 stock issued for cash

0.35

43,296

433

March 1, 1999 stock issued for cash

0.35

127,000

1,270

March 2, 1999 stock issued for cash

0.35

28,864

289

March 17, 1999 stock issued for cash

0.35

43,296

433

March 19, 1999 stock issued for cash

0.35

43,296

433

April 2, 1999 stock issued for cash

0.35

101,023

1,010

April 9, 1999 stock issued for cash

0.35

42,141

421

April 13, 1999 stock issued for cash

0.35

14,432

144

April 14, 1999 stock issued for cash

0.35

9,236

92

April 15, 1999 stock issued for cash

0.35

57,727

577

April 16, 1999 stock issued for cash

0.35

28,864

289

April 23, 1999 stock issued for cash

0.35

187,614

1,876

April 26, 1999 stock issued for services at fair value Driscoll

0.35

28,864

289

May 3, 1999 stock issued for cash

0.35

101,023

1,010

July 19, 1999 stock issued for cash

0.46

75,958

760

July 26, 1999 stock issued for cash

0.46

21,703

217

July 30, 1999 stock issued for services at fair value BarrHaneau

0.35

21,648

216

July 30, 1999 stock issued for services at fair value Titus

28,864

289

August 2, 1999 stock issued for cash

0.46

21,706

217

August 4, 1999 stock issued for cash

0.46

23,091

231

August 10, 1999 stock issued for cash

0.46

28,864

289

August 23, 1999 stock issued for cash

0.46

52,737

529

August 24, 1999 stock issued for cash

0.46

43,734

437

September 13, 1999 stock issued for cash

0.46

57,727

577

September 17, 1999 stock issued for cash

0.46

237,430

2,374

October 15, 1999 stock issued for cash

0.46

17,318

173

October 21, 1999 stock issued for cash

0.46

86,808

868

October 22, 1999 stock issued for cash

0.46

111,333

1,113

October 25, 1999 stock issued for cash

0.46

119,478

1,195

October 26, 1999 stock issued for cash

0.46

36,080

361

November 5, 1999 stock issued for cash

0.46

43,405

434

DATAMEG CORPORATION

Consolidated Statement of Changes in Stockholders' Deficit (Continued)

Period of Inception (January 13, 1999) to December 31, 2006 (2005 Restated – Note T)

Price Per Share $

Common Stock Shares Outstanding #

Common Stock $

November 5, 1999 stock issued for cash

10

100

1

November 9, 1999 stock issued for cash

10.05

995

10

November 18, 1999 stock issued for cash

10.05

995

10

November 23, 1999 stock issued for cash

10.06

11,406

114

December 3, 1999 stock issued for cash

10.05

1,194

12

December 7, 1999 stock issued for cash

10.05

2,488

25

December 16, 1999 stock issued for cash

10.05

398

4

December 17, 1999 stock issued for cash

10.05

995

10

December 31, 1999 stock issued for cash

10.05

995

10

December 31, 1999 adjust stock issued for cash

141

Net loss (comprehensive net loss)

Balance, December 31, 1999

$ 29,653,843

$ 296,538

January 3, 2000 stock issued for cash

10.05

$ 1,991

$ 20

January 14, 2000 stock issued for cash

5.02

4,977

50

January 14, 2000 stock issued for services at fair value Infocall

5.02

3,981

40

February 9, 2000 stock issued for cash

10.05

1,991

20

February 10, 2000 stock issued for cash

10.05

1,493

15

February 14, 2000 stock issued for cash

10.04

498

5

February 15, 2000 stock issued for cash

10.05

995

10

February 22, 2000 stock issued for cash

10.05

5,424

54

February 25, 2000 stock issued for cash

10.05

1,294

13

February 28, 2000 stock issued for cash

10.05

1,692

17

February 29, 2000 stock issued for cash

10.05

1,991

20

March 2, 2000 stock issued for cash

10.05

597

6

March 7, 2000 stock issued for cash

10.05

199

2

March 8, 2000 stock issued for cash

10.05

13,138

131

March 10, 2000 stock issued for cash

10.05

995

10

March 13, 2000 stock issued for cash

10.05

995

10

March 16, 2000 stock issued for cash

10.05

995

10

March 20, 2000 stock issued for cash

10.05

2,389

24

March 23, 2000 stock issued for cash

10.05

199

2

March 24, 2000 stock issued for cash

10.05

3,981

40

March 29, 2000 stock issued for cash

10.05

995

10

March 30, 2000 stock issued for cash

10.05

995

10

April 19, 2000 stock issued for cash

10.05

995

10

April 27, 2000 stock issued for cash

10.05

1,891

19

May 10, 2000 stock issued for cash

10.05

995

10

May 12, 2000 stock issued for cash

10.05

16,920

169

DATAMEG CORPORATION

Consolidated Statement of Changes in Stockholders' Deficit (Continued)

Period of Inception (January 13, 1999) to December 31, 2006 (2005 Restated – Note T)

Price Per Share $

Common Stock Shares Outstanding #

Common Stock $

May 19, 2000 stock issued for cash

10.05

2,030

20

June 19, 2000 stock issued for cash

10.05

2,986

30

June 21, 2000 stock issued for cash

10.05

4,180

42

June 30, 2000 adjust stock issued for cash

20

1,660

17

June 30, 2000 adjust stock issued for cash

20

(4,620)

(31)

July 1, 2000 adjust stock issued for cash -Driscoll)

0.69

(14,500)

July 1, 2000 adjust stock issued for cash-Wallet)

3.88

(3,093)

August 18, 2000 share exchange adjustment

(14,467)

(350)

August 18, 2000 stock issued as part of merger Viola Group

0

3,300,007

33,000

August 18, 2000 stock options granted and exercised for services at fair value Clever

2.42

25,000

250

August 18, 2000 stock options granted and exercised for subscription receivable Benson

93,750

937

August 18, 2000 stock options granted and exercised for subscription receivable, Phillips

93,750

937

August 18, 2000 stock options granted and exercised for subscriptions receivable Cairns

32,500

325

August 22, 2000 stock options granted at fair value Kaiser

October 1, 2000 payment of subscription receivable for services at fair value Clever

October 1, 2000 payment of subscription receivable for services at fair value Benson

October 23, 2000 stock options granted and exercised for services at fair value Clever

2.25

25,000

250

October 30, 2000 stock options granted and exercised for services at fair value Benson

2.9

93,750

938

October 30, 2000 stock options granted and exercised for services at fair value Phillips

4.6

93,750

937

October 30, 2000 stock options granted and exercised for services at fair value Cairns

2.92

32,500

325

November 14, 2000 stock issued services at fair value Infocall

1.91

990,000

9,900

November 28, 2000 stock issued for services at fair value Net Connection Corp

2.71

340,000

3,400

DATAMEG CORPORATION

Consolidated Statement of Changes in Stockholders' Deficit (Continued)

Period of Inception (January 13, 1999) to December 31, 2006 (2005 Restated – Note T)

Price Per Share $

Common Stock Shares Outstanding #

Common Stock $

November 28, 2000 stock issued for services at fair value Clever

2.25

25,000

250

November 28, 2000 stock issued for services at fair value Dodrill

2.56

40,000

400

November 28, 2000 stock issued for services at fair value Richfield

2.56

20,000

200

November 28, 2000 share exchange adjustment -Benson, Phillips, Cairns, miscellaneous)

117,180

1,186

December 20, 2000 stock options granted at fair value Adams

December 21, 2000 conversion of debentures

2.5

38,000

380

December 21, 2000 stock options granted, exercised and issued -3rd Round Investors)

0.09

174,590

1,746

December 21, 2000 stock options granted at fair value Rivero

December 31, 2000 stock options granted at fair value Jacobs

December 31, 2000 stock options granted at fair value Royal

December 31, 2000 stock options granted at fair value Shewmaker

Net loss -comprehensive net loss)

Balance, December 31, 2000

$ 35,235,402

$ 352,354

January 2, 2001 stock issued for services at fair value Net Connection Corp.

2.84

$ 340,000

$ 3,400

January 29, 2001 stock issued for services at fair value Richfield

3

30,000

300

January 29, 2001 stock issued for services at fair value Kolb

1.56

200,000

2,000

January 29, 2001 stock issued for services at fair value Silvasy

2.56

5,000

50

January 29, 2001 stock issued for services at fair value Young

2.56

2,500

25

January 29, 2001 stock issued for services at fair value Adams

2.56

5,000

50

January 29, 2001 stock issued for services at fair value Transmedia

2.92

9,000

90

January 29, 2001 stock options exercised and issued for cash 3rd round investors

0.1

27,993

280

DATAMEG CORPORATION

Consolidated Statement of Changes in Stockholders' Deficit (Continued)

Period of Inception (January 13, 1999) to December 31, 2006 (2005 Restated – Note T)

Price Per Share $

Common Stock Shares Outstanding #

Common Stock $

January 29, 2001 stock issued for cash

3

30,800

308

January 29, 2001 conversion of debentures

2.5

8,000

80

March 29, 2001 stock options exercised and issued for cash 3rd round investors

0.16

34,615

346

March 31, 2001 payment of subscription receivable for services at fair value Benson

March 31, 2001 payment of subscription receivable for services at fair value Phillips

March 31, 2001 payment of subscription receivable for services at fair value Cairns

March 31, 2001 adjust stock issued for cash

(12)

April 4, 2001 stock issued for services at fair value Kolb

2.16

50,000

500

April 4, 2001 stock issued for services at fair value Annis

1.1

5,000

50

May 1, 2001 stock options granted at fair value Kaiser

May 4, 2001 stock issued for services at fair value Dove

1.54

30,000

300

May 21, 2001 stock issued for services at fair value Dove

0.83

30,000

300

May 21, 2001 stock issued for services at fair value Cairns

1.22

32,500

325

June 5, 2001 stock issued for services at fair value Young

0.83

5,000

50

June 5, 2001 stock issued for services at fair value Silvasy

1.1

5,000

50

June 12, 2001 stock issued for services at fair value Kolb

4.11

60,000

600

June 12, 2001 stock issued for services at fair value DeanDastvan

0.6

20,000

200

June 12, 2001 adjust merger shares

2,508

25

June 25, 2001 stock issued for services at fair value Dove

0.86

30,000

300

July 5, 2001 stock issued for services at fair value Young

1.05

20,000

200

July 5, 2001 stock issued for services at fair value Silvasy

1.17

30,000

300

July 5, 2001 stock issued for services at fair value McGrath

0.69

10,000

100

July 12, 2001 stock issued for services at fair value DeanDastvan

0.81

20,000

200

DATAMEG CORPORATION

Consolidated Statement of Changes in Stockholders' Deficit (Continued)

Period of Inception (January 13, 1999) to December 31, 2006 (2005 Restated – Note T)

Price Per Share $

Common Stock Shares Outstanding #

Common Stock $

July 12, 2001 stock issued for services at fair value Annis

2.54

10,000

100

July 25, 2001 stock issued for services at fair value Dove

0.92

30,000

300

July 25, 2001 stock issued for services at fair value Kolb

1.31

100,000

1,000

August 13, 2001 stock issued for services at fair value Dodrill

0.66

10,515

105

August 13, 2001 stock issued for services at fair value Silvasy

0.28

10,000

100

August 13, 2001 stock issued for services at fair value Young

0.36

10,000

100

August 13, 2001 stock issued for services at fair value McGrath

0.29

15,000

150

August 20, 2001 stock issued for services at fair value Net Connection Corp.

0.49

150,000

1,500

August 23, 2001 stock issued for services at fair value Dodrill

0.49

40,000

400

August 23, 2001 stock issued for services at fair value Hester

0.38

40,000

400

August 23, 2001 stock issued for services at fair value DeVal

0.39

40,000

400

August 23, 2001 stock issued for services at fair value Noser

0.39

40,000

400

August 23, 2001 stock issued for services at fair value Aro

0.39

40,000

400

August 23, 2001 stock issued for services at fair value Holzworth

0.4

40,000

400

August 23, 2001 stock issued for services at fair value Silvasy

0.33

5,000

50

August 23, 2001 stock issued for services at fair value Young

0.35

5,000

50

August 23, 2001 stock issued for services at fair value McGrath

0.32

10,000

100

October 1, 2001 stock issued for services at fair value DeVal

0.16

30,000

300

October 1, 2001 stock issued for services at fair value Holzworth

0.25

30,000

300

October 1, 2001 stock issued for services at fair value Hester

0.37

30,000

300

October 1, 2001 stock issued for services at fair value Noser

0.27

30,000

300

DATAMEG CORPORATION

Consolidated Statement of Changes in Stockholders' Deficit (Continued)

Period of Inception (January 13, 1999) to December 31, 2006 (2005 Restated – Note T)

Price Per Share $

Common Stock Shares Outstanding #

Common Stock $

October 1, 2001 stock issued for services at fair value Silvasy

0.28

5,000

50

October 1, 2001 stock issued for services at fair value Young

0.3

5,000

50

October 1, 2001 stock issued for services at fair value DeanDastvan

0.13

30,000

300

October 1, 2001 stock issued for services at fair value Dodrill

0.26

40,000

400

October 1, 2001 stock issued for services at fair value Kolb

0.4

30,000

300

October 1, 2001 stock options granted at fair value Dove

October 15, 2001 stock issued for services at fair value Hester

0.26

250,000

2,500

October 15, 2001 stock issued for services at fair value DeanDastvan

0.13

30,000

300

October 15, 2001 stock issued for services at fair value DeVal

0.09

27,000

270

October 15, 2001 stock issued for services at fair value Noser

0.16

27,000

270

October 15, 2001 stock issued for services at fair value Holzworth

0.15

27,000

270

October 15, 2001 stock issued for services at fair value Dodrill

0.34

50,000

500

November 5, 2001 stock issued for services at fair value Dove

0.12

55,000

550

November 5, 2001 stock issued for services at fair value Adams

0.25

12,000

120

November 5, 2001 stock issued for services at fair value Calver

0.25

8,000

80

November 7, 2001 stock issued for services at fair value Hester

0.16

250,000

2,500

November 7, 2001 stock issued for services at fair value Kolb

0.14

30,000

300

December 6, 2001 stock issued for services at fair value Dodrill, Hester, Kolb, Dove)

0.12

200,000

2,000

December 6, 2001 stock issued for services at fair value Hester

0.12

500,000

5,000

December 6, 2001 stock issued for services at fair value Kolb

0.09

40,000

400

December 6, 2001 stock issued for services at fair value Dove

0.16

30,000

300

DATAMEG CORPORATION

Consolidated Statement of Changes in Stockholders' Deficit (Continued)

Period of Inception (January 13, 1999) to December 31, 2006 (2005 Restated – Note T)

Price Per Share $

Common Stock Shares Outstanding #

Common Stock $

December 21, 2001 stock issued for deferred financing at fair value

1,500,000

15,000

December 21, 2001 stock issued for services at fair value Hester

0.11

500,000

5,000

December 31, 2001 stock options expired (Rivero, Jacobs, Royal, Shewmaker)

Net loss (comprehensive net loss)

Balance, December 31, 2001

$ 40,639,821

$ 406,398

January 2, 2002 financing fees recognized

January 7, 2002 stock issued towards purchase of subsidiary at fair value North Electric Company, Inc.

0.08

$ 500,000

$ 5,000

January 9, 2002 stock issued towards purchase of subsidiary at fair value North Electric Company, Inc.

0.07

430,000

4,300

February 1, 2002 stock issued for services at fair value Dodrill

0.05

100,000

1,000

February 1, 2002 stock issued for services at fair value Dove

0.03

100,000

1,000

February 1, 2002 stock issued for services at fair value Benson

0.03

1,000,000

10,000

February 1, 2002 stock issued towards purchase of subsidiary at fair value North Electric Company, Inc.

0.02

500,000

5,000

February 8, 2002 stock issued for services at fair value Kristoff

0.03

100,000

1,000

February 14, 2002 stock issued for cash

0.04

5,000,000

50,000

February 20, 2002 stock issued for services at fair value Dodrill

0.06

100,000

1,000

March 6, 2002 stock issued for services at fair value DeanDastvan

0.02

100,000

1,000

March 31, 2002 stock options granted at fair value Dove

April 23, 2002 stock issued towards purchase of subsidiary at fair value North Electric Company, Inc.

0.02

1,000,000

10,000

May 1, 2002 stock issued for services at fair value DeanDastvan

0.02

1,000,000

10,000

May 1, 2002 stock issued for services at fair value Dodrill

0.01

400,000

4,000

DATAMEG CORPORATION

Consolidated Statement of Changes in Stockholders' Deficit (Continued)

Period of Inception (January 13, 1999) to December 31, 2006 (2005 Restated – Note T)

Price Per Share $

Common Stock Shares Outstanding #

Common Stock $

May 1, 2002 stock issued for services at fair value Kristoff

0.02

300,000

3,000

May 6, 2002 stock issued for services at fair value Orr

0.02

500,000

5,000

May 7, 2002 stock issued for service at fair value Collins

0.01

200,000

2,000

May 7, 2002 stock issued for service at fair value DeVal

0.01

200,000

2,000

May 7, 2002 stock issued for service at fair value Holzworth

0.03

200,000

2,000

May 20, 2002 stock issued towards purchase of subsidiary at fair value North Electric Company, Inc.

0.03

15,000,000

150,000

May 21, 2002 stock issued for services at fair value Kristoff

0.01

500,000

5,000

May 21, 2002 stock issued for services at fair value Kaiser

0.02

200,000

2,000

May 28, 2002 stock options granted at fair value Gibson

0.04

May 29, 2002 stock options granted at fair value Bragg

June 6, 2002 stock issued for services at fair value Ashley Associates

0.03

2,500,000

25,000

June 12, 2002 stock options granted at fair value Erickson

June 13, 2002 stock options granted at fair value Tate

June 21, 2002 stock options granted at fair value Rugerro

June 30, 2002 stock warrants granted at fair value QAT

July 5, 2002 stock issued for services at fair value Galpern

0.02

1,500,000

15,000

July 5, 2002 stock issued for services at fair value Sellars

0.02

350,000

3,500

July 5, 2002 stock issued for services at fair value Cella

0.02

350,000

3,500

July 12, 2002 stock options granted at fair value Tanzini

July 12, 2002 stock options granted at fair value Krishnan

DATAMEG CORPORATION

Consolidated Statement of Changes in Stockholders' Deficit (Continued)

Period of Inception (January 13, 1999) to December 31, 2006 (2005 Restated – Note T)

Price Per Share $

Common Stock Shares Outstanding #

Common Stock $

July 31, 2002 stock issued for services at fair value Seymour

0.02

300,000

3,000

August 18, 2002 adjust issuances to investor to satisfy litigation La Jolla Cove Investors

August 19, 2002 stock issued to satisfy litigation with investor at fair value La Jolla Cove Investors

0.01

5,000,000

50,000

August 19, 2002 stock issued to satisfy note payable litigation at fair value North Atlantic Partners

0.03

3,272,727

32,727

August 19, 2002 stock issued for services at fair value DeanDastvan

0.01

1,000,000

10,000

August 19, 2002 stock issued for services at fair value Dodrill

0.01

1,000,000

10,000

August 19, 2002 stock issued for cash

0.01

5,500,000

55,000

August 21, 2002 stock warrants granted to investor (La Jolla Cove Investors)

0.01

August 22, 2002 stock options expired Kaiser

August 22, 2002 stock options granted at fair value Kaiser

August 29, 2002 stock options granted at fair value Erickson

September 12, 2002 stock issued for services at fair value BJG Holdings

0.03

600,000

6,000

September 30, 2002 stock warrants granted at fair value QAT

October 9, 2002 stock issued for services at fair value Adam

400,000

4,000

October 9, 2002 stock issued for services at fair value Mottayaw

400,000

4,000

October 9, 2002 stock issued for services at fair value Ference

1,600,000

16,000

October 9, 2002 stock issued for services at fair value Erickson

300,000

3,000

October 9, 2002 stock issued for services at fair value Noser

300,000

3,000

October 9, 2002 stock issued for services at fair value Hester

600,000

6,000

October 16, 2002 stock issued for cash

0.01

1,339,286

13,392

October 18, 2002 stock issued for cash

0.02

921,659

9,217

DATAMEG CORPORATION

Consolidated Statement of Changes in Stockholders' Deficit (Continued)

Period of Inception (January 13, 1999) to December 31, 2006 (2005 Restated – Note T)

Price Per Share $

Common Stock Shares Outstanding #

Common Stock $

October 18, 2002 adjust stock warrant grant to investor (La Jolla Cove Investors)

October 23, 2002 stock issued for service at fair value Kaiser

650,000

6,500

October 23, 2002 stock warrants exercised and issued

0

250,000

2,500

October 23, 2002 stock issued for cash

0.02

921,659

9,217

October 25, 2002 stock issued for services at fair value Benson

0.01

6,000,000

60,000

October 30, 2002 stock warrants exercised and issued

0

1,500,000

15,000

November 5, 2002 stock issued for cash

0.01

2,000,000

20,000

November 6, 2002 stock issued for cash

0.01

904,977

9,050

November 6, 2002 stock warrants exercised and issued

0

500,000

5,000

November 8, 2002 stock issued for cash

132,836

1,329

November 12, 2002 stock options granted at fair value PMR

November 18, 2002 stock warrants exercised and issued

0

1,568,182

15,682

November 19, 2002 stock warrants exercised and issued

0

500,000

5,000

November 21, 2002 stock warrants exercised and issued

0

2,000,000

20,000

November 25, 2002 stock issued for services at fair value PMR Group

0.01

7,000,000

70,000

December 4, 2002 stock warrants granted to investor (La Jolla Cove Investors)

December 9, 2002 stock issued for cash

0.01

2,000,000

20,000

December 11, 2002 stock warrants exercised and issued

0

2,000,000

20,000

December 17, 2002 stock options granted at fair value Noser

December 17, 2002 stock options granted at fair value Adam

December 17, 2002 stock options granted at fair value Mottayaw

December 17, 2002 stock options granted at fair value Dickman

December 17, 2002 stock options granted at fair value McVey

DATAMEG CORPORATION

Consolidated Statement of Changes in Stockholders' Deficit (Continued)

Period of Inception (January 13, 1999) to December 31, 2006 (2005 Restated – Note T)

Price Per Share $

Common Stock Shares Outstanding #

Common Stock $

December 19, 2002 stock warrants exercised and issued

0

1,680,843

16,808

December 31, 2002 adjust stock warrants exercised

December 31, 2002 writeoff deferred financing costs

December 31, 2002 stock warrants granted at fair value QAT

December 31, 2002 stock options expired

Net loss (comprehensive net loss)

Balance, December 31, 2002

$ 124,911,990

$ 1,249,120

January 1, 2003 stock options granted at fair value PTR Group

January 6, 2003 stock issued for services at fair value Benson

0.04

$ 4,000,000

$ 40,000

January 1, 2003 stock issued for cash

0.01

1,000,000

10,000

January 7, 2003 stock issued in lieu of accounts payable at fair value La Jolla Cove Investors, Inc.

0.01

5,000,000

50,000

January 14, 2003 stock issued in lieu of accounts payable at fair value La Jolla Cove Investors, Inc.

0.01

5,000,000

50,000

January 31, 2003 stock issued for services at fair value Dodrill

0.02

3,000,000

30,000

January 31, 2003 stock issued for services at fair value Dove

0.02

3,000,000

30,000

January 31, 2003 stock options exercised and issued

0.04

3,000,000

30,000

February 3, 2003 stock issued for services at fair value Dickman

0.02

100,000

1,000

February 3, 2003 stock issued for services at fair value Adam

0.02

200,000

2,000

February 3, 2003 stock issued for services at fair value Mottayaw

0.02

200,000

2,000

February 3, 2003 stock issued for cash

0.01

1,688,000

16,880

February 4, 2003 stock options exercised and issued

0.01

928,571

9,286

February 4, 2003 stock issued for cash

0.01

928,571

9,286

February 5, 2003 Stock issued for services at fair value VanSchaik

0.02

200,000

2,000

DATAMEG CORPORATION

Consolidated Statement of Changes in Stockholders' Deficit (Continued)

Period of Inception (January 13, 1999) to December 31, 2006 (2005 Restated – Note T)

Price Per Share $

Common Stock Shares Outstanding #

Common Stock $

February 5, 2003 Stock issued for cash

0.01

1,428,571

14,286

February 7, 2003 stock issued for services at fair value Brantley

0.02

3,000,000

30,000

February 10, 2003 stock issued for services at fair value Collins

0.02

775,000

7,750

February 10, 2003 stock issued for services at fair value McVey

0.02

200,000

2,000

February 12, 2003 stock issued for services at fair value Yes, International

0.02

200,000

2,000

February 14, 2003 stock issued for services at fair value Silvasy

0.07

330,000

3,300

February 21, 2003 stock issued for cash

750,000

7,500

February 26, 2003 stock issued for services at fair value Bevins

0.02

10,000,000

100,000

March 7, 2003 stock options granted at fair value QAT

March 12, 2003 Stock issued in partial satisfaction of note payable at fair value Coldwater Capital

0.02

3,272,727

32,727

March 12, 2003 stock issued for cash

0.01

423,077

4,230

March 31, 2003 deferred stock compensation earned

March 31, 2003 stock warrants granted at fair value QAT

April 1, 2003 consilidates subsidiary sale of additional shares

April 22, 2003 stock options granted for services at fair value QAT

April 22. 2003 stock options granted for services at fair value Gordon

May 7, 2003 stock issued for cash

750,000

7,500

May 20, 2003 conversion of debentures

0.17

28,837

288

May 30, 2003 stock options exercised

0.01

750,000

7,500

June 5, 2003 stock warrants exercised

5,000,000

50,000

June 6, 2003 10% stock dividend issued

13,999,900

140,000

June 9, 2003 stock warrants granted for services at fair value Brantley

June 11, 2003 stock issued for cash

0.1

3,083,333

30,833

June 11, 2003 stock options exercised Brantley

0.03

1,266,667

12,667

DATAMEG CORPORATION

Consolidated Statement of Changes in Stockholders' Deficit (Continued)

Period of Inception (January 13, 1999) to December 31, 2006 (2005 Restated – Note T)

Price Per Share $

Common Stock Shares Outstanding #

Common Stock $

June 11, 2003 stock options exercised Dickman

0.05

105,000

1,050

June 11. 2003 stock options exercised Gibson

0.05

30,000

300

June 11. 2003 stock options exercised McVey

0.05

80,000

800

June 11. 2003 stock options exercised Brantley

0.07

500,000

5,000

June 11. 2003 stock options exercised Noser

0.05

105,000

1,050

June 11, 2003 stock options exercised Ruggero

0.05

180,000

1,800

June 11, 2003 stock options exercised Tate

0.05

150,000

1,500

June 11. 2003 stock issued for cash

0.01

800,000

8,000

June 11, 2003 stock issued for services at fair value Noser

0.17

300,000

3,000

June 13, 2003 purchase treasury stock

June 20, 2003 stock issued for services at fair value Yes, International

0.11

2,500,000

25,000

June 30, 2003 stock warrants granted at fair value QAT

June 30, 2003 adjust stock issued for cash

July 9, 2003 stock options exercised and stock issued for services

2,900,000

29,000

July 16, 2003 stock options exercised in lieu of cash for at fair value Solnet Technologies

0.05

450,000

4,500

July 16, 2003 stock options exercised Adam

0.05

105,000

1,050

July 16, 2003 stock options exercised Mottayaw

0.05

105,000

1,050

July 16, 2003 stock options exercised Tanzini

0.05

200,000

2,000

July 16, 2003 stock options exercised in lieu of cash for at fair value Erickson

0.05

325,000

3,250

July 16, 2003 stock issued for services at fair value Mottayaw

0.12

400,000

4,000

July 16, 2003 stock issued for services at fair value Adam

0.12

400,000

4,000

July 16, 2003 stock issued for services at fair value Erickson

0.2

300,000

3,000

July 23, 2003 stock issued for cash

0.11

750,000

7,500

July 23, 2003 stock issued for cash

0.09

1,000,000

10,000

July 23, 2003 stock issued for cash

0.06

4,166,000

41,660

DATAMEG CORPORATION

Consolidated Statement of Changes in Stockholders' Deficit (Continued)

Period of Inception (January 13, 1999) to December 31, 2006 (2005 Restated – Note T)

Price Per Share $

Common Stock Shares Outstanding #

Common Stock $

August 15, 2003 stock options granted at fair value Polk

September 30, 2003 stock warrants granted at fair value QAT

September 30, 2003 adjust stock issued for cash

September 30, 2003 stock options issued for services at fair value Stroup

October 1, 2003 stock options granted at fair value Vuksich

October 3, 2003 adjust stock issued for cash

November 30, 2003 stock options granted for services at fair value Ference

December 1, 2003 stock options granted for services at fair value Stroup

December 16, 2003 stock issued for cash

0.17

100,000

1,000

December 16, 2003 stock issued for cash

0.17

90,000

900

December 16, 2003 stock and stock options issued for cash

0.11

11,823,528

118,235

December 31, 2003 treasury stock activities

(250,000)

(2,500)

December 31, 2003 adjust stock issued for cash

Net Loss (Comprehensive Net Loss)

Balance December 31, 2003

$ 226,029,772

$ 2,260,298

January 1, 2004 stock options issued for services as fair value Benson

$ -

$ -

January 7, 2004 stock options issued for services at fair value Polk

January 15, 2004 stock options issued for services at fair value Mitsunaga

January 27, 2004 stock issued for services at fair value AMT Management

250,000

2,500

January 29, 2004 stock subscription receivable payment received

February 2, 2004 stock options issued for services at fair value Giagtzis

February 12, 2004 stock options issued for services at fair value Gilberg

February 12, 2004 stock options issued for services at fair value Hershman

DATAMEG CORPORATION

Consolidated Statement of Changes in Stockholders' Deficit (Continued)

Period of Inception (January 13, 1999) to December 31, 2006 (2005 Restated – Note T)

Price Per Share $

Common Stock Shares Outstanding #

Common Stock $

February 17, 2004 subscribed stock returned and cancelled Brantley

(1,784,874)

(17,849)

March 31, 2004 stock options issued for services at fair value Stroup

March 31, 2004 stock options issued for services at fair value Ference

March 31, 2004 stock options issued for services at fair Value Stroup

April 1, 2004 stock issued for stock subscription receivable

0.17

2,941,176

29,412

June 30, 2004 beneficial conversion for agreements to issue convertible promissory notes April through June 2004

June 30, 2004 stock options issued for services at fair value Giagtzis

June 30, 2004 stock options issued for services at fair value Stroup

June 30, 2004 stock options issued for services at fair value Ference

July 23, 2004 stock options issued for services at fair value Ference

August 2, 2004 stock issued for services at fair value Benson

0.13

5,000,000

50,000

August 5, 2004 stock issued for services at fair value Ference

0.16

2,000,000

20,000

August 5, 2004 stock issued for services at fair value Dove

0.14

3,000,000

30,000

August 6, 2004 stock issued for services at fair value Murphy

0.11

5,000,000

50,000

August 13, 2004 stock issued for services at fair value Noser

0.11

100,000

1,000

August 13, 2004 stock issued for services at fair value Erickson

0.11

100,000

1,000

August 13, 2004 stock issued for services at fair value Van Cooney

0.11

100,000

1,000

August 13, 2004 stock issued for services at fair value Fayette

0.11

100,000

1,000

August 13, 2004 stock issued for services at fair value Schwartz

0.11

100,000

1,000

August 13, 2004 stock issued for services at fair value Smith

0.11

100,000

1,000

DATAMEG CORPORATION

Consolidated Statement of Changes in Stockholders' Deficit (Continued)

Period of Inception (January 13, 1999) to December 31, 2006 (2005 Restated – Note T)

Price Per Share $

Common Stock Shares Outstanding #

Common Stock $

August 13, 2004 stock issued for services at fair value Adam

0.11

100,000

1,000

August 13, 2004 stock issued for services at fair value Mottayaw

0.11

100,000

1,000

September 14, 2004 stock issued for services at fair value VanSchaik

0.11

100,000

1,000

September 30, 2004 stock options issued for services at fair value Ference

September 30, 2004 stock options issued for services at fair value Adam

September 30, 2004 stock options issued for services at fair value Erickson

September 30, 2004 stock options issued for services at fair value Erickson

September 30, 2004 stock options issued for services at fair value Fayette

September 30, 2004 stock options issued for services at fair value Fayette

September 30, 2004 stock options issued for services at fair value Holzworth

September 30, 2004 stock options issued for services at fair value Holzworth

September 30, 2004 stock options issued for services at fair value Krishnan/Solnet

September 30, 2004 stock options issued for services at fair value Krishnan/Solnet

September 30, 2004 stock options issued for services at fair value Mottayaw

September 30, 2004 stock options issued for services at fair value Noser

September 30, 2004 stock options issued for services at fair value Noser

September 30, 2004 stock options issued for services at fair value Ruggero

September 30, 2004 stock options issued for services at fair value Ruggero

September 30, 2004 stock options issued for services at fair value Schwartz

September 30, 2004 stock options issued for services at fair value Schwartz

September 30, 2004 stock options issued for services at fair value Smith

DATAMEG CORPORATION

Consolidated Statement of Changes in Stockholders' Deficit (Continued)

Period of Inception (January 13, 1999) to December 31, 2006 (2005 Restated – Note T)

Price Per Share $

Common Stock Shares Outstanding #

Common Stock $

September 30, 2004 stock options issued for services at fair value Smith

September 30, 2004 stock options issued for services at fair value Van Cooney/MRE

September 30, 2004 stock options issued for services at fair value Van Cooney/MRE

September 30, 2004 stock options issued for services at fair value Van Schaik/AT Soft

September 30, 2004 stock options issued for services at fair value Van Schaik/AT Soft

September 30, 2004 beneficial conversion for agreements to issue convertible promissory notes July through September 2004

October 29, 2004 stock issued for services at fair value Purohit

0.07

1,000,000

10,000

October 29, 2004 stock issued for services at fair value Hester

0.15

7,000,000

70,000

November 2, 2004 stock issued upon conversion of convertible promissory note Hughes

0.03

750,000

7,500

November 17, 2004 stock options issued for services at fair value Purohit

November 23, 2004 stock options issued for services at fair value McGrath

December 31, 2004 beneficial conversion of agreements to issue convertible promissory notes October through December 2004

December 31, 2004 stock options issued for services at fair value Ference

December 31, 2004 stock options issued for services at fair value Erickson

December 31, 2004 stock options issued for services at fair value Fayette

December 31, 2004 stock options issued for services at fair value Holzworth

December 31, 2004 stock options issued for services at fair value Krishnan/Solnet

December 31, 2004 stock options issued for services at fair value Noser

December 31, 2004 stock options issued for services at fair value Ruggero

DATAMEG CORPORATION

Consolidated Statement of Changes in Stockholders' Deficit (Continued)

Period of Inception (January 13, 1999) to December 31, 2006 (2005 Restated – Note T)

Price Per Share $

Common Stock Shares Outstanding #

Common Stock $

December 31, 2004 stock options issued for services at fair value Schwartz

December 31, 2004 stock options issued for services at fair value Smith

December 31, 2004 stock options issued for services at fair value Van Cooney/MRE

December 31, 2004 stock options issued for services at fair value Van Schaik/AT Soft

Net Loss (Comprehensive Net Loss)

Balance December 31, 2004

$ 252,086,074

$ 2,520,861

DATAMEG CORPORATION

(A Development Stage Company)

Consolidated Statement of Changes in Stockholders’ Deficit (Continued)

Period of Inception (January 13, 1999) to December 31, 2006 (2005 Restated – Note T)

Additional Paid-in Capital

Common Stock Subscriptions Receivable

Common Stock Warrants

Common Stock Options Granted and Not Exercised

Deferred Compensation

Treasury Stock

Deferred Financing Costs

Deficit Accumulated During Development Stage

Balance, January 13, 1999

$ -

$ -

$ -

$ -

$ -

$ -

$ -

$ -

January 13, 1999 stock issued for services at fair value to Benson, Phillips, Cairns

(179,205)

(31,300)

January 29, 1999 stock issued for cash

46,614

February 12, 1999 stock issued for cash

64,095

February 17, 1999 stock issued for cash

14,567

March 1, 1999 stock issued for cash

42,730

March 2, 1999 stock issued for cash

9,711

March 17, 1999 stock issued for cash

14,567

March 19, 1999 stock issued for cash

14,567

April 2, 1999 stock issued for cash

33,990

April 9, 1999 stock issued for cash

14,179

April 13, 1999 stock issued for cash

4,856

April 14, 1999 stock issued for cash

3,158

April 15, 1999 stock issued for cash

19,423

April 16, 1999 stock issued for cash

9,711

April 23, 1999 stock issued for cash

63,124

April 26, 1999 stock issued for services at fair value Driscoll

9,711

May 3, 1999 stock issued for cash

33,990

July 19, 1999 stock issued for cash

34,240

July 26, 1999 stock issued for cash

9,783

July 30, 1999 stock issued for services at fair value BarrHaneau

7,284

July 30, 1999 stock issued for services at fair value Titus

(289)

August 2, 1999 stock issued for cash

9,783

August 4, 1999 stock issued for cash

10,309

August 10, 1999 stock issued for cash

13,011

August 23, 1999 stock issued for cash

23,773

August 24, 1999 stock issued for cash

19,714

September 13, 1999 stock issued for cash

26,023

DATAMEG CORPORATION

(A Development Stage Company)

Consolidated Statement of Changes in Stockholders’ Deficit (Continued)

Period of Inception (January 13, 1999) to December 31, 2006 (2005 Restated – Note T)

Additional Paid-in Capital

Common Stock Subscriptions Receivable

Common Stock Warrants

Common Stock Options Granted and Not Exercised

Deferred Compensation

Treasury Stock

Deferred Financing Costs

Deficit Accumulated During Development Stage

September 17, 1999 stock issued for cash

107,031

October 15, 1999 stock issued for cash

7,807

October 21, 1999 stock issued for cash

39,132

October 22, 1999 stock issued for cash

50,187

October 25, 1999 stock issued for cash

53,859

October 26, 1999 stock issued for cash

16,264

November 5, 1999 stock issued for cash

19,566

November 5, 1999 stock issued for cash

999

November 9, 1999 stock issued for cash

9,990

November 18, 1999 stock issued for cash

9,990

November 23, 1999 stock issued for cash

114,686

December 3, 1999 stock issued for cash

11,988

December 7, 1999 stock issued for cash

24,975

December 16, 1999 stock issued for cash

3,996

December 17, 1999 stock issued for cash

9,990

December 31, 1999 stock issued for cash

9,990

December 31, 1999 adjust stock issued for cash

Net loss -comprehensive net loss

(1,046,928)

Balance, December 31, 1999

$ 863,869

$ (31,300)

$ -

$ -

$ -

$ -

$ -

$ (1,046,928)

January 3, 2000 stock issued for cash

$ 19,980

$ -

$ -

$ -

$ -

$ -

$ -

$ -

January 14, 2000 stock issued for cash

24,950

January 14, 2000 stock issued for services at fair value Infocall

19,960

February 9, 2000 stock issued for cash

19,980

February 10, 2000 stock issued for cash

14,985

February 14, 2000 stock issued for cash

4,995

February 15, 2000 stock issued for cash

9,990

February 22, 2000 stock issued for cash

54,446

February 25, 2000 stock issued for cash

12,987

February 28, 2000 stock issued for cash

16,983

February 29, 2000 stock issued for cash

19,980

March 2, 2000 stock issued for cash

5,994

March 7, 2000 stock issued for cash

1,998

March 8, 2000 stock issued for cash

131,869

DATAMEG CORPORATION

(A Development Stage Company)

Consolidated Statement of Changes in Stockholders’ Deficit (Continued)

Period of Inception (January 13, 1999) to December 31, 2006 (2005 Restated – Note T)

Additional Paid-in Capital

Common Stock Subscriptions Receivable

Common Stock Warrants

Common Stock Options Granted and Not Exercised

Deferred Compensation

Treasury Stock

Deferred Financing Costs

Deficit Accumulated During Development Stage

March 10, 2000 stock issued for cash

9,990

March 13, 2000 stock issued for cash

9,990

March 16, 2000 stock issued for cash

9,990

March 20, 2000 stock issued for cash

23,976

March 23, 2000 stock issued for cash

1,998

March 24, 2000 stock issued for cash

39,960

March 29, 2000 stock issued for cash

9,990

March 30, 2000 stock issued for cash

9,990

April 19, 2000 stock issued for cash

9,990

April 27, 2000 stock issued for cash

18,981

May 10, 2000 stock issued for cash

9,990

May 12, 2000 stock issued for cash

169,831

May 19, 2000 stock issued for cash

20,380

June 19, 2000 stock issued for cash

29,972

June 21, 2000 stock issued for cash

41,958

June 30, 2000 adjust stock issued for cash

33,183

June 30, 2000 adjust stock issued for cash

(92,370)

July 1, 2000 adjust stock issued for cash -Driscoll

(10,000)

July 1, 00 adjust stock issued for cash-Wallet

(12,000)

August 18, 2000 share exchange adjustment

350

Aug. 18, 00 stock issued - merger Viola Group

(28,900)

August 18, 2000 stock options granted and exercised for services at fair value Clever

60,500

(250)

August 18, 2000 stock options granted and exercised for subscription receivable Benson

308,438

(309,375)

August 18, 2000 stock options granted and exercised for subscription receivable, Phillips

308,438

(309,375)

Aug. 18, 2000 stock options granted and exercised for subscriptions receivable Cairns

106,925

(107,250)

August 22, 2000 stock options granted at fair value Kaiser

45,420

October 1, 2000 payment of subscription receivable for services at fair value Clever

250

October 1, 2000 payment of subscription receivable for services at fair value Benson

31,300

DATAMEG CORPORATION

(A Development Stage Company)

Consolidated Statement of Changes in Stockholders’ Deficit (Continiued)

Period of Inception (January 13, 1999) to December 31, 2006 (2005 Restated – Note T)

Additional Paid-in Capital

Common Stock Subscriptions Receivable

Common Stock Warrants

Common Stock Options Granted and Not Exercised

Deferred Compensation

Treasury Stock

Deferred Financing Costs

Deficit Accumulated During Development Stage

October 23, 2000 stock options granted and exercised for services at fair value Clever

56,000

October 30, 2000 stock options granted and exercised for services at fair value Benson

308,436

37,638

October 30, 2000 stock options granted and exercised for services at fair value Phillips

308,438

121,885

October 30, 2000 stock options granted and exercised for services at fair value Cairns

106,925

(12,243)

November 14, 2000 stock issued services at fair value Infocall

1,883,475

November 28, 2000 stock issued for services at fair value Net Connection Corp

917,643

November 28, 2000 stock issued for services at fair value Clever

56,000

November 28, 2000 stock issued for services at fair value Dodrill

102,080

November 28, 2000 stock issued for services at fair value Richfield

51,040

November 28, 2000 share exchange adjustment -Benson, Phillips, Cairns

-1,186

December 20, 2000 stock options granted at fair value Adams

255,246

Dec. 21, 2000 conversion of debentures

94,610

December 21, 2000 stock options granted, exercised and issued -3rd Round Investors

15,713

-2,255

December 21, 2000 stock options granted at fair value Rivero

3,870

December 31, 2000 stock options granted at fair value Jacobs

2,153

December 31, 2000 stock options granted at fair value Royal

6,413

December 31, 2000 stock options granted at fair value Shewmaker

13,496

Net loss -comprehensive net loss

(6,957,807)

Balance, December 31, 2000

$ 6,213,690

$ (656,251)

$ -

$ 326,598

$ -

$ -

$ -

$ (6,957,807)

DATAMEG CORPORATION

(A Development Stage Company)

Consolidated Statement of Changes in Stockholders’ Deficit (Continued)

Period of Inception (January 13, 1999) to December 31, 2006 (2005 Restated – Note T)

Additional Paid-in Capital

Common Stock Subscriptions Receivable

Common Stock Warrants

Common Stock Options Granted and Not Exercised

Deferred Compensation

Treasury Stock

Deferred Financing Costs

Deficit Accumulated During Development Stage

January 2, 2001 stock issued for services at fair value Net Connection Corp.

963,016

January 29, 2001 stock issued for services at fair value Richfield

89,700

January 29, 2001 stock issued for services at fair value Kolb

563,164

(253,864)

January 29, 2001 stock issued for services at fair value Silvasy

12,760

January 29, 2001 stock issued for services at fair value Young

6,380

January 29, 2001 stock issued for services at fair value Adams

12,760

January 29, 2001 stock issued for services at fair value Transmedia

26,203

January 29, 2001 stock options exercised and issued for cash 3rd round investors

2,520

January 29, 2001 stock issued for cash

92,092

January 29, 2001 conversion of debentures

19,920

March 29, 2001 stock options exercised and issued for cash 3rd round investors

3,115

2,198

March 31, 2001 payment of subscription receivable for services at fair value Benson

347,014

March 31, 2001 payment of subscription receivable for services at fair value Phillips

119,493

March 31, 2001 payment of subscription receivable for services at fair value Cairns

187,490

April 4, 2001 stock issued for services at fair value Kolb

107,618

April 4, 2001 stock issued for services at fair value Annis

5,458

May 1, 2001 stock options granted at fair value Kaiser

30,974

May 4, 2001 stock issued for services at fair value Dove

45,774

May 21, 2001 stock issued for services at fair value Dove

24,618

DATAMEG CORPORATION

(A Development Stage Company)

Consolidated Statement of Changes in Stockholders’ Deficit (Continued)

Period of Inception (January 13, 1999) to December 31, 2006 (2005 Restated – Note T)

Additional Paid-in Capital

Common Stock Subscriptions Receivable

Common Stock Warrants

Common Stock Options Granted and Not Exercised

Deferred Compensation

Treasury Stock

Deferred Financing Costs

Deficit Accumulated During Development Stage

June 5, 2001 stock issued for services at fair value Young

4,110

June 5, 2001 stock issued for services at fair value Silvasy

5,460

June 12, 2001 stock issued for services at fair value Kolb

41,328

204,860

June 12, 2001 stock issued for services at fair value DeanDastvan

11,889

June 12, 2001 adjust merger shares

(25)

June 25, 2001 stock issued for services at fair value Dove

32,162

(6,653)

July 5, 2001 stock issued for services at fair value Young

20,899

July 5, 2001 stock issued for services at fair value Silvasy

34,901

July 5, 2001 stock issued for services at fair value McGrath

6,780

July 12, 2001 stock issued for services at fair value DeanDastvan

16,032

July 12, 2001 stock issued for services at fair value Annis

25,267

July 25, 2001 stock issued for services at fair value Dove

20,569

6,653

July 25, 2001 stock issued for services at fair value Kolb

80,635

49,004

August 13, 2001 stock issued for services at fair value Dodrill

6,866

August 13, 2001 stock issued for services at fair value Silvasy

2,660

August 13, 2001 stock issued for services at fair value Young

3,480

August 13, 2001 stock issued for services at fair value McGrath

4,165

August 20, 2001 stock issued for services at fair value Net Connection Corp.

72,450

August 23, 2001 stock issued for services at fair value Dodrill

19,280

DATAMEG CORPORATION

(A Development Stage Company)

Consolidated Statement of Changes in Stockholders’ Deficit (Continued)

Period of Inception (January 13, 1999) to December 31, 2006 (2005 Restated – Note T)

Additional Paid-in Capital

Common Stock Subscriptions Receivable

Common Stock Warrants

Common Stock Options Granted and Not Exercised

Deferred Compensation

Treasury Stock

Deferred Financing Costs

Deficit Accumulated During Development Stage

August 23, 2001 stock issued for services at fair value Hester

14,760

August 23, 2001 stock issued for services at fair value DeVal

15,355

August 23, 2001 stock issued for services at fair value Noser

15,371

August 23, 2001 stock issued for services at fair value Aro

15,374

August 23, 2001 stock issued for services at fair value Holzworth

15,412

August 23, 2001 stock issued for services at fair value Silvasy

1,585

August 23, 2001 stock issued for services at fair value Young

1,690

August 23, 2001 stock issued for services at fair value McGrath

3,060

October 1, 2001 stock issued for services at fair value DeVal

4,633

October 1, 2001 stock issued for services at fair value Holzworth

7,245

October 1, 2001 stock issued for services at fair value Hester

10,771

October 1, 2001 stock issued for services at fair value Noser

7,937

October 1, 2001 stock issued for services at fair value Silvasy

1,330

October 1, 2001 stock issued for services at fair value Young

1,440

October 1, 2001 stock issued for services at fair value DeanDastvan

3,480

October 1, 2001 stock issued for services at fair value Dodrill

10,160

Oct. 1, 2001 stock issued for services at fair value Kolb

11,576

Oct. 1, 2001 k options granted at fair value Dove

58,278

October 15, 2001 stock issued for services at fair value Hester

62,007

DATAMEG CORPORATION

(A Development Stage Company)

Consolidated Statement of Changes in Stockholders’ Deficit (Continued)

Period of Inception (January 13, 1999) to December 31, 2006 (2005 Restated – Note T)

Additional Paid-in Capital

Common Stock Subscriptions Receivable

Common Stock Warrants

Common Stock Options Granted and Not Exercised

Deferred Compensation

Treasury Stock

Deferred Financing Costs

Deficit Accumulated During Development Stage

October 15, 2001 stock issued for services at fair value DeanDastvan

3,480

October 15, 2001 stock issued for services at fair value DeVal

2,106

October 15, 2001 stock issued for services at fair value Noser

4,004

October 15, 2001 stock issued for services at fair value Holzworth

3,803

October 15, 2001 stock issued for services at fair value Dodrill

16,525

November 5, 2001 stock issued for services at fair value Dove

6,190

November 5, 2001 stock issued for services at fair value Adams

2,880

November 5, 2001 stock issued for services at fair value Calver

1,920

November 7, 2001 stock issued for services at fair value Hester

37,248

November 7, 2001 stock issued for services at fair value Kolb

3,912

December 6, 2001 stock issued for services at fair value Dodrill, Hester, Kolb, Dove

22,301

December 6, 2001 stock issued for services at fair value Hester

55,655

December 6, 2001 stock issued for services at fair value Kolb

3,069

Dec 6, 2001 stock issued for services at fair value Dove

4,500

December 21, 2001 stock issued for deferred financing at fair value

125,250

(140,250)

December 21, 2001 stock issued for services at fair value Hester

50,655

December 31, 2001 stock options expired -Rivero, Jacobs, Royal, Shewmaker

25,932

(25,932)

Net loss -comprehensive net loss

(2,806,599)

Balance, December 31, 2001

$ 9,209,768

$ (56)

$

-

$ 389,918

$ -

$ -

$ (140,250)

$ (2,806,599)

DATAMEG CORPORATION

(A Development Stage Company)

Consolidated Statement of Changes in Stockholders’ Deficit (Continued)

Period of Inception (January 13, 1999) to December 31, 2006 (2005 Restated – Note T)

Additional Paid-in Capital

Common Stock Subscriptions Receivable

Common Stock Warrants

Common Stock Options Granted and Not Exercised

Deferred Compensation

Treasury Stock

Deferred Financing Costs

Deficit Accumulated During Development Stage

January 2, 2002 financing fees recognized

 

 

 

 

 

 

 

 

 

 

$ 93,500

January 7, 2002 stock issued towards purchase of subsidiary at fair value North Electric Company, Inc.

 

33,648

 

 

 

 

 

 

 

 

January 9, 2002 stock issued towards purchase of subsidiary at fair value North Electric Company, Inc.

 

26,745

 

 

 

 

 

 

 

 

February 1, 2002 stock issued for services at fair value Dodrill

 

4,100

 

 

 

 

 

 

 

 

February 1, 2002 stock issued for services at fair value Dove

 

2,000

 

 

 

 

 

 

 

 

February 1, 2002 stock issued for services at fair value Benson

 

20,000

 

 

 

 

 

 

 

 

February 1, 2002 stock issued towards purchase of subsidiary at fair value North Electric Company, Inc.

 

3,964

 

 

 

 

 

 

 

 

February 8, 2002 stock issued for services at fair value Kristoff

 

2,000

 

 

 

 

 

 

 

 

February 14, 2002 stock issued for cash

 

142,500

 

 

 

 

 

 

 

 

February 20, 2002 stock issued for services at fair value Dodrill

 

5,000

 

 

 

 

 

 

 

 

March 6, 2002 stock issued for services at fair value DeanDastvan

 

1,069

 

 

 

 

 

 

 

 

March 31, 2002 stock options granted at fair value Dove

 

 

 

 

 

 

 

21,192

 

 

April 23, 2002 stock issued towards purchase of subsidiary at fair value North Electric Company, Inc.

 

8,792

 

 

 

 

 

 

 

 

May 1, 2002 stock issued for services at fair value DeanDastvan

 

6,842

 

 

 

 

 

 

 

 

May 1, 2002 stock issued for services at fair value Dodrill

 

-1,000

 

 

 

 

 

 

 

May 1, 2002 stock issued for services at fair value Kristoff

 

3,000

 

 

 

 

 

 

 

 

May 6, 2002 stock issued for services at fair value Orr

 

6,250

 

 

 

 

 

 

 

 

May 7, 2002 stock issued for service at fair value Collins

 

206

 

 

 

 

 

 

 

 

DATAMEG CORPORATION

(A Development Stage Company)

Consolidated Statement of Changes in Stockholders’ Deficit (Continued)

Period of Inception (January 13, 1999) to December 31, 2006 (2005 Restated – Note T)

Additional Paid-in Capital

Common Stock Subscriptions Receivable

Common Stock Warrants

Common Stock Options Granted and Not Exercised

Deferred Compensation

Treasury Stock

Deferred Financing Costs

Deficit Accumulated During Development Stage

May 7, 2002 stock issued for service at fair value DeVal

 

(240)

 

 

 

 

 

 

 

May 7, 2002 stock issued for service at fair value Holzworth

 

3,011

 

 

 

 

 

 

 

 

May 20, 2002 stock issued towards purchase of subsidiary at fair value North Electric Company, Inc.

 

255,000

 

 

 

 

 

 

 

 

May 21, 2002 stock issued for services at fair value Kristoff

 

 

 

 

 

 

 

 

 

 

May 21, 2002 stock issued for services at fair value Kaiser

 

1,000

 

 

 

 

 

 

 

 

May 28, 2002 stock options granted at fair value Gibson

 

 

 

 

 

 

 

1,276

 

 

May 29, 2002 stock options granted at fair value Bragg

 

 

 

 

 

 

 

1,383

 

 

June 6, 2002 stock issued for services at fair value Ashley Associates

 

50,000

 

 

 

 

 

 

 

 

June 12, 2002 stock options granted at fair value Erickson

 

 

 

 

 

 

 

813

 

 

June 13, 2002 stock options granted at fair value Tate

 

 

 

 

 

 

 

975

 

 

June 21, 2002 stock options granted at fair value Rugerro

 

 

 

 

 

 

 

1,170

 

 

June 30, 2002 stock warrants granted at fair value QAT

 

 

 

 

 

 

 

8,900

 

 

July 5, 2002 stock issued for services at fair value Galpern

 

15,000

 

 

 

 

 

 

 

 

July 5, 2002 stock issued for services at fair value Sellars

 

3,500

 

 

 

 

 

 

 

 

July 5, 2002 stock issued for services at fair value Cella

 

3,500

 

 

 

 

 

 

 

 

July 12, 2002 stock options granted at fair value Tanzini

 

 

 

 

 

 

 

1,300

 

 

July 12, 2002 stock options granted at fair value Krishnan

 

 

 

 

 

 

 

2,925

 

 

July 31, 2002 stock issued for services at fair value Seymour

 

3,000

 

 

 

 

 

 

 

 

DATAMEG CORPORATION

(A Development Stage Company)

Consolidated Statement of Changes in Stockholders’ Deficit (Continued)

Period of Inception (January 13, 1999) to December 31, 2006 (2005 Restated – Note T)

Additional Paid-in Capital

Common Stock Subscriptions Receivable

Common Stock Warrants

Common Stock Options Granted and Not Exercised

Deferred Compensation

Treasury Stock

Deferred Financing Costs

Deficit Accumulated During Development Stage

August 18, 2002 adjust issuances to investor to satisfy litigation La Jolla Cove Investors

 

(142,388)

 

 

 

 

 

 

 

August 19, 2002 stock issued to satisfy litigation with investor at fair value La Jolla Cove Investors

 

(4,000)

 

 

 

 

 

 

 

August 19, 2002 stock issued to satisfy note payable litigation at fair value North Atlantic Partners

 

52,469

 

 

 

 

 

 

 

 

August 19, 2002 stock issued for services at fair value DeanDastvan

 

 

 

 

 

 

 

 

 

 

August 19, 2002 stock issued for services at fair value Dodrill

 

 

 

 

 

 

 

 

 

 

August 19, 2002 stock issued for cash

 

 

 

 

 

 

 

 

 

 

August 21, 2002 stock warrants granted to investor -La Jolla Cove Investors

 

 

 

 

 

50,000

 

 

 

 

August 22, 2002 stock options expired Kaiser

 

76,394

 

 

 

 

 

(76,394)

 

August 22, 2002 stock options granted at fair value Kaiser

 

 

 

 

 

 

 

8,784

 

 

August 29, 2002 stock options granted at fair value Erickson

 

 

 

 

 

 

 

1,300

 

 

September 12, 2002 stock issued for services at fair value BJG Holdings

 

12,000

 

 

 

 

 

 

 

 

September 30, 2002 stock warrants granted at fair value QAT

 

 

 

 

 

 

 

8,900

 

 

October 9, 2002 stock issued for services at fair value Adam

 

(4,000)

 

 

 

 

 

 

 

October 9, 2002 stock issued for services at fair value Mottayaw

 

(4,000)

 

 

 

 

 

 

 

October 9, 2002 stock issued for services at fair value Ference

 

(16,000)

 

 

 

 

 

 

 

October 9, 2002 stock issued for services at fair value Erickson

 

(3,000)

 

 

 

 

 

 

 

October 9, 2002 stock issued for services at fair value Noser

 

(3,000)

 

 

 

 

 

 

 

October 9, 2002 stock issued for services at fair value Hester

 

(6,000)

 

 

 

 

 

 

 

October 16, 2002 stock issued for cash

 

1,606

 

 

 

 

 

 

 

 

October 18, 2002 stock issued for cash

 

10,029

 

 

 

 

 

 

 

 

DATAMEG CORPORATION

(A Development Stage Company)

Consolidated Statement of Changes in Stockholders’ Deficit (Continued)

Period of Inception (January 13, 1999) to December 31, 2006 (2005 Restated – Note T)

Additional Paid-in Capital

Common Stock Subscriptions Receivable

Common Stock Warrants

Common Stock Options Granted and Not Exercised

Deferred Compensation

Treasury Stock

Deferred Financing Costs

Deficit Accumulated During Development Stage

October 18, 2002 adjust stock warrant grant to investor -La Jolla Cove Investors

 

 

 

 

 

25,000

 

 

 

 

October 23, 2002 stock issued for service at fair value Kaiser

 

(6,500)

 

 

 

 

 

 

 

October 23, 2002 stock warrants exercised and issued

 

(466)

 

 

(1,876)

 

 

 

October 23, 2002 stock issued for cash

 

10,783

 

 

 

 

 

 

 

 

October 25, 2002 stock issued for services at fair value Benson

 

21,000

 

 

 

 

 

 

 

 

October 30, 2002 stock warrants exercised and issued

 

(2,794)

 

 

(11,250)

 

 

 

November 5, 2002 stock issued for cash

 

(5,000)

 

 

 

 

 

 

 

November 6, 2002 stock issued for cash

 

950

 

 

 

 

 

 

 

 

November 6, 2002 stock warrants exercised and issued

 

(931)

 

 

(3,750)

 

 

 

November 8, 2002 stock issued for cash

 

(1,329)

 

 

 

 

 

 

 

November 12, 2002 stock options granted at fair value PMR

 

 

 

 

 

 

 

38,100

 

 

November 18, 2002 stock warrants exercised and issued

 

(2,921)

 

 

(11,761)

 

 

 

November 19, 2002 stock warrants exercised and issued

 

(931)

 

 

(3,750)

 

 

 

November 21, 2002 stock warrants exercised and issued

 

(3,725)

 

 

(15,000)

 

 

 

November 25, 2002 stock issued for services at fair value PMR Group

 

56,000

 

 

 

 

 

 

 

(47,400)

 

December 4, 2002 stock warrants granted to investor -La Jolla Cove Investors

 

 

 

 

 

25,000

 

 

 

 

December 9, 2002 stock issued for cash

 

(5,000)

 

 

 

 

 

 

 

December 11, 2002 stock warrants exercised and issued

 

(3,725)

 

 

(15,000)

 

 

 

December 17, 2002 stock options granted at fair value Noser

 

 

 

 

 

 

 

1,869

 

 

December 17, 2002 stock options granted at fair value Adam

 

 

 

 

 

 

 

1,869

 

 

December 17, 2002 stock options granted at fair value Mottayaw

 

 

 

 

 

 

 

1,869

 

 

DATAMEG CORPORATION

(A Development Stage Company)

Consolidated Statement of Changes in Stockholders’ Deficit (Continued)

Period of Inception (January 13, 1999) to December 31, 2006 (2005 Restated – Note T)

Additional Paid-in Capital

Common Stock Subscriptions Receivable

Common Stock Warrants

Common Stock Options Granted and Not Exercised

Deferred Compensation

Treasury Stock

Deferred Financing Costs

Deficit Accumulated During Development Stage

December 17, 2002 stock options granted at fair value Dickman

 

 

 

 

 

 

 

1,869

 

 

December 17, 2002 stock options granted at fair value McVey

 

 

 

 

 

 

 

1,424

 

 

December 19, 2002 stock warrants exercised and issued

 

(3,131)

 

 

(12,606)

 

 

 

December 31, 2002 adjust stock warrants exercised

 

 

 

 

 

(7)

 

 

 

December 31, 2002 writeoff deferred financing costs

 

 

 

 

 

 

 

 

 

 

46,750

December 31, 2002 stock warrants granted at fair value QAT

 

 

 

 

 

 

 

8,900

 

 

December 31, 2002 stock options expired

 

255,246

 

 

 

 

 

(255,246)

 

Net loss -comprehensive net loss

 

 

 

 

 

 

 

 

 

 

Balance, December 31, 2002

 

$ 10,086,291

$ (56)

$ 25,000

$ 173,096

$ (47,400)

$ -

 

$ -

$ (13,718,686)

 

 

 

 

 

 

 

 

 

 

 

January 1, 2003stock options granted at fair value PTR Group

 

$ - 

 

$ -

 

$ -

 

$ 12,000

 

$ -

$ -

$ -

$ -

January 6, 2003 stock issued for services at fair value Benson

 

120,000

 

 

 

 

 

 

 

 

January 1, 2003 stock issued for cash

 

(1,705)

 

 

 

 

 

 

 

January 7, 2003 stock issued in lieu of accounts payable at fair value La Jolla Cove Investor, Inc.

 

 

 

 

 

 

 

 

 

 

January 14, 2003 stock issued in lieu of accounts payable at fair value La Jolla Cove Investor, Inc.

 

 

 

 

 

 

 

 

 

 

January 31, 2003 stock issued for services at fair value Dodrill

 

15,000

 

 

 

 

 

 

 

 

January 31, 2003 stock issued for services at fair value Dove

 

42,296

 

 

 

 

 

 

 

 

January 31, 2003 stock options exercised and issued

 

46,100

 

 

 

 

 

(38,100)

 

February 3, 2003 stock issued for services at fair value Dickman

 

1,000

 

 

 

 

 

 

 

 

February 3, 2003 stock issued for services at fair value Adam

 

2,000

 

 

 

 

 

 

 

 

DATAMEG CORPORATION

(A Development Stage Company)

Consolidated Statement of Changes in Stockholders’ Deficit (Continued)

Period of Inception (January 13, 1999) to December 31, 2006 (2005 Restated – Note T)

Additional Paid-in Capital

Common Stock Subscriptions Receivable

Common Stock Warrants

Common Stock Options Granted and Not Exercised

Deferred Compensation

Treasury Stock

Deferred Financing Costs

Deficit Accumulated During Development Stage

February 3, 2003 stock issued for services at fair value Mottayaw

 

2,000

 

 

 

 

 

 

 

 

February 3, 2003 stock issued for cash

 

(2,878)

 

 

 

 

 

 

 

February 4, 2003 stock options exercised and issued

 

914

 

 

 

 

 

 

 

 

February 4, 2003 stock issued for cash

 

(1,583)

 

 

 

 

 

 

 

February 5, 2003 Stock issued for services at fair value Van Schaik

 

2,000

 

 

 

 

 

 

 

 

February 5, 2003 Stock issued for cash

 

2,214

 

 

 

 

 

 

 

 

February 7, 2003 stock issued for services at fair value Brantley

 

30,000

 

 

 

 

 

 

 

 

February 10, 2003 stock issued for services at fair value Collins

 

8,455

 

 

 

 

 

 

 

 

February 10, 2003 stock issued for services at fair value McVey

 

2,000

 

 

 

 

 

 

 

 

February 12, 2003 stock issued for services at fair value Yes, International

 

2,000

 

 

 

 

 

 

 

 

February 14, 2003 stock issued for services at fair value Silvasy

 

20,700

 

 

 

 

 

 

 

 

February 21, 2003 stock issued for cash

 

2,500

 

 

 

 

 

 

 

 

February 26, 2003 stock issued for services at fair value Bevins

 

100,000

 

 

 

 

 

 

 

 

March 7, 2003 stock options granted at fair value QAT

 

 

 

 

 

 

 

 

 

 

March 12, 2003 Stock issued in partial satisfaction of note payable at fair value Coldwater Capital

 

29,992

 

 

 

 

 

 

 

 

March 12, 2003 stock issued for cash

 

1,270

 

 

 

 

 

 

 

 

March 31, 2003 deferred stock compensation earned

 

 

 

 

 

 

 

 

 

47,400

March 31, 2003 stock warrants granted at fair value QAT

 

 

 

 

 

 

 

8,900

 

 

April 1, 2003 consolidates subsidiary sale of additional shares

 

(60,943)

 

 

 

 

 

 

 

April 22, 2003 stock options granted for services at fair value QAT

 

 

 

 

 

 

 

266,000

 

 

April 22. 2003 stock options granted for services at fair value Gordon

 

 

 

 

 

 

 

85,000

 

 

DATAMEG CORPORATION

(A Development Stage Company)

Consolidated Statement of Changes in Stockholders’ Deficit (Continued)

Period of Inception (January 13, 1999) to December 31, 2006 (2005 Restated – Note T)

Additional Paid-in Capital

Common Stock Subscriptions Receivable

Common Stock Warrants

Common Stock Options Granted and Not Exercised

Deferred Compensation

Treasury Stock

Deferred Financing Costs

Deficit Accumulated During Development Stage

May 7, 2003 stock issued for cash

 

(4,170)

 

 

 

 

 

 

 

May 20, 2003 conversion of debentures

 

4,712

 

 

 

 

 

 

 

 

May 30, 2003 stock options exercised

 

13,500

 

 

 

 

 

(12,000)

 

June 5, 2003 stock warrants exercised

 

(25,000)

 

 

(25,000)

 

 

 

June 6, 2003 10% stock dividend issued

 

(140,000)

 

 

 

 

 

 

 

June 9, 2003 stock warrants granted for services at fair value Brantley

 

 

 

 

 

 

 

330,200

 

 

June 11, 2003 stock issued for cash

 

262,084

 

 

 

 

 

 

 

(42,917)

 

June 11, 2003 stock options exercised Brantley

 

25,333

 

 

 

 

 

 

 

 

June 11, 2003 stock options exercised Dickman

 

6,069

 

 

 

 

 

(1,869)

 

June 11. 2003 stock options exercised Gibson

 

2,476

 

 

 

 

 

(1,276)

 

June 11. 2003 stock options exercised McVey

 

4,624

 

 

 

 

 

(1,424)

 

June 11. 2003 stock options exercised Brantley

 

115,000

 

 

 

 

 

(85,000)

 

June 11. 2003 stock options exercised Noser

 

6,069

 

 

 

 

 

(1,869)

 

June 11, 2003 stock options exercised Ruggero

 

8,370

 

 

 

 

 

(1,170)

 

June 11, 2003 stock options exercised Tate

 

6,975

 

 

 

 

 

(975)

 

June 11. 2003 stock issued for cash

 

 

 

 

 

 

 

 

 

 

June 11, 2003 stock issued for services at fair value Noser

 

48,000

 

 

 

 

 

 

 

 

June 13, 2003 purchase treasury stock

 

 

 

 

 

 

 

 

 

 

(50,000)

June 20, 2003 stock issued for services at fair value Yes, International

 

240,000

 

 

 

 

 

 

 

 

 

June 30, 2003 stock warrants granted at fair value QAT

 

 

 

 

 

 

 

8,900

 

 

June 30, 2003 adjust stock issued for cash

 

(64,096)

 

 

 

 

 

 

 

July 9, 2003 stock options exercised and stock issued for services

 

313,670

 

 

 

 

 

(266,000)

 

July 16, 2003 stock options exercised in lieu of cash for at fair value Solnet Technologies

 

20,925

 

 

 

 

 

(2,925)

 

July 16, 2003 stock options exercised Adam

 

6,069

 

 

 

 

 

(1,869)

 

July 16, 2003 stock options exercised Mottayaw

 

6,069

 

 

 

 

 

(1,869)

 

July 16, 2003 stock options exercised Tanzini

 

9,300

 

 

 

 

 

(1,300)

 

July 16, 2003 stock options exercised in lieu of cash for at fair value Erickson

 

15,113

 

 

 

 

 

(2,113)

 

July 16, 2003 stock issued for services at fair value Mottayaw

 

44,000

 

 

 

 

 

 

 

 

DATAMEG CORPORATION

(A Development Stage Company)

Consolidated Statement of Changes in Stockholders’ Deficit (Continued)

Period of Inception (January 13, 1999) to December 31, 2006 (2005 Restated – Note T)

Additional Paid-in Capital

Common Stock Subscriptions Receivable

Common Stock Warrants

Common Stock Options Granted and Not Exercised

Deferred Compensation

Treasury Stock

Deferred Financing Costs

Deficit Accumulated During Development Stage

July 16, 2003 stock issued for services at fair value Adam

 

44,000

 

 

 

 

 

 

 

 

July 16, 2003 stock issued for services at fair value Erickson

 

57,000

 

 

 

 

 

 

 

 

July 23, 2003 stock issued for cash

 

78,000

 

 

 

 

 

 

 

 

July 23, 2003 stock issued for cash

 

78,000

 

 

 

 

 

 

 

 

July 23, 2003 stock issued for cash

 

208,340

 

-80,000

 

 

 

 

 

August 15, 2003 stock options granted at fair value Polk

 

 

 

 

 

 

 

232,250

 

 

September 30, 2003 stock warrants granted at fair value QAT

 

 

 

 

 

 

 

8,900

 

 

September 30, 2003 adjust stock issued for cash

 

59,201

 

 

 

 

 

 

 

 

September 30, 2003 stock options issued for services at fair value Stroup

 

 

 

 

 

 

 

11,700

 

 

October 1, 2003 stock options granted at fair value Vuksich

 

 

 

 

 

 

 

5,960

 

 

October 3, 2003 adjust stock issued for cash

 

200,000

 

 

 

 

 

 

 

 

November 30, 2003 stock options granted for services at fair value Ference

 

 

 

 

 

 

 

158,533

 

 

December 1, 2003 stock options granted for services at fair value Stroup

 

 

 

 

 

 

 

54,175

 

 

December 16, 2003 stock issued for cash

 

16,000

 

 

 

 

 

 

 

 

December 16, 2003 stock issued for cash

 

14,400

 

 

 

 

 

 

 

 

December16, 2003 stock and stock options issued for cash

 

792,465

 

-40,000

 

 

89,300

 

 

December 31, 2003 treasury stock activities

 

(47,500)

 

 

 

 

 

 

 

(25,392)

December 31, 2003 adjust stock issued for cash

 

42,054

 

 

 

 

 

 

 

 

  

Net Loss -Comprehensive Net Loss

 

 

 

 

 

 

 

 

 

 

(4,448,410)

Balance December 31, 2003

 

$ 12,916,675

$ (120,056)

$ -

$ 1,025,155

 

$ (42,917)

$ (75,392)

 

$ -

$ (18,167,096)

 

 

 

 

 

 

 

 

 

 

 

January 1, 2004 stock options issued for services as fair value Benson

 

$ - 

 

$ -

 

$ -

 

$ 220,500

 

$ -

$ -

$ -

$ -

January 7, 2004 stock options issued for services at fair value Polk

 

 

 

 

 

 

 

35,600

 

 

January 15, 2004 stock options issued for services at fair value Mitsunaga

 

 

 

 

 

 

 

346,871

 

 

DATAMEG CORPORATION

(A Development Stage Company)

Consolidated Statement of Changes in Stockholders’ Deficit (Continued)

Period of Inception (January 13, 1999) to December 31, 2006 (2005 Restated – Note T)

Additional Paid-in Capital

Common Stock Subscriptions Receivable

Common Stock Warrants

Common Stock Options Granted and Not Exercised

Deferred Compensation

Treasury Stock

Deferred Financing Costs

Deficit Accumulated During Development Stage

January 27, 2004 stock issued for services at fair value AMT Management

 

37,500

 

 

 

 

 

 

 

 

January 29, 2004 stock subscription receivable payment received

 

 

 

40,000

 

 

 

 

 

 

February 2, 2004 stock options issued for services at fair value Giagtzis

 

 

 

 

 

 

 

14,400

 

 

February 12, 2004 stock options issued for services at fair value Gilberg

 

 

 

 

 

 

 

131,800

 

 

February 12, 2004 stock options issued for services at fair value Hershman

 

 

 

 

 

 

 

65,900

 

 

February 17, 2004 subscribed stock returned and cancelled Brantley

 

(105,068)

80,000

 

 

 

 

 

42,917

March 31, 2004 stock options issued for services at fair value Stroup

 

 

 

 

 

 

 

35,100

 

 

March 31, 2004 stock options issued for services at fair value Ference

 

 

 

 

 

 

 

32,800

 

 

March 31, 2004 stock options issued for services at fair Value Stroup

 

 

 

 

 

 

 

57,225

 

 

April 1, 2004 stock issued for stock subscription receivable

 

470,588

 

(420,000)

 

 

 

 

 

June 30, 2004 beneficial conversion for agreements to issue convertible promissory notes April through June 2004

 

343,093

 

 

 

 

 

 

 

 

  

June 30, 2004 stock options issued for services at fair value Giagtzis

 

 

 

 

 

 

 

7,200

 

 

 

June 30, 2004 stock options issued for services at fair value Stroup

 

 

 

 

 

 

 

53,700

 

 

June 30, 2004 stock options issued for services at fair value Ference

 

 

 

 

 

 

 

32,799

 

 

 

July 23, 2004 stock options issued for services at fair value Ference

 

 

 

 

 

 

 

194,600

 

 

  

August 2, 2004 stock issued for services at fair value Benson

 

608,750

 

 

 

 

 

 

 

 

  

August 5, 2004 stock issued for services at fair value Ference

 

300,000

 

 

 

 

 

 

 

 

 

August 5, 2004 stock issued for services at fair value Dove

 

390,750

 

 

 

 

 

 

 

 

  

DATAMEG CORPORATION

(A Development Stage Company)

Consolidated Statement of Changes in Stockholders’ Deficit (Continued)

Period of Inception (January 13, 1999) to December 31, 2006 (2005 Restated – Note T)

Additional Paid-in Capital

Common Stock Subscriptions Receivable

Common Stock Warrants

Common Stock Options Granted and Not Exercised

Deferred Compensation

Treasury Stock

Deferred Financing Costs

Deficit Accumulated During Development Stage

August 6, 2004 stock issued for services at fair value Murphy

 

494,000

 

 

 

 

 

 

 

 

  

August 13, 2004 stock issued for services at fair value Noser

 

10,050

 

 

 

 

 

 

 

 

  

August 13, 2004 stock issued for services at fair value Erickson

 

10,050

 

 

 

 

 

 

 

 

 

August 13, 2004 stock issued for services at fair value Van Cooney

 

10,050

 

 

 

 

 

 

 

 

  

August 13, 2004 stock issued for services at fair value Fayette

 

10,050

 

 

 

 

 

 

 

 

  

August 13, 2004 stock issued for services at fair value Schwartz

 

10,050

 

 

 

 

 

 

 

 

  

August 13, 2004 stock issued for services at fair value Smith

 

10,050

 

 

 

 

 

 

 

 

August 13, 2004 stock issued for services at fair value Adam

 

10,050

 

 

 

 

 

 

 

 

  

August 13, 2004 stock issued for services at fair value Mottayaw

 

10,050

 

 

 

 

 

 

 

 

  

September 14, 2004 stock issued for services at fair value Van Schaik

 

10,050

 

 

 

 

 

 

 

 

  

September 30, 2004 stock options issued for services at fair value Ference

 

 

 

 

 

 

 

32,800

 

 

  

September 30, 2004 stock options issued for services at fair value Adam

 

 

 

 

 

 

 

7,810

 

 

  

September 30, 2004 stock options issued for services at fair value Erickson

 

 

 

 

 

 

 

7,810

 

 

  

September 30, 2004 stock options issued for services at fair value Erickson

 

 

 

 

 

 

 

2,868

 

 

  

September 30, 2004 stock options issued for services at fair value Fayette

 

 

 

 

 

 

 

6,453

 

 

  

September 30, 2004 stock options issued for services at fair value Fayette

 

 

 

 

 

 

 

7,170

 

 

  

September 30, 2004 stock options issued for services at fair value Holzworth

 

 

 

 

 

 

 

10,397

 

 

  

September 30, 2004 stock options issued for services at fair value Holzworth

 

 

 

 

 

 

 

7,810

 

 

  

 

DATAMEG CORPORATION

(A Development Stage Company)

Consolidated Statement of Changes in Stockholders’ Deficit (Continued)

Period of Inception (January 13, 1999) to December 31, 2006 (2005 Restated – Note T)

Additional Paid-in Capital

Common Stock Subscriptions Receivable

Common Stock Warrants

Common Stock Options Granted and Not Exercised

Deferred Compensation

Treasury Stock

Deferred Financing Costs

Deficit Accumulated During Development Stage

September 30, 2004 stock options issued for services at fair value Krishnan/Solnet

 

 

 

 

 

 

 

15,620

 

 

  

September 30, 2004 stock options issued for services at fair value Krishnan/Solnet

 

 

 

 

 

 

 

6,453

 

 

  

September 30, 2004 stock options issued for services at fair value Mottayaw

 

 

 

 

 

 

 

7,810

 

 

  

September 30, 2004 stock options issued for services at fair value Noser

 

 

 

 

 

 

 

6,453

 

 

September 30, 2004 stock options issued for services at fair value Noser

 

 

 

 

 

 

 

7,810

 

 

  

September 30, 2004 stock options issued for services at fair value Ruggero

 

 

 

 

 

 

 

3,155

 

 

  

September 30, 2004 stock options issued for services at fair value Ruggero

 

 

 

 

 

 

 

7,810

 

 

  

September 30, 2004 stock options issued for services at fair value Schwartz

 

 

 

 

 

 

 

3,226

 

 

  

September 30, 2004 stock options issued for services at fair value Schwartz

 

 

 

 

 

 

 

7,170

 

 

  

September 30, 2004 stock options issued for services at fair value Smith

 

 

 

 

 

 

 

2,151

 

 

  

September 30, 2004 stock options issued for services at fair value Smith

 

 

 

 

 

 

 

7,170

 

 

  

September 30, 2004 stock options issued for services at fair value Van Cooney/MRE

 

 

 

 

 

 

 

3,585

 

 

  

September 30, 2004 stock options issued for services at fair value Van Cooney/MRE

 

 

 

 

 

 

 

7,170

 

 

  

September 30, 2004 stock options issued for services at fair value Van Schaik/AT Soft

 

 

 

 

 

 

 

7,170

 

 

  

September 30, 2004 stock options issued for services at fair value Van Schaik/AT Soft

 

 

 

 

 

 

 

6,453

 

 

September 30, 2004 beneficial conversion for agreements to issue convertible promissory notes July through September 2004

 

494,635

 

 

 

 

 

 

 

 

  

October 29, 2004 stock issued for services at fair value Purohit

 

63,100

 

 

 

 

 

 

 

 

  

October 29, 2004 stock issued for services at fair value Hester

 

1,005,250

 

 

 

 

 

 

 

 

  

DATAMEG CORPORATION

(A Development Stage Company)

Consolidated Statement of Changes in Stockholders’ Deficit (Continued)

Period of Inception (January 13, 1999) to December 31, 2006 (2005 Restated – Note T)

Additional Paid-in Capital

Common Stock Subscriptions Receivable

Common Stock Warrants

Common Stock Options Granted and Not Exercised

Deferred Compensation

Treasury Stock

Deferred Financing Costs

Deficit Accumulated During Development Stage

November 2, 2004 stock issued upon conversion of convertible promissory note Hughes

 

17,250

 

 

 

 

 

 

 

 

  

November 17, 2004 stock options issued for services at fair value Purohit

 

 

 

 

 

 

 

158,000

 

 

  

November 23, 2004 stock options issued for services at fair value McGrath

 

 

 

 

 

 

 

134,500

 

 

  

December 31, 2004 beneficial conversion of agreements to issue convertible promissory notes October through December 2004

 

17,600

 

 

 

 

 

 

 

 

  

December 31, 2004 stock options issued for services at fair value Ference

 

 

 

 

 

 

 

280,335

 

 

  

December 31, 2004 stock options issued for services at fair value Erickson

 

 

 

 

 

 

 

1,134

 

 

  

December 31, 2004 stock options issued for services at fair value Fayette

 

 

 

 

 

 

 

2,551

 

 

  

December 31, 2004 stock options issued for services at fair value Holzworth

 

 

 

 

 

 

 

4,111

 

 

  

December 31, 2004 stock options issued for services at fair value Krishnan/Solnet

 

 

 

 

 

 

 

2,551

 

 

 

December 31, 2004 stock options issued for services at fair value Noser

 

 

 

 

 

 

 

2,551

 

 

  

December 31, 2004 stock options issued for services at fair value Ruggero

 

 

 

 

 

 

 

1,248

 

 

  

December 31, 2004 stock options issued for services at fair value Schwartz

 

 

 

 

 

 

 

1,276

 

 

  

December 31, 2004 stock options issued for services at fair value Smith

 

 

 

 

 

 

 

850

 

 

  

December 31, 2004 stock options issued for services at fair value Van Cooney/MRE

 

 

 

 

 

 

 

1,418

 

 

  

December 31, 2004 stock options issued for services at fair value Van Schaik/AT Soft

 

 

 

 

 

 

 

2,551

 

 

 

Net Loss -Comprehensive Net Loss

 

 

 

 

 

 

 

 

 

 

(9,302,939)

Balance December 31, 2004

 

$ 17,144,573

 

$ (420,056)

$ -

 

$ 3,029,050

 

$ -

$ (75,392)

$ -

$ (27,470,035)

DATAMEG CORPORATION

(A Development Stage Company)

Consolidated Statement of Changes in Stockholders’ Deficit (Continued)

Period of Inception (January 19, 1999) to December 31, 2006 (2005 Restated – Note T)

 

Price pre Share

Common Stock Shares Outstanding

Common Stock

Additional Paid-In Capital

Stock to be Issued

Common Stock Subscriptions Receivable

Treasury Stock

Deficit Accumulated During Development Stage

Total Stockholders' Deficit

Balance December 31, 2004

252,086,074

$ 25,209

$ 22,669,275

 

$ 1,488,463

$ (420,056)

$ (75,392)

$ (27,470,035)

$ (3,782,536)

Shares Issued for Services

January 11, 2005 stock issued for services at fair value Hester/Omni Solutions

0.18

1,750,000

175

314,825

315,000

January 11, 2005 stock issued for services at fair value Hester/Omni Solutions

0.07

5,000,000

500

368,400

368,900

January 25, 2005 stock issued for services at fair value McGrath

0.06

1,000,000

100

55,150

55,250

April 15, 2005 stock issued for services at fair value Purohit

0.10

350,000

35

35,665

35,700

April 20, 2005 stock issued for services at fair value Ference

0.13

1,770,000

177

224,140

224,317

April 20, 2005 stock issued for services at fair value Ference

0.15

500,000

50

76,450

76,500

April 20, 2005 stock issued for services at fair value Adam

0.11

160,000

16

18,065

18,081

April 20, 2005 stock issued for services at fair value Van Schaik

0.11

160,000

16

18,065

18,081

April 20, 2005 stock issued for services at fair value Mottayaw

0.11

160,000

16

18,065

18,081

May 19, 2005 stock issued for services at fair value Krishnan

0.11

100,000

10

11,040

11,050

May 19, 2005 stock issued for services at fair value Ruggero

0.11

100,000

10

11,040

11,050

May 19, 2005 stock issued for services at fair value Noser

0.09

160,000

16

13,584

13,600

May 19, 2005 stock issued for services at fair value Van Cooney

0.09

160,000

16

13,584

13,600

May 19, 2005 stock issued for services at fair value Schwartz

0.09

160,000

16

13,584

13,600

DATAMEG CORPORATION

(A Development Stage Company)

Consolidated Statement of Changes in Stockholders’ Deficit (Continued)

Period of Inception (January 19, 1999) to December 31, 2006 (2005 Restated – Note T)

Price pre Share

Common Stock Shares Outstanding

Common Stock

Additional Paid-In Capital

Stock to be Issued

Common Stock Subscriptions Receivable

Treasury Stock

Deficit Accumulated During Development Stage

Total Stockholders' Deficit

July 13, 2005 stock issued for services at fair value Theodoropulos

0.06

1,000,000

100

62,900

63,000

September 30, 2005 cancellation of previously issued common stock

(260,000)

(26)

26

-

October 12, 2005 stock issued for services at fair value Davidson

0.05

500,000

50

25,450

25,500

October 12, 2005 stock issued for services at fair value Mortimer

0.05

14,000,000

1,400

736,400

737,800

November 17, 2005 stock issued for services at fair value Flannigan

0.04

150,000

14

6,360

6,374

December 31, 2005 cancellation of stock issued to Mortimer

0.05

(10,000,000)

(1,000)

(465,667)

(466,667)

Convertible Notes/Warrants

January 25, 2005 stock issued upon conversion of convertible promissory notes Jan 05

0.03

19,530,033

1,953

652,700

(414,062)

240,591

February 7, 2005 stock issued upon conversion of convertible promissory notes Feb. 05

0.04

2,538,500

254

106,135

(106,389)

-

March 7, 2005 stock issued upon conversion of convertible promissory notes Tocci

0.05

200,000

20

8,000

(8,020)

-

March 16, 2005 stock issued upon conversion of convertible promissory notes Mar. 05

0.04

5,025,000

502

201,000

(201,502)

-

March 28, 2005 stock issued upon conversion of convertible promissory notes Mar. 05

0.04

4,200,000

420

168,000

(168,420)

-

June 30, 2005 stock issued on conversion of 2Q convertible notes

0.05

6,216,141

622

310,185

(310,807)

-

August 1, 2005 stock issued on conversion of convertible note Sims

0.05

225,000

23

11,227

11,250

September 30, 2005 stock issued on conversion of 3Q convertible notes

0.05

9,824,231

982

510,618

511,600

Beneficial conversion expense

1,332,516

1,332,516

Value of detachable warrants issued with convertible notes

723,211

723,211

DATAMEG CORPORATION

(A Development Stage Company)

Consolidated Statement of Changes in Stockholders’ Deficit (Continued)

Period of Inception (January 19, 1999) to December 31, 2006 (2005 Restated – Note T)

Price pre Share

Common Stock Shares Outstanding

Common Stock

Additional Paid-In Capital

Stock to be Issued

Common Stock Subscriptions Receivable

Treasury Stock

Deficit Accumulated During Development Stage

Total Stockholders' Deficit

Stock Options

-

January 28, 2005 stock options issued for services at fair value James Currie

181,000

181,000

March 22, 2005 stock option exercised Noser

0.01

100,000

10

990

1,000

April 17, 2005 stock options issued for services at fair value Benson

480,000

480,000

April 17, 2005 stock options issued for services at fair value Murphy

147,750

147,750

April 27, 2005 stock options issued for services at fair value McGrath

207,500

207,500

May 31, 2005 stock option exercised Ruggero

0.01

100,000

10

990

1,000

June 1, 2005 stock options issued for services at fair value Theodoropulos

40,700

40,700

July 22, 2005 stock options issued for services at fair value Noser

20,400

20,400

July 22, 2005 stock options issued for services at fair value Adam

20,400

20,400

July 22, 2005 stock options issued for services at fair value Mottayaw

20,400

20,400

July 22, 2005 stock options issued for services at fair value Van Schaik

20,400

20,400

August 22, 2005 stock options issued for services at fair value Kirwan

33,700

33,700

August 22, 2005 stock options issued for services at fair value Kirwan

30,750

30,750

August 25, 2005 stock options issued for services at fair value Currie

282,500

282,500

September 22, 2005 stock options issued for services at fair value Murphy

85,400

85,400

September 22, 2005 stock options issued for services at fair value Green

68,250

68,250

DATAMEG CORPORATION

(A Development Stage Company)

Consolidated Statement of Changes in Stockholders’ Deficit (Continued)

Period of Inception (January 19, 1999) to December 31, 2006 (2005 Restated – Note T)

Price pre Share

Common Stock Shares Outstanding

Common Stock

Additional Paid-In Capital

Stock to be Issued

Common Stock Subscriptions Receivable

Treasury Stock

Deficit Accumulated During Development Stage

Total Stockholders' Deficit

September 22, 2005 stock options issued for services at fair value Gordon

19,250

19,250

November 10, 2005 stock options issued for services at fair value Rogers

8,000

8,000

November 10, 2005 stock options issued for services at fair value Wisinger

8,000

8,000

November 10, 2005 stock options issued for services at fair value Bryant

8,000

8,000

November 15, 2005 stock options issued for services at fair value Polk

38,400

38,400

2005 vesting of previously issued stock options and incremental cost recorded on revision of option terms

141,265

141,265

Stock Issued for Cash

October 20, 2005 stock issued for cash Aeratus

0.05

2,000,000

200

89,800

90,000

December 5, 2005 stock issued for cash Currie

0.06

416,667

42

24,958

25,000

December 5, 2005 stock issued for cash K&S Sims

0.06

416,667

42

24,958

25,000

December 5, 2005 stock issued for cash K&H Sims

0.05

660,000

66

32,934

33,000

December 10, 2005 James Currie

53,500

53,500

December 10, 2005 Jacob Murphy

10,000

10,000

December 10, 2005 Kevin Sims

33,000

33,000

Other

-

June 29, 2005 cancellation of treasury stock

(75,392)

75,392

-

Net Loss (Comprehensive Net Loss)

 

 

 

 

(6,106,504)

(6,106,504)

Balance December 31, 2005

320,458,313

$ 32,046

$ 30,211,296

$ 375,763

$ (420,056)

$ -

$ (33,576,539)

$ (3,377,490)

DATAMEG CORPORATION

(A Development Stage Company)

Consolidated Statement of Changes in Stockholders’ Deficit (Continued)

Period of Inception (January 13, 1999) to December 31, 2006 (2005 Restated – Note T)

Price pre Share

Common Stock Shares Outstanding

Common Stock

Additional Paid-In Capital

Stock to be Issued

Common Stock Subscriptions Receivable

Treasury Stock

Deficit Accumulated During Development Stage

Total Stockholders' Deficit

Balance December 31, 2005

320,458,313

32,046

30,211,296

375,763

(420,056)

-

(33,576,539)

(3,377,490)

Stock Issued for Cash, Private Placements

01/04/06

Jerry VanDenBos

0.033

3,333,333

333

99,667

100,000

01/05/06

James Currie (Cash received December 2005)

0.05

1,070,000

107

53,393

(53,500)

-

01/05/06

Jacob Murphy (Cash received December 2005)

0.05

200,000

20

9,980

(10,000)

-

01/05/06

Kevin Sims (Cash received December 2005)

0.05

660,000

66

32,934

(33,000)

-

01/10/06

Ralph C. Townsend

0.035

714,285

71

24,929

25,000

01/13/06

E. James Grip

0.035

285,714

28

9,972

10,000

01/18/06

Michael Obzud

0.035

285,714

28

9,972

10,000

01/31/06

Bill & Charles Starks

0.035

142,857

14

4,986

5,000

02/06/06

Craig Econopouly

0.035

285,714

29

9,971

10,000

02/06/06

John Econopouly

0.035

28,571

3

997

1,000

02/10/06

Ray Imperial

0.035

285,714

29

9,971

10,000

02/24/06

Charles Mandracchia

0.030

666,666

67

19,933

20,000

02/24/06

Joseph R. White

0.030

666,666

67

19,933

20,000

02/28/06

Fergus Coyle

0.040

250,000

25

9,975

10,000

03/01/06

Charles Hopper

0.035

1,428,571

143

49,857

50,000

03/02/06

Mark D. Williams

0.035

857,142

85

29,915

30,000

03/10/06

Angel Valentin

0.040

125,000

13

4,987

5,000

03/10/06

Jeff Zenoniani

0.040

125,000

13

4,987

5,000

03/17/06

Chaim Slomivc

0.040

250,000

25

9,975

10,000

03/24/06

Raymond E. Imperial

0.035

142,857

14

4,986

5,000

DATAMEG CORPORATION

(A Development Stage Company)

Consolidated Statement of Changes in Stockholders’ Deficit (Continued)

Period of Inception (January 13, 1999) to December 31, 2006 (2005 Restated – Note T)

Price pre Share

Common Stock Shares Outstanding

Common Stock

Additional Paid-In Capital

Stock to be Issued

Common Stock Subscriptions Receivable

Treasury Stock

Deficit Accumulated During Development Stage

Total Stockholders' Deficit

03/24/06

Martin J. Hennessey

0.035

300,000

30

10,470

10,500

03/26/06

Thad Daber

0.035

142,857

14

4,986

5,000

04/04/06

George& Bernice Gordon

0.045

444,444

44

19,956

20,000

04/10/06

Jim Omer Jr.

0.045

888,888

89

39,911

40,000

04/11/06

Michael Brennan

0.050

100,000

10

4,990

5,000

04/20/06

Dorothy Sawarin

0.050

500,000

50

24,950

25,000

05/17/06

Joe White

0.040

500,000

50

19,950

20,000

05/18/06

Ralph Kittell

0.040

500,000

50

19,950

20,000

05/27/06

James &Carol Ciaccio

0.035

285,714

29

9,971

10,000

06/12/06

Frank Seymour

0.035

714,285

71

24,929

25,000

06/20/06

Marie Frankenberger

0.035

14,285

1

499

500

07/11/06

Jeff Moore

0.025

80,000

8

1,992

2,000

07/11/06

Jerime Blackman

0.025

100,000

10

2,490

2,500

07/11/06

Margaret Miller

0.025

100,000

10

2,490

2,500

07/11/06

Al Cochran

0.020

500,000

50

9,950

10,000

07/12/06

Shelton Hogan

0.025

100,000

10

2,490

2,500

07/13/06

Clifford Willy

0.020

750,000

75

14,925

15,000

07/18/06

Paul Kleiber

0.025

400,000

40

9,960

10,000

07/20/06

Paul Gallagher

0.030

500,000

50

14,950

15,000

08/17/06

Richard Feaster

0.025

1,200,000

120

29,880

30,000

08/17/06

Paul Data

0.025

500,000

50

12,450

12,500

09/18/06

Richard Feaster

0.015

2,000,000

200

29,800

30,000

09/26/06

Michael Conville

0.015

1,333,333

133

19,867

20,000

09/26/06

John O'Connell

0.015

400,000

40

5,960

6,000

DATAMEG CORPORATION

(A Development Stage Company)

Consolidated Statement of Changes in Stockholders’ Deficit (Continued)

Period of Inception (January 13, 1999) to December 31, 2006 (2005 Restated – Note T)

Price pre Share

Common Stock Shares Outstanding

Common Stock

Additional Paid-In Capital

Stock to be Issued

Common Stock Subscriptions Receivable

Treasury Stock

Deficit Accumulated During Development Stage

Total Stockholders' Deficit

10/05/06

Christiane C. Hermstedt

0.020

500,000

50

9,950

10,000

10/11/06

Christiane C. Hermstedt

0.020

500,000

50

9,950

10,000

10/12/06

Patricia J. Thompson

0.020

250,000

25

4,975

5,000

10/16/06

Sharon Judith Reibman

0.020

500,000

50

9,950

10,000

10/16/06

The Harriet Reibman Living Trust

0.020

500,000

50

9,950

10,000

10/17/06

Paul Mikulas

0.020

250,000

25

4,975

5,000

10/17/06

Wanita J. Schrag

0.020

250,000

25

4,975

5,000

10/17/06

Chaim Slomiuc

0.020

500,000

50

9,950

10,000

10/18/06

Patricia J. Thompson

0.025

200,000

20

4,980

5,000

10/19/06

John Dexter

0.025

200,000

20

4,980

5,000

10/20/06

W. Kevin King

0.030

333,333

33

9,967

10,000

10/20/06

Richard Feaster

0.025

1,000,000

100

24,900

25,000

Valuation of detachable warrants

80,000

80,000

Helga Revenaugh (Shares issued January 07)

5,000

5,000

Lisa M. Johnson-Potts (Shares issued January 07)

3,000

3,000

Dorothy Sawarin (Shares issued January 2007)

10,000

10,000

Lois J. Davis (Shares issued January 2007)

3,000

3,000

Patricia M. Rados (Shares issued January 2007)

3,000

3,000

Paul Gallagher (Shares issued January 2007)

60,000

60,000

DATAMEG CORPORATION

(A Development Stage Company)

Consolidated Statement of Changes in Stockholders’ Deficit (Continued)

Period of Inception (January 13, 1999) to December 31, 2006 (2005 Restated – Note T)

Price pre Share

Common Stock Shares Outstanding

Common Stock

Additional Paid-In Capital

Stock to be Issued

Common Stock Subscriptions Receivable

Treasury Stock

Deficit Accumulated During Development Stage

Total Stockholders' Deficit

Stock Issued for Services, Fair Value

01/04/06

William Mortimer

0.050

1,200,000

120

59,880

60,000

01/04/06

Mark McGrath

0.050

2,000,000

200

99,800

100,000

01/04/06

Constantine Theodoropulos

0.050

600,000

60

29,940

30,000

05/09/06

Michael West

0.051

500,000

50

25,450

25,500

05/22/06

Joshua Davidson

0.040

500,000

50

19,950

20,000

Stock Issued, Covertible Notes

03/06/06

Stephen LaGree

0.060

416,667

42

24,958

(25,000)

-

03/06/06

Jerold Christie & Jane Larkin

0.080

125,000

13

9,987

(9,513)

487

03/06/06

Joeseph T. & Marian R. Rubbico

0.060

416,667

42

24,958

(25,000)

-

03/06/06

Stephen LaGree

0.060

60,000

6

3,594

3,600

03/06/06

Don McLeod & Jennifer Cushman

0.060

1,416,667

142

84,858

(85,000)

-

03/06/06

Steven Gangi

0.060

250,000

25

14,975

(15,000)

-

03/06/06

Buford Brewer

0.100

100,000

10

9,990

(10,000)

-

03/06/06

Steven Murray

0.100

100,000

10

9,990

(10,000)

-

03/06/06

Kevin Loop

0.080

250,000

25

19,975

(20,000)

-

03/06/06

J G Products

0.060

833,333

83

49,917

(50,000)

-

03/06/06

Roy & Dianne Williams

0.100

100,000

10

9,990

(10,000)

-

03/06/06

Roy Williams II & David Williams

0.100

100,000

10

9,990

(10,000)

-

05/22/06

Robert A. Wiiliams,. Jr.

0.060

166,667

17

9,983

10,000

05/22/06

Edith Eavenson

0.080

250,000

25

19,975

20,000

05/22/06

Ralph D. Gannon

0.100

100,000

10

9,990

10,000

DATAMEG CORPORATION

(A Development Stage Company)

Consolidated Statement of Changes in Stockholders’ Deficit (Continued)

Period of Inception (January 13, 1999) to December 31, 2006 (2005 Restated – Note T)

Price pre Share

Common Stock Shares Outstanding

Common Stock

Additional Paid-In Capital

Stock to be Issued

Common Stock Subscriptions Receivable

Treasury Stock

Deficit Accumulated During Development Stage

Total Stockholders' Deficit

05/22/06

Fabio Aguirre

0.100

100,000

10

9,990

10,000

06/02/06

Drue Huffines

0.060

166,667

17

9,983

10,000

Stock Options

01/15/06

Stock options issued for services at fair value Murphy

10,000

10,000

01/30/06

Stock options issued for services at fair value Green

6,931

6,931

09/20/06

Stock options issued for services at fair value Sknner

4,400

4,400

10/04/06

Exercise of options Krishnan

0.010

200,000

20

1,980

2,000

11/15/06

Stock options issued for services at fair value Ragusa

2,000

2,000

12/31/06

Stock options issued for services at fair value Ference

64,800

64,800

Vesting of stock options previously issued

240,229

240,229

Other Transactions

12/31/2006

Write-down of Lee stock receivable

105,000

105,000

12/31/2006

Cancellation of shares

(156,489)

(16)

(293,675)

(293,691)

Net Loss

 

 

 

 

 

 

(1,508,163)

(1,508,163)

Balance December 31, 2006

359,394,435

$ 35,939

$ 31,764,672

$ 93,750

$ (315,056)

$ -

$ (35,084,702)

$ (3,505,397)

 

 

 

See accompanying notes to consolidated financial statements.

DATAMEG CORPORATION

(A Development Stage Company)

Consolidated Statements of Cash Flows

From Inception

Year Ended

(January 13, 1999) to

December 31,

December 31,

2006

2005

2006

(Restated – Note T)

CASH FLOWS FROM OPERATING ACTIVITIES

NET LOSS

$ (1,508,163)

$ (6,106,504)

$ (35,084,702)

ADJUSTMENTS TO RECONCILE NET LOSS TO NET CASH USED IN OPERATIONS:

Depreciation

367

518

91,301

Stock issued for purchase of in-process research and development

-

-

870,600

Write-down of common stock subscription receivable

105,000

-

105,000

Common shares issued for services or reimbursement

235,500

1,558,817

12,898,947

Vesting of stock options issued for services

328,360

1,862,065

5,631,626

Property and equipment given in lieu of cash for services

-

-

15,475

Realized gain on sale of investments

-

-

(8,530)

(Gain) Loss on sale of property and equipment

-

(12)

13

Loss on acquisition fee

-

-

123,950

Loss on disposal of property and equipment

-

-

1,459

Loss on impairment of patent

-

-

127,274

Loss on litigation

11,867

-

171,107

Minority interest

-

-

(154,550)

Stock issued in lieu of financing costs

-

-

140,250

Write-off of debt

(54,496)

(511,860)

(566,356)

Amortization of beneficial conversion

-

1,332,516

1,332,516

CHANGES IN OPERATING ASSETS

AND LIABILITIES:

(Increase) Decrease in accounts receivable

7,100

(7,050)

-

Increase in inventory

(3,612)

(43,381)

(163,400)

(Increase) Decrease in prepaid and deferred expenses

18,437

(10,320)

1,367

Decrease in deposits

-

-

24,752

Increase in accounts payable and accrued expenses

74,924

186,957

2,952,907

Decrease in deferred revenues

(7,344)

(2,112)

-

Increase (Decrease) in related party payables

750

(27,866)

248,432

NET CASH USED IN OPERATIONS

(791,310)

(1,768,232)

(11,240,562)

CASH FLOWS FROM INVESTING ACTIVITIES

Purchase of property and equipment

-

(1,339)

(96,957)

Payments for intangible assets

-

-

(127,274)

Payments for security deposits

-

-

(91,532)

Investment in subsidiary

-

-

(149,312)

Purchase of investments

-

-

(20,000)

Sales of investments

-

-

28,530

NET CASH USED IN INVESTING ACTIVITIES

-

(1,339)

(456,545)

DATAMEG CORPORATION

(A Development Stage Company)

Consolidated Statements of Cash Flows (Continued)

From Inception

Year Ended

(January 13, 1999) to

December 31,

December 31,

2006

2005

2006

(Restated – Note T)

CASH FLOWS FROM FINANCING ACTIVITIES

Proceeds from shareholder loan

-

-

26,000

Payments on shareholder loan

-

-

(26,000)

Proceeds from short-term loans

-

-

130,909

Payments on capital lease obligation

-

-

(32,002)

Proceeds from issuance of common stock

777,000

175,000

5,289,967

Proceeds from stock to be issued

84,000

96,500

2,027,963

Proceeds from investment in subsidiary

-

-

25,000

Proceeds from issuance of warrants

-

-

25,000

Payments on promissory notes

(10,000)

(137,500)

(148,000)

Payment for treasury stock

-

-

(125,392)

Proceeds from issuance of convertible notes

-

1,647,507

2,501,672

Proceeds from issuance of promissory notes and debentures

-

-

2,073,616

NET CASH PROVIDED BY FINANCING ACTIVITIES

851,000

1,781,507

11,768,733

NET CHANGE IN CASH

59,690

11,936

71,626

CASH, BEGINNING OF PERIOD

11,936

-

-

CASH, END OF PERIOD

$ 71,626

$ 11,936

$ 71,626

SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING

AND FINANCING ACTIVITIES:

Financing of property and equipment with capital lease

$ -

$ -

$ 42,540

Issuance of stock in exchange for notes receivable

$ -

$ -

$ 656,251

Issuance of stock in exchange for promissory notes

$ -

$ -

$ 304,155

Stock issued as a reduction of ’Stock to be Issued’

$ 366,013

$ 1,209,200

$ 4,283,197

Stock issued in lieu of deferred financing costs

$ -

$ -

$ 140,250

Stock issued in lieu of deferred compensation

$ -

$ -

$ 47,400

Stock issued in purchase of subsidiary

$ -

$ -

$ 483,658

Stock issued as a reduction of amounts due to stockholders

$ -

$ -

$ 220,500

Conversion of notes payable to common stock

$ 64,087

$ 763,441

$ 827,528

SUPPLEMENTAL DISCLOSURE OF

CASH FLOW INFORMATION

Interest paid

$ -

$ -

$ 6,612

Income taxes paid

$ -

$ -

$ -

See accompanying notes to consolidated financial statements.

DATAMEG CORPORATION

(A Development Stage Company)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2006 and 2005

A. BASIS OF PRESENTATION AND ORGANIZATION

Datameg Corporation is a technology holding company focused through the Company’s subsidiaries on developing new technologies, software applications, and products primarily serving the telecommunications sector.

Datameg Corporation has two subsidiaries: CASCommunications, Inc., a Florida corporation, of which the Company owns 40%, and QoVox Corporation, a North Carolina corporation that the Company wholly owns. QoVox was known as North Electric Company, Inc. until July 1, 2005, when North Electric Company filed an Amendment to its Articles of Incorporation with the North Carolina Secretary of State to change its corporate name. Datameg and its subsidiaries individually and collectively are a development stage enterprise. CASCommunications is an inactive company. Datameg does not expect CASCommunications to generate any revenue in 2007.

QoVox focuses on becoming a provider of network assurance products and services. QoVox’s network assurance products are designed to enable communications network operators and service providers to quickly and automatically determine if their network is meeting its quality and service expectations, while lowering network operating costs. QoVox has developed their Network Assurance System that covers the existing traditional telephone networks, networks that use the same communication technology as the Internet, and converged networks comprised of both of these network types.

During the second half of 2004, QoVox began to deploy equipment to customer sites under three purchases on approval agreements. In October 2004, QoVox obtained its first approved purchase and recorded approximately $41,000 in revenues in 2004 related to the purchase.

During the years ended December 31, 2006 and 2005, QoVox recorded revenue of approximately $43,000 and $45,500, respectively, and had deferred revenue of approximately $0 and $7,000 as of December 31, 2006 and 2005, respectively. QoVox is actively pursuing additional near term sales opportunities with its existing customer and others for its Network Assurance System and anticipates realization of these opportunities in the near term.

These consolidated financial statements reflect those of Datameg Corporation, CASCommunications, Inc. and QoVox Corporation. In accordance with the Financial Accounting Standards Board (FASB) interpretation (FIN) 46R, "Consolidation of Variable Interest Entities," and interpretation of ARB No. 51, the Company continues to consolidate CASCommunications, Inc. as it expects to continue to absorb a majority of CASCommunications, Inc.’s losses.

CASCommunications had no recorded assets as of December 31, 2005 and had a loss before minority interest of zero for the years ended December 31, 2006 and 2005 due to the lack of activity during those years. No consolidated assets are collateral for liabilities of CASCommunications. Datameg has provided $270,000 of the total capital of $388,000 provided to CASCommunications as of December 31, 2006.

Datameg Corporation is a Delaware corporation that is a successor by merger as of April 27, 2005 to DataMEG Corp., which was a New York corporation incorporated in October 1982 as The Viola Group, Inc. In August 2000 the Company exchanged 90% of its common stock for 100% of the stock of Datameg Corporation, a Virginia corporation, which was incorporated in January 1999. The Company subsequently changed its name to Datameg Corporation and is the successor in business operations of the Virginia Datameg and New York Datameg.

 

 

DATAMEG CORPORATION

(A Development Stage Company)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2006 and 2005

A. BASIS OF PRESENTATION AND ORGANIZATION (CONTINUED)

On April 27, 2005, we entered into an Agreement and Plan of Merger with Datameg Corp. NY setting forth the terms of our reincorporation from New York to Delaware. As part of the reincorporation the Company increased its authorized number of shares to 503,000,000, of which 10,000,000 are preferred shares and 493,000,000 are common stock. The Company also changed its par value from $0.01 to $0.0001 per share.

On July 1, 2005, our wholly owned subsidiary, QoVox Corporation, filed Articles of Amendment to its Articles of Incorporation, changing its corporate name from North Electric Company, Inc. to QoVox Corporation. The new corporate name better reflects QoVox’s core business of helping service providers assure the quality of Voice over Internet Protocol (VoIP) and other next generation IP-based services.

Having received and considered a report by outside legal counsel on July 31, 2006, the Company’s Board of Directors directed outside legal counsel to affect the move of the principal office of the Company from Massachusetts to Utah on or before September 29, 2006. The move took place effective August 22, 2006.

The Company operates under the name of Datameg Corporation and trades under the symbol DTMG on the OTCBB. The Company’s sole active subsidiary is QoVox Corporation, which the Company wholly owns.

B. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Principles of Consolidation:

The accompanying consolidated financial statements present the consolidation of the financial statements of Datameg Corporation, its partially owned subsidiary, CASCommunications, Inc., and its wholly owned subsidiary, QoVox Corporation. Material inter company transactions and balances have been eliminated in the consolidation.

Consolidation of Variable Interest Entities:

In January 2003 and revised December 2003, the FASB issued FIN No. 46, "Consolidation of Variable Interest Entities."  This interpretation of Accounting Research Bulletin No. 51, "Consolidated Financial Statements," requires consolidation by business enterprises of variable interest entities, as defined, when certain conditions are met. Pursuant to FIN No. 46, the Company continues to consolidate CASCommunications, Inc.

Basis of Accounting:

The accounts of the Company are maintained on the accrual basis of accounting whereby revenue is recognized when earned, and costs and expenses are recognized when incurred.

Use of Estimates:

Management uses estimates and assumptions in preparing financial statements in accordance with generally accepted accounting principles. Those estimates and assumptions affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities, and the reported revenues and expenses. Actual results could vary from those estimates.

 

DATAMEG CORPORATION

(A Development Stage Company)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2006 and 2005

B. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

Inventory:

The Company’s inventory is stated at the lower of cost or market value. Cost is determined using the first in, first out method. Unusual losses resulting from lower of cost or market adjustments or losses on firm purchase commitments, if any, are disclosed, and if material, separately stated from cost of goods sold in the statement of operations.

Property and Equipment:

Property and equipment are stated at cost. Depreciation and amortization is determined using the straight-line method over estimated useful lives ranging from three to seven years.

Intangible assets:

Intangible assets as of December 31, 2006 and 2005 consisted of goodwill related to the North Electric Company, Inc. merger in April 2002. Effective January 2002, the company adopted Statement of Financial Accounting Standards No. 142, "Goodwill and Other Intangible Assets," (SFAS 142). SFAS 142 addresses accounting and reporting for acquired goodwill. It eliminates the previous requirement to amortize goodwill and establishes new requirements with respect to evaluating goodwill and impairment. The annual goodwill impairment assessment involves estimating the fair value of a reporting unit and comparing it with its carrying amount. If the carrying amount of the reporting unit exceeds its fair value, additional steps are followed to recognize a potential impairment loss. The Company ascertained the fair value of its only reporting unit, QoVox Corporation, and determined that there was no impairment of goodwill as of December 31, 2006 and 2005. The fair value of the reporting unit was determined primarily through an income based valuation approach. Valuation methods based on the income approach utilize the expected economic earnings capacity of the reporting unit to estimate value. The expected future cash flows for the reporting unit were discounted at an appropriate risk adjusted discount rate. A market based valuation approach based on the Company’s quoted stock price was also considered but not heavily relied on because the Company’s stock is thinly traded at small dollar volumes. Additionally, there were no publicly traded guideline companies similar to the reporting unit for comparison.

Accounting for Convertible Notes:

During 2004 the Company issued convertible debt securities with non-detachable and automatic conversion features. During 2005 the Company issued convertible debt securities with non-detachable and automatic conversion features and with detachable warrants. The note holders have the right to have the notes converted into a number of shares of the Company’s Common Stock at conversion prices ranging $0.033 to $0.12 per share.  The conversion prices on all the convertible notes issued in 2004 and most issued in 2005 were in the money on the date of the agreement resulting in a beneficial conversion feature. The note proceeds are allocated to the warrants and the beneficial conversion feature based on the relative fair values. The Company computes the fair value of the warrants using the Black Scholes Pricing Model. The Company computes the fair value of the beneficial conversion feature based on the intrinsic method that computes the difference between the conversion price and the fair market price of the Company’s stock on the date of the agreement. The Company records the fair value of the beneficial conversion feature as an increase to paid in capital and a debt discount. The debt discount is amortized over the period between the date of the agreement and the automatic conversion date. The amortized debt discount is recorded as interest expense.

DATAMEG CORPORATION

(A Development Stage Company)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2006 and 2005

B. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

Fair Value of Financial Instruments:

The carrying value of cash, notes receivable, accounts payable and accrued expenses and notes payable are assumed to approximate fair value because of the relatively short maturity of these instruments. However, since the Company has been unable to pay its liabilities as they became due, significant discounts that cannot be estimated, may be appropriate for liabilities.

Capital Structure:

SFAS No. 129, "Disclosure of Information about Capital Structure," requires a summary presentation of the pertinent rights and privileges of the various securities outstanding. The Company’s outstanding stock is comprised of 359,394,435 and 320,458,313 shares of voting common stock as of December 31, 2006 and 2005, respectively. In April 2003, the Company amended its certificate of incorporation with the state of New York to increase the number of authorized shares of stock to 340,000,000 of common stock. In January 2003, the Company announced a ten percent stock dividend that was payable to shareholders of record as of Wednesday, January 8, 2003 and was paid in June 2003. The number of shares issued and outstanding on January 8, 2003 was approximately 139,999,000 resulting in a stock dividend issuance of 13,999,900 shares in June 2003. As a result of the stock dividend, common stock increased and paid in capital decreased in the amount of $139,999 and there was no impact on the statement of operations. However, all earnings per share calculations were retroactively restated to include the stock dividend. In April 2005 we entered into an Agreement and Plan of Merger with Datameg Corp. NY setting forth the terms of our reincorporation from New York to Delaware. As part of the reincorporation the Company increased its authorized number of shares to 503,000,000, of which 10,000,000 are preferred shares and 493,000,000 are common stock. The Company also changed its par value from $0.01 to $0.0001 per share.

Reclassifications:

Some of the prior year audited balances have been reclassified to conform to current year presentation.

Revenue Recognition:

The Company derives revenue from three primary sources: (1) system hardware component sales revenue, (2) software license revenue and (3) services and maintenance and right to use revenue, which include support, maintenance, right to use fees and consulting.  Revenue on system hardware component sales is recognized upon delivery to, and acceptance by the customer.  Software license revenue recognition is substantially governed by the provisions of Statement of Position No. 97-2, "Software Revenue Recognition," (SOP 97-2) issued by the American Institute of Certified Public Accountants.  The Company exercises judgment and uses estimates in connection with the determination of the amount of software license and services revenue to be recognized in each accounting period.  For software license arrangements that do not require significant modification or customization of the underlying software, the Company recognizes revenue when: (1) it enters into a legally binding arrangement with a customer for the license of software; (2) it delivers the products or perform the services; (3) customer payment is deemed fixed or determinable and free of contingencies or significant uncertainties and (4) collection is probable and (5) vendor specific objective evidence (VSOE) of fair value exists to allocate the total fee among all delivered and undelivered elements in the arrangement.

 

DATAMEG CORPORATION

(A Development Stage Company)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2006 and 2005

B. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

Multiple Element Arrangements:

The Company typically enters into arrangements with customers that include perpetual software licenses, system hardware, maintenance and right to use fees. Software licenses are sold on a per copy basis. Per copy licenses give customers the right to use a single copy of licensed software for exclusive use on the Company’s system hardware. Assuming all other revenue recognition criteria are met, license revenue is recognized upon delivery using the residual method in accordance with SOP No. 98-9, "Modification of SOP 97-2: Software Revenue Recongition." Under the residual method, the Company allocates and defers revenue for the undelivered elements, based on VSOE of fair value, and recognizes the difference between the total arrangement fee and the amount deferred for the undelivered elements as revenue. The determination of fair value of each undelivered element in multiple element arrangements is based on the price charged when the same element is sold separately. If sufficient evidence of fair value cannot be determined for any undelivered item, all revenue from the arrangement is deferred until VSOE of fair value can be established or until all elements of the arrangement have been delivered. If the only undelivered element is maintenance and technical support for which the Company cannot establish VSOE, the Company will recognize the entire arrangement fees ratably over the maintenance and support term.

System hardware is hardware that is installed at a customer site for the purpose of the utilizing the licensed software and as such, does not qualify as a separately deliverable element. The timing of revenue recognition from the sale of system hardware is therefore dependent upon the recognition of revenue for the related software licenses.

Maintenance and right to use fees includes updates (unspecified product upgrades and enhancements) on a when and if available basis, telephone support and bug fixes or patches and maintenance of the systems hardware, which would include repairs or replacement as necessary. VSOE of fair value for maintenance and right to use fees is based upon stated annual renewal rates. Maintenance and right to use fees revenue is recognized ratably over the maintenance and right to use term.

Revenue Recognition Criteria:

The Company defines revenue recognition criteria as follows:

      Persuasive Evidence of an Arrangement Exists. It is the Company’s customary practice to have a purchase order prior to recognizing revenue on an arrangement.

      Delivery has Occurred. The Company’s software and systems hardware are physically delivered and installed at its customer’s site. The Company considers delivery complete when the software and system hardware products have been installed and the testing phase completed. The Company defers all the revenue until the testing phase has been completed and the Company receives customer acceptance.

      The Vendor’s Fee is Fixed or Determinable. The Company’s customary payment terms are generally within 30 days after the invoice date.

      Collection is Probable. Due to a lack of customer history upon which a judgment could be made as to the collectibilty of a particular receivable, revenue is currently recognized upon receipt of payment assuming all other conditions of the sale have been met.

DATAMEG CORPORATION

(A Development Stage Company)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2006 and 2005

B. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

Cost of Revenue:

Cost of revenue includes costs related to user license, systems hardware and maintenance and right to use fees revenue. Cost of user license revenue includes material, packaging, shipping and other production costs and third party royalties. Cost of systems hardware includes the cost of goods sold and installation costs. Cost of maintenance and right to use fees and consulting fees include related personnel costs, and hardware repair costs. Third party consultant fees are also included in cost of services.

Inventory:

The Company’s inventory is stated at the lower of cost or market value. Cost is determined using the first-in, first-out method.  Unusual losses resulting from lower of cost or market adjustments or losses on firm purchase commitments, if any, are disclosed, and if material, separately stated from cost of goods sold in the statement of operations.

Advertising:

Advertising costs are charged to operations as incurred. For the years ended December 31, 2006 and 2005, there were no advertising costs charged to operations.

Research and Development:

The Company expenses research and development costs as incurred.

Software Development Costs:

Statement of Financial Accounting Standard (SFAS) No. 86, Accounting for the Costs of Computer Software to be Sold, Leased or Otherwise Marketed, requires capitalization of certain software development costs subsequent to the establishment of technological feasibility and readiness of general release. As of December 31, 2005, certain costs were incurred subsequent to the establishment of technological feasibility and prior to the readiness of general release. These expenses were immaterial in nature and amount and therefore not capitalized. The Company also licenses from a third party the use of certain software that it utilizes in its products. These computer software license fees are expensed as incurred.

Income Taxes:

The Company, a C-Corporation, accounts for income taxes under SFAS No. 109, "Accounting for Income Taxes." Under this method, deferred tax assets and liabilities are determined based on differences between the financial reporting and tax basis of assets and liabilities and are measured using the enacted tax rates and laws that will be in effect when the differences are expected to reverse. Valuation allowances are established when necessary to reduce deferred tax assets to the amount expected to be realized. The principal differences are net operating losses, startup costs and the use of accelerated depreciation methods to calculate depreciation expense for income tax purposes.

 

 

DATAMEG CORPORATION

(A Development Stage Company)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2006 and 2005

B. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

Stock-Based Compensation:

The Company follows guidance provided in SFAS No. 123R, "Accounting for Stock-Based Compensation," which requires companies to recognize expense for stock-based awards granted to employees or outside consultants based on their estimated fair value on the grant date.

Comprehensive Income:

SFAS No. 130, "Reporting Comprehensive Income," establishes standards for reporting comprehensive income and its components. Comprehensive income is defined as the change in equity during a period from transactions and other events from non-owner sources. Entities that do not have items of other comprehensive income in any period presented are not required to report comprehensive income. Accordingly the Company has not made any such disclosure in the statements presented herein.

Net Loss Per Common Share:

The Company reports basic and diluted earnings per share (EPS) according to the provisions of SFAS No. 128, "Earnings Per Share." SFAS No. 128 requires the presentation of basic EPS and, for companies with complex capital structures, diluted EPS. Basic EPS excludes dilution and is computed by dividing net income (loss) available to common stockholders by the weighted average number of common shares outstanding during the period. Diluted EPS is computed by dividing net income (loss) available to common stockholders, adjusted by any convertible preferred dividends; the after-tax amount of interest recognized in the period associated with any convertible debt; and any other changes in income or loss that would result from the assumed conversion of those potential common shares, by the weighted number of common shares and common share equivalents (unless their effect is antidilutive) outstanding. Due to the Company’s continuing losses, potentially dilutive securities would have an antidilutive effect on EPS. Accordingly, basic and diluted EPS are the same.

Segment Information:

SFAS No. 131, "Disclosure about Segments of an Enterprise and Related Information," requires public enterprises to report certain information about operating segments, including products and services, geographic areas of operations, and major customers. The Company has determined that it does not have any separately reportable business segments for the years ended December 31, 2006 and 2005.

Recently Issued Accounting Pronouncements:

SFAS No. 159, "The Fair Value Option for Financial Assets and Financial Liabilities—Including an amendment of FASB Statement No. 115" issued February 2007

This Statement permits entities to choose to measure many financial instruments and certain other items at fair value. The objective is to improve financial reporting by providing entities with the opportunity to mitigate volatility in reported earnings caused by measuring related assets and liabilities differently without having to apply complex hedge accounting provisions. This Statement is expected to expand the use of fair value measurement, which is consistent with the Board’s long-term measurement objectives for accounting for financial instruments. SFAS 159 is effective as of the beginning of an entity’s first fiscal year that begins after November 15, 2007.

DATAMEG CORPORATION

(A Development Stage Company)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2006 and 2005

B. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

Recently Issued Accounting Pronouncements (continued):

SFAS No. 158, "Employers’ Accounting for Defined Benefit Pension and Other Postretirement Plans – an amendment of FASB Statements No. 87, 88, 106, and 132(R)" issued September 2006

This Statement improves financial reporting by requiring an employer to recognize the overfunded or underfunded status of a defined benefit postretirement plan (other than a multiemployer plan) as an asset or liability in its statement of financial position and to recognize changes in that funded status in the year in which the changes occur through comprehensive income of a business entity or changes in unrestricted net assets of a not-for-profit organization. This Statement also improves financial reporting by requiring an employer to measure the funded status of a plan as of the date of its year-end statement of financial position, with limited exceptions. SFAS 158 is effective. An employer with publicly traded equity securities is required to initially recognize the funded status of a defined benefit postretirement plan and to provide the required disclosures as of the end of the first fiscal year ending after December 15, 2006.

SFAS No. 157, "Fair Value Measurements" issued September 2006

This Statement defines fair value, establishes a framework for measuring fair value in generally accepted accounting principles (GAAP), and expands disclosures about fair value measurements. This Statement applies under other accounting pronouncements that require or permit fair value measurements, the Board having previously concluded in those accounting pronouncements that fair value is the relevant measurement attribute. Accordingly, this Statement does not require any new fair value measurements. However, for some entities, the application of this Statement will change current practice. SFAS 157 is effective in the first fiscal year that begins after November 15, 2007.

SFAS No. 156, "Accounting for Servicing of Financial Assets – an amendment of FASB Statement No. 140" issued March 2006

This Statement amends FASB Statement No. 140, Accounting for Transfers and Servicing of Financial Assets and Extinguishments of Liabilities, with respect to the accounting for separately recognized servicing assets and servicing liabilities. SFAS 156 is effective in the first fiscal year that begins after September 15, 2006.

SFAS No. 155, "Accounting for Certain Hybrid Financial Instruments – an amendment of FASB Statements No. 133 and 140" issued February 2006

This Statement amends FASB Statements No. 133, Accounting for Derivative Instruments and Hedging Activities, and No. 140, Accounting for Transfers and Servicing of Financial Assets and Extinguishments of Liabilities. This Statement resolves issues addressed in Statement 133 Implementation Issue No. D1, "Application of Statement 133 to Beneficial Interests in Securitized Financial Assets." SFAS 155 is effective for all financial instruments acquired or issued after the beginning of an entity’s first fiscal year that begins after September 15, 2006.

 

 

 

 

 

 

 

DATAMEG CORPORATION

(A Development Stage Company)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2006 and 2005

B. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

Recently Issued Accounting Pronouncements (continued):

SFAS No. 154, "Accounting Changes and Error Corrections, a replacement of APB Opinion No. 20 and FASB Statement No. 3" issued May 2005

This statement changes the requirements for the accounting for and reporting of a change in accounting principle. Previously, Opinion 20 required that most voluntary changes in accounting principle be recognized by including in net income of the period of change the cumulative effect of changing to a new principle. This statement requires retrospective application to prior periods' financial statements of changes in accounting principle, when practicable.

SFAS No. 153, "Exchanges of Non-Monetary Assets an amendment of APB Opinion No. 29" issued December 2004

The guidance in APB Opinion No. 29, Accounting for Non monetary Transactions, is based on the principle that exchanges of non-monetary assets should be measured based on the fair value of the assets exchanged. The guidance in that Opinion, however, included certain exceptions to that principle. This Statement amends Opinion 29 to eliminate the exception for non-monetary exchanges of similar productive assets and replaces it with a general exception for exchanges of non-monetary assets that do not have commercial substance. A non-monetary exchange has commercial substance if the future cash flows of the entity are expected to change significantly as a result of the exchange. The provisions of this Statement are effective for non-monetary asset exchanges occurring in fiscal periods beginning after June 15, 2005. Earlier application is permitted for non-monetary asset exchanges occurring in fiscal periods beginning after December 16, 2004. The provisions of this Statement should be applied prospectively. Management does not believe that the adoption of this standard on the effective date will have a material effect on the Company’s financial position or results of operations.

SFAS No. 123 (revised 2004), "Share Based Payments" issued December 2004

This Statement establishes standards for the accounting for transactions in which an entity exchanges its equity instruments for goods or services. It also addresses transactions in which an entity incurs liabilities in exchange for goods or services that are based on the fair value of the entity’s equity instruments or that may be settled by the issuance of those equity instruments. This Statement focuses primarily on accounting for transactions in which an entity obtains employee services in share based payment transactions. This Statement does not change the accounting guidance for share based payment transactions with parties other than employees provided in Statement 123 as originally issued and EITF Issue No. 96-18, Accounting for Equity Instruments That Are Issued to Other Than Employees for Acquiring, or in Conjunction with Selling, Goods or Services. This Statement does not address the accounting for employee share ownership plans, which are subject to AICPA Statement of Position 936, Employers Accounting for Employee Stock Ownership Plans. This revision is effective for public entities that file as small business issuers as of the beginning of the first interim or annual reporting period that begins after December 15, 2005. Management does not believe that the adoption of this standard on the effective date will have a material effect on the Company’s financial position or results of operations as they had previously adopted the fair value methods under Statement No. 123.

 

 

 

DATAMEG CORPORATION

(A Development Stage Company)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2006 and 2005

C. INVENTORY

Inventory at December 31, 2006 and 2005 was $164,400 and $159,788, respectively, and all inventory was comprised of either raw materials and or finished goods.

   

December 31,

 
   

2006

 

2005

 

Raw Materials Inventory

 

$ 29,662

 

$ 48,364

 

Finished Goods

 

133,738

 

111,424

 

Total Inventory

 

$ 163,400

 

$ 159,788

 

 

D. PROPERTY AND EQUIPMENT

Property and equipment consisted of the following as of December 31:

 

 

2006

 

2005

 

 

Equipment

 

$

46,106

 

$

46,106

 

 

Furniture

 

10,095

 

10,095

 

 

Capital Leases

 

35,100

 

35,100

 

 

Total property and equipment

 

$

91,301

 

$

91,301

 

 

Less: accumulated depreciation

 

(91,301)

(90,934)

 

Property and equipment, net

 

$ -

 

$

367

 

 

Depreciation expense totaled $367 and $518 for the years ended December 31, 2006 and 2005, respectively.

E. CONVERTIBLE NOTES

In the period April through December 2004, the Company entered into agreements to issue convertible notes with approximately fifty (50) investors in the aggregate amount of $1,088,995. The convertible notes accrue simple interest at an annual rate of 1.47% and convert any time between issuance and six months of the original issuance date of the notes into an aggregate of approximately 23,392,000 shares. The notes automatically converted to shares on the respective conversion dates reducing the convertible promissory note balance to a net of $13,660 at December 31, 2004 and increasing the liability to issue stock account by $1,042,245. A beneficial conversion value was recognized as debt discount and paid in capital was added in the amount of $855,328. For the year ended December 31, 2004, the discount amortized to interest expense was approximately $847,000. For the twelve months ended December 31, 2005, the discount amortized to interest expense was approximately $8,000. By December 31, 2006 all shares due to conversion of the 2004 notes had been issued.

 

 

DATAMEG CORPORATION

(A Development Stage Company)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2006 and 2005

F. CONVERTIBLE NOTES WITH DETACHABLE WARRANTS

Issuance of Convertible Notes:

In the period January through December 2005, the Company entered into agreements to issue convertible notes with detachable warrants with approximately one hundred twenty two (122) investors in the amount of $1,647,507. The convertible notes accrue simple interest at an annual rate of either 1.47% or 5.0% and convert any time between three and six months of the date of the agreement or upon the automatic conversion date, which ever comes first. The Company elected to allow certain investors to accelerate the conversions. The notes converted into 30,494,538 shares during 2005. The Company issued 25,542,871 of these shares during 2005, and the balance of 4,951,667 shares was issued in the first and second quarters of 2006. The detachable warrants issued during 2005 were valued under a Black Scholes model and approximately $725,000 was recorded and added to paid in capital. A beneficial conversion value of approximately $1,300,000 was recognized as a debt discount and added to paid in capital and amortized to interest expense during 2005. The balance on the notes, net of debt discount, at December 31, 2006 and 2005 was $0 and $267,949, respectively.

G. RELATED PARTY TRANSACTIONS

As of December 31, 2006 and December 31, 2005, the Company was indebted to officers and stockholders in the amount of $57,510 and $56,760 respectively, for expenses incurred on behalf of the Company. This is exclusive of amounts included in accrued compensation. Interest was not imputed on these advances due to immaterial impact on the financials, and the amounts will be repaid as cash flows allow.

H. PROMISSORY NOTES

Note 1: On October 29, 2001, the Company signed a confessed judgment promissory note with a law firm acknowledging monies owed amounting to $596,802, which had been previously accrued. The balance of the promissory note accrued interest at a rate of 9% and matured on December 31, 2001. On January 7, 2002, the Company received a notice of default relating to the Promissory Note and as of January 1, 2002 the outstanding balance was increased five percent (5%) and began to accrue interest at an annual rate of 15%. Accrued interest on the note totaled $461,804 and $372,198 as of December 31, 2006 and December 31, 2005, respectively, and is included in accounts payable and accrued liabilities.

Note 2: In July 2003, the Company signed a promissory note with a professional for fees and the interest on unpaid fees due that professional through June 30, 2003 in the amount of $247,007. The note was due on August 15, 2003 and was guaranteed personally by the Company’s Chairman. The note stated an interest rate of 18% per annum, which had been accrued since the notes inception and totaled approximately $208,000 at December 31, 2006. No significant payments have been made to date and since August 15, 2003, the Company has been in default with respect to this note. In the event of default, the note requires additional interest of 2% per thirty calendar day period accrues as liquidated damages. According to the Company, its independent legal counsel, and various Florida statutes, it is considered unlawful for a creditor to charge in excess of 18% interest per annum on a note of this nature. The Company has concluded that excess interest expense of approximately $53,000 has been recorded since the Company defaulted on the loan. Accordingly, accrued interest and interest expense were reduced by approximately $15,000 and $38,000 during the years ended December 31, 2006 and 2005 (see Note T), respectively, resulting in accrued interest balances of approximately $156,000 and $111,000 at December 31, 2006 and 2005, respectively, which is included in accounts payable and accrued liabilities.

 

DATAMEG CORPORATION

(A Development Stage Company)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2006 and 2005

H. PROMISSORY NOTES (CONTINUED)

Note 3: In July 2004, the Company received a letter from a law firm representing former counsel to the Company concerning fees and costs totaling approximately $245,000 for which former counsel rendered invoices to the Company. On July 21, 2006, the Company signed a settlement and mutual release and promissory note with the former counsel, whereby the Company shall pay the principal sum of $155,000 plus interest at 6% per annum as follows:

  • $10,000.00 on or before December 1, 2006,
  • $15,000.00 on or before March 15, 2007,
  • $10,000.00 on or before June 15, 2007,
  • $10,000.00 on or before September 15, 2007,
  • $10,000.00 on or before December 15, 2007,
  • $10,000.00 on or before March 15, 2008,
  • $10,000.00 on or before June 15, 2008,
  • $10,000.00 on or before September 15, 2008,
  • $10,000.00 on or before December 15, 2008,
  • $10,000.00 on or before March 15, 2009, and
  • $50,000.00 plus all accrued and unpaid interest on or before June 15, 2009.

Notwithstanding the payment schedule, former counsel agrees to waive all accrued and unpaid interest if the Company pays the sum of $155,000.00 by December 1, 2007. At December 31, 2006, the Company is current on its promissory note payments, resulting in a remaining balance of $145,000 ($45,000 current portion and $100,000 long-term). Since the events leading to the settlement were in existence at December 31, 2005, management recorded the write-down of approximately $90,000 as other income during the year ended December 31, 2005 (see Note R).

Note 4: On January 1, 2006, the Company entered into promissory notes with three of its consultants to settle compensation accrued for services rendered in previous years. Total principal of $219,206, plus 7% interest per annum, is payable in six equal quarterly installments, with the first payment due April 15, 2006, and the following payments due the first day of July 2006, October 2006, and so forth. Since the events leading to the settlement were in existence at December 31, 2005, management recorded the write-down of approximately $79,500 as other income during the year ended December 31, 2005 (see Note R).

The Company has not yet made any payments on the notes, and is in default. Pursuant to the notes, payment shall become immediately due in the event of default. As such, the entire principal amount, plus accrued interest of approximately $15,500, has been classified as short-term debt.

Summary of Promissory Notes:

Note 1

$ 596,802

Note 2

247,007

Note 3

145,000

Note 4

219,206

Total principal

1,208,015

Less long-term portion (Note 3)

(100,000)

Total current portion

$ 1,108,015

 

DATAMEG CORPORATION

(A Development Stage Company)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2006 and 2005

I. STOCK TO BE ISSUED

The $93,750 balance of the stock to be issued at December 31, 2006 consists of $84,000 in proceeds received in 2006 for 1,927,380 shares of common stock subsequently issued in the first quarter of 2007, and a 250,000 share signing bonus for the Company’s legal counsel. These shares, valued at $9,750, had not yet been issued as of the date of this report. The $375,763 balances of the stock to be issued at December 31, 2005 consists of $96,500 in proceeds received in 2005 for 1,930,000 shares issued subsequently issued in the first quarter of 2006, and $269,513 in convertible promissory notes that were converted during 2005, but the shares weren’t issued until 2006. The remaining $9,750 is the Company’s legal counsel’s signing bonus referred to in the previous paragraph.

J. OTHER LIABILITIES

On December 18, 2001 the Company entered into a short-term loan agreement with an investor for $120,000. Principal and interest on the loan were due April 15, 2002. The loan was secured by approximately 3.4 million shares of the Company’s stock owned and pledged by the Company’s Chairman. On May 17, 2002, the investor filed suit against the Company and the Company’s Chairman for the principal, accrued interest, legal fees and related damages. A liability in the amount of the principal, interest and legal fees was recorded in the balance sheet of the Company. The Company issued the Company’s Chairman 3,272,727 shares of common stock in August 2002 to replace the pledged stock lost. The reimbursed shares were treated as a cost of capital and approximately $52,000 was applied against paid-in-capital. This liability was reduced by the receipt of the pledged shares and has a current balance of approximately $57,000 at December 31, 2005 and December 31, 2006 and is recorded in accounts payable and accrued expenses.

During 2002, the Company entered into several stock purchase agreements with two ("Investors") to purchase shares of the Company’s common stock. The Company held advances in the amount of $35,000 for which stock was not issued. The Company believed that the Investors defaulted on the stock purchase agreements and the Investors believed that the Company defaulted on the stock purchase agreements. One of the Investors filed a lawsuit against the Company and the Company’s former Chairman, and on April 3, 2003, the court issued a default judgment against the Company and its former Chairman in the amount of $64,352 that bears interest at the rate of 6% a year and prejudgment interest of $1,716. The Company recorded a liability for the judgment and additional accrued interest at December 31, 2003 in the amount of $68,945 that is included in accounts payable and accrued expenses. In March 2005, the Company entered into an agreement to pay $45,000 to the Investor by May 15, 2005 in full satisfaction of all outstanding, current and pending claims regarding this judgment. The balance was paid in full on May 25, 2006, resulting in a $0 liability as of December 31, 2006.

The second Investor also filed a lawsuit against the Company and the Company’s Chairman for damages in the amount of $54,850. On April 24, 2003, the court determined that the Company and our Chairman defaulted. A final judgment was ordered and finalized on December 3, 2003. The Company recorded a liability for the judgment and accrued interest at December 31, 2003 in the amount of $118,350 that is recorded in accounts payable and accrued expenses. In March 2005, the Company entered into an agreement to pay $55,000 to this Investor by April 15, 2005 in full satisfaction of all outstanding, current and pending claims regarding this litigation. The reduced settlement was not paid in full when due, so additional fees and interest were charged. As of December 31, 2006, the balance remaining was approximately $34,000, which is included in accounts payable and accrued liabilities. The Company may seek legal advice from Florida counsel regarding the validity of the original default judgment.

DATAMEG CORPORATION

(A Development Stage Company)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2006 and 2005

J. OTHER LIABILITIES (CONTINUED)

On May 13, 2005, the Company entered into a Mutual General Release with one of its consultants settling any and all claims either company may have had. The terms of the release provided that the Company pays the Consultant $5,000 per month beginning in May for five months for a total of $25,000. The Company made its first payment of $5,000 on May 31, 2005 and has subsequently made $4,000 of additional payments, resulting in balances included in accounts payable and accrued expenses of $16,000 and $16,500 at December 31, 2006 and 2005. The Company is behind on its payments, and is considered to be in default with respect to this agreement.

On March 13, 2006, the Company terminated its Sales Representation Agreement with Omni Solutions, Inc. by entering into a mutual settlement and release agreement. Omni Solutions, Inc. acknowledged receipt of 12,000,000 common shares together with $87,000 of previously accrued liabilities payable in 6 equal monthly installments in full satisfaction of amounts due under the Sales Representation Agreement that was included with accounts payable and accrued expenses as of December 31, 2005.

On March 27, 2007, the Company settled a claim for $33,320 by a former consultant concerning consulting fees alleged to be owed from December 2004. The Company shall pay the consultant $10,000 in complete satisfaction of this debt by installment payments ending complete by April 30, 2007. Since the events leading to the settlement were in existence at December 31, 2005, management recorded the write-down of approximately $23,000 as other income during the year ended December 31, 2005 (see Note R).

K. CONCENTRATION OF CREDIT RISK

Financial instruments that potentially subject the Company to concentrations of credit risk consist primarily of cash. The Company maintains its cash accounts with several commercial banks. Cash balances are insured by the Federal Deposit Insurance Corporation, up to $100,000 per financial institution. At December 31, 2006 and December 31, 2005, the Company had no uninsured cash balances.

L. COMMITMENTS AND CONTINGENCIES

Commitments:

In November 2003, the Company entered into an exclusive distribution agreement for the sale of QoVox products in the Pacific Rim. The agreement has an effective date of January 1, 2004 and a term of four years, ending December 31, 2007. Under the distribution agreement, QoVox is required to provide training, marketing and technical support during the term of the agreement and provide product warranty and carry product liability insurance for any sold products. As of December 31, 2006, no products have been sold under this agreement.

On May 1, 2005, the Company entered into a Consulting Agreement with Mr. Andrew Benson under which Mr. Benson was to provide consulting and general business advisory services relating to the operation of our business and the business of our subsidiaries and affiliates. The consulting agreement was for a period of twelve months ending on April 30, 2006 and required monthly payments of $12,500 and cannot be revoked, terminated or cancelled by the Company except with respect to a termination for cause. The Company subsequently agreed with Mr. Benson in April 2006 to terminate this agreement and $100,000 of accrued compensation was cancelled.

 

 

DATAMEG CORPORATION

(A Development Stage Company)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2006 and 2005

L. COMMITMENTS AND CONTINGENCIES (CONTINUED)

Commitments (continued):

On July 1, 2005, we appointed Joshua E. Davidson to the position of Vice President, Finance. Effective July 1, 2005, The Company and Mr. Davidson entered into a letter agreement, under which the Company agreed to pay to Mr. Davidson $700 per day (or $350 per half day) that he performs services for the Company. On December 29, 2005 the contract with Mr. Davidson was amended changing the rate of pay to $75 per hour. In connection with his appointment as Vice President, Finance, the Company granted to Mr. Davidson a one-time signing bonus of one million restricted shares of the Company’s common stock, of which 50% (500,000 shares) were issued in 2005 and the remaining 50% (500,000 shares) vested on January 3, 2006, but remained unissued at December 31, 2006. On July 28, 2006, Mr. Davidson resigned his position and filed suit in Boston municipal court claiming $14,900 in additional compensation. The Company has denied his claim and has counter claimed for damages.

On July 25, 2005, the Company entered into an Option Agreement with Mark P. McGrath, the Company’s then Chairman, Chief Executive Officer and President, under which Mr. McGrath was granted a non-qualified stock option to acquire 2,500,000 shares of the Company’s common stock . Also on July 25, 2005, the Company entered into a substantially identical Option Agreement with Joshua E. Davidson under which Mr. Davidson was granted a non-qualified stock option to acquire 2,500,000 shares of the Company’s common stock. Each option (a) carries an exercise price of $0.06 per share (subject to adjustment for stock splits, stock dividends, reverse splits and the like), (b) becomes exercisable (vests) as to 500,000 shares on the first business day of each of the next five calendar quarters, beginning on October 3, 2005 and ending on October 2, 2006 and (c) has an expiration date of July 25, 2010. Mr. McGrath resigned from the Company on December 29, 2005 and his non-qualified stock option to acquire 2,500,000 shares lapsed on March 29, 2006. Mr. Davidson resigned from the Company effective August 4, 2006 and his non-qualified stock option to acquire 2,500,000 shares lapsed on November 4, 2006.

On December 29, 2005, James Murphy was appointed Chairman of the Board of Directors, Chief Executive Officer and President of the Company. Mr. Murphy’s compensation consists of: an annual salary of $150,000; immediately-vested stock options awarded January 15, 2006 to purchase 2,500,000 shares of common stock of the Company at $.10 per share, ; standard Company benefits; and an annual discretionary bonus up to 75% of annual salary depending on his contribution to the Company and the Company’s commercial success, as determined by the Board of Directors.

On March 9, 2006, the Company entered into a contract with Robert B. Nelson appointing him Vice President, Worldwide Sales, for QoVox, Inc. Mr. Nelson’s compensation is comprised of a base salary with incentives for reaching specific gross sales and field trial goals; options to purchase 50,000 shares of the Company’s unregistered stock. The stock options to purchase 50,000 shares agreement have not been issued as of December 31, 2006.

On March 13, 2006, the Company entered into a contract with Michael West appointing him Senior Vice President, National Accounts, for QoVox, Inc. Mr. West’s compensation is comprised of a base salary with incentives for reaching specific sales goals; a stock grant of 1,000,000 shares of the Company’s unregistered stock, with 500,000 shares due upon execution of Mr. West’s contract and 500,000 shares due upon the Company’s receipt of new revenue. The initial stock grant of 500,000 shares were issued in May 2006.

On July 12, 2006, Investment banker Byron J. Collier, was appointed to the Advisory Board of Datameg Corporation by CEO James Murphy.

 

DATAMEG CORPORATION

(A Development Stage Company)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2006 and 2005

L. COMMITMENTS AND CONTINGENCIES (CONTINUED)

Commitments (continued):

On April 20, 2006, Director Neil Gordon reduced his option shares from 1,500,000 common shares at an exercise price of $.08 per share to 750,000 common shares at an exercise price of $.04 per share under the terms of his option agreement dated September 22, 2005 for his service as a director. The Board of Directors so agreed. No incremental compensation was noted due to the revision of the terms of the option agreement, as the fair value of the revised agreement was only nominally different than the original at the date of modification.

On July 14, 2006, the option agreement dated January 1, 2004 granting former Director and Chief Executive, Andrew Benson, the right to exercise 5 million options to purchase a like number of Datameg common shares was modified to reduce the stated exercise price from $.20 per share to $.05 per share. An incremental compensation expense of $26,000 was recorded as a result of the revision of the terms of the original option agreement. in addition, the option agreement dated April 17, 2005 granting Mr. Benson the right to exercise 10 million options to purchase a like number of Datameg common shares was canceled. Since the options were immediately vested upon issuance, no additional compensation expense was recorded.

On August 2, 2006, Former Director and Chief Executive Mark P. McGrath canceled his option agreement dated April 17, 2005 for 5 million shares. Since the options were immediately vested upon issuance, no additional compensation expense was recorded.

On July 25, 2005, the Company entered into a Restricted Stock Agreement with William J. Mortimer, the then General Manager of the Company’s wholly-owned subsidiary, QoVox Corporation. Pursuant to the Restricted Stock Agreement, Mr. Mortimer purchased 12,000,000 shares of common stock for a purchase price of $0.006 per share. A stock certificate for the shares, which was according to his agreement to be held in escrow, was inadvertently issued to Mr. Mortimer. Approximately $151,000 was expensed during the quarter ended September 30, 2005 based on estimated vesting milestones. The Company and Mr. Mortimer disagreed as to what portion of the 12,000,000 shares vested and what portion should be returned to the Company at the price paid by Mr. Mortimer. Since the Company issued the shares to Mr. Mortimer and since no further consulting services were received, the Company expensed the remaining compensation value of the shares of approximately $410,000 during the quarter ended December 31, 2005, representing total compensation value expensed at approximately $560,000. On June 23, 2006, the Board of Directors and Mr. Mortimer agreed that he shall receive 2 million shares of the Company’s common stock in full satisfaction of his compensation earned under his Restricted Stock Agreement, and the balance of 10 million common shares was returned to the Company’s treasury of authorized and unissued common stock. Instead of recording the issuance of the 12,000,000 shares and related expense during 2005 and the return of the 10,000,000 shares and related expense reversal against paid-in capital during 2006, the Company has recorded the net transaction during 2005, as management determines this treatment more accurately reflects the substance of the transaction (Note T).

On August 3, 2006, the Company dismissed Fitzgerald, Snyder & Co., P.C. ("Fitzgerald, Snyder") as the Company’s independent registered public accounting firm and engaged Child, Van Wagoner & Bradshaw, PLLC ("CVB") as its new independent registered public accounting firm for FY 2006. Fitzgerald has submitted a final invoice for approximately $30,000, which remains unpaid as of December 31, 2006.

 

 

 

DATAMEG CORPORATION

(A Development Stage Company)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2006 and 2005

L. COMMITMENTS AND CONTINGENCIES (CONTINUED)

Lease commitments:

In October 2004, Datameg signed a lease agreement for office space in Raleigh, North Carolina. The term of the lease is for 37 months beginning December 2004 and ending in January 2008. The terms of the lease call for monthly payments of approximately $5,000.

The minimum lease payments due under terms of non-cancelable operating leases that have initial or remaining terms in excess of one year as of December 31, 2006 are as follows:

For the years ended December 31,

   

2007

 

$ 62,120

 

 

2008

 

5,193

 

 

Total

 

$ 67,313

 

 

 Total rent expense for all operating leases was $59,718 and $60,834 for the years ending December 31, 2006 and 2005, respectively.

On October 7, 2005 QoVox signed a lease agreement with L.E.D. Investments, an Ohio partnership, for approximately 1,200 square feet of office space in Delaware, Ohio. The term of the lease is for 12 months beginning November 1, 2005 and ending on October 31, 2006. The terms of the lease call for monthly payments of $900. The lease was terminated March 31, 2006 without penalty.

Contingencies:

On April 27, 2005, the Company entered into a Mutual General Release with Andrew Benson whereby each of the Company and Mr. Benson agreed to unconditionally and completely release and discharge the other party (and his or its respective past, present, and future employees, officers, directors, agents, attorneys, representatives, affiliates, predecessors, heirs, successors and assigns) of and from all debts, actions, causes of action, agreements, obligations and liabilities. As a result of this agreement, contingent payroll tax liabilities previously indemnified by the former Chairman have become the contingent liabilities of the Company. The range of projected loss related to these contingent liabilities cannot be estimated at this time. Chief outside legal counsel has advised the Company that it is his opinion that said Mutual General Release is voidable by the Company as to Mr. Benson but the matter would be an issue determined in any court action.

In some of its former standard Stock Purchase Agreements, the Company granted some purchasers stock registration rights including a 2% monthly penalty for delayed registration payable in additional shares. The Company has not met some of the registration requirements and believes that the penalty is against Massachusetts’ public policy and is not payable or enforceable. If the Company’s belief is incorrect, the estimated loss will consist of the issuance of approximately 2,006,189 additional shares.

 

 

DATAMEG CORPORATION

(A Development Stage Company)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2006 and 2005

L. COMMITMENTS AND CONTINGENCIES (CONTINUED)

Contingencies (continued):

On July 31, 2006, the Company received a letter from counsel for Joshua E. Davidson, giving Mr. Davidson’s notice of termination as the Company Comptroller and Acting Chief Financial Officer. The letter further demands $17,500 to satisfy Mr. Davidson’s claims against the Company, with the potential for multiple damages for willful deceptive and unfair acts and practices if the matter proceeds to suit. On September 22, 2006, Mr. Davidson filed suit against the Company and the Company’s CEO, individually, in Boston municipal court for $14,900 and multiple damages. The Company obtained litigation counsel and on October 16, 2006, defendants filed their answers denying all Mr. Davidson’s claims with the Company filing counter claims against Mr. Davidson and removing the matter to a court of increased jurisdiction.

M. STOCK SUBSCRIPTION RECEIVABLE

On March 5, 2004, the Company entered into a stock subscription agreement with a foreign investor to purchase 2,941,176 shares of the Company’s common stock at a purchase price of $0.17 per share. On April 1, 2004, the investor made an initial subscription payment of $80,000 and the Company issued and delivered the full 2,941,176 shares of restricted Common Stock to the investor with the understanding that the investor was sending the Company the $420,000 balance and a stock subscription receivable was duly recorded on the Company’s books in the amount of $420,000. On April 14, 2004, the investor notified the Company of the investor’s intent not to invest further in the Company. The Company offered to issue a new stock certificate in the amount of 470,588 shares to accommodate the $80,000 initial subscription payment in exchange for the investor’s return of the stock certificate issued and delivered to the investor on April 1, 2004 for the full share amount of 2,941,176 shares. The investor refused the Company’s exchange offer and has continued to refuse to return the stock certificate for 2,941,176 shares.

The Company is convinced of the merits of its claim against the investor and intends to institute a legal action to vindicate that claim in the second quarter of 2007. Given the uncertainties inherent in litigation, the Company took a charge of $105,000 (25%) charge against the receivable in the 4th quarter of 2006. 

N. INCOME TAXES

A reconciliation of income tax at the statutory rate to the Company’s effective rate is as follows for 2005 and 2006:

 

2006

 

2005

   

Computed at the expected statutory rate

 

$

(528,000)

$

(2,137,000)

 

 

State income tax net federal tax benefit

 

(75,000)

(305,000)

 

 

Add:

 

 

 

 

 

 

Other differences

 

-

(725,000)

 

Less: valuation allowance change

 

603,000

 

3,167,000

 

 

Total benefit for income taxes

 

$ -

$ -

 

 

 

 

DATAMEG CORPORATION

(A Development Stage Company)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2006 and 2005

N. INCOME TAXES (CONTINUED)

Deferred tax assets and liabilities at December 31, 2005 and 2006 were as follows:

 

2006

 

2005

   

Deferred tax assets:

 

 

 

 

 

 

Net operating loss carry forwards

 

$

3,050,000

 

$

2,447,000

 

 

Startup costs

 

7,753,000

 

7,753,000

 

 

Depreciation and amortization

 

(20,000)

(20,000)

 

Stock option compensation

 

3,619,000

 

3,619,000

 

 

Gross deferred tax assets

 

14,402,000

 

13,799,000

 

 

Valuation allowance

 

(14,402,000)

(13,799,000)

 

Net deferred tax assets

 

$

-

 

$

-

 

 

The net increase in the valuation allowance for the years ended December 31, 2006 and 2005 was $603,000 and $3,167,000, respectively. The Company has available at December 31, 2006 approximately $8,353,000 for the parent, $3,622,000 for QoVox, Inc. and $344,000 for CASCommunications, Inc. of unused operating loss carry forwards that may be applied against future taxable income that expire in 2019 through 2026. Since a consolidated tax return is not filed, any net operating loss carry forwards can only be used to offset future taxable income of the specific company. Due to stock ownership changes, the ability to benefit from the net operating loss carry forwards may be significantly restricted.

O. STOCK OPTIONS AND WARRANTS

During the years ended December 31, 2006 and 2005, the Company granted options and warrants to consultants, employees, and investors to purchase 14,606,251 and 70,578,288 shares of common stock, respectively, at prices ranging from $0.05 to $0.25 per share. The vesting of the stock options resulted in an expense in the amount of $328,360 and $1,862,065 for the years ended December 31, 2006 and 2005, respectively. Of the options and warrants granted since inception, options and warrants for 102,739,243 shares are unexercised and expire between January 2007 and January 2013.

 

 

 

 

 

 

 

 

 

 

 

 

DATAMEG CORPORATION

(A Development Stage Company)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2006 and 2005

O. STOCK OPTIONS AND WARRANTS (CONTINUED)

A summary of option and warrant activity, for both employees and consultants, for the two years ended December 31, is as follows:

 

 

# of Shares

 

Price Per Share

 

Weighted Ave Price Per Share

 

 

Outstanding December 31, 2003

 

25,847,352

 

$0.05 - $0.25

 

$

0.14

 

 

Options and warrants granted

 

29,002,352

 

$0.012 - $0.25

 

$

0.14

 

 

Options and warrants exercised

 

-

 

 

 

 

 

 

Options and warrants expired

 

-

 

 

 

 

 

 

Outstanding, December 31, 2004

 

54,849,704

 

$0.01 - $0.25

 

$

0.15

 

 

Options and warrants granted

 

70,578,288

 

$0.05 - $0.25

 

$

0.14

 

 

Options and warrants exercised

 

200,000

 

$0.01

 

$

.01

 

 

Options and warrants expired or terminated

 

2,500,000

 

$0.05 - $0.25

 

$

0.21

 

 

Outstanding, December 31, 2005

 

122,727,992

 

$0.01 - $0.25

 

$

0.14

 

 

Options and warrants granted

 

14,606,251

 

$0.04 - $0.10

         

Options and warrants exercised

 

200,000

 

$0.01

         

Options and warrants expired or terminated

 

34,395,000

             

Outstanding, December 31, 2006

 

102,739,243

 

$0.01 $0.25

 

$

0.14

   

Exercisable at December 31, 2006

 

82,741,891

             

At December 31, 2006 the weighted average remaining life of outstanding stock options and warrants, for both employees and consultants, was approximately 26 months.

The fair value of options and warrants granted in 2006 and 2005 are estimated on the date of the grant using a type of Black Scholes option pricing model. During the year ended December 31, 2005 the following assumptions were used to value grants: dividend yield of 0%, volatility of 90, terms varied based on the negotiated term of the options agreement, and risk free interest rates varied based on the Treasury bond yield with a term comparable to the length of the term listed in the options agreement. During the year ended December 31, 2006, the following assumptions were used to value grants: dividend yield of 0%, volatilities ranging from .70 to 175, terms varied based on the negotiated term of the options agreement, and risk free interest rates varied based on the Treasury bond yield with a term comparable to the length of the term listed in the options agreement.

During the year ended December 31, 2005 the Company entered into agreements to issue convertible notes with detachable warrants with approximately one hundred twenty two (122) investors. The Company issued warrants to purchase 19,904,953 shares of unregistered common stock at a strike price between $0.05 and $0.10 per share and a term of two years from the grant date.

In addition, the Company entered into subscription agreements to issue unregistered common stock with detachable warrants with approximately sixty (60) investors. The Company issued warrants to purchase 4,370,001 shares of unregistered common stock at a strike price between $0.04 to $0.10 per share and a term of two years from the grant date.

DATAMEG CORPORATION

(A Development Stage Company)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2006 and 2005

P. NET LOSS PER COMMON SHARE

As required by SFAS No. 128, the following is a reconciliation of the basic and diluted EPS calculations for the periods presented:

For the Year Ended December 31,

2006 2005

Net Loss (numerator)

$ (1,508,163)

$ (6,106,504)

Weighted Average Shares (denominator)

347,642,448

303,324,586

Basic and diluted net loss per common share

$ (0.004)

$ (0.02)

As required by the Securities and Exchange Commission Staff Accounting Bulletin No. 98, the above calculation of EPS is based on SFAS No. 128, "Earnings Per Share." Thus, options and warrants granted as of December 31, 2006 and 2005 are not included in the calculation of diluted EPS as their inclusion would be antidilutive.

Q. GOING CONCERN

The accompanying consolidated financial statements have been prepared in conformity with generally accepted accounting principles, which contemplate continuation of the Company as a going concern. The Company has sustained substantial costs in implementing its action plan. In addition, the Company used substantial amounts of working capital in funding these costs. At December 31, 2006, current liabilities exceeded current assets by $3,696,050. The Company is seeking to raise additional capital and develop partnerships and cooperative agreements. In view of these matters, the ability of the Company to continue as a going concern is dependent upon the Company’s ability to achieve its business objectives and the success of its future operations.

R. WRITE-OFF OF DEBT

During 2006 and 2007, the Company entered into several settlement agreements reducing existing obligations recorded in accounts payable and accrued liabilities. Since the events leading to the settlements were in existence at December 31, 2005, management considers the settlement Type 1 Subsequent Events pursuant to Statement on Auditing Standards No. 1, Section 560, requiring the impact of the settlements to be reflected as of the applicable balance sheet date to more ensure the financials are not misleading. The notes resulted in write-off of debt due to settlement of $38,496 and $197,761 during the years ended December 31, 2006 and 2005, respectively. Management and legal counsel also determined that the statute of limitations had expired on several liabilities or their collection was remote based on aging and lack of collection efforts by creditors. Based on AU 560, liabilities totaling $314,099 were also written off at December 31, 2005. To compensate for any creditors that may seek payment, the Company set up a reserve of approximately 25% of the remaining accounts payable and applicable accrued liabilities at December 31, 2005. The total reserve of $48,000 will be amortized quarterly to other income over 3 years commencing the first quarter of 2006. Debt written off during 2006 and 2005 totaled $54,496 (including $16,000 of reserve amortization) and $511,860, respectively.

 

 

 

DATAMEG CORPORATION

(A Development Stage Company)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2006 and 2005

S. SUBSEQUENT EVENTS

On January 23, 2007, QoVox Corporation, a wholly owned subsidiary of Datameg Corporation (OTCBB:DTMG), announced the hiring of Mr. Roger Lingle as President. QoVox Corporation also announced the hiring of Mr. Jay Stewart as Chief Technology Officer.

On February 15, 2007, QoVox Corporation, a wholly owned subsidiary of Datameg Corporation (OTCBB:DTMG), announced the hiring of Mr. Bob Shireman as Vice-President of Sales and Marketing.

On February 26, 2007, QoVox Corporation, a wholly owned subsidiary of Datameg Corporation (OTCBB:DTMG), announced that Jim Kristof has joined the company as Vice President of Engineering.

On March 28, 2007, the Company caused NetSymphony Corporation to become an active corporation in North Carolina as a solely owned subsidiary. NetSymphony’s business focus will be on new test equipment development for the telecommunications industry.

During January 2007, the Company issued 187,000 shares of its common stock for $7,500 due to the exercise of warrants.

During the quarter ended March 31, 2007, the Company entered into several stock subscription agreements to issue 6,148,000 shares of its common stock for which it received $307,400. The shares will be issued during the quarter ended June 30, 2007.

T. RESTATEMENT OF 2005 FINANCIAL STATEMENTS

The Company has restated its 2005 financial statements to more accurately reflect the activity during and the balances at December 31, 2005. The significant differences are identified and described below.

Original

Restated

Difference

Reference

Prepaid and deferred expenses

$ 1,187

$ 27,187

$ 26,000

(1)

Property and Equipment, Net

91,718

367

(91,351)

(2)

Accounts payable & accruals

(2,699,426)

(2,689,909)

9,517

(3) (7)

Capital lease obligation

(8,302)

-

8,302

(3)

Convertible promissory notes

(284,510)

(267,949)

16,561

(3)

Convertible subordinated debentures

(20,000)

-

20,000

(3)

Notes payable

(1,364,873)

(843,809)

521,064

(3)

Common stock

(33,046)

(32,046)

1,000

(4)

Additional paid-in capital

(30,274,663)

(30,211,296)

63,367

(4) (5) (6) (8)

Stock subscriptions receivable

469,556

420,056

(49,500)

(5)

Stock to be issued

(279,263)

(375,763)

(96,500)

(6)

Operating expenses

5,030,938

5,146,925

115,987

(2) (4) (8)

Interest expense

1,511,942

1,474,289

(37,653)

(7)

Write-off of debt

-

(511,860)

(511,860)

(3)

Basic and diluted loss per share

$ (0.02)

$ (0.02)

$ -

 

DATAMEG CORPORATION

(A Development Stage Company)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2006 and 2005

T. RESTATEMENT OF 2005 FINANCIAL STATEMENTS (CONTINUED)

(1) At December 31, 2005, the Company had received invoices for software licensing agreement for use of certain software rights during the first two quarters of 2006. The Company has recorded the invoices as a $26,000 deferred expense, which was subsequently amortized to license expense during 2006.

(2) During 2005, the Company capitalized certain software licenses as intangible assets it had planned to amortize over three years. Upon further review of the license agreement, it was determined that no title had passed to the Company, and therefore capitalization under SFAS 86, "Accounting for the Costs of Computer Software to be Sold, Leased, or Otherwise Marketed," was not appropriate. As of December 31, 2005, the capitalized cost of approximately $103,000 was reclassified to license expense and related accumulated depreciation (and corresponding depreciation expense( of approximately $11,500 was reversed, resulting a change in property and equipment, net, of $91,500.

(3) As described in Note R, at December 31, 2005, the Company wrote off $511,860 in payables and accruals for which collection had been determined to be remote or past statutes of limitations. Included in this write off were $8,302 in capital lease obligation and $20,000 in convertible debentures. To allow for possible future collection, the Company set up a $48,000 reserve at 12/31/05 that will be amortized quarterly over three years.

The $521,064 and $16,561 differences in restated notes payable and convertible promissory notes, respectively, is due to reclassification of accrued interest from notes payable to accrued liabilities.

(4) As described in the 12th paragraph of Note L, the Company and its former officer, William J. Mortimer, entered into a settlement agreement during 2006 resolving disagreements regarding the vesting of 12,000,000 shares of stock issued in lieu of compensation. The Company initially recorded the issuance of the 12,000,000 shares and related expense during 2005 and the return of the 10,000,000 shares and related expense reversal against paid-in capital during 2006. However, since the Company had determined to restate its financials based on other reasons described in this footnote, Management resolved to record the net transaction during 2005 pursuant to AU 560 (Note R), as it more accurately reflects the substance of the transactions. This resulted in reductions of $1,000 (10,000,000 shares at $.0001 par value) to common stock, $465,667 to additional paid-in capital, and $466,667 to compensation expense.

(5) During 2005, the Company issued stock for payment that had not yet been received, and booked a stock subscription receivable of $49,500. When payment was received shortly thereafter, the funds were recorded straight to additional paid-in capital, thereby overstating both accounts. Both accounts were adjusted accordingly and restated.

(6) During 2005, the Company received $96,500 in funds received for stock subsequently issued in 2006. Both additional paid-in capital and the stock to be issued account were restated at December 31, 2005 to reflect the stock owed to the investor.

(7) As described in the second paragraph of Note H, the Company has been accruing excess interest on a promissory note entered into during 2003. The restated financials include a reduction in 2005 interest expense of approximately $38,000.

(8) Upon reexamination of the valuation and vesting of the Company’s stock options, Management determined that approximately $536,000 in compensation expense incurred during 2005 had not been recorded. The increase is due mainly to recording incremental compensation upon revision or cancellation and reissuance of options, 2005 vesting that was over-looked, and the remaining compensation expense on cancelled option agreements. These adjustments resulted in a corresponding increase in additional paid-in capital.

ITEM 8.                       CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE

During 2006, our principal independent accountant was dismissed. During 2006, we and our significant subsidiaries have engaged a new principal accountant.

ITEM 8A.                    CONTROLS AND PROCEDURES

(a)  Disclosure Controls and Procedures

Our disclosure controls and procedures are effective.

(b)  Internal Control Over Financial Reporting

During the course of the Company’s preparation of its 2004 financial statements, including the audit of those financial statements by the Company’s independent registered public accounting firm, five material weaknesses in the Company’s internal control over financial reporting were identified.  These material weakness were (1) the lack of an independent audit committee, (2) the delay in recording financial transactions, which could result in inadvertent errors or omissions, (3) the lack of an organized system of document review, signing, retaining copies, and orderly filing, (4) the lack of a significant segregation of duties or review of financial transactions and (5) the lack of documentation of controls and accounting procedures. Although some improvements have been made, these material weaknesses still exist as of December 31, 2006,

In connection with the effectiveness of Section 404 of the Sarbanes Oxley Act as to small business issuers in 2006, the Company plans to hire a financial executive to design effective disclosure controls and procedures.  The Company also plans to expand its Board of Directors, recruit independent directors, form an audit committee comprised solely of independent directors and otherwise remedy the material weaknesses and significant deficiencies in internal control over financial reporting that currently exist.

(c)  Changes in Internal Control Over Financial Reporting

There was no change in our internal control over financial reporting identified in the connection with an evaluation thereof that occurred during the last fiscal quarter (or our fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

ITEM 9.                              DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

Directors and Executive Officers

 Our directors, executive officers, significant employees, significant consultants and control persons as of December 31, 2006 were as follows:  

 

 

 

 

 

 

 

Name

  

Age

  

Position

  

Position
Since

James Murphy

 

54

 

Chairman, Chief Executive Officer, President and Director of Datameg Corporation and Director of QoVox Corporation

 

Dec. 2005

John T. Grady Jr.

  

59

  

Director of Datameg Corporation

  

Feb. 2006

Dan Ference

  

58

  

Chief Operating Officer of QoVox Corporation

  

Sept. 2001

Neil R. Gordon

  

57

  

Director

  

Sept. 2005

Each of our directors will hold his directorship until the next annual meeting of our shareholders or until his successor is duly elected and qualified. Mr. Murphy will hold his position as our Chairman, Chief Executive Officer and President until the next annual meeting of the directors or until his successor is duly elected and qualified

 James Murphy, Chairman, Chief Executive Officer, President and Director

Mr. Murphy has a wide range of business experience including a highly successful partnership in Building #19, and served as President of Sportbuild, Inc., a subsidiary of the Building #19 corporation. Mr. Murphy has also been a successful partner in several other companies.

John T. Grady Jr., Director of Datameg Corporation

John T. Grady Jr. is an independent director and a Lehman Bros. Managing Director. Prior to joining Lehman Brothers early in 2004, Mr. Grady was Managing Director of State Street Global Advisors (SSgA) Global Private Client Group and a member of the State Street Corporation Executive Operating Group. He additionally served as Chairman of the Board of Directors of State Street Bank and Trust Company, New Hampshire and Connecticut, and State Street Global Advisors, Florida. From 1994 through 2000, Mr. Grady was SsgA’s Director of Institutional Sales, Client Service, and Consultant Relations. Prior to joining SSgA in 1994, he was Director of Sales for State Streets Personal Trust Division.

Before joining State Street in 1991, Mr. Grady served as Director of Sales of The Shawmut Bank, N.A. (currently Bank of Americas.) He began his career in financial services as a Senior Executive with C.F.I. Boston, consulting to major corporate and financial service companies worldwide.

Mr. Grady received a Bachelor of Arts degree from Boston University. He is also a graduate of the Belmont Hill School where he continues to serve as a member of the Executive Committee and Investment Committee of the Board of Trustees.

 Neil R. Gordon, Director

 Mr. Gordon has served as a director since September 2005. Since 1995, Mr. Gordon has been the President of N.R. Gordon & Company, Inc., a financial consulting services company. From 1981 to 1995, Mr. Gordon was employed by Ekco Group, Inc., a consumer products manufacturer and marketer, serving as its Treasurer from 1987 to 1995. Mr. Gordon began his career with the accounting firm of Haskins & Sells. He serves as an advisor to a number of emerging companies. Mr. Gordon is a director of Avitar, Inc., a company that manufactures and sells an oral based test for drugs of abuse. Mr. Gordon received a Bachelor of Science Degree from Pennsylvania State University.

 Dan Ference, Chief Operating Officer of QoVox Corporation

Mr. Ference has served as Chief Operating Officer of QoVox Corporation (until July 1, 2005, known as North Electric Company, Inc.) since July 2005. Mr. Ference served as the President and Chief Executive Officer of QoVox from September 2001 to July 2005. Mr. Ference has over 27 years experience in the communications industry with various voice and data products and technologies, including almost 20 years of managing research and development programs and centers. From May 1994 to June 2001, Mr. Ference was vice president of Fujitsu Network Communications Raleigh, North Carolina Development Center, where he was responsible for overall Development Center Operations and the Network Management and related Network Element development programs. Prior to this, his career included serving at Bell Laboratories, ITT Network Systems, CITAlcatel, and Nortel, Inc. Mr. Ference holds a B.S. degree from Penn State University and an M.S. degree from Ohio State University both in Electrical Engineering.

 Audit Committee and Audit Committee Financial Expert

We have a standing audit committee comprised of three members of the Board of Directors, two of whom are independent. We do not have an audit committee financial expert. As we generate revenue in the future, we intend to identify and appoint a financial expert to serve on our audit committee.

Code of Ethics

Due to a lack of adequate resources, we have not yet adopted a code of ethics. Prior to the adoption of a code of ethics, our management intends to promote honest and ethical conduct, full and fair disclosure in our reports to the SEC, and compliance with applicable governmental laws and regulations.

ITEM 10.                        EXECUTIVE COMPENSATION

Summary Compensation Table

The following table sets forth the total compensation paid to or accrued for the years ended December 31, 2006, 2005 and 2004 to our chief executive officer and our other most highly compensated executive officers who were serving as executive officers at the end of our last fiscal year. None of our other executive officers earned more than $100,000 in total annual salary and bonus in the most recently completed fiscal year.

Annual

Other

Long Term Compensation

Compensation

Annual

Awards

Name

Position

Year

Salary

Bonus

Compensation

Restricted

Underlying

($)

($)

($)

Stock

Options/

Award(s)

SARs

($)

(#)

Andrew Benson

President

2005

$101,277

(1)

$0

$0

$0

10,000,000

Andrew Benson

President

2004

$392,954

$0

$0

$658,750

5,000,000

Andrew Benson

President

2003

$342,794

$0

$0

$160,000

0

Mark McGrath

President

2005

$150,000

(1)

$0

$0

$55,250

(1)

7,500,000

James Murphy

President Datameg/QoVox

2006

$150,000

$0

$0

$0

2,500,000

Dan Ference

COO QoVox

2006

$144,000

$0

$0

$0

0

Dan Ference

Pres. QoVox

2005

$144,000

$0

$0

$0

0

Dan Ference

Pres. QoVox

2004

$18,618

(3)

0

$0

$396,500

(2)

2,000,000

(1) Mr. Benson resigned as President from the Company in April of 2005 and was replaced by Mr. McGrath. Mr. McGrath served as the President of the Company until December 29, 2005 at which time he resigned from the position. Mr. McGrath was granted 1,000,000 shares of the Company’s unregistered common stock as compensation for work performed prior to becoming the President of the Company. We recorded $55,250 of expense for the stock grant as additional compensation. Mr. McGrath was granted stock options to purchase 5,000,000 shares of the Company’s unregistered common stock at a strike price of $0.17 per share. The options were fully vested at the time of grant. The options were valued under a Black Scholes model and were determined to have a fair value of $480,000 and the value was recorded as additional compensation in 2005. In 2006, those options were cancelled. In addition, on July 25, 2005 Mr. McGrath was granted stock options to purchase 2,500,000 shares of the Company’s unregistered stock at a strike price of $0.06 per share. The options were to vest over the next five business quarters. The options expired 60 days following Mr. McGrath’s resignation. Mr. James Murphy assumed the position of President on December 29, 2005, however no payments or expense were recorded for the period ending December 31, 2005.

(2)                                   During the year ended December 31, 2003, Mr. Ference received cash, stock and stock options as compensation. On November 30, 2003, the Company entered into an informal agreement with Mr. Ference related to past, present and future compensation. Under the terms of the agreement the Company committed to issue 1,770,000 shares of the Company’s common stock as satisfaction for amounts owed to Mr. Ference in unpaid compensation through the year ended December 31, 2003. The Company committed to issue Mr. Ference stock options for 5,500,000 shares of the Company’s common stock at a strike price of $0.15 per share. 1,500,000 vested on November 30, 2003 and the balance to vest over the following 36 months or until such time as the Company receives it first customer revenue at which time all unvested options will immediately vest and will expire three years after the date of vesting. During the year ended December 31, 2003 1,611,111 shares vested under this commitment, were valued under SFAS No. 123 using a Black Scholes model and the Company recorded an expense in the amount of $157,889 which was charged to officers’ compensation. During the year ended December 31, 2003, none of the vested stock options were exercised. The Company also increased Mr. Ference’s annual compensation and committed to issue 500,000 shares of the Company’s common stock as bonus compensation for achieving future performance benchmarks.

During the year ended December 31, 2004, Mr. Ference received cash, stock and stock options as compensation. In March 2004, Mr. Ference met his first performance benchmark and the Company recognized a liability to issue him 250,000 shares of the Company’s unregistered common stock and recorded additional compensation of $42,500. The value of the liability to issue stock was based upon the market value of the stock on the date the performance benchmark was achieved less a 15% discount for lack of marketability. In July, Mr. Ference was granted 2,000,000 shares of the Company’s unregistered common stock as a bonus for his continued diligent efforts on the Company’s behalf. The stock was valued based upon the market value of the stock on the date the performance benchmark was achieved less a 15% discount for lack of marketability and additional compensation was recorded in the amount of $320,000. In August 2004, Mr. Ference met his second performance benchmark and the Company recognized a liability to issue him 250,000 shares of the Company’s unregistered common stock and recorded additional compensation of $34,000. The value of the liability to issue stock was based upon the market value of the stock on the date the performance benchmark was achieved less a 15% discount for lack of marketability. In August 2004, Mr. Ference was granted stock options for 2,000,000 shares of the Company’s unregistered common stock at a strike price of $0.18 per share. The options were fully vested at the time of the grant and expire three years from the date of the grant. The options were valued under a Black Scholes model and were determined to have a fair value of $194,600 and the value was recorded as additional compensation in 2003. In addition, during 2004 the stock option grant from November 2003, continued to vest and upon receipt of the Company’s first customer revenue in December 2004 all the previously unvested stock options vested in full and during the year for a total charge to officers expense of $383,311 in additional compensation.

(3)                                   From the inception of North Electric Company, Inc., significant portions of Mr. Ference’s authorized annual salary were accrued but not paid.  For the years ending December 31, 2003, 2004 and 2005 his authorized annual salary was $136,000, $144,000 and $144,000, respectively.

At December 31, 2006, our executive officers had the following outstanding options:  

  

 

 

 

Percent of total

 

 

 

 

 

 

 

Number of Securities

 

Options/SARs

 

 

 

 

 

 

 

Underlying Options/

 

Granted to Employees

 

Exercise or base

 

 

 

Name

 

SARs Granted (#)

 

In fiscal year

 

Price ($/sh)

 

Expiration Date(s)

 

James Murphy

 

2,500,000

(1)

100

$0.10 per share

 

December 28, 2010

 

Daniel Ference

 

6,250,000

(2)

-

 

$0.06 per share

 

December 31, 2010

 

Neil Gordon

 

750,000

 

-

 

$0.04 per share

 

September 22, 2010

 
  1. An option agreement for 2,500,000 shares was granted on December 29, 2006 and are fully vested.
  2. In January 2007, the Company settled outstanding fees for services rendered during 2006 and prior. Included in the settlement was the cancellation and replacement of his prior option agreements for the exercise of 5,500,000 and 2,000,000 options at $.15 and $.18, respectively, with the option to purchase 6,250,000 shares at $.06. Since the circumstances leading to the settlement were in existence at December 31, 2006 and related to services rendered during 2006 and prior, the options were considered issued and outstanding at December 31, 2006 and an incremental compensation expense resulting from the cancellation and replacement of the option agreements of $64,800 was recorded during 2006.

Directors Remuneration

We do not currently compensate our directors for serving on the board of directors, other than through options as discussed above.

ITEM 11.                        SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS

The following table sets forth the following information about the beneficial ownership of our common stock as of March 31, 2007 by (i) each person who we know is the beneficial owner of more than 5% of the outstanding shares of common stock, (ii) each of our directors and executive officers, and (iii) all of our directors and executive officers as a group. We are not aware of any beneficial owner of more than 5% of the outstanding common stock. Unless otherwise indicated, the address of each named beneficial owner or executive officer is c/o Datameg Corporation, 2150 S 1300 E, Suite 500, Salt Lake City, UT 84107.

NAME AND ADDRESS OF

DIRECTOR OR EXECUTIVE OFFICER

 

AMOUNT AND NATURE OF

BENEFICIAL OWNERSHIP

 

PERCENT OF CLASS(3)

 

 

 

 

 

 

 

 

 

 

 

James Murphy

 

18,560,000

(3)

 

5.1

%

 

 

Neil Gordon

 

750,000

(4)

 

.2

%

 

 

John T. Grady, Jr.

 

0

 

 

0

%

 

 

Dan Ference

 

8,500,000

(5)

 

2.4

%

 

 

Directors and Officers as a Group

 

27,810,000

 

 

7.7

%

 

 

 

(1)   Unless otherwise noted below, we believe that all persons named in the table have sole voting and investment power with respect to all shares of common stock beneficially owned by them. For purposes of this chart, a person is considered to be the beneficial owner of securities that can be acquired by such person within 60 days after March 31, 2007 through the exercise of warrants or options or the conversion of convertible securities.

(2)   Each beneficial owner’s, director’s or executive officer’s percentage ownership is determined by assuming that any warrants, options or convertible securities that are held by such person (but not those held by any other person) and which are exercisable within 60 days after March 31, 2007 have been exercised.

(3) Including 7,000,000 shares of our common stock that Mr. Murphy has the right to acquire through the exercise of fully vested stock options.

(4) Including 750,000 shares of our common stock that Mr. Gordon has the right to acquire through the exercise of fully vested stock options.

(5) Including 6,250,000 shares of our common stock that Mr. Ference has the right to acquire through the exercise of fully vested stock options.

ITEM 12.                        CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

 The Company’s officers and stockholders regularly advance the Company money or make purchases in the Company’s behalf. As of December 31, 2006 and December 31, 2005, the Company was indebted to officers and stockholders in the amount of $57,510 and $56,760 respectively. This is exclusive of amounts included in accrued compensation. Interest was not imputed on these advances due to immaterial impact on the financials, and the amounts will be repaid as cash flows allow.

 ITEM 13.  EXHIBITS

EXHIBIT INDEX

  

 

Exhibit

No.

Description

2.1

Agreement and Plan of Merger between Datameg Corp., a New York corporation ("Datameg NY"), and Datameg Corporation, a Delaware corporation, dated April 27, 2005.(1)

3.1

Certificate of Incorporation of Datameg Corporation, a Delaware corporation, dated April 27, 2005.(1)

3.2

Bylaws of Datameg Corporation, a Delaware corporation, effective as of April 27, 2005.(1)

5.1

Opinion of Duane Morris LLP as to legality of securities being registered.

10.1

Engagement Agreement between Datameg Corporation and 350 Group, LLC, dated April 28, 2005.(1)

10.2

Form of Convertible Promissory Notes issued in May and June 2004, together with table identifying issuance date, note holder, amount and conversion price.(2)

10.3

Form of Subscription Agreement, Individual Investor Questionnaire, Sample Convertible Promissory Note and Sample Warrant for Common Stock.(3)

10.4

Joint Sales and Marketing Agreement, dated as of July 16, 2004, by and between North Electric Company and Tekno Telecom LLC.(4)

10.5

Exclusive Distribution Agreement, dated January 1, 2004, by and between North Electric Company, Inc. and International Network Technology, Ltd.(5)

10.6

Release dated as of April 1, 2005, by an among Datameg NY and Hickey Hill Partners, LLC.(6)

10.7

Subscription Agreement, dated March 5, 2004, by and between Datameg and Mei Chung Tang Lee.(2)

10.8

Consulting Agreement, dated as of August 6, 2004, by and between Datameg NY and Mark McGrath.(6) (*)

10.9

Option Agreement between Datameg NY and Mark McGrath, dated as of April 17, 2005.(1) (*)

10.1

Option Agreement between Datameg Corporation and Mark P. McGrath, dated as of July 25, 2005.(7) (*)

10.11

Management Consultant Agreement between William J. Mortimer and QoVox Corporation, dated July 18, 2005.(7) (*)

10.12

Restricted Stock Agreement between William J. Mortimer and Datameg Corporation, dated as of July 25, 2005.(7) (*)

10.13

Letter Agreement by and between Neil R. Gordon and Datameg Corporation dated September 22, 2005 (8) (*)

10.14

Option Agreement by and between Neil R. Gordon and Datameg Corporation dated September 22, 2005 (8) (*)

10.15

Employment Agreement between Dan Ference and QoVox Corporation, dated August 19, 2005.(3) (*)

10.16

Settlement Agreement and Mutual Release, dated as of February 12, 2004, by and between Datameg NY and Rex Hestor.(9) (*)

10.17

Option Agreement by and between Datameg NY and Rex Hestor, dated as of January 2004.(3) (*)

10.18

Stock Lock-up Agreement by and between Datameg NY and Rex Hestor, dated as of January 2004.(9) (*)

10.19

Letter Agreement by and between Joshua E. Davidson and Datameg Corporation, dated as of July 1, 2005.(10) (*)

10.2

Option Agreement between Datameg Corporation and Joshua E. Davidson, dated as of July 25, 2005.(7) (*)

10.21

Agreement dated as of March 22, 2005, by and between Datameg NY and Kanti Purohit.(6) (*)

10.22

Agreement and Settlement, dated as of March 22, 2005, by and between Datameg NY and Kanti Purohit.(6) (*)

10.23

Consulting Agreement, dated as of July 1, 2004, by and between Datameg NY and James Murphy.(4) (*)

10.24

Option Agreement, dated January 1, 2004, by and between Datameg NY and Andrew Benson.(9) (*)

10.25

Option Agreement between Datameg NY and Andrew Benson, dated April 17, 2005.(1) (*)

10.26

Mutual General Release between Andrew Benson and Datameg NY dated April 27, 2005.(1) (*)

10.27

Resignation by Andrew Benson from directorship of Datameg Corporation, a Delaware corporation, dated April 29, 2005.(1) (*)

10.28

Consulting Agreement between Datameg Corporation, a Delaware corporation, and Andrew Benson, dated as of May 1, 2005.(1) (*)

10.29

Resignation by William J. Mortimer as General Manager of QoVox, Inc.(11)

 

 

10.3

Appointment of James Murphy as its Chief Executive Officer, President and Chairman of the Board of Directors.(12)

10.31

Appointment of Lehman Bros. Managing Director John T. Grady Jr. to Board of Directors.(13)

10.32

Appointment of Bob Nelson as Vice President, Worldwide Sales, for QoVox.(14)

10.33

Appointment of Michael West as Senior Vice President, National Accounts, for QoVox.(15)

10.34

Benson And Gordon Compensation Amendments.(16)

10.35

Director Mark P. McGrath resignation. (17)

10.36

Investment banker Byron J. Collier appointed to the Advisory Board (18)

10.37

Director William J. Mortimer receives 2 million Datameg common shares, returns 10 million under RSA (19)

10.38

Benson Amendment And Utah Move (20)

10.39

Former Director and Chief Executive Mark P. McGrath canceled his option agreement for 10 million shares. (21)

10.4

Changes in Registrant’s Certifying Accountant (22)

10.41

QoVox received its 4th purchase order from the Time Warner Cable Raleigh Division. (23)

10.42

Patrick J. Glennon was appointed to the Company’s advisory board. (24)

10.43

Dr. Jim DeCoste was appointed to the Company’s advisory board. (25)

10.44

Ragusa consulting services retained as Chief Marketing Officer for QoVox.(26)

10.45

FeatureTel enters 60 day trial of QoVox product. (27)

10.46

Lingle and Stewart become President and Chief Techology Officer of QoVox. (28)

10.47

Shireman becomes VP Sales of QoVox. (29)

21.1

Subsidiaries of the Registrant.(3)

99.1

Exhibit of Unregistered Sales of Securities.(7)

99.2

Press Release dated September 1, 2005.(3)

 

(1)

Incorporated by reference to the Current Report on Form 8-K filed by Datameg Corporation on May 4, 2005.

(2)

Incorporated by reference to the Form SB-2/A filed by Datameg NY on June 14, 2004.

(3)

Incorporated by reference to the Form SB-2 filed by Datameg Corporation on September 1, 2005.

(4)

Incorporated by reference to the Quarterly Report on Form 10-QSB/A filed by Datameg NY on November 26, 2004.

(5)

Incorporated by reference to the Annual Report on Form 10-KSB filed by Datameg NY on April 14, 2004.

(6)

Incorporated by reference to the Annual Report on Form 10-KSB/A filed by Datameg NY on April 20, 2005.

(7)

Incorporated by reference to the Quarterly Report on Form 10-QSB/A filed by Datameg Corporation on August 29, 2005.

(8)

Incorporated by reference to the Current Report on Form 8-K filed by Datameg Corporation on September 22, 2005.

(9)

Incorporated by reference to the Form SB-2/A filed by Datameg NY on February 27, 2004.

(10)

Incorporated by reference to the Current Report on Form 8-K filed by Datameg Corporation on July 26, 2005.

(11)

Incorporated by reference to the Current Report on Form 8-K filed by Datameg Corporation on December 14, 2005.

(12)

Incorporated by reference to the Current Report on Form 8-K filed by Datameg Corporation on January 17, 2006.

(13)

Incorporated by reference to the Current Report on Form 8-K filed by Datameg Corporation on February 23, 2006.

(14)

Incorporated by reference to the Current Report on Form 8-K filed by Datameg Corporation on March 1, 2006.

(15)

Incorporated by reference to the Current Report on Form 8-K filed by Datameg Corporation on March 14, 2006.

(16)

Incorporated by reference to the Current Report on Form 8-K filed by Datameg Corporation on April 20, 2006.

(17)

Incorporated by reference to the Current Report on Form 8-K filed by Datameg Corporation on June 7, 2006.

(18)

Incorporated by reference to the Current Report on Form 8-K filed by Datameg Corporation on July 12, 2006.

(19)

Incorporated by reference to the Current Report on Form 8-K filed by Datameg Corporation on July 14, 2006.

(20)

Incorporated by reference to the Current Report on Form 8-K filed by Datameg Corporation on July 31, 2006.

(21)

Incorporated by reference to the Current Report on Form 8-K filed by Datameg Corporation on August 4, 2006

(22)

Incorporated by reference to the Current Report on Form 8-K filed by Datameg Corporation on August 7, 2006

(23)

Incorporated by reference to the Current Report on Form 8-K filed by Datameg Corporation on September 5, 2006

(24)

Incorporated by reference to the Current Report on Form 8-K filed by Datameg Corporation on September 19, 2006

(25)

Incorporated by reference to the Current Report on Form 8-K filed by Datameg Corporation on September 26, 2006

(26)

Incorporated by reference to the Current Report on Form 8-K filed by Datameg Corporation on November 17, 2006

(27)

Incorporated by reference to the Current Report on Form 8-K filed by Datameg Corporation on December 20, 2006

(28)

Incorporated by reference to the Current Report on Form 8-K filed by Datameg Corporation on January 24, 2007

(29)

Incorporated by reference to the Current Report on Form 8-K filed by Datameg Corporation on February 15, 2007

(*)

Management contract or compensatory plan.

Exhibits (attached) to Form 10-KSB

31.1Certification of the Principal Executive Officer and the Principal Financial Officer pursuant to Section 302 of the SarbanesOxley Act of 2002.

32.1 Certification of the Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the SarbanesOxley Act of 2002.

ITEM 14.                        PRINCIPAL ACCOUNTANT FEES AND SERVICES

Fiscal Year

 

 

 

Audit

 

 

 

All

 

 

 

 

Ended

 

Audit

 

Related

 

Tax

 

Other

 

Total

 

 

December 31,

 

Fees (1)

 

Fees (2)

 

Fees (3)

 

Fees (4)

 

Fees

 

 

2005

 

$

135,000

 

$

0

 

$

5,000

 

$

0

 

$

140,000

 

 

2006

 

$

81,000

 

$

0

 

$

5,000

 

$

0

 

$

86,000

 

 

(1)           The aggregate fees billed for each of the last two fiscal years for professional services rendered by the principal accountant for the audit of the registrant’s annual financial statements and review of the registrants financial statements included in the registrants Form 10-Q (17 CFR 249.308a) or 10-QSB (17 CFR 249.308b) or services that are normally provided by the accountant in connection with statutory and regulatory filings or engagements for those fiscal years.

(2)           The aggregate fees billed in each of the last two fiscal years for assurance and related services by the principal accountant that are reasonably related to the performance of the audit or review of the registrants financial statements and are not reported under Item 9(e)1 of Schedule 14A.

(3)           The aggregate fees billed in the last two fiscal years for professional services rendered by the principal accountant for tax compliance, tax advice, and tax planning. All the fees billed under this item in 2005 and 2006 were for tax compliance services.

(4)           The aggregate fees billed in each of the last two fiscal years for products and services provided by the principal accountant, other than the services reported in Items 9(e)1 through 9(e)3 of Schedule 14A (See (1), (2), and (3) above).

Audit Committees PreApproval Policies and Procedures

Our president preapproves all professional services and fees provided by our principal accountants. During 2005 and 2006, our sole director approved only professional services rendered by our principal accountants for the audit of our annual financial statements and review of our financial statements included in our Forms 10-QSB or services that are normally provided by the accountant in connection with statutory and regulatory filings or engagements for those fiscal years and tax compliance.

SIGNATURES

In accordance with Section 13 or 15(d) of the Exchange Act, the registrant caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

 

 

DataMEG, Corp.

 

 

(Registrant)

 

 

By:

/s/ James Murphy

 

 

 

James Murphy, Chairman of the Board of

 

 

 

Directors and Sole Principal Financial

 

 

 

Officer

 

 

Date:

May 18, 2007

 

 

In accordance with the Exchange Act, this report has been signed below by the following persons on behalf of the registrant and in the capacities and on the dates indicated.

 

By:

/s/ James Murphy

 

 

 

James Murphy, Chairman of the Board of

 

 

 

Directors and Sole Principal Financial

 

 

 

Date:

Officer

May 18, 2007

 

Exhibit 31.1

PRINCIPAL EXECUTIVE OFFICER

CERTIFICATION PURSUANT TO SECTION 302

OF THE SARBANES-OXLEY ACT OF 2002

I, James Murphy, certify that:

1. I have reviewed this annual report on Form 10-KSB of Datameg Corporation for the year ended December 31, 2006;

2. Based on my knowledge, this annual 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 annual report;

3. Based on my knowledge, the financial statements, and other financial information included in this annual report, fairly present in all material respects the financial condition, results of operations and cash flows of the small business issuer as of, and for, the periods presented in this annual report;

4. I am 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 small business issuer and have:

a) designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under my supervision, to ensure that material information relating to the small business issuer, including its consolidated subsidiaries, is made known to me by others within those entities, particularly during the period in which this annual report is being prepared;

b) designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under my 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 small business issuer’s disclosure controls and procedures and presented in this annual report my conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this annual report based on such evaluation; and

d) disclosed in this annual report any change in the small business issuer’s internal control over financial reporting that occurred during the small business issuer’s most recent fiscal quarter (the small business issuer’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the small business issuer’s internal control over financial reporting; and

5. I have disclosed, based on my most recent evaluation of internal control over financial reporting, to the small business issuer’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

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 small business issuer’s internal control over financial reporting.

 

By:

/s/ JAMES MURPHY

 

 

James Murphy

 

 

Chairman and Chief Executive Officer

 

 

May 18, 2007

 

Exhibit 32.1

CERTIFICATION PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

(18 U.S.C. SECTION 1350)

In connection with the Annual Report of Datameg Corporation, a Delaware corporation (the "Company"), on Form 10-KSB for the year ending December 31, 2006, as filed with the Securities and Exchange Commission (the "Report"), I, James Murphy, Chairman and Principal Financial Officer of the Company, certify, pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (18 U.S.C. Section 1350), that to my knowledge:

(1) The Report fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

(2) The information contained in the Report fairly presents, in all material respects, the financial condition and result of operations of the Company.

 

By:

 

/s/ JAMES MURPHY

 

 

 

James Murphy

 

 

 

Chief Executive Officer

 

 

 

May 18, 2007

 

 

End of Filing