10-Q

UNITED STATES SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

(X) QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF

THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended September 30, 2011

OR

( ) 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 0-11730

BayHill Capital Corporation

(Exact Name of Registrant as Specified in its Charter)

Delaware	84-1089377
(State or Other Jurisdiction of	(I.R.S. Employer
Incorporation or Organization)	Identification No.)

25 East 200 South

Lehi, Utah 84043

(Address of Principal Executive Offices)

801-592-3000

(Registrant’s Telephone Number, Including Area Code)

Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No o

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

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

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

State the number of shares outstanding of each of the issuer's classes of common equity, as of the latest practicable date.

	Outstanding at
Class	October 13, 2011
Common Stock, $0.0001 par value	4,154,841

Part I - FINANCIAL INFORMATION
	Item 1. Consolidated Financial Statements		3
		Consolidated Balance Sheets	3
		Unaudited Consolidated Statements of Operations	4
		Unaudited Consolidated Statements of Cash Flows	5
		Supplemental Disclosures of Cash Flow Information and Non-Cash Transactions	6
		Notes to Unaudited Consolidated Financial Statements	7
	Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations		11
	Item 3. Quantitative and Qualitative Disclosures About Market Risk		12
	Item 4T. Controls and Procedures		12
Part II – OTHER INFORMATION
	Item 1. Legal Proceedings		14
	Item 1A. Risk Factor		14
	Item 2. Unregistered Sales of Equity Securities and Use of Proceeds		14
	Item 6. Exhibits		14

BAYHILL CAPITAL CORPORATION

PART I – FINANCIAL INFORMATION

Item 1.  Consolidated Financial Statements

Consolidated Balance Sheets

Assets

	As of
	September 30,  2011 (Unaudited)			June 30,  2011
CURRENT ASSETS
Cash	$	7,022		$	6,284
Note receivable, current portion		120,161			126,729
Total current assets		127,183			133,013
NON-CURRENT ASSETS
Note receivable		304,860			320,688
Total long-term assets		304,860			320,688
TOTAL ASSETS	$	432,043		$	453,701
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities
Accounts payable	$	82,757		$	76,253
Accrued liabilities		35,556			15,508
Notes payable to affiliates		61,900			61,900
Financing arrangements		4,000			4,000
Current liabilities of discontinued operations		23,599			23,599
Total current liabilities	$	207,812		$	181,260
Commitments and contingencies
Stockholders' equity
Preferred stock, $.0001 par value, 400,000 shares authorized, no shares issued and outstanding at September 30, 2011 and June 30, 2011	$	—		$	—
Common stock $.0001 par value, 100,000,000 shares authorized; 4,154,841 shares issued and outstanding at September 30, 2011 and June 30, 2011		415			415
Additional paid-in capital		17,893,909			17,893,909
Accumulated deficit		(17,670,093	)		(17,621,883	)
Total stockholders' equity		224,231			272,441
Total liabilities and stockholders' equity	$	432,043		$	453,701

See Notes to Consolidated Financial Statements

BAYHILL CAPITAL CORPORATION

Consolidated Statements of Operations

(unaudited)

	Three Months Ended
	September 30,
	2011			2010
Operating expenses:
Selling, general and administrative		55,814			86,063
Total operating expenses		55,814			86,063
Loss from continuing operations		(55,814	)		(86,063	)
Other income		7,603			—
Total other income		7,603			—
Loss from continuing operations before  income taxes		(48,211	)		(86,063	)
Net loss from continuing operations		(48,211	)		(86,063	)
Net loss from discontinued operations		—			(1,608	)
Net loss		(48,211	)		(87,671	)
Loss attributable to
common shareholders	$	(48,211	)	$	(87,671	)
Loss per common share-basic and diluted:
Discontinued operations	$	(0.01	)	$	(0.02	)
Weighted average number of common shares outstanding:
Basic and Diluted		4,154,841			3,554,748

See Notes to Consolidated Financial Statements

BAYHILL CAPITAL CORPORATION

Consolidated Statements of Cash Flows

(unaudited)

	Three Months Ended
	September 30,
	2011			2010
Cash flows from operating activities
Net loss	$	(48,211	)	$	(87,671	)
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:
Changes in assets and liabilities:
Other assets		0			(1,214	)
Accounts payable		6,504			63,712
Accrued liabilities		20,048			3,020
		26,552			65,518
Net cash used in continuing operations		(21,659	)		(22,153	)
Net cash used in discontinued operations		—			(2,724	)
Net cash used in operating activities		(21,659	)		(24,877	)
Cash flows from investing activities
Proceeds from sale of Commission River		—			15,000
Net payments on notes receivable from Commission River		22,397			10,000
Net cash flows from provided by investing activities		22,397			25,000
Net increase in cash		738			123
Cash -beginning of period		6,284			55
Cash -end of period	$	7,022		$	178

See Notes to Consolidated Financial Statements

BAYHILL CAPITAL CORPORATION

Supplemental Disclosures of Cash Flow Information and Non-Cash Transactions

During the three months ended September 30, 2010, we issued the following restricted shares of our common stock for the reasons and values identified below.

	Shares		Value
Issued to outside board of directors for accrued director fees		133,334	$	76,000
Issued to management for accrued salaries		212,963	$	121,389
Issued to consultants for accrued consulting fees		51,919	$	29,594

The values we recorded for the settlement of accrued payables and director fees payable were at the “last sale” market price for free-trading shares of our common stock on the date our Board of Directors approved the issuances, which was $0.57 per share. The difference between the market price and settlement value was booked to additional paid in capital, since all parties were affiliates of the Company.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

Note 1 – Description of Business

BayHill Capital Corporation (“we,” “us” or “BHCC”, formerly Cognigen Networks, Inc.), was incorporated in May 1983 in the state of Colorado. Our wholly-owned subsidiary, Commission River Corporation (“Commission River”), was our only active business and we sold that business effective August 31, 2010. Prior to the sale of Commission River we marketed and sold services and products through commission-based marketing agents who used the Internet as a platform to provide customers and subscribers with a variety of telecommunications and technology-based products and services.

Beginning September 1, 2010, following the sale of Commission River, we have been a “shell corporation” under SEC regulations.

In July 2009, we formed a subsidiary, BayHill Energy Corporation (“BEC”) to pursue the exploration and development of oil and gas. During the quarter ended September 30, 2009 we invested $1,000 to acquire 100,000 shares of common stock and $10,000 to acquire 100,000 shares of preferred stock in BEC, which represented an 18% minority ownership interest. Subsequently, BEC issued an additional 885,000 shares of its common stock to six individuals, including our President, who became members of the BEC management team. On May 6, 2011 we agreed to exchange our 18% minority interest in BEC for $11,000. At the time of the transaction, BEC had few assets and no operations.

On August 8, 2011, we entered into and agreement and plan of merger, or the “Merger Agreement”, by and among the Company, Proteus Energy Corporation, a Delaware corporation, and PEC Merger Sub, Inc., a Delaware corporation and a wholly owned subsidiary of the Company, pursuant to which Merger Sub (“Merger Sub”) will merge with and into Proteus the “merger”, resulting in Proteus becoming a wholly-owned subsidiary of the Company and resulting in a change of control of the Company and our board of directors (see Note 9 Agreement and Plan of Merger).

Note 2 – Summary of Significant Accounting Policies

The accompanying consolidated financial statements include the accounts of our wholly owned subsidiary, Commission River Corporation. For purposes of the accompanying financial statements, we have treated Commission River Corporation as discontinued operations (see Note 3). All intercompany accounts and transactions have been eliminated in consolidation.

In our opinion, we have made all adjustments, consisting only of normal recurring adjustments, to (a) the unaudited consolidated statements of operations for the three months ended September 30, 2011 and 2010, respectively, (b) the unaudited and audited consolidated balance sheets as of September 30, 2011 and June 30, 2011, respectively, and (c) the unaudited consolidated statements of cash flows for the three months ended September 30, 2011 and 2010, respectively, in order to make such financial statements not misleading.

We have prepared the accompanying unaudited consolidated financial statements in accordance with generally accepted accounting principles for interim financial information. Accordingly, they do not include all the information and footnotes required by generally accepted accounting principles for financial statements. For further information, refer to the audited consolidated financial statements and notes thereto for the year ended June 30, 2011, included in our Annual Report on Form 10-K filed with the Securities and Exchange Commission.

The preparation of our consolidated financial statements requires us to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period.

The results for the three months ended September 30, 2011 may not necessarily be indicative of our actual results for the fiscal year ending June 30, 2012. This is particularly important to note because we became a “shell corporation” for SEC regulatory purposes on September 1, 2010 and have no continuing operations on which to report financial results for periods beginning on that date and thereafter.

Note 3 – Discontinued Operations

Commission River

On September 2, 2010, we announced the sale on August 31, 2010, the effective date of the sale, of our operating subsidiary, Commission River. The transaction included the redemption by Commission River, of 800 shares of its common stock held by the Company in exchange for a secured negotiable promissory note in the amount of $490,000, with varying interest rates beginning at 6% and required monthly payments of $10,000, and in addition, Commission River forgave an intercompany receivable in the amount of $274,396. The remaining 200 shares of Commission River common stock was sold to its current management team, Adam Edwards and Patrick Oborn, who were also shareholders of the Company, for $15,000 and the cancelation of 489,984 common shares of BHCC, owned by Edwards and Oborrn, which was agreed by both parties to have a value of $105,000. No gain was recorded on the transaction as it was with related parties. The offset to the transaction of $884,386 was recorded as an increase in additional paid in capital. This sale concludes the Company’s activity in the telecommunications and affiliate marketing fields and included substantially all of the Company’s assets and operations.

The information set forth in the financial statements for the quarter ended September 30, 2010 has been restated to show discontinued operations. The results for the three months ended September 30, 2011 may not necessarily be indicative of our actual results for the fiscal year ending June 30, 2012. This is particularly important to note because we became a “shell corporation” for SEC regulatory purposes on September 1, 2010 and have no continuing operations on which to report financial results for periods beginning on that date and thereafter.

The following is financial information relative to the discontinued operations described above.

Balance Sheet:

	September 30, 2011		June 30, 2011
Accrued liabilities		23,599		23,599
Current liabilities	$	23,599	$	23,599

Statement of Operations:

	September 30, 2011		September 30, 2010
Commission revenues	$	—	$	398,058
Commission expenses		—		(261,398	)
Gross revenue		—		127,660
Other expenses		—		(129,268	)
Net loss from discontinued operations	$	—	$	(1,608	)

Note 4 – Management’s Plan

Starting September 1, 2010 we became a “shell corporation” for SEC regulatory purposes. On August 8, 2011, we entered into and agreement and plan of merger, or the “merger agreement”, by and among the Company, Proteus Energy Corporation, a Delaware corporation, and PEC Merger Sub, Inc., a Delaware corporation and a wholly owned subsidiary of the Company, pursuant to which Merger Sub will merge with and into Proteus the “merger”, resulting in Proteus becoming a wholly-owned subsidiary of the Company and resulting in a change of control of the Company and our board of directors (see Note 9 Agreement and Plan of Merger).

Cash flows generated from operations and cash received from the issuance of common stock were sufficient to meet our working capital requirements for the three months ended September 30, 2011, but will not likely be sufficient to meet our working capital requirements for the foreseeable future or provide for expansion opportunities. We incurred

$48,211 in losses from operations and used $22,534 in cash for operations for the three months ended September 30, 2011. Net cash flows generated from our investing activities for the three months ended September 30, 2011 were $23,272, from the sale of Commission River. These conditions raise substantial doubt about our ability to continue as a going concern.

Note 5 – Financing Arrangements

As of September 30, 2011, we owed Cardelco, a previous landlord, $4,000 on a Note Payable relating to a prior office lease arrangement.

Note 6 - Stockholders' Equity

Preferred Stock

As of September 30, 2011 we had authorized 400,000 shares of Preferred Stock $0.0001 par value. There are currently no shares of Preferred Stock outstanding.

Common Stock

As of September 30, 2011 we had authorized 100,000,000 shares of Common Stock $0.0001 par value. There are currently 4,154,841 shares of Common Stock outstanding.

Stock Options

We did not grant any stock options during the three months ended September 30, 2011. As of September 30, 2011 there were no outstanding options to purchase shares of our common stock.

Warrants

We did not grant any warrants during the three months ended September 30, 2011. As of September 30, 2011 there were no outstanding warrants to purchase shares of our common stock.

Note 7 - Commitments and Contingencies

Operating Leases

We were not obligated to pay any future minimum lease payments under any leases as of September 30, 2011.

Note 8 – Sale of Commission River Corporation

On September 2, 2010, we announced the sale on August 31, 2010, the effective date of the sale, of our operating subsidiary, Commission River. The transaction included the redemption by Commission River, of 800 shares of its common stock held by the Company in exchange for a secured negotiable promissory note in the amount of $490,000, with varying interest rates beginning at 6% and required monthly payments of $10,000, and in addition, Commission River forgave an intercompany receivable in the amount of $274,396. The remaining 200 shares of Commission River common stock was sold to its current management team, Adam Edwards and Patrick Oborn, who were also shareholders of the Company, for $15,000 and the cancelation of 489,984 common shares of BHCC, owned by Edwards and Oborrn, which was agreed by both parties to have a value of $105,000. This sale concludes the Company’s activity in the telecommunications and affiliate marketing fields and included substantially all of the Company’s assets and operations.

Note 9 – Agreement and Plan of Merger

On August 8, 2011, we entered into and agreement and plan of merger, or the “merger agreement”, by and among the Company, Proteus Energy Corporation, a Delaware corporation, and PEC Merger Sub, Inc., a Delaware corporation and a wholly owned subsidiary of the Company, pursuant to which Merger Sub will merge with and into Proteus the “merger”, resulting in Proteus becoming a wholly-owned subsidiary of the Company and resulting in a change of control of the Company and our board of directors. The merger will be completed upon the Company’s receipt of a minimum of $2,000,000 in funds from the private placement of our common stock, as required by the merger agreement.

Pursuant to the terms of the merger agreement and upon the consummation of the merger (i) we will assume the operations of Proteus; (ii) each outstanding share of Proteus common stock, except those subject to appraisal rights or dissenters rights, as applicable, will be converted into the right to receive 1.74 shares of our common stock; provided that, no fraction of a share of our common stock will be issued by virtue of the merger; (iii) we will assume each outstanding option and warrant to purchase shares of Proteus common stock, whether vested or unvested that do not terminate or expire as of the effective time of the merger, and each such option and warrant will be exercisable (or will become exercisable in accordance with its terms) for that number of whole shares of our common stock equal to the product of the number of shares of Proteus common stock that were issuable upon exercise of such option or warrant, as the case may be, immediately prior to the completion of the merger multiplied by 1.74, rounded down to the nearest whole number of share, and the per share exercise price for the shares of our common stock issuable upon exercise of such assumed option or warrant, as the case may be, will be equal to the quotient determined by dividing (a) the exercise price per share of Proteus common stock at which such option or warrant, as the case may be, was exercisable immediately prior to the completion of the merger by (b) 1.74, rounded up to the nearest whole cent; and (iv) we will assume all outstanding convertible secured notes of Proteus with the original principal amount of $108,000 and each note will be convertible (or will become convertible in accordance with its terms) into our common stock. Immediately following the effective time of the merger, we expect that the security holders of Proteus will own or have the right to acquire approximately 79.0% of our common stock on a fully diluted basis (assuming we raise the minimum $2,000,000 in the private placement for our common stock prior to the completion of the merger as required by the merger agreement).

Pursuant to the terms of the merger agreement and upon completion of the merger, our board of directors, which currently consists of John M. Knab, Robert K. Bench, John D. Thomas and James U. Jensen, will be set at five directors and will consist of Mr. Jensen, a current director of the company and significant stockholder of the Company, Mr. Yankowitz, Proteus’ chief executive officer and a current Proteus director, Mr. Howard, and Mr. Thomson and either Mr. Kato or Ms. Nakagama. Messrs. Howard, Thomson and Kato and Ms. Nakagama are current Proteus directors. Mr. Knab, Mr. Bench and Mr. Thomas will resign from our board of directors. In addition, upon completion of the merger, our board of directors will appoint Mr. Yankowitz as our chief executive officer, Mr. Bench as our chief financial officer and Daniel Franchi as our chief operating officer. Messrs. Yankowitz and Franchi are current members of Proteus’ management team. Mr. Bench is our current president, chief executive officer and chief financial officer and a current member of our board of directors.

Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations

Cautionary Statement Concerning Forward-Looking Statements

Certain of the information discussed herein, and in particular in this section entitled “Management’s Discussion and Analysis of Financial Condition and Results of Operation,” contains forward-looking statements that involve risks and uncertainties that might adversely affect our operating results in the future in a material way. Such risks and uncertainties include, without limitation, our ability to implement, and obtain funding to carry out our business and growth strategy, our possible inability to obtain additional financing, our possible lack of cash flows, our possible loss of key personnel. Many of these risks are beyond our control.

Overview

BayHill Capital Corporation (“we,” “us” or “BHCC”, formerly Cognigen Networks, Inc.), was incorporated in May 1983 in the state of Colorado. Our wholly-owned subsidiary, Commission River Corporation (“Commission River”), was our only active business. Commission River, our operating subsidiary was sold on September 2, 2010, and we announced this sale on September 2, 2010. The transaction included the redemption by Commission River, of 800 shares of its common stock held by the Company in exchange for a secured negotiable promissory note in the amount of $490,000, with varying interest rates beginning at 6% and required monthly payments of $10,000, and in addition, Commission River forgave an intercompany receivable in the amount of $274,396. The remaining 200 shares of Commission River common stock were sold to its current management team, Adam Edwards and Patrick Oborn, who were also shareholders of the Company, for $15,000 and the cancelation of 489,984 common shares of the Company, owned by Edwards and Oborn. The parties agreed that the cancelled shares had a value of $105,000. No gain was recorded on the transaction as it was with related parties. The offset to the total consideration of $884,386 was recorded as an increase in additional paid in capital. This sale concludes the Company’s activity in the telecommunications and affiliate marketing fields and included substantially all of the Company’s assets and operations. Beginning September 1, 2010, following the sale of Commission River, we have been a “shell corporation” under SEC regulations.

On August 8, 2011, we entered into and agreement and plan of merger, or the “merger agreement”, by and among the Company, Proteus Energy Corporation, a Delaware corporation, and PEC Merger Sub, Inc., a Delaware corporation and a wholly owned subsidiary of the Company, pursuant to which Merger Sub will merge with and into Proteus the “merger”, resulting in Proteus becoming a wholly-owned subsidiary of the Company and resulting in a change of control of the Company and our board of directors. The merger will be completed upon the Company’s receipt of a minimum of $2,000,000 in funds from the private placement of our common stock, as required by the merger agreement (see Note 9 Agreement and Plan of Merger, to our Consolidated Financial Statements).

Results of Operations

Three Months Ended September 30, 2011 Compared to Three Months Ended September 30, 2010

There were no operating activities that generated revenue for the three months ended September 30, 2011 or from continuing operations for the three months ended September 30, 2010. Other income of $7,603 for September 30, 2011 related to interest received from outstanding notes receivable. There was no other income for the three months ended September 30, 2010.

Selling, general and administrative expenses decreased $30,249, or 35% for the three months ended September 30, 2011 compared to the comparable period of 2010. Administrative operations activity decreased substantially after the sale of Commission River.

Liquidity and Capital Resources

Cash flows generated from interest income and principle payments on notes receivable were sufficient to meet our working capital requirements for the three months ended September 30, 2011, but will not likely be sufficient to meet our working capital requirements for the foreseeable future or provide for acquisition opportunities. We incurred $48,211 in losses from operations and used $22,534 in cash for operations during the three months ended September 30, 2011. Net cash flows generated from investment activities for the three months ended September 30, 2010 were $23,272, from payments on the note receivable from the sale of Commission River.

There can be no assurance that we will be able to secure additional debt or equity financing and find appropriate acquisitions.

Item 3. Quantitative and Qualitative Disclosures About Market Risk

Not required for a Small Reporting Company.

Item 4T. Controls and Procedures

(a)Evaluation of Disclosure Controls and Procedures

Our management performed an evaluation of our disclosure controls and procedures as of September 30, 2011. Our disclosure controls and procedures have been designed to provide reasonable assurance that the information we are required to disclose in the reports we file or submit under the Securities Exchange Act of 1934, as amended (the “Exchange Act”), is accumulated and communicated to our management to allow timely decisions regarding required disclosure, and recorded, processed, summarized and reported within the time periods specified in the rules and forms of the Securities and Exchange Commission. Our chief executive officer and other executive officers have concluded that the controls and procedures were effective as of September 30, 2010 to reasonably ensure the achievement of these objectives. While our disclosure controls and procedures provide reasonable assurance that material information will be available on a timely basis, this assurance is subject to limitations inherent in any control system, no matter how well it is designed or administered, including, without limitation, resource constraints and the need for management to apply its judgment in evaluating the benefits of possible controls and procedures relative to their costs.

(b)Changes in Internal Control Over Financial Reporting

There were no significant changes (including corrective actions with regard to material weaknesses) in our internal control over financial reporting that occurred during the period covered by this report that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

PART II – OTHER INFORMATION

Item 1. Legal Proceedings

The Company has no legal proceedings and knows of no threatened legal action.

Item 1A. Risk Factors

The Company is a Shell Company and is subject to attendant risks. See the Risk Factors described in the Company’s most recently filed Form 10-K for the fiscal year ended June 30, 2011 and the description of the sale of the Company’s subsidiary, Commission River, as provided in a form 8-K filed on or about September 2, 2010 and the Company’s Press Release included therein. Additional risks include the concentration of credit risk under the Commission River Secured Promissory Note representing the bulk of the purchase price received by the Company upon sale of Commission River; the potential that future sales of the Company’s shares by affiliates and others may have challenges arising under their possible proposed use of Rule 144; the possibility that a change of control may occur if the Company completes a “reverse merger” with a private company, of which there can be no assurance; and the possibility that the Company’s public press release and SEC filings may be said to fail to comply with the requirement of 20 day prior notice to shareholders as required under Section 14 of the Securities and Exchange Act of 1934 and rules and regulations thereunder and/or the possibility that the Company may be said to have failed to give the “prompt” notice to non-acting shareholders when action is taken, as allowed under the Delaware Corporation Code, by written consent of shareholders holding a majority of outstanding shares, as was done in the Company’s sale of Commission River.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

During the three months ended September 30, 2010, we issued the following restricted shares of our common stock for the reasons and values identified below.

	Shares		Value
Issued to outside board of directors for accrued director fees		133,334	$	76,000
Issued to management for accrued salaries		212,963	$	121,389
Issued to consultants for accrued consulting fees		51,919	$	29,594

The values we recorded for the settlement of accrued payables and director fees payable were at the “last sale” market price for free-trading shares of our common stock on the date our Board of Directors approved the issuances, which was $0.57 per share. The difference between the market price and settlement value was booked to additional paid in capital, since all parties were affiliates of the Company.

In agreeing to issue these shares, we relied on the exemption from registration contained in Section 4(2) of the Securities Act of 1933, as amended (the “Securities Act”). Each of the parties who accepted the shares of our common stock had full information concerning us and our operations and financial condition and took the shares for purposes other than distribution unless the shares or underlying shares are registered under the Securities Act. The certificate evidencing the shares of common stock contained a legend restricting their transfer unless registered under the Securities Act, or unless there is an exemption available for their transfer.

Item 6. Exhibits

Exhibit No.	Description
31.1	Certification of Chief Executive Officer
31.2	Certification of Chief Financial Officer
32.1	Certification of Chief Executive Officer
32.2	Certification of Chief Financial Officer

SIGNATURES

In accordance with the requirements of the Exchange Act, the registrant caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

	BAYHILL CAPITAL CORPORATION
October 13, 2011	By:	/s/ Robert K. Bench
		Robert K. Bench Chief Executive Officer

EX-31.1

EXHIBIT 31.1

CERTIFICATION

I, Robert K. Bench, certify that:

1.  I have reviewed this quarterly report on Form 10-Q of BayHill Capital Corporation; 

2.  Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; 

3.  Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; 

4.  As the certifying officer, 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 15(d) -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 our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; 

(b)  Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with general accepted accounting principles; 

(c)  Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and 

(d)  Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and 

5.  As the certifying officer I have disclosed, based on my most recent evaluation of internal control over financial reporting, to the registrant’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 registrant’s internal control over financial reporting. 

Dated: October 13, 2011	/s/ Robert K. Bench
	Robert K. Bench
	Chief Executive Officer

EX-31.2

EXHIBIT 31.2

CERTIFICATION

I, Robert K. Bench, certify that:

1.  I have reviewed this quarterly report on Form 10-Q of BayHill Capital Corporation; 

2.  Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; 

3.  Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; 

4.  As the certifying officer, 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 15(d) -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 our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; 

(b)  Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with general accepted accounting principles; 

(c)  Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and 

(d)  Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and 

5.  As the certifying officer I have disclosed, based on my most recent evaluation of internal control over financial reporting, to the registrant’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 registrant’s internal control over financial reporting. 

Dated: October 13, 2011	/s/ Robert K. Bench
	Robert K. Bench
	Chief Executive Officer

EX-32.1

EXHIBIT 32.1

CERTIFICATION PURSUANT TO

18 U.S.C. §1350,

AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Quarterly Report of BayHill Capital Corporation (the "Company") on Form 10-Q for the period ended September 30, 2011 as filed with the Securities and Exchange Commission on the date hereof (the "Report"), I, Robert K. Bench, Chief Executive Officer of the Company, certify, pursuant to 18 U.S.C. §1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that, to the best of 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 results of operations of the Company. 

Dated: October 13, 2011	/s/ Robert K. Bench
	Robert K. Bench
	Chief Executive Officer

This certification accompanies the Report pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 and shall not, except to the extent required by the Sarbanes-Oxley Act of 2002, be deemed filed by the Company for purposes of Section 18 of the Securities Exchange Act of 1934, as amended.

A signed original of this written statement required by Section 906 of the Sarbanes-Oxley Act of 2002 has been provided to the Company and will be retained by the Company and furnished to the Securities and Exchange Commission or its staff upon request.

EX-32.2

EXHIBIT 32.2

CERTIFICATION PURSUANT TO

18 U.S.C. §1350,

AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Quarterly Report of BayHill Capital Corporation (the "Company") on Form 10-Q for the period ended September 30, 2011 as filed with the Securities and Exchange Commission on the date hereof (the "Report"), I, Robert K. Bench, Chief Financial Officer of the Company, certify, pursuant to 18 U.S.C. §1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that to the best of 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 results of operations of the Company. 

Dated: October 13, 2011	/s/ Robert K. Bench
	Robert K. Bench
	Chief Executive Officer

This certification accompanies the Report pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 and shall not, except to the extent required by the Sarbanes-Oxley Act of 2002, be deemed filed by the Company for purposes of Section 18 of the Securities Exchange Act of 1934, as amended.

A signed original of this written statement required by Section 906 of the Sarbanes-Oxley Act of 2002 has been provided to the Company and will be retained by the Company and furnished to the Securities and Exchange Commission or its staff upon request.

XML

Consolidated Balance Sheets (Parenthetical)	Sep. 30, 2011	Jun. 30, 2011
Statement of Financial Position [Abstract]
Preferred stock, authorized	400,000	400,000
Preferred stock, issued
Preferred stock, outstanding
Common stock, authorized	100,000,000	100,000,000
Common stock, issued	4,154,841	4,154,841
Common stock, outstanding	4,154,841	4,154,841

XML

Consolidated Statements of Operations (USD $)	3 Months Ended
	Sep. 30, 2011	Sep. 30, 2010
Operating expenses:
Selling, general and administrative	$ 55,814	$ 86,063
Total operating expenses	55,814	86,063
Loss from continuing operations	(55,814)	(86,063)
Other income	7,603
Total other income	7,603
Loss from continuing operations before income taxes	(48,211)	(86,063)
Net loss from continuing operations	(48,211)	(86,063)
Net loss from discontinued operations		(1,608)
Net loss	(48,211)	(87,671)
Loss attributable to common shareholders	$ 48,211	$ 87,671
Loss per common share-basic and diluted:
Discontinued operations	$ 0.01	$ 0.02
Weighted average number of common shares outstanding:
Basic and Diluted	4,154,841	3,554,748

XML

Document and Entity Information	3 Months Ended
	Sep. 30, 2011	Oct. 13, 2011
Document And Entity Information
Entity Registrant Name	BayHill Capital Corporation
Entity Central Index Key	0000726293
Document Type	10-Q
Document Period End Date	Sep. 30, 2011
Amendment Flag	false
Current Fiscal Year End Date	--06-30
Is Entity a Well-known Seasoned Issuer?	No
Is Entity a Voluntary Filer?	No
Is Entity's Reporting Status Current?	Yes
Entity Filer Category	Smaller Reporting Company
Entity Common Stock, Shares Outstanding		4,154,841
Document Fiscal Period Focus	Q1
Document Fiscal Year Focus	2011

XML

Commitments and Contingencies

3 Months Ended

Sep. 30, 2011

Notes to Financial Statements

Commitments and Contingencies

Commitments and Contingencies

Operating Leases

We were not obligated to pay any future minimum lease payments under any leases as of September 30, 2011.

XML

Summary of Significant Accounting Policies

3 Months Ended

Sep. 30, 2011

Notes to Financial Statements

Summary of Significant Accounting Policies

Summary of Significant Accounting Policies

The accompanying consolidated financial statements include the accounts of our wholly owned subsidiary, Commission River Corporation. For purposes of the accompanying financial statements, we have treated Commission River Corporation as discontinued operations (see Note 3). All intercompany accounts and transactions have been eliminated in consolidation.

In our opinion, we have made all adjustments, consisting only of normal recurring adjustments, to (a) the unaudited consolidated statements of operations for the three months ended September 30, 2011 and 2010, respectively, (b) the unaudited and audited consolidated balance sheets as of September 30, 2011 and June 30, 2011, respectively, and (c) the unaudited consolidated statements of cash flows for the three months ended September 30, 2011 and 2010, respectively, in order to make such financial statements not misleading.

We have prepared the accompanying unaudited consolidated financial statements in accordance with generally accepted accounting principles for interim financial information. Accordingly, they do not include all the information and footnotes required by generally accepted accounting principles for financial statements. For further information, refer to the audited consolidated financial statements and notes thereto for the year ended June 30, 2011, included in our Annual Report on Form 10-K filed with the Securities and Exchange Commission.

The preparation of our consolidated financial statements requires us to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period.

The results for the three months ended September 30, 2011 may not necessarily be indicative of our actual results for the fiscal year ending June 30, 2012. This is particularly important to note because we became a “shell corporation” for SEC regulatory purposes on September 1, 2010 and have no continuing operations on which to report financial results for periods beginning on that date and thereafter.

XML

Agreement and Plan of Merger

3 Months Ended

Sep. 30, 2011

Notes to Financial Statements

Agreement and Plan of Merger

Agreement and Plan of Merger

On August 8, 2011, we entered into and agreement and plan of merger, or the “merger agreement”, by and among the Company, Proteus Energy Corporation, a Delaware corporation, and PEC Merger Sub, Inc., a Delaware corporation and a wholly owned subsidiary of the Company, pursuant to which Merger Sub will merge with and into Proteus the “merger”, resulting in Proteus becoming a wholly-owned subsidiary of the Company and resulting in a change of control of the Company and our board of directors. The merger will be completed upon the Company’s receipt of a minimum of $2,000,000 in funds from the private placement of our common stock, as required by the merger agreement.

Pursuant to the terms of the merger agreement and upon the consummation of the merger (i) we will assume the operations of Proteus; (ii) each outstanding share of Proteus common stock, except those subject to appraisal rights or dissenters rights, as applicable, will be converted into the right to receive 1.74 shares of our common stock; provided that, no fraction of a share of our common stock will be issued by virtue of the merger; (iii) we will assume each outstanding option and warrant to purchase shares of Proteus common stock, whether vested or unvested that do not terminate or expire as of the effective time of the merger, and each such option and warrant will be exercisable (or will become exercisable in accordance with its terms) for that number of whole shares of our common stock equal to the product of the number of shares of Proteus common stock that were issuable upon exercise of such option or warrant, as the case may be, immediately prior to the completion of the merger multiplied by 1.74, rounded down to the nearest whole number of share, and the per share exercise price for the shares of our common stock issuable upon exercise of such assumed option or warrant, as the case may be, will be equal to the quotient determined by dividing (a) the exercise price per share of Proteus common stock at which such option or warrant, as the case may be, was exercisable immediately prior to the completion of the merger by (b) 1.74, rounded up to the nearest whole cent; and (iv) we will assume all outstanding convertible secured notes of Proteus with the original principal amount of $108,000 and each note will be convertible (or will become convertible in accordance with its terms) into our common stock. Immediately following the effective time of the merger, we expect that the security holders of Proteus will own or have the right to acquire approximately 79.0% of our common stock on a fully diluted basis (assuming we raise the minimum $2,000,000 in the private placement for our common stock prior to the completion of the merger as required by the merger agreement).

Pursuant to the terms of the merger agreement and upon completion of the merger, our board of directors, which currently consists of John M. Knab, Robert K. Bench, John D. Thomas and James U. Jensen, will be set at five directors and will consist of Mr. Jensen, a current director of the company and significant stockholder of the Company, Mr. Yankowitz, Proteus’ chief executive officer and a current Proteus director, Mr. Howard, and Mr. Thomson and either Mr. Kato or Ms. Nakagama. Messrs. Howard, Thomson and Kato and Ms. Nakagama are current Proteus directors. Mr. Knab, Mr. Bench and Mr. Thomas will resign from our board of directors. In addition, upon completion of the merger, our board of directors will appoint Mr. Yankowitz as our chief executive officer, Mr. Bench as our chief financial officer and Daniel Franchi as our chief operating officer. Messrs. Yankowitz and Franchi are current members of Proteus’ management team. Mr. Bench is our current president, chief executive officer and chief financial officer and a current member of our board of directors.

XML

Sale of Commission River Corporation

3 Months Ended

Sep. 30, 2011

Notes to Financial Statements

Sale of Commission River Corporation

Sale of Commission River Corporation

On September 2, 2010, we announced the sale on August 31, 2010, the effective date of the sale, of our operating subsidiary, Commission River. The transaction included the redemption by Commission River, of 800 shares of its common stock held by the Company in exchange for a secured negotiable promissory note in the amount of $490,000, with varying interest rates beginning at 6% and required monthly payments of $10,000, and in addition, Commission River forgave an intercompany receivable in the amount of $274,396. The remaining 200 shares of Commission River common stock was sold to its current management team, Adam Edwards and Patrick Oborn, who were also shareholders of the Company, for $15,000 and the cancelation of 489,984 common shares of BHCC, owned by Edwards and Oborrn, which was agreed by both parties to have a value of $105,000. This sale concludes the Company’s activity in the telecommunications and affiliate marketing fields and included substantially all of the Company’s assets and operations.

XML

Supplemental disclosures of Cash Flow Information

3 Months Ended

Sep. 30, 2011

Notes to Financial Statements

Supplemental Disclosures of Cash Flow Information

Supplemental Disclosures of Cash Flow Information and Non-Cash Transactions 

During the three months ended September 30, 2010, we issued the following restricted shares of our common stock for the reasons and values identified below.

	Shares		Value
Issued to outside board of directors for accrued director fees		133,334	$	76,000
Issued to management for accrued salaries		212,963	$	121,389
Issued to consultants for accrued consulting fees		51,919	$	29,594

The values we recorded for the settlement of accrued payables and director fees payable were at the “last sale” market price for free-trading shares of our common stock on the date our Board of Directors approved the issuances, which was $0.57 per share. The difference between the market price and settlement value was booked to additional paid in capital, since all parties were affiliates of the Company.

XML

Discontinued Operations

3 Months Ended

Sep. 30, 2011

Notes to Financial Statements

Discontinued Operations

Discontinued Operations

Commission River

On September 2, 2010, we announced the sale on August 31, 2010, the effective date of the sale, of our operating subsidiary, Commission River. The transaction included the redemption by Commission River, of 800 shares of its common stock held by the Company in exchange for a secured negotiable promissory note in the amount of $490,000, with varying interest rates beginning at 6% and required monthly payments of $10,000, and in addition, Commission River forgave an intercompany receivable in the amount of $274,396. The remaining 200 shares of Commission River common stock was sold to its current management team, Adam Edwards and Patrick Oborn, who were also shareholders of the Company, for $15,000 and the cancelation of 489,984 common shares of BHCC, owned by Edwards and Oborrn, which was agreed by both parties to have a value of $105,000. No gain was recorded on the transaction as it was with related parties. The offset to the transaction of $884,386 was recorded as an increase in additional paid in capital. This sale concludes the Company’s activity in the telecommunications and affiliate marketing fields and included substantially all of the Company’s assets and operations.

The information set forth in the financial statements for the quarter ended September 30, 2010 has been restated to show discontinued operations. The results for the three months ended September 30, 2011 may not necessarily be indicative of our actual results for the fiscal year ending June 30, 2012. This is particularly important to note because we became a “shell corporation” for SEC regulatory purposes on September 1, 2010 and have no continuing operations on which to report financial results for periods beginning on that date and thereafter.

The following is financial information relative to the discontinued operations described above.

Balance Sheet:

	September 30, 2011		June 30, 2011
Accrued liabilities		23,599		23,599
Current liabilities	$	23,599	$	23,599

Statement of Operations:

	September 30, 2011		September 30, 2010
Commission revenues	$	—	$	398,058
Commission expenses		—		(261,398	)
Gross revenue		—		127,660
Other expenses		—		(129,268	)
Net loss from discontinued operations	$	—	$	(1,608	)

XML

Management's Plan

3 Months Ended

Sep. 30, 2011

Notes to Financial Statements

Management's Plan

Management’s Plan

Starting September 1, 2010 we became a “shell corporation” for SEC regulatory purposes. On August 8, 2011, we entered into an agreement and plan of merger, or the “merger agreement”, by and among the Company, Proteus Energy Corporation, a Delaware corporation, and PEC Merger Sub, Inc., a Delaware corporation and a wholly owned subsidiary of the Company, pursuant to which Merger Sub will merge with and into Proteus the “merger”, resulting in Proteus becoming a wholly-owned subsidiary of the Company and resulting in a change of control of the Company and our board of directors (see Note 9 Agreement and Plan of Merger).

Cash flows generated from operations and cash received from the issuance of common stock were sufficient to meet our working capital requirements for the three months ended September 30, 2011, but will not likely be sufficient to meet our working capital requirements for the foreseeable future or provide for expansion opportunities. We incurred $48,211 in losses from operations and used $22,534 in cash for operations for the three months ended September 30, 2011. Net cash flows generated from our investing activities for the three months ended September 30, 2011 were $23,272, from the sale of Commission River. These conditions raise substantial doubt about our ability to continue as a going concern.

XML

Stockholders' Equity

3 Months Ended

Sep. 30, 2011

Notes to Financial Statements

Stockholders' Equity

Stockholders' Equity

Preferred Stock

As of September 30, 2011 we had authorized 400,000 shares of Preferred Stock $0.0001 par value. There are currently no shares of Preferred Stock outstanding.

Common Stock

As of September 30, 2011 we had authorized 100,000,000 shares of Common Stock $0.0001 par value. There are currently 4,154,841 shares of Common Stock outstanding.

Stock Options

We did not grant any stock options during the three months ended September 30, 2011. As of September 30, 2011 there were no outstanding options to purchase shares of our common stock.

Warrants

We did not grant any warrants during the three months ended September 30, 2011. As of September 30, 2011 there were no outstanding warrants to purchase shares of our common stock.

XML

Consolidated Statements of Cash Flows (USD $)	3 Months Ended
	Sep. 30, 2011	Sep. 30, 2010
Cash flows from operating activities
Net loss	$ (48,211)	$ (87,671)
Changes in assets and liabilities:
Other assets	0	(1,214)
Accounts payable	6,504	63,712
Accrued liabilities	20,048	3,020
Net cash used in continuing operations	(21,659)	(22,153)
Net cash used in discontinued operations		(2,724)
Net cash used in operating activities	(21,659)	(24,877)
Cash flows from investing activities
Proceeds from sale of Commission River		15,000
Net payments on notes receivable from Commission River	22,397	10,000
Net cash flows from provided by investing activities	22,397	25,000
Net increase in cash	738	123
Cash -beginning of period	6,284	55
Cash -end of period	$ 7,022	$ 178

XML

Description of Business

3 Months Ended

Sep. 30, 2011

Notes to Financial Statements

Description of Business

Description of Business

BayHill Capital Corporation (“we,” “us” or “BHCC”, formerly Cognigen Networks, Inc.), was incorporated in May 1983 in the state of Colorado. Our wholly-owned subsidiary, Commission River Corporation (“Commission River”), was our only active business and we sold that business effective August 31, 2010. Prior to the sale of Commission River we marketed and sold services and products through commission-based marketing agents who used the Internet as a platform to provide customers and subscribers with a variety of telecommunications and technology-based products and services.

Beginning September 1, 2010, following the sale of Commission River, we have been a “shell corporation” under SEC regulations.

In July 2009, we formed a subsidiary, BayHill Energy Corporation (“BEC”) to pursue the exploration and development of oil and gas. During the quarter ended September 30, 2009 we invested $1,000 to acquire 100,000 shares of common stock and $10,000 to acquire 100,000 shares of preferred stock in BEC, which represented an 18% minority ownership interest. Subsequently, BEC issued an additional 885,000 shares of its common stock to six individuals, including our President, who became members of the BEC management team. On May 6, 2011 we agreed to exchange our 18% minority interest in BEC for $11,000. At the time of the transaction, BEC had few assets and no operations.

On August 8, 2011, we entered into an agreement and plan of merger, or the “merger agreement”, by and among the Company, Proteus Energy Corporation, a Delaware corporation, and PEC Merger Sub, Inc., a Delaware corporation and a wholly owned subsidiary of the Company, pursuant to which Merger Sub will merge with and into Proteus the “merger”, resulting in Proteus becoming a wholly-owned subsidiary of the Company and resulting in a change of control of the Company and our board of directors (see Note 9 Agreement and Plan of Merger).

XML

Consolidated Balance Sheets (USD $)	Sep. 30, 2011	Jun. 30, 2011
CURRENT ASSETS
Cash	$ 7,022	$ 6,284
Note receivable, current portion	120,161	126,729
Total current assets	127,183	133,013
NON-CURRENT ASSETS
Note receivable	304,860	320,688
Total long-term assets	304,860	320,688
TOTAL ASSETS	432,043	453,701
Current liabilities
Accounts payable	82,757	76,253
Accrued liabilities	35,556	15,508
Notes payable to affiliates	61,900	61,900
Financing arrangements	4,000	4,000
Current liabilities of discontinued operations	23,599	23,599
Total current liabilities	207,812	181,260
Stockholders' equity
Preferred stock, $.0001 par value, 400,000 shares authorized, no shares issued and outstanding at September 30, 2011 and June 30, 2011
Common stock $.0001 par value, 100,000,000 shares authorized; 4,154,841 shares issued and outstanding at September 30, 2011 and June 30, 2011	415	415
Additional paid-in capital	17,893,909	17,893,909
Accumulated deficit	(17,670,093)	(17,621,883)
Total stockholders' equity	224,231	272,441
Total liabilities and stockholders' equity	$ 432,043	$ 453,701