EX-99.1 2 v079020_ex99-1.htm

 
 
 
 
 
 
 
676A Ninth Avenue #211
 
 
 
 
 
 
 
 
New York, NY 10036
 
 
 
 
 
 
 
 
Tel: (646) 290-6496
 
 
 
 
 
 
 
 
 
Fax: (646) 224-8377
 
 
 
 
 
 
 
 
 
David C. McGrail (DM 3904)
 
 
 
 
 
 
 
 
Counsel To PubliCARD, Inc.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
UNITED STATES BANKRUPTCY COURT
 
 
 
 
 
 
SOUTHERN DISTRICT OF NEW YORK
 
 
 
 
 
 
----------------------------------------------------------------------------
:
 
 
 
 
 
 
 
 
 
 
:
Chapter 11
 
 
In re:
PUBLICARD, INC.,
 
 
 
:
Case No. 07-11517 (RDD)
 
 
 
 
 
 
 
:
 
 
 
 
 
 
Debtor
 
 
 
:
 
 
 
 
 
 
 
 
 
 
:
 
 
 
 
 
 
 
 
 
 
:
 
 
 
 
----------------------------------------------------------------------------
:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
MONTHLY CONSOLIDATED STATEMENT
FOR THE PERIOD ENDED MAY 31, 2007
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
MONTHLY RECEIPTS:
 
 
$                       -
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
MONTHLY DISBURSEMENTS:
 
$               1,533
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
THIS OPERATING STATEMENT MUST BE SIGNED BY A REPRESENTATIVE OF THE DEBTOR
 
 
 
 
 
 
 
 
 
 
 
 
 
 
The undersigned, having reviewed the attached report and being familiar with the debtor's
financial affairs, verifies under penalty of perjury, that the information contained therein is complete, accurate
 
and truthful to the best of my knowledge.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
DATE:
19-Jun-07
 
 
By:
/s/ Stephen Spitzer   
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Title:
Principal Financial Officer 
 
 
 
 
 
 
 
 
 
   
 
 
 
 
Indicate if this is an amended statement by checking here
 
 
 
 
 



 
 

 
 
PubliCARD, Inc.
(Debtor-In-Possession)
Statement Of Operations
For Period Ending May 31, 2007
Accrual Basis
Case No. 07-11517 (RDD)
 
     
Current
 
 
 
 
 
Case-To-Date
 
 
 
 
Month
 
 
Year-To-Date
 
 
May 17, 2007
 
 
 
 
May 31, 2007
 
 
May 31, 2007
 
 
May 31, 2007
 
                     
Revenue
 
$
-
 
$
-
 
$
-
 
                     
                     
Operating Expenses
                   
Direct Cost Of Revenue
 
$
-
 
$
-
 
$
-
 
Selling, General and Administrative
 
$
16,852.17
 
$
16,852.17
 
$
16,852.17
 
Depreciation Of Fixed Assets
 
$
95.65
 
$
95.65
 
$
95.65
 
Total Operating Expenses
 
$
16,947.82
 
$
16,947.82
 
$
16,947.82
 
                     
Operating Gain/(Loss)
 
$
(16,947.82
)
$
(16,947.82
)
$
(16,947.82
)
                     
Other Expense/(Income)
                   
Interest Expense
 
$
-
 
$
-
 
$
-
 
Loss/(Gain) On The Sale Of Assets
 
$
-
 
$
-
 
$
-
 
Claim Settlement
 
$
-
 
$
-
 
$
-
 
Insurance Settlements
 
$
-
 
$
-
 
$
-
 
Interest Income
 
$
(38.59
)
$
(38.59
)
$
(38.59
)
                     
Gain/(Loss) Before Reorganizational Items and Taxes
 
$
(16,909.23
)
$
(16,909.23
)
$
(16,909.23
)
                     
Reorganization Professional Fees (Estimated and Accrued) (1)
 
$
3,500.00
 
$
3,500.00
 
$
3,500.00
 
                     
Gain/(Loss) Before Income Taxes
 
$
(20,409.23
)
$
(20,409.23
)
$
(20,409.23
)
                     
Provision For Income Taxes
 
$
-
 
$
-
 
$
-
 
                     
Net Gain/(Loss)
 
$
(20,409.23
)
$
(20,409.23
)
$
(20,409.23
)
                     
Deficit Beginning of Period
 
$
-
 
$
-
 
$
-
 
                     
Deficit End Of Period
 
$
(20,409.23
)
$
(20,409.23
)
$
(20,409.23
)
 
(1) Includes estimated and accrued fees for debtor professionals.
 
 
 

 

PubliCARD, Inc.
(Debtor-In-Possession)
Balance Sheet
For Period Ending May 31, 2007
Case No. 07-11517 (RDD)

   
2007
 
 
 
Balance Sheet
 
Current Assets
       
Cash
 
$
38,190
 
Restricted Cash
 
$
-
 
Due From Related Parties
 
$
-
 
Accounts Receivable-Net
 
$
13,364
 
Inventory Net
 
$
-
 
Prepaid Rent
 
$
-
 
Prepaid Insurance
 
$
35,306
 
Prepaid Expenses
 
$
19,200
 
Total Current Assets
 
$
106,060
 
         
Property, Plant, & Equipment - Gross
 
$
14,404
 
Accumulated Depreciation
 
$
(10,183
)
Property, Plant, & Equipment - Net
 
$
4,220
 
Intangibles - Gross
 
$
-
 
Accumulated Amortization
 
$
-
 
Intangibles - Net
 
$
-
 
Organizational Costs
 
$
-
 
Other - Non-Current
 
$
-
 
         
Total Assets
 
$
110,280
 
         
Post-Petition Liabilities
       
Cash Overdrafts
 
$
-
 
Accounts Payable
 
$
4,984
 
Deferred Subscription Revenues
 
$
-
 
Accrued Payroll/Commission
 
$
2,331
 
Honey Deferred Closing Payments
 
$
-
 
Other Current Liabilities/Accrued Professional Fees (Estimated)
 
$
3,500
 
Total Post Petition Current Liabilities
 
$
10,815
 
         
Pre-Petition Liabilities
       
Cash Overdrafts
 
$
-
 
Accounts Payable
 
$
269,491
 
Deferred Revenues
 
$
-
 
Accrued Payroll/Commission
 
$
-
 
Obligations For Capital Leases Current
 
$
-
 
Other Current Liabilities
 
$
19,800
 
Total Pre- Petition Current Liabilities
 
$
289,291
 
         
Interest Payable
 
$
-
 
Other Long Term Liabilities
 
$
-
 
  $
-
 
         
Total Liabilities
 
$
300,106
 
         
Stockholders Deficit
       
Class A Preferred Stock Second Series, no par value:1,000 shares authorized
 
$
2,325,000
 
465 shares issued and outstanding
       
Common shares, $0.10 par value: 40,000,000 shares authorized; 24,940,902
 
$
2,494,090
 
shares outstanding
       
Additional paid-in capital
 
$
108,624,824
 
Accumulated deficit
 
$
(113,633,740
)
Total Stockholders Equity/(Deficit)
 
$
(189,826
)
         
Total Liabilities and Stockholder Equity
 
$
110,280
 
 
 
 

 

PubliCARD, Inc.
(Debtor-In-Possession)
 
Statement Of Cash Flow
For Period Ending May 31, 2007
Case No. 07-11517 (RDD)
 
   
Current
 
 
 
Case-To-Date
 
 
 
Month
 
Year-To-Date
 
May 17, 2007
 
 
 
May 31, 2007
 
May 31, 2007
 
May 31, 2007
 
Net Gain/(Loss)
 
$
(20,409
)
$
(20,409
)
$
(20,409
)
(Less)/Add: Depreciation (1)
 
$
96
 
$
96
 
$
96
 
(Less)/Add: Amortization
 
$
-
 
$
-
 
$
-
 
                     
EBITDA
 
$
(20,314
)
$
(20,314
)
$
(20,314
)
                     
Working Capital Changes
                   
(Increase)/Decrease In Net Assets
                   
Net Accounts Receivable
 
$
-
 
$
-
 
$
-
 
Net Inventory
 
$
-
 
$
-
 
$
-
 
Prepaid & Other Expenses
 
$
7,966
 
$
7,966
 
$
7,966
 
                     
Increase/(Decrease) In Liabilities
                   
Bank Overdrafts
 
$
-
 
$
-
 
$
-
 
Accounts Payable
 
$
4,984
 
$
4,984
 
$
4,984
 
Deferred Revenues
 
$
-
 
$
-
 
$
-
 
Accrue Payroll/Commission
 
$
2,331
 
$
2,331
 
$
2,331
 
Other Current Liabilities
 
$
3,500
 
$
3,500
 
$
3,500
 
Other Non-Current Liabilities
 
$
-
 
$
-
 
$
-
 
                     
Total Increase/(Decrease) In Working Capital
 
$
18,781
 
$
18,781
 
$
18,781
 
                     
Operating Cash Flow
 
$
(1,533
)
$
(1,533
)
$
(1,533
)
                     
Less :Capital Expenditures
 
$
-
 
$
-
 
$
-
 
Less :Additions To Intangibles
 
$
-
 
$
-
 
$
-
 
(Less)/Add: Change in Interest Payable
 
$
-
 
$
-
 
$
-
 
                     
Net Free Cash Flow
 
$
(1,533
)
$
(1,533
)
$
(1,533
)
                     
Change To Debt Payable
 
$
-
 
$
-
 
$
-
 
Proceeds From The Sale Of Securities
 
$
-
 
$
-
 
$
-
 
                     
Net Cash Flow
 
$
(1,533
)
$
(1,533
)
$
(1,533
)
                     
Cash Balance At End Of Period
 
$
38,190
 
$
38,190
 
$
38,190
 
Less Cash Balance At Beginning Of Period
 
$
(39,723
)
$
(39,723
)
$
(39,723
)
Net Increase/(Decrease) In Cash
 
$
(1,533
)
$
(1,533
)
$
(1,533
)
 
(1) Represents non cash expenses added back for cash flow purposes
 
 
 

 

PubliCARD, Inc.
(Debtor-In-Possession)
Statement Of Receipts And Disbursements
For Period Ending May 31, 2007
Case No. 07-11517 (RDD)

   
31-May
 
Disbursements
 
2007
 
Checks Cut From Operating Account
 
$
1,017
 
Wires From Operating Account
 
$
-
 
Payments To Professionals
 
$
-
 
Voided Checks
 
$
-
 
Benefits
 
$
-
 
Payroll and Associated Taxes
 
$
120
 
Bank and Payroll fees
 
$
396
 
Taxes
 
$
-
 
Wires From Depository Account
 
$
-
 
Disbursements From Depository Account
 
$
-
 
Principal Repaments
 
$
-
 
Total Disbursements
 
$
1,533
 
         
Receipts
       
Customer Cash Receipts
 
$
-
 
Wires From Customers
 
$
-
 
Wires From Depository Account
 
$
-
 
Voided Checks
 
$
-
 
Asset Disposition
 
$
-
 
Interest Income
 
$
-
 
Subscription Deposits
 
$
-
 
Other Income
 
$
-
 
Total Receipts
 
$
-
 
         
Net Inflow/(Outflow)
 
$
(1,533
)
 
 
 

 

PubliCARD, Inc.
(Debtor-In-Possession)
Disbursement List
For Period Ending May 31, 2007
Case No. 07-11517 (RDD)

   
31-May
 
Disbursements
 
2007
 
Altman Group
 
$
1,017
 
Wachovia Bank
 
$
299
 
ADP
 
$
217
 
Total
 
$
1,533
 
 
 
 

 


Wachovia
 
Bank Reconciliation
 
Case No. 07-11517 (RDD)
 
 
   
Bank
 
Book
     
Account
 
Balance
 
Balance
 
Variance
 
2030000846371
 
$
38,190.04
 
$
38,190.02
 
$
0.02
 
                     
 
           
Checks Outstanding
         
Number
   
Payee
   
Amount
 
               
Total
       
$
-
 
               
Deposits In Transit
             
               
               
               
               
Net Adjustments
       
$
-
 
         
$
(0.02
)

 
 
 

 

PubliCARD, Inc.
(Debtor-In-Possession)
Variance To Budget
For Period Ending May 31, 2007
Accrual Basis
Case No. 07-11517 (RDD)
 
   
Actual
 
Projected
 
Variance
 
 
 
May 31, 2007
 
May 31, 2007
 
May 31, 2007
 
               
Revenue
 
$
-
 
$
-
 
$
-
 
                     
                     
Operating Expenses
                   
Wages and Payroll Taxes
 
$
2,331.00
 
$
12,264.00
 
$
9,933.00
 
Rent
 
$
-
 
$
3,000.00
 
$
3,000.00
 
Insurance Expense
 
$
7,965.00
 
$
7,965.00
 
$
-
 
Office Expenses
 
$
3,375.00
 
$
2,500.00
 
$
(875.00
)
Other Expenses
 
$
3,181.17
 
$
1,019.00
 
$
(2,162.17
)
Depreciation Of Fixed Assets
 
$
95.65
 
$
95.65
 
$
-
 
Total Operating Expenses
 
$
16,947.82
 
$
26,843.65
 
$
9,895.83
 
                     
Operating Gain/(Loss)
 
$
(16,947.82
)
$
(26,843.65
)
$
9,895.83
 
                     
Other Expense/(Income)
                   
Interest Expense
 
$
-
 
$
-
 
$
-
 
Loss/(Gain) On The Sale Of Assets
 
$
-
 
$
-
 
$
-
 
Claim Settlement
 
$
-
 
$
-
 
$
-
 
Insurance Settlements
 
$
-
 
$
-
 
$
-
 
Interest Income
 
$
(38.59
)
$
-
 
$
38.59
 
                     
Gain/(Loss) Before Reorganizational Items and Taxes
 
$
(16,909.23
)
$
(26,843.65
)
$
9,857.24
 
                     
Reorganization Professional Fees (Estimated and Accrued)
 
$
3,500.00
 
$
3,500.00
 
$
-
 
                     
Gain/(Loss) Before Income Taxes
 
$
(20,409.23
)
$
(30,343.65
)
$
9,857.24
 
                     
Provision For Income Taxes
 
$
-
 
$
-
 
$
-
 
                     
Net Gain/(Loss)
 
$
(20,409.23
)
$
(30,343.65
)
$
9,857.24
 

 
 
 

 


PubliCARD, Inc.
(Debtor-In-Possession)
Budget
For Period Ending June 30, 2007
Accrual Basis
Case No. 07-11517 (RDD)
 
   
Projected
 
 
 
June 30, 2007
 
       
Revenue
 
$
-
 
         
         
Operating Expenses
       
Wages and Payroll Taxes
 
$
12,258.00
 
Rent
 
$
3,000.00
 
Insurance Expense
 
$
7,965.00
 
Office Expenses
 
$
4,000.00
 
Other Expenses
 
$
2,000.00
 
Depreciation Of Fixed Assets
 
$
95.65
 
Total Operating Expenses
 
$
29,318.65
 
         
Operating Gain/(Loss)
 
$
(29,318.65
)
         
Other Expense/(Income)
       
Interest Expense
 
$
-
 
Loss/(Gain) On The Sale Of Assets
 
$
-
 
Claim Settlement
 
$
-
 
Insurance Settlements
 
$
(71,500.00
)
Interest Income
 
$
-
 
         
Gain/(Loss) Before Reorganizational Items and Taxes
 
$
42,181.35
 
         
Reorganization Professional Fees (Estimated)
 
$
6,000.00
 
         
Gain/(Loss) Before Income Taxes
 
$
36,181.35
 
         
Provision For Income Taxes
 
$
-
 
         
Net Gain/(Loss)
 
$
36,181.35
 


 
 

 

PubliCARD, Inc.
(Debtor-In-Possession)
Debtor Questionnaire
For Period Ending May 31, 2007
Case No. 07-11517 (RDD)


   
Yes
No
1. Have any assets been sold or transferred outside the normal course of business during this reporting period? If yes, provide an explanation below.
   
X
2. Have any funds been disbursed from any account other than a debtor-in-possession
account this reporting period? If yes, provide an explanation below.
   
X
3. Have all post-petition tax returns been timely filed? If no, provide an explanation
below.
 
X
 
4. Are workers compensation, general liability and other necessary insurance
coverages in effect? If no, provide an explanation below.
 
X