EX-99.1 2 v081441_ex991.htm
 
Exhibit 99.1

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 JUNE 30, 2007

MONTHLY RECEIPTS:    
 
$
86,932
 
         
MONTHLY DISBURSEMENTS:  
 
$
25,448
 

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: 17-Jul-07 By:  /s/ Stephen Spitzer  
         
    Title: Principal Financial Officer  
 
Indicate if this is an amended statement by checking here            o
 


PubliCARD, Inc.
(Debtor-In-Possession)
Statement Of Operations
For Period Ending June 30, 2007
Accrual Basis

 
 
Current
Month
June 30, 2007
 
Year-To-Date
June 30, 2007
 
Case-To-Date
May 17, 2007
June 30, 2007
 
Revenue
 
$
-
 
$
-
 
$
-
 
Operating Expenses
             
Direct Cost Of Revenue
 
$
-
 
$
-
 
$
-
 
Selling, General and Administrative
 
$
36,174.09
 
$
53,026.26
 
$
53,026.26
 
Depreciation Of Fixed Assets
 
$
95.65
 
$
191.30
 
$
191.30
 
Total Operating Expenses
 
$
36,269.74
 
$
53,217.56
 
$
53,217.56
 
Operating Gain/(Loss)
 
$
(36,269.74
)
$
(53,217.56
)
$
(53,217.56
)
                     
Other Expense/(Income)
             
Interest Expense
 
$
-
 
$
-
 
$
-
 
Loss/(Gain) On The Sale Of Assets
 
$
-
 
$
-
 
$
-
 
Claim Settlement
 
$
-
 
$
-
 
$
-
 
Insurance Settlements
 
$
(71,915.68
)
$
(71,915.68
)
$
(71,915.68
)
Interest Income
 
$
(142.13
)
$
(180.72
)
$
(180.72
)
Gain/(Loss) Before Reorganizational Items and Taxes
 
$
35,788.07
 
$
18,878.84
 
$
18,878.84
 
                     
Reorganization Professional Fees (Estimated and Accrued) (1)
 
$
4,500.00
 
$
8,000.00
 
$
8,000.00
 
Gain/(Loss) Before Income Taxes
 
$
31,288.07
 
$
10,878.84
 
$
10,878.84
 
                     
Provision For Income Taxes
 
$
-
 
$
-
 
$
-
 
Net Gain/(Loss)
 
$
31,288.07
 
$
10,878.84
 
$
10,878.84
 
                     
Deficit Beginning of Period
 
$
-
 
$
-
 
$
-
 
Deficit End Of Period
 
$
31,288.07
 
$
10,878.84
 
$
10,878.84
 
                     
(1) Includes estimated and accrued fees for debtor professionals.                    
 


PubliCARD, Inc.
(Debtor-In-Possession)
Balance Sheet
For Period Ending June 30, 2007
 
 
 
 
2007
Balance Sheet
 
Current Assets
       
Cash
 
$
99,674
 
Restricted Cash
 
$
-
 
Due From Related Parties
 
$
-
 
Accounts Receivable-Net
 
$
(268
)
Inventory Net
 
$
-
 
Prepaid Rent
 
$
-
 
Prepaid Insurance
 
$
27,340
 
Prepaid Expenses
 
$
19,200
 
Total Current Assets
 
$
145,946
 
         
Property, Plant, & Equipment - Gross
 
$
14,404
 
Accumulated Depreciation
 
$
(10,279
)
Property, Plant, & Equipment - Net
 
$
4,125
 
Intangibles - Gross
 
$
-
 
Accumulated Amortization
 
$
-
 
Intangibles - Net
 
$
-
 
Organizational Costs
 
$
-
 
Other - Non-Current
 
$
-
 
Total Assets
 
$
150,071
 
Post-Petition Liabilities
       
Cash Overdrafts
 
$
-
 
Accounts Payable
 
$
8,300
 
Deferred Subscription Revenues
 
$
-
 
Accrued Payroll/Commission
 
$
3,018
 
Honey Deferred Closing Payments
 
$
-
 
Other Current Liabilities/Accrued Professional Fees (Estimated)
 
$
8,000
 
Total Post Petition Current Liabilities
 
$
19,318
 
         
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
 
$
308,609
 
Stockholders Deficit
       
Class A Preferred Stock Second Series, no par value:1,000 shares authorized 465 shares issued and outstanding
 
$
2,325,000
 
Common shares, $0.10 par value: 40,000,000 shares authorized; 24,940,902 shares outstanding
 
$
2,494,090
 
Additional paid-in capital
 
$
108,624,824
 
Accumulated deficit
 
$
(113,602,452
)
Total Stockholders Equity/(Deficit)
 
$
(158,538
)
         
Total Liabilities and Stockholder Equity
 
$
150,071
 
   
$
(0
)
 

 
PubliCARD, Inc.
(Debtor-In-Possession)
Statement Of Cash Flow
For Period Ending June 30, 2007

   
Current
Month
June 30, 2007
 
Year-To-Date
June 30, 2007
 
Case-To-Date
May 17, 2007
June 30, 2007
 
Net Gain/(Loss)
 
$
31,288
 
$
10,879
 
$
10,879
 
(Less)/Add: Depreciation (1)
 
$
96
 
$
192
 
$
192
 
(Less)/Add: Amortization
 
$
-
 
$
-
 
$
-
 
EBITDA
 
$
31,384
 
$
11,071
 
$
11,071
 
                     
Working Capital Changes (Increase)/Decrease In Net Assets
                   
Net Accounts Receivable
 
$
13,632
 
$
13,632
 
$
13,632
 
Net Inventory
 
$
-
 
$
-
 
$
-
 
Prepaid & Other Expenses
 
$
7,966
 
$
15,932
 
$
15,932
 
                     
Increase/(Decrease) In Liabilities 
                   
Bank Overdrafts
 
$
-
 
$
-
 
$
-
 
Accounts Payable
 
$
3,316
 
$
8,300
 
$
8,300
 
Deferred Revenues
 
$
-
 
$
-
 
$
-
 
Accrue Payroll/Commission
 
$
686
 
$
3,017
 
$
3,017
 
Other Current Liabilities
 
$
4,500
 
$
8,000
 
$
8,000
 
Other Non-Current Liabilities
 
$
-
 
$
-
 
$
-
 
Total Increase/(Decrease) In Working Capital
 
$
30,100
 
$
48,881
 
$
48,881
 
                     
Operating Cash Flow
 
$
61,484
 
$
59,952
 
$
59,952
 
Less :Capital Expenditures
 
$
-
 
$
-
 
$
-
 
Less :Additions To Intangibles
 
$
-
 
$
-
 
$
-
 
(Less)/Add: Change in Interest Payable
 
$
-
 
$
-
 
$
-
 
Net Free Cash Flow
 
$
61,484
 
$
59,952
 
$
59,952
 
Change To Debt Payable
 
$
-
 
$
-
 
$
-
 
Proceeds From The Sale Of Securities
 
$
-
 
$
-
 
$
-
 
Net Cash Flow
 
$
61,484
 
$
59,952
 
$
59,952
 
Cash Balance At End Of Period
 
$
99,674
 
$
99,674
 
$
99,674
 
Less Cash Balance At Beginning Of Period
 
$
(38,190
)
$
(39,723
)
$
(39,723
)
Net Increase/(Decrease) In Cash
 
$
61,484
 
$
59,952
 
$
59,952
 
                     
(1) Represents non cash expenses added back for cash flow purposes                    
 

 
PubliCARD, Inc.
(Debtor-In-Possession)
Statement Of Receipts And Disbursements
For Period Ending June 30, 2007

 
   
30-Jun
2007
 
Disbursements 
       
Checks Cut From Operating Account
 
$
13,419
 
Wires From Operating Account
 
$
-
 
Payments To Professionals
 
$
-
 
Voided Checks
 
$
-
 
Benefits
 
$
-
 
Payroll and Associated Taxes
 
$
11,525
 
Bank and Payroll fees
 
$
504
 
Taxes
 
$
-
 
Wires From Depository Account
 
$
-
 
Disbursements From Depository Account
 
$
-
 
Principal Repaments
 
$
-
 
Total Disbursements
 
$
25,448
 
Receipts
       
Customer Cash Receipts
 
$
-
 
Wires From Customers
 
$
-
 
Wires From Depository Account
 
$
-
 
Voided Checks
 
$
1,243
 
Asset Disposition
 
$
-
 
Interest Income
 
$
142
 
A/R Receipts
 
$
13,632
 
Insurance Settlements
 
$
71,915
 
Total Receipts
 
$
86,932
 
Net Inflow/(Outflow)
 
$
61,484
 



PubliCARD, Inc.
(Debtor-In-Possession)
Disbursement List
For Period Ending June 30, 2007

 
 
30-Jun
2007
 
Disbursements 
       
Altman Group
 
$
4,144
 
Wachovia Bank
 
$
300
 
Triax
 
$
4,793
 
Iron Mountain
 
$
2,355
 
Sarachek
 
$
7,500
 
Spitzer
 
$
5,038
 
Payroll Taxes
 
$
637
 
ADP
 
$
681
 
Total 
 
$
25,448
 



Wachovia
Bank Reconciliation

Account
 
Bank
Balance
 
Book
Balance
 
Variance
 
2030000846371
 
$
99,674.00
 
$
99,674.00
 
$
-
 

Checks Outstanding Number
   
Payee
 
 
Amount
 
Total
       
$
-
 
               
Deposits In Transit
             
               
Net Adjustments
       
$
-
 
 
        $
 -
 



PubliCARD, Inc.
(Debtor-In-Possession)
Variance To Budget
For Period Ending June 30, 2007
Accrual Basis

   
Actual
June 30, 2007
 
Projected
June 30, 2007
 
Variance
June 30, 2007
 
Revenue
 
$
-
 
$
-
 
$
-
 
                     
Operating Expenses
                   
Wages and Payroll Taxes
 
$
12,161.00
 
$
12,258.00
 
$
97.00
 
Rent
 
$
4,793.00
 
$
3,000.00
 
$
(1,793.00
)
Insurance Expense
 
$
7,965.00
 
$
7,965.00
 
$
-
 
Office Expenses
 
$
3,079.00
 
$
4,000.00
 
$
921.00
 
Other Expenses
 
$
9,418.28
 
$
2,000.00
 
$
(7,418.28
)
Depreciation Of Fixed Assets
 
$
95.65
 
$
95.65
 
$
-
 
Total Operating Expenses
 
$
37,511.93
 
$
29,318.65
 
$
(8,193.28
)
Operating Gain/(Loss)
 
$
(37,511.93
)
$
(29,318.65
)
$
(8,193.28
)
                     
Other Expense/(Income)
                   
Interest Expense
 
$
-
 
$
-
 
$
-
 
Loss/(Gain) On The Sale Of Assets
 
$
-
 
$
-
 
$
-
 
Claim Settlement
 
$
-
 
$
-
 
$
-
 
Insurance Settlements
 
$
(71,915.00
)
$
(71,500.00
)
$
415.00
 
Interest Income
 
$
(133.00
)
$
-
 
$
133.00
 
Gain/(Loss) Before Reorganizational Items and Taxes
 
$
34,536.07
 
$
42,181.35
 
$
(8,741.28
)
Reorganization Professional Fees (Estimated and Accrued)
 
$
4,500.00
 
$
6,000.00
 
$
1,500.00
 
Gain/(Loss) Before Income Taxes
 
$
30,036.07
 
$
36,181.35
 
$
(6,145.28
)
Provision For Income Taxes
 
$
-
 
$
-
 
$
-
 
Net Gain/(Loss)
 
$
30,036.07
 
$
36,181.35
 
$
(6,145.28
)



PubliCARD, Inc.
(Debtor-In-Possession)
Budget
For Period Ending July 31, 2007
Accrual Basis

   
Projected
July 31, 2007
 
Revenue
 
$
-
 
         
Operating Expenses
       
Wages and Payroll Taxes
 
$
12,258.00
 
Rent
 
$
3,750.00
 
Insurance Expense
 
$
7,965.00
 
Office Expenses
 
$
4,000.00
 
Other Expenses
 
$
4,000.00
 
Depreciation Of Fixed Assets
 
$
95.65
 
Total Operating Expenses
 
$
32,068.65
 
Operating Gain/(Loss)
 
$
(32,068.65
)
Other Expense/(Income)
       
Interest Expense
 
$
-
 
Loss/(Gain) On The Sale Of Assets
 
$
-
 
Claim Settlement
 
$
-
 
Insurance Settlements
 
$
-
 
Interest Income
 
$
-
 
Gain/(Loss) Before Reorganizational Items and Taxes
 
$
(32,068.65
)
Reorganization Professional Fees (Estimated)
 
$
6,000.00
 
Gain/(Loss) Before Income Taxes
 
$
(38,068.65
)
Provision For Income Taxes
 
$
-
 
Net Gain/(Loss)
 
$
(38,068.65
)



PubliCARD, Inc.
(Debtor-In-Possession)
Debtor Questionnaire
For Period Ending June 30, 2007
 
   
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