Mera Pharmaceuticals, Inc.
Table of Contents
|
|
|
F – 2
|
|
|
|
|
|
|
|
|
|
F – 3
|
|
|
|
|
|
|
|
|
|
F – 4
|
|
|
|
|
|
|
|
|
|
F – 5
|
|
|
|
|
|
|
|
|
|
F – 6
|
|
|
|
|
|
|
|
|
|
F – 7-18
|
|
To the Board of Directors of:
Mera Pharmaceuticals, Inc.
We have audited the accompanying balance sheets of Mera Pharmaceuticals, Inc. (the “Company”) as October 31, 2011 and 2010, and the related statements of operations and comprehensive income, changes in stockholders’ deficit and cash flows for the two years then ended. 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). Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes 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 financial statements referred to above present fairly in all material respects, the financial position of Mera Pharmaceuticals, Inc. as of October 31, 2011 and 2010 and the results of its operations and its cash flows for the two years then ended in conformity with accounting principles generally accepted in the United States of America.
The accompanying financial statements have been prepared assuming that the Company will continue as a going concern. As discussed in Note 2 to the financial statements, the Company has a net loss of $187,680 a working capital deficiency of $880,830 and a stockholders' deficit of $864,620. These factors raise substantial doubt about the Company's ability to continue as a going concern. Management's plans concerning these matters are also described in Note 2. The financial statements do not include any adjustments that might result from the outcome of this uncertainty.
Liggett, Vogt & Webb, P.A.
Certified Public Accountants
Boynton Beach, Florida
July 22, 2013
|
|
As of October 31,
|
|
|
|
2011
|
|
|
2010
|
|
|
|
|
|
|
|
|
ASSETS
|
Current assets:
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
4,315
|
|
|
$
|
5,940
|
|
Accounts receivable, net
|
|
|
7,848
|
|
|
|
8,864
|
|
Prepaid expenses
|
|
|
42,309
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
Total Current Assets
|
|
|
54,472
|
|
|
|
14,804
|
|
|
|
|
|
|
|
|
|
|
Plant and equipment, net
|
|
|
2,022
|
|
|
|
8,034
|
|
|
|
|
|
|
|
|
|
|
Other assets
|
|
|
14,188
|
|
|
|
50,519
|
|
|
|
|
|
|
|
|
|
|
Total Assets
|
|
$
|
70,682
|
|
|
$
|
73,357
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' DEFICIT
|
Current liabilities:
|
|
|
|
|
|
|
|
|
Accounts payable and accrued expenses
|
|
$
|
486,166
|
|
|
$
|
373,661
|
|
Accounts payable - related parties
|
|
|
150,000
|
|
|
|
150,000
|
|
Notes payable - related parties
|
|
|
51,936
|
|
|
|
51,936
|
|
Loans payable - related party
|
|
|
247,200
|
|
|
|
174,700
|
|
|
|
|
|
|
|
|
|
|
Total Current Liabilities
|
|
|
935,302
|
|
|
|
750,297
|
|
|
|
|
|
|
|
|
|
|
Contingencies (See Note 9 )
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders' deficit:
|
|
|
|
|
|
|
|
|
Preferred stock, $.0001 par value, 5,200 shares authorized,
none issued and outstanding, respectively
|
|
|
-
|
|
|
|
-
|
|
Series A- Convertible Preferred Stock $0.0001 par value, 2,400 shares authorized,
80 and 80 issued and outstanding, respectively
|
|
|
1
|
|
|
|
1
|
|
Series B- Convertible Preferred Stock $0.0001 par value, 2,400 shares authorized,
974 and 974 shares issued and outstanding
|
|
|
1
|
|
|
|
1
|
|
Common stock, $.0001 par value: 750,000,000 shares authorized,
|
|
|
|
|
|
|
|
|
547,769,915 and 547,769,915 shares issued and 547,269,915 and 547,269,915 outstanding, respectively
|
|
|
54,777
|
|
|
|
54,777
|
|
Additional paid-in capital
|
|
|
7,968,873
|
|
|
|
7,968,873
|
|
Treasury stock at cost (500,000 and 500,000 shares, respectively)
|
|
|
(2,025
|
)
|
|
|
(2,025
|
)
|
Accumulated deficit
|
|
|
(8,886,247
|
)
|
|
|
(8,698,567
|
)
|
Total Stockholders' Deficit
|
|
|
(864,620
|
)
|
|
|
(676,940
|
)
|
|
|
|
|
|
|
|
|
|
Total Liabilities and Stockholders' Deficit
|
|
$
|
70,682
|
|
|
$
|
73,357
|
|
See accompanying notes to financial statements
|
Statements of Operations
|
For The Years Ended October 31, 2011 and 2010
|
|
|
2011
|
|
|
2010
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales, net
|
|
$
|
302,624
|
|
|
$
|
288,888
|
|
Cost of Goods Sold
|
|
|
16,260
|
|
|
|
46,066
|
|
|
|
|
|
|
|
|
|
|
GROSS PROFIT
|
|
|
286,364
|
|
|
|
242,822
|
|
|
|
|
|
|
|
|
|
|
Costs and Expenses
|
|
|
|
|
|
|
|
|
Selling, general and administrative
|
|
|
306,132
|
|
|
|
186,790
|
|
Research and development costs
|
|
|
172,986
|
|
|
|
265,310
|
|
Depreciation and Amortization
|
|
|
8,300
|
|
|
|
28,008
|
|
Impariment loss
|
|
|
-
|
|
|
|
314,440
|
|
|
|
|
|
|
|
|
|
|
Total costs and expenses
|
|
|
487,418
|
|
|
|
794,548
|
|
|
|
|
|
|
|
|
|
|
Operating loss
|
|
|
(201,054
|
)
|
|
|
(551,726
|
)
|
|
|
|
|
|
|
|
|
|
Other income (expense):
|
|
|
|
|
|
|
|
|
Other income
|
|
|
4,998
|
|
|
|
2,312
|
|
Interest expense
|
|
|
(5,811
|
)
|
|
|
(4,992
|
)
|
Other expense
|
|
|
-
|
|
|
|
(2,722
|
)
|
|
|
|
|
|
|
|
|
|
Total other income (expense)
|
|
|
(813
|
)
|
|
|
(5,402
|
)
|
|
|
|
|
|
|
|
|
|
Net loss before income tax benefit
|
|
|
(201,867
|
)
|
|
|
(557,128
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Benefit for income taxes
|
|
|
14,187
|
|
|
|
19,290
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
(187,680
|
)
|
|
|
(537,838
|
)
|
Preferred Dividends
|
|
|
(32,938
|
)
|
|
|
(32,938
|
)
|
Net Loss Available to Common Shareholders
|
|
$
|
(220,618
|
)
|
|
$
|
(570,776
|
)
|
|
|
|
|
|
|
|
|
|
Loss per share - basic and diluted
|
|
$
|
(0.00
|
)
|
|
$
|
(0.00
|
)
|
Weighted average shares outstanding -
basic and diluted
|
|
|
547,769,915
|
|
|
|
547,769,915
|
|
See accompanying notes to financial statements
|
Statements of Changes in Stockholders' Deficit
|
For The Years Ended October 31, 2011 and 2010
|
|
|
Stock
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Convertible Preferred
|
|
|
Common
|
|
|
Additional
|
|
|
Treasury Stock
|
|
|
|
|
|
Total
|
|
|
|
Series A Shares
|
|
|
Series B Shares
|
|
|
Series A Par
|
|
|
Series B Par
|
|
|
Shares
|
|
|
Amount
|
|
|
Paid - In
Capital
|
|
|
Shares
|
|
|
At Cost
|
|
|
Accumulated Deficit
|
|
|
Stockholders'
Deficit
|
|
Balance at October 31, 2009
|
|
|
80
|
|
|
|
974
|
|
|
$
|
1
|
|
|
$
|
1
|
|
|
|
547,769,915
|
|
|
$
|
54,777
|
|
|
$
|
7,968,873
|
|
|
|
(500,000
|
)
|
|
$
|
(2,025
|
)
|
|
$
|
(8,160,729
|
)
|
|
$
|
(139,102
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss for the year ended October 31, 2010
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(537,838
|
)
|
|
|
(537,838
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at October 31, 2010
|
|
|
80
|
|
|
|
974
|
|
|
|
1
|
|
|
|
1
|
|
|
|
547,769,915
|
|
|
|
54,777
|
|
|
|
7,968,873
|
|
|
|
(500,000
|
)
|
|
|
(2,025
|
)
|
|
|
(8,698,567
|
)
|
|
|
(676,940
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss for the year ended October 31, 2011
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(187,680
|
)
|
|
|
(187,680
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at October 31, 2011
|
|
|
80
|
|
|
|
974
|
|
|
$
|
1
|
|
|
$
|
1
|
|
|
|
547,769,915
|
|
|
$
|
54,777
|
|
|
$
|
7,968,873
|
|
|
|
(500,000
|
)
|
|
$
|
(2,025
|
)
|
|
$
|
(8,886,247
|
)
|
|
$
|
(864,620
|
)
|
See accompanying notes to the financial statements
|
Statements of Cash Flows
|
For The Years Ended October 31, 2011 and 2010
|
|
|
2011
|
|
|
2010
|
|
|
|
|
|
|
|
|
Cash Flows from Operating Activities:
|
|
|
|
|
|
|
Net loss
|
|
$
|
(187,680
|
)
|
|
$
|
(537,838
|
)
|
Adjustments to reconcile net loss to net cash
|
|
|
|
|
|
|
|
|
provided used in operating activities:
|
|
|
|
|
|
|
|
|
Depreciation and amortization expense
|
|
|
8,300
|
|
|
|
28,008
|
|
Provision for doubtful accounts
|
|
|
626
|
|
|
|
|
|
Impairment of fixed assets
|
|
|
|
|
|
|
314,440
|
|
Changes in assets and liabilities
|
|
|
|
|
|
|
|
|
Accounts receivable
|
|
|
390
|
|
|
|
(2,208
|
)
|
Tax credit receivable
|
|
|
36,331
|
|
|
|
(19,290
|
)
|
Other current assets
|
|
|
(42,309
|
)
|
|
|
15,994
|
|
Accounts payable and accrued liabilities
|
|
|
112,505
|
|
|
|
209,449
|
|
Net cash provided by (used in) operating activities
|
|
|
(71,837
|
)
|
|
|
8,555
|
|
|
|
|
|
|
|
|
|
|
Cash Flows from Investing Activities:
|
|
|
|
|
|
|
|
|
Purchases of fixed assets
|
|
|
(2,288
|
)
|
|
|
(150,000
|
)
|
Net cash used in investing activities
|
|
|
(2,288
|
)
|
|
|
(150,000
|
)
|
|
|
|
|
|
|
|
|
|
Cash Flows from Financing Activities:
|
|
|
|
|
|
|
|
|
Loans Payable
|
|
|
72,500
|
|
|
|
144,250
|
|
Net cash provided by financing activities
|
|
|
72,500
|
|
|
|
144,250
|
|
|
|
|
|
|
|
|
|
|
Net increase (decrease) in cash
|
|
|
(1,625
|
)
|
|
|
2,805
|
|
Cash, beginning of the period
|
|
|
5,940
|
|
|
|
3,135
|
|
Cash, end of the period
|
|
$
|
4,315
|
|
|
$
|
5,940
|
|
|
|
|
|
|
|
|
|
|
Supplemental Disclosures of Cash Flow Information:
|
|
|
|
|
|
|
|
|
Cash paid for interest expense
|
|
$
|
0
|
|
|
$
|
0
|
|
Cash paid for income taxes
|
|
$
|
0
|
|
|
$
|
0
|
|
See accompanying notes to financial statements
Organization
- Mera Pharmaceuticals, Inc. (the “Company” or “Mera”), originally was seeking to develop and commercialize natural products from microalgae using its proprietary, large-scale photobioreactor technology.
During 2009, the Company switched its focus to engaging in the development of Sea Salt for sale in commercial markets and consumer uses. The salt is concentrated, low in sodium and organic. The water used to produce the salt is drawn from an ocean depth of one-half mile. It is different in chemical composition from other sea salts because it comes from deep-sea water. It contains less sodium and more potassium, as well as higher concentrations of trace minerals. The Company's operations are located in Kailua-Kona, Hawaii.
In efforts to expand marketing and distribution of the commercial products, the Company completed the acquisition of 100% of the outstanding common stock of Villari’s Family Centers, Inc., (“VFC”) a Florida corporation, in June of 2012.
Villari’s Family Centers is a multi-designed family entertainment center focused on promoting health and wellness through the Villari’s system of martial arts.
With the introduction of the current commercial product lines into the Villari’s Martial Arts studios, the Company will be able to drastically increases distribution and awareness of our nutracueticals and build the market for our future nutracuetical products. The Company will open new Villari’s Martial Arts locations throughout the United States through company owned units as well as franchised and joint venture locations.
Cash and Cash Equivalents
- The Company considers all highly liquid debt securities purchased with original or remaining maturities of three months or less to be cash equivalents. The carrying value of cash equivalents approximates fair value. At October 31, 2011 and 2012, the Company had no cash equivalents.
Use of Estimates
- The preparation of financial statements in conformity with generally accepted accounting principles requires management 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 these financial statements, and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. Significant estimates include valuation of inventory and valuation of deferred tax assets.
Fair Value of Financial Instruments
- The carrying amounts of cash and cash equivalents, accounts receivable, accounts payable and accrued expenses approximate fair market value because of the short maturity of those instruments. Notes payable approximate fair value.
Accounts Receivable
- The Company performs ongoing credit evaluations of customers, and generally does not require collateral. Allowances are maintained for potential credit losses and returns and such losses have been within management’s expectations.
Inventories
- Inventories are stated at the lower of cost (which approximates first-in, first-out) or market. At October 31, 2011 and 2010, inventories were as follows:
|
|
October 31,
|
|
|
|
2011
|
|
|
2010
|
|
|
|
|
|
|
|
|
Raw Materials
|
|
$
|
19,338
|
|
|
$
|
19,338
|
|
Work In Process
|
|
|
742,736
|
|
|
|
742,736
|
|
Inventory Asset
|
|
|
66,568
|
|
|
|
68,774
|
|
Finished Goods
|
|
|
61,771
|
|
|
|
61,771
|
|
|
|
|
890,413
|
|
|
|
892,619
|
|
|
|
|
|
|
|
|
|
|
Inventories Allowance
|
|
|
(890,413
|
)
|
|
|
(892,619
|
)
|
|
|
$
|
-
|
|
|
$
|
-
|
|
Management has recorded a full valuation allowance for obsolete and excess inventory totaling $890,413 and $892,619 respectively.
Revenue Recognition
- Product revenue is recognized upon shipment to customers. The Company recognizes revenue when the price is fixed and determinability persuasive evidence of an arrangement exists, the products are shipped and collectability is reasonable assured.
Plant and Equipment, net
- Plant and equipment are stated at cost less accumulated depreciation. Depreciation is recorded principally using the straight-line method, based on the estimated useful lives of the assets (property and plant, 10-40 years; machinery and equipment, 3-10 years). When applicable, leasehold improvements and capital leases are amortized over the lives of respective leases, or the service lives of the improvements, whichever is less.
Expenditures for renewals and improvements that significantly extend the useful life of an asset are capitalized. The costs of software with an expected life of more than one year, and used in the business operations are capitalized and amortized over their expected useful lives. Expenditures for maintenance and repairs are charged to operations when incurred. When assets are sold or retired, the cost of the asset and the related accumulated depreciation are removed from the accounts and any gain or loss is recognized at such time.
Impairment of Long Lived Assets and Long Lived Assets to be Disposed Of
– ASC 360 “Accounting for the Impairment or Disposal of Long-Lived Assets” establishes the accounting model for long-lived assets to be disposed of by sale and applies to all long-lived assets, including discontinued operations. This statement requires those long-lived assets be measured at the lower of carrying amount or fair value less cost to sell.
Stock Issued For Services
- In December 2004, the FASB issued ASC No. 718, Compensation – Stock Compensation (“ASC 718”). Under ASC 718, companies are required to measure the compensation costs of share-based compensation arrangements based on the grant-date fair value and recognize the costs in the financial statements over the period during which employees are required to provide services. Share-based compensation arrangements include stock options, restricted share plans, performance-based awards, share appreciation rights and employee share purchase plans. Such compensation amounts, if any, are amortized over the respective vesting periods of the option grant. The Company applies this statement prospectively.
Equity instruments (“instruments”) issued to persons other than employees are recorded on the basis of the fair value of the instruments, as required by ASC 718. ASC No. 505, Equity Based Payments to Non-Employees (“ASC 505”) defines the measurement date and recognition period for such instruments. In general, the measurement date is (a) when a performance commitment, as defined, is reached or (b) when the earlier of (i) the non-employee performance is complete or (ii) the instruments are vested. The measured value related to the instruments is recognized over a period based on the facts and circumstances of each particular grant as defined in the ASC 505.
Research and Development Costs
- Generally accepted accounting principles state that costs that provide no discernible future benefits, or allocating costs on the basis of association with revenues or among several accounting periods that serve no useful purpose, should be charged to expense in the period occurred. ASC 350 “Accounting for Research and Development Costs” requires that certain costs be charged to current operations including, but not limited to: salaries and benefits; contract labor; consulting and professional fees; depreciation; repairs and maintenance on operational assets used in the production of prototypes; testing and modifying product and service capabilities and design; and, other similar costs.
Income Taxes
- The Company uses the asset and liability method of accounting for income taxes as required by ASC 740 “Accounting for Income Taxes”. ASC requires the recognition of deferred tax assets and liabilities for the expected future tax consequences of temporary differences between the carrying amounts and the tax basis of certain assets and liabilities. Since its inception, the Company has incurred net operating losses. Accordingly, no provision has been made for income taxes. Statutory taxes not based on income are included in general and administrative expenses. The company’s tax returns for the years 2009 to 2011 have been subject to examination by the Internal Revenue Service and the state of Hawaii.
Loss Per Share
- The Company computed basic and diluted loss per share amounts for October 31, 2011 and 2010 pursuant to the ASC 260, “Earnings per Share.” The assumed effects of the exercise of 11,215,000 shares of outstanding stock options, and conversion of 833,333 shares of convertible preferred stock series A and 8,695,429, shares of convertible preferred stock series B were anti-dilutive and, accordingly, dilutive per share amounts have not been presented in the accompanying statements of operations.
Concentrations
- During 2011 and 2010, the Company obtains 100% of its salt from one source.
As of October 31, 2011 and 2010, the Company has accounts receivable balances that exceed 10% from 5 and 2 customers, respectively.
|
|
2011
|
|
|
2010
|
|
Customer A
|
|
|
27
|
%
|
|
|
14
|
%
|
Customer B
|
|
|
24
|
%
|
|
|
12
|
%
|
Customer C
|
|
|
12
|
%
|
|
|
N/A
|
|
Customer D
|
|
|
12
|
%
|
|
|
N/A
|
|
Customer E
|
|
|
11
|
%
|
|
|
N/A
|
|
As of October 31, 2011 and 2010, the Company has a sales concentration that exceeded 10% to one customer.
|
|
2011
|
|
|
2010
|
|
Customer A
|
|
|
20
|
%
|
|
|
38
|
%
|
Fair Value Measurement
The authoritative guidance for fair value measurements defines fair value as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or the most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. Market participants are buyers and sellers in the principal market that are (i) independent, (ii) knowledgeable, (iii) able to transact, and (iv) willing to transact. The guidance describes a fair value hierarchy based on the levels of inputs, of which the first two are considered observable and the last unobservable, that may be used to measure fair value which are the following:
●
Level 1-Quoted prices in active markets for identical assets or liabilities.
●
Level 2-Inputs other than Level 1 that are observable, either directly or indirectly, such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active, or other inputs that are observable or corroborated by observable market data or substantially the full term of the assets or liabilities.
●
Level 3-Unobservable inputs that are supported by little or no market activity and that are significant to the value of the assets or liabilities.
The Company's financial instruments include cash and equivalents, accounts payable and accrued expenses, and notes and loans payable. All these items were determined to be Level 1 fair value measurements. The carrying amounts of cash and equivalents, accounts payable and accrued expenses, and notes and loans payable approximated fair value because of the short maturity of these instruments.
Recent Authoritative Pronouncements
In February 2013, FASB issued Accounting Standards Update 2013-04, Liabilities (Topic 405): Obligations Resulting from Joint and Several Liability Arrangements for Which the Total Amount of the Obligation Is Fixed at the Reporting Date (a consensus of the FASB Emerging Issues Task Force). This guidance requires an entity to measure obligations resulting from joint and several liability arrangements for which the total amount of the obligation within the scope of this guidance is fixed at the reporting date. This stipulates that (1) it will include the amount the entity agreed to pay for the arrangement between them and the other entities that are also obligated to the liability and (2) any additional amount the entity expects to pay on behalf of the other entities. The objective of this update is to provide guidance for the recognition, measurement, and disclosure of obligations resulting from joint and several liability arrangements. The amendments in this update are effective for fiscal periods (and interim reporting periods within those years) beginning after December 15, 2013. This standard is not expected to have a material impact on the Company’s reported results of operations or financial position.
In February 2013, FASB issued Accounting standards update 2013-02, Comprehensive Income Topic 220): Reporting of Amounts Reclassified out of Accumulated Other Comprehensive Income. This update requires an entity to provide information about the amount reclassified out of accumulated other comprehensive income by component. The entity is also required to disclose significant amounts reclassified out of accumulated other comprehensive income by the respective line items of net income but only if the amount reclassified is required under U.S. GAAP to be reclassified to net income in its entirety in the same reporting periods. For other amounts that are not required under U.S. GAAP to be reclassified in their entirety to net income, an entity is required to cross-reference to other discourses required under U.S. GAAP that provide additional detail about those amounts. The objective in this Update is to improve the reporting of reclassifications out of accumulated other comprehensive income. The amendments in this update should be applied prospectively for reporting periods beginning after December 15, 2013. This standard is not expected to have a material impact on the Company’s reported results of operations or financial position.
2. GOING CONCERN
These financial statements have been prepared assuming that the Company will continue as a going concern. The Company has operating and liquidity concerns, for the year ended October 31, 2011 has incurred an accumulated deficit of approximately $8.9 million, and a net loss of $187,680. As of October 31, 2011 the Company has a working capital deficiency of $880,830 and a stockholders’ deficiency of $864,620. This raised substantial doubt about its ability to continue as a going concern. The Company will continue to pursue additional capital investment. However, there can be no assurance that the Company will be able to successfully acquire the necessary capital to continue their on-going development efforts and bring products to the commercial market. These factors, among others, create an uncertainty about the Company’s ability to continue as a going concern.
4. PROPERTY, PLANT AND EQUIPMENT, NET
Property, Plant and Equipment is as follows:
|
|
October 31,
2011
|
|
|
October 31,
2010
|
|
Plant
|
|
$
|
109,662
|
|
|
$
|
109,662
|
|
Equipment
|
|
|
2,288
|
|
|
|
-
|
|
|
|
|
111,950
|
|
|
|
109,662
|
|
Accumulated depreciation
|
|
|
(109,928
|
)
|
|
|
(101,628
|
)
|
Total
|
|
$
|
2,022
|
|
|
$
|
8,034
|
|
For the years ended October 31, 2011 and 2010, the Company recognized depreciation expense of $8,300 and $28,008, respectively. During the year ended October 31, 2011 and 2010, the Company recognized an impairment of $0 and $314,440, respectively.
5. RELATED PARTY TRANSACTIONS
In December 2003, the Board agreed to pay one of its members a commission of 4% of sales made to a Hawaiian distributor. The commission amount to be paid is based on sales consummated and approximately $13,000 was payable under this agreement as of October 31, 2011. For the years ended October 31, 2011 and 2010 the amounts recorded as commission expense was $13,020 and $13,020 respectively.
On November 2, 2009, the Company entered into an agreement with an entity created and controlled by certain members of its Board of Directors. The agreement involves the purchase by such entity of Bulk Kona Deep Sea Salt from unsold inventory at a price of $7.25 per kilogram. The Company estimates its direct cost for this material is approximately $5.00 per kilogram. The purpose of this transaction is, in the absence of any other funding sources, to provide cash flow needed to maintain and grow operations so that the Company is able to produce enough Kona Deep Sea Salt to market and sell outside of Hawaii. This program will end once the Company is able to attain positive cash flow sufficient to sustain such operations. Under this agreement, the Company shall have the right of first refusal to repurchase some or the entire product purchased by the related entity at a price of $8.50 per Kilogram if certain conditions are met. During the years ended October 31, 2011 and 2010, the Company has received $247,200 and $174,700 under this agreement. Of such amount, $72,500 and $174,700 has been recorded as loans payable - related party for product that has not yet been shipped during 2011 and 2010, respectively.
In March 2009, the Company entered into an agreement with a Director. The Director’s Company will provide construction services in exchange for payment of $150,000. As of the date of these financial statements, such amount has not yet been paid.
The Company has an unsecured demand notes payable – shareholder bearing an annual interest rate of 10% due on March 31, 2004. The notes are currently past maturity; however no demand for payment has been made. At October 31, 2011 the note balance was $41,936.
The Company has an unsecured demand notes payable – shareholder bearing an annual interest rate of 8% due on various dates through March 26, 2006. The notes are currently past maturity; however no demand for payment has been made. At October 31, 2011 the note balance was $10,000.
6. INCOME TAXES
The Company provides for income taxes in accordance with ASC 470 using an asset and liability based approach. Deferred income tax assets and liabilities are recorded to reflect the tax consequences on future years of temporary differences of revenue and expense items for financial statement and income tax purposes.
Since its formation the Company has incurred net operating losses. As of October 31, 2011, the Company had net operating loss carryforwards of approximately $18,500,000 available to offset future taxable income for federal and state income tax purposes.
ASC 470 requires the Company to recognize income tax benefits for loss carryforwards that have not previously been recorded. The tax benefits recognized must be reduced by a valuation allowance if it is more likely than not that loss carryforwards will expire before the Company is able to realize their benefit, or that future deductibility is uncertain. For financial statement purposes, the deferred tax asset for loss carryforwards has been fully offset by a valuation allowance since it is uncertain whether any future benefit will be realized. An increase in the valuation allowance of approximately $84,000 and $204,000 occurred for the years ending October 31, 2011 and 2010, respectively.
The table below presents a reconciliation between the reported income taxes and the income taxes that would be computed by applying the Company’s incurred tax rates. The provision (benefit) for income taxes from operations for the years ended October 31, 2011 and 2010 consist of the following:
|
|
October 31,
|
|
|
|
2011
|
|
|
2010
|
|
|
|
|
|
|
|
|
Federal and State
|
|
$
|
(97,760
|
)
|
|
$
|
(224,873
|
)
|
Tax effect of non-deductible expense
|
|
|
0
|
|
|
|
1,335
|
|
Increase in valuation allowance
|
|
|
83,573
|
|
|
|
204,248
|
|
Provision (benefit) for income taxes, net
|
|
$
|
(14,187
|
)
|
|
$
|
(19,290
|
)
|
Deferred income taxes result from temporary differences in the recognition of income and expenses for the financial reporting purposes and for tax purposes. The tax effect of these temporary differences representing deferred tax asset and liabilities result principally from the following:
|
|
October 31,
|
|
|
|
2011
|
|
|
2010
|
|
|
|
|
|
|
|
|
Net operating loss carryforwards
|
|
$
|
7,699,982
|
|
|
$
|
7,616,409
|
|
|
|
|
|
|
|
|
|
|
Deferred income tax asset
|
|
$
|
7,699,982
|
|
|
$
|
7,616,409
|
|
The net deferred tax assets and liabilities are comprised of the following:
|
|
October 31,
|
|
|
|
2011
|
|
|
2010
|
|
|
|
|
|
|
|
|
Deferred tax assets
|
|
|
|
|
|
|
Current
|
|
$
|
-
|
|
|
$
|
-
|
|
Non-current
|
|
|
7,699,982
|
|
|
|
7,616,409
|
|
|
|
|
7,689,982
|
|
|
|
7,616,409
|
|
|
|
|
|
|
|
|
|
|
Less valuation allowance
|
|
|
(7,699,982
|
)
|
|
|
(7,616,409
|
)
|
|
|
|
|
|
|
|
|
|
Net deferred income tax asset
|
|
$
|
-
|
|
|
$
|
-
|
|
The Company has the following income tax net operating loss carryforwards available at October 31, 2011:
Amount
|
|
|
|
|
|
1,502,122
|
|
|
|
2017
|
|
|
2,027,746
|
|
|
|
2018
|
|
|
3,223,542
|
|
|
|
2019
|
|
|
3,983,010
|
|
|
|
2020
|
|
|
2,608,677
|
|
|
|
2021
|
|
|
1,872,993
|
|
|
|
2022
|
|
|
1,160,667
|
|
|
|
2023
|
|
|
926,115
|
|
|
|
2024
|
|
|
422,620
|
|
|
|
2025
|
|
|
223,709
|
|
|
|
2026
|
|
|
149,558
|
|
|
|
2027
|
|
|
188,419
|
|
|
|
2028
|
|
|
88,223
|
|
|
|
2029
|
|
|
101,115
|
|
|
|
2030
|
|
The Company is a Qualified High Tech Business (“QHTB”) in the State of Hawaii. QHTBs qualify for certain refundable state tax credits as they relate to research and development activities (“QHTB tax credit refunds”). For the year ended October 31, 2011, the Company had approximately $14,000 in QHTB tax credit refunds receivable, and received approximately $31,000 and $19,000 in previous years refundable tax credits. This credit expired for tax years after 2011. Unless the credit is renewed the Company will not receive future tax credits under this program.
7. NOTES PAYABLE - RELATED PARTIES
Notes payable – related parties consists of the following as of October 31, 2011 and 2010:
|
|
2011
|
|
|
2010
|
|
The Company has an unsecured demand notes payable – shareholder bearing an annual interest rate of 10% was due on March 31, 2004. The notes are currently past maturity; however no demand for payment has been made.
|
|
$
|
41,936
|
|
|
$
|
41,936
|
|
|
|
|
|
|
|
|
|
|
The Company has an unsecured demand notes payable – shareholder bearing an annual interest rate of 8% was due on various dates through March 26, 2006. The notes are currently past maturity; however no demand for payment has been made.
|
|
$
|
10,000
|
|
|
$
|
10,000
|
|
|
|
|
|
|
|
|
|
|
Total notes payable, related parties
|
|
$
|
51,936
|
|
|
$
|
51,936
|
|
The Company accrued $4,992 and $4,992 for the years ended October 31, 2011 and 2010, respectively for interest expense due on notes payable-related parties. As of October 31, 2011, the total accrued interest expense was $63,047
8. STOCKHOLDERS EQUITY
(A) Preferred Stock
- The Company has 5,200 preferred shares authorized to be issued with the rights and preferences to be determined by the Board of Directors as of October 31, 2011 and 2010.
As of October 31, 2011 and 2010, the Company has 80 shares of Series A convertible preferred stock outstanding at a face value of $625.00 per share. Each share of Series A preferred stock is convertible into 10,417 share of common stock at the option of the holder, at the time the closing bid price of common stock is equal to or greater than $0.15 per share for a period of 10 consecutive trading days, upon the company raising at least $10 million in a public offering or upon a merger whereas the existing stockholders immediately prior to the merger hold less than a majority of the stock in the surviving corporation upon the completion of the merger. In addition, each share of Series A preferred is entitled to annual dividends of 5% of the face value, or $31.25 per share per annum. The dividends are cumulative and are payable in either cash or common stock at a conversion price of $.06 per share. The Series A convertible preferred stock holders are also entitled to vote on all shareholder matters on an as converted bases or 10,417 common shares votes. As of October 31, 2011 and 2010, the total cumulative outstanding preferred dividends are $ 22,274 and $ 17,274, respectively.
As of October 31, 2011 and 2010, the Company has 974 shares of Series B convertible preferred stock outstanding at a face value of $625.00 per share. Each share of Series B preferred stock is convertible into 8,929 share of common stock at the option of the holder, at the time the closing bid price of common stock is equal to or greater than $0.15 per share for a period of 10 consecutive trading days, upon the company raising at least $10 million in a public offering or upon a merger whereas the existing stockholders immediately prior to the merger hold less than a majority of the stock in the surviving corporation upon the completion of the merger. . In addition, each share of Series B preferred is entitled to annual dividends of 5% of the face value, or $31.25 per share per annum. The dividends are cumulative and are payable in either cash or common stock at a conversion price of $.07 per share. The Series B convertible preferred stock holders are also entitled to vote on all shareholder matters on an as converted bases or 8,929 common shares votes. As of October 31, 2011 and 2010, the total cumulative outstanding preferred dividends are $ 253,126 and $ 233,595 respectively.
(B) Stock Options
- On November 7, 2004 the Board of Directors adopted the 2004 Stock Option Plan, authorizing issuance of options on up to 60 million shares of the Company’s common stock. In December of 2004, the Board approved issuance of options to purchase approximately 48,000,000 shares of its common stock to existing officers, directors and employees, subject to shareholder approval of the plan. In May 2005, such approval was received. The fair value of the options on the grant date was $480,000 calculated using the Black-Scholes Option Pricing Model. As of October 31, 2011, approximately 11,215,000 were deemed vested based on length of service with the Company since the date the Company’s Plan of Reorganization was approved. Terminated employees who have elected not to exercise options have forfeited their options. Approximately 36,000,000 total options have been forfeited since the adoption of the Stock Option Plan.
The following table summarizes the transactions of the Company’s stock options for the two-year period ended October 31, 2011:
|
|
Number of
Shares
|
|
|
Weighted Average
Exercise Price
|
|
Options outstanding, November 1, 2009
|
|
|
12,430,000
|
|
|
$
|
0.01
|
|
Options granted
|
|
|
-
|
|
|
|
-
|
|
Options exercised
|
|
|
-
|
|
|
|
-
|
|
Options forfeited
|
|
|
(1,215,000
|
)
|
|
|
0.01
|
|
Options outstanding, October 31, 2010
|
|
|
11,215,000
|
|
|
$
|
0.01
|
|
Options granted
|
|
|
-
|
|
|
|
-
|
|
Options exercised
|
|
|
-
|
|
|
|
-
|
|
Options forfeited
|
|
|
-
|
|
|
|
-
|
|
Options outstanding, October 31, 2011
|
|
|
11,215,000
|
|
|
$
|
0.01
|
|
2011 Options Outstanding
|
|
|
Options Exercisable
|
|
Range of Exercise Price
|
|
|
Number
Outstanding at
October 31, 2011
|
|
Weighted Average Remaining Contractual Life
|
|
Weighted Average Exercise Price
|
|
|
Number
Exercisable at
October 31, 2009
|
|
|
Weighted Average Exercise Price
|
|
$
|
.01
|
|
|
|
11,215,000
|
|
|
|
$
|
.01
|
|
|
|
11,215,000
|
|
|
$
|
.01
|
|
2010 Options Outstanding
|
|
|
Options Exercisable
|
|
Range of Exercise Price
|
|
|
Number
Outstanding at
October 31, 2010
|
|
Weighted Average Remaining Contractual Life
|
|
Weighted Average Exercise Price
|
|
|
Number
Exercisable at
October 31, 2010
|
|
|
Weighted Average Exercise Price
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9. COMMITMENT & CONTINGENCIES
The Company currently leases land for its office space and Keahole facility that expires February 2038. The minimum future lease payments required under the Company’s operating leases at October 31, 2011 are as follows:
2012
|
|
|
33,366
|
|
2013
|
|
|
33,366
|
|
2014
|
|
|
33,366
|
|
2015
|
|
|
33,366
|
|
Thereafter
|
|
|
767,418
|
|
Total
|
|
$
|
900,882
|
|
10. LEGAL PROCEEDINGS
On June 22, 2011, Michael Brorby, a former consultant filed a suit in the 3
rd
Circuit Court, State of Hawaii courts against Mera Pharmaceuticals, Inc. The complaint alleged breach of contract and breach of covenant of good faith and fair dealing arising out of a commission contract and is seeking damages in excess of $50,000. On November 15, 2012 the Company agreed to pay Mr. Brorby $34,000 to settle the claim. Such payment has been made as of today and is accrued in the financial statements as of October 31, 2011.
SUBSEQUENT EVENTS
On September 8, 2008, the Company issued a Promissory Note for construction services provided to the company on August 8, 2008. In June 2012, American Settlements, Inc., entered into Debt Purchase Agreement for the remaining outstanding balance of $150,000, plus any and all accrued interest. On June 1, 2012, the Promissory Note was amended and restated as a Convertible Debenture due on June 1, 2013. This note accrues interest at 20% and is convertible into the Company’s common stock at any time at the holder’s option at the conversion rate of 25% of the average of the five lowest closing prices during the 30 trading days prior to notice of conversion.
In November 2010, the Company issued a Promissory Note for $21,382 for services performed between, February 5, 2008 through September 15, 2010. In June 2012, American Settlements, Inc., entered into Debt Purchase Agreement for the remaining outstanding balance of $21,382. On June 1, 2012, the Promissory Note was amended and restated as a Convertible Debenture due on June 1, 2013. This note accrues interest at 20% and is convertible into the Company’s common stock at any time at the holder’s option at the conversion rate of 25% of the average of the five lowest closing prices during the 30 trading days prior to notice of conversion.
In November 2011, the Company issued a Promissory for $46,671 for services performed between, December 31, 2009 through September 15, 2010. In June 2012, American Settlements, Inc., entered into Debt Purchase Agreement for the remaining outstanding balance of $46,671. On June 1, 2012, the Promissory Note was amended and restated as a Convertible Debenture due on June 1, 2013. This note accrues interest at 20% and is convertible into the Company’s common stock at any time at the holder’s option at the conversion rate of 25% of the average of the five lowest closing prices during the 30 trading days prior to notice of conversion.
On June 15, 2012, Mera Pharmaceuticals, Inc. (the “Company”) entered into a Share Exchange Agreement (the “Agreement”) with Villari Family Centers, Inc., a Florida corporation (“VFC”), and the shareholders of VFC. Pursuant to the terms of the Agreement, the VFC shareholders exchanged 100% of their shares of VFC for 1,000 shares of the Company’s Series C Convertible Preferred Stock, which, upon conversion, will constitute 95% of the Company’s common voting stock on a fully diluted basis as of the date of closing. The Company will account for this transaction as a reverse merger.
In connection with the issuance of the Series C Convertible Preferred Stock, the Board of Directors and Holders of a Majority of the Voting Interests of the Company has ratified the increase of its authorized common stock to 18,000,000,000 shares.
The rights and preference of the Series C stockholders rank in parity with the Corporation’s Common Stock and Series A and Series B Preferred Stock. The Series C is convertible mandatorily on June 14, 2013 or at the option of 51% of its holders into their proportionate shares of common stock on a fully diluted basis. The Series C will be cancelled once it is redeemed. As of July 18, 2013, the 1,000 shares authorized of Series C Preferred Stock, all 1,000 are issued and outstanding.
On May 15, 2013, by unanimous written consent, the Board of Directors and the majority shareholders of the Series C Preferred stock, voted to extend the Series C convertible mandatorily date of June 14, 2013 for a twelve month period establishing a new Series C convertible mandatorily date of June 14, 2014.
Additionally, in connection with the merger, the Series A and B preferred stock automatically converts into an aggregate of 9,529,761 shares of the Company's common stock, resulting in total common stock issued and outstanding of 557,299,676, post merger.
On August 1, 2012, the Company agreed to issue 30 Shares of Preferred Series F to Connied, Inc. as payment of $301,680 for several promissory notes issued by Villari’s Family Centers, Inc., for expenses paid on behalf of the company from January through June of 2012. The Sole Officer and Director of Connied, Inc. is also a Director of Mera Pharmaceuticals Inc. The Preferred Series F, par value $0.001, has 1,000 shares authorized. The rights and preference of the Series F stockholders hold superior liquidation privileges, pay zero dividends, and vote together with the Corporation’s Common Stock. The Series F is convertible, at the holder’s option, into Common Stock. The number of shares of Common Stock upon conversion is equal to 1.75 multiplied by the weighted average closing price of the Common Stock over the 90-day period.
On August 1, 2012, the Company entered into an agreement to issue 80 Shares of Preferred Series E Convertible Stock to American Settlements, Inc. in exchange for payment of $855,116 for several promissory notes issued in 2011 and 2012 by Villari’s Family Centers, Inc. The Preferred Series E, par value $0.001, has 100 shares authorized. The rights and preference of the Series E stockholders rank in parity with the Corporation’s Preferred and Common Stock, pays zero dividends, and has no voting rights. The Series E is convertible, at the holder’s option, into Common Stock. The number of shares of Common Stock upon conversion is equal to 1.75 multiplied by the weighted average closing price of the Common Stock over the 90-day period.
On December 31, 2012, the Company agreed to issue 30 Shares of Preferred Series F to Connied, Inc. as payment of $300,743 for several promissory notes issued for expenses paid on behalf of the company from July through December of 2012. The Sole Officer and Director of Connied, Inc. is also a Director of Mera Pharmaceuticals Inc.
On December 31, 2012, the Company agreed to issue 10 Shares of Preferred Series F to Sun-Rhea, Inc. as payment of $110,310 for several promissory notes issued for expenses paid on behalf of the company from September through December of 2012. The Sole Officer and Director Sun-Rhea, Inc. is also a Director of Mera Pharmaceuticals Inc.
From July 31, 2012 to May 24, 2013, the Company issued promissory notes totaling $72,262 to third parties as payment for reimbursement of expenses incurred on behalf of the Company. The notes accrue interest at 20%, are unsecured and are payable on demand.
From July 31, 2012 to May 24, 2013, the Company issued promissory notes totaling $294,500 to related parties as payment for reimbursement of expenses incurred on behalf of the Company. The notes bear interest rates between 7% to 20%, are unsecured and are payable on demand.
On September 7, 2012, the Company issued a promissory note totaling $10,000 to a third party as payment for reimbursement of expenses incurred on behalf of the Company. The note accrues interest at 20%, unsecured and is payable on March 7, 2013. On April 15, 2013, the Promissory Note, was amended and restated as a Convertible Debenture bearing a 20% annual interest rate, due on April 15, 2014. This note accrues interest at 20% and is convertible into the Company’s common stock at any time at the holder’s option at the conversion rate of 25% of the average of the five lowest closing prices during the 30 trading days prior to notice of conversion.
On August 1, 2012, the Company entered into an Employment Agreement with Charles G. Spaniak, Sr. Under the agreement, the Company will pay a base salary of $350,000 per annum with an annual increase of 30%. The term of the agreement is eight years.
On August 1, 2012, the Company entered into a Consulting Agreement with Villari’s Martial Arts Licensing, LLC. Under the agreement, the Company will pay the consultant $350,000 per annum with an annual increase of 30%. The term of the agreement is eight years.
On October 26, 2012, The Company entered into an Agreement for Purchase and Sale of Assets for a martial arts studio located in Glendale, CA. The purchase price is equal to two times the studios annual gross during the next two years and is payable on October 26, 2014.
On November 15, 2012, The Company entered into an Agreement for Purchase and Sale of Assets for a martial arts studio located in Chalfont, PA. The purchase price is equal to two times the studios annual gross during the next two years and is payable on November 15, 2014.
On December 21, 2012, The Company entered into an Agreement for Purchase and Sale of Assets for a martial arts studio located in Austin, TX. The purchase price is equal to two times the studios annual gross during the next two years and is payable on December 21, 2014.
On January 22, 2013, The Company entered into an Agreement for Purchase and Sale of Assets for a martial arts studio located in Lake Forest, CA. The purchase price is equal to two times the studios annual gross during the next two years and is payable on January 22, 2015.
On April 16, 2013, L&B CIP Glades Plaza, LLC, filed a suite in the 15th Judicial Circuit Court in Palm Beach, Florida against Villari’s Family Centers, Inc. The complaint alleges breach of Security Agreement in excess of $15,000. Villari’s Family Centers, Inc. has retained counsel to defend against this claim.