UNITED
STATES
SECURITIES
AND EXCHANGE COMMISSION
WASHINGTON,
D.C. 20549
FORM
10-Q
(Mark one)
x
|
QUARTERLY REPORT UNDER SECTION 13
OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
For the
quarterly period ended
:
April 30,
2009
¨
|
TRANSITION REPORT UNDER SECTION
13 OR 15(d) OF THE EXCHANGE
ACT
|
For the
transition period from _________ to _________
WELLSTAR INTERNATIONAL,
INC.
(Exact
name of registrant as specified in its charter)
Nevada
(State
or other jurisdiction of incorporation or organization)
|
20-1834908
(I.R.S.
Employer Identification No.)
|
6911
Pilliod Road
Holland,
Ohio 43528
(Address
of principal executive offices)
|
419-865-0069
(Registrant’s
telephone number, including area code)
Former
name, former address, and former fiscal year, if changed since last
report)
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
¨
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
¨
|
Accelerated
filer
¨
|
|
|
Non-accelerated
filer
¨
|
Smaller
reporting company
x
|
(Do
not check if smaller reporting company)
|
|
Indicate
by check mark whether the registrant is a shell company (as defined in Rule
12b-2 of the Exchange Act). Yes
¨
No
x
The
number of shares of the registrant's Common Stock, $0.001 par value per share,
outstanding as of May 21, 2009 was 1,689,092,864.
Table
of Contents
|
|
Page
|
Part
I –
|
Financial
Information
|
3
|
|
Item
1. Financial Statements (unaudited)
|
4
|
|
Item
2. Management’s Discussion and Analysis of Financial Condition and Results
of Operations
|
5
|
|
Item
3. Quantitative and Qualitative Disclosures about Market
Risk
|
11
|
|
Item
4. Controls and Procedures
|
11
|
Part
II –
|
Other
Information
|
12
|
|
Item
1. Legal Proceedings
|
12
|
|
Item
1A. Risk Factors
|
12
|
|
Item
2. Unregistered Sales of Equity Securities and Use of
Proceeds
|
12
|
|
Item
3. Defaults upon Senior Securities
|
12
|
|
Item
4. Submission of Matters to a Vote of Security Holders
|
12
|
|
Item
5. Other Information
|
12
|
|
Item
6. Exhibits
|
12
|
Signatures
|
|
13
|
Exhibit
Index
|
|
Rule
13a-14(a) Certification executed by John Antonio
|
|
Rule
13a-14(a) Certification executed by Howard Bielski
|
|
Section
1350 Certification
|
|
PART
I
FINANCIAL
INFORMATION
WELLSTAR
INTERNATIONAL, INC.
CONSOLIDATED
FINANCIAL STATEMENTS
APRIL
30, 2009 AND 2008
WELLSTAR
INTERNATIONAL, INC. AND SUBSIDIARY
CONSOLIDATED
FINANCIAL STATEMENTS
APRIL
30, 2009 AND 2008
CONTENTS
|
PAGE
|
|
|
CONSOLIDATED
BALANCE SHEETS
|
F-1,
F-2
|
|
|
CONSOLIDATED
STATEMENTS OF OPERATIONS
|
F-3
|
|
|
CONSOLIDATED
STATEMENT OF CHANGES IN STOCKHOLDERS’ EQUITY (DEFICIT)
|
F-4
|
|
|
CONSOLIDATED
STATEMENT OF CASH FLOWS
|
F-5,
F-6
|
|
|
NOTES
TO CONSOLIDATED FINANCIAL STATEMENT
|
F-7
to F-23
|
WELLSTAR
INTERNATIONAL, INC. AND SUBSIDIARY
CONSOLIDATED
BALANCE SHEETS
ASSETS
|
|
April
30
|
|
|
July
31
|
|
|
|
2009
|
|
|
2008
|
|
|
|
(Unaudited)
|
|
|
(Audited)
|
|
Current
Assets:
|
|
|
|
|
|
|
|
|
Cash
|
|
$
|
69
|
|
|
$
|
25,560
|
|
Prepaid
Expenses
|
|
|
-
|
|
|
|
40
|
|
Rent
Refund Receivable
|
|
|
1,580
|
|
|
|
1,580
|
|
Total
Current Assets
|
|
|
1,649
|
|
|
|
27,180
|
|
|
|
|
|
|
|
|
|
|
Fixed
Assets:
|
|
|
|
|
|
|
|
|
Imaging
Equipment
|
|
|
837,874
|
|
|
|
837,874
|
|
Office
Equipment and Fixtures
|
|
|
154,884
|
|
|
|
154,540
|
|
Subtotal
|
|
|
992,758
|
|
|
|
992,414
|
|
|
|
|
|
|
|
|
|
|
Less:
Accumulated Depreciation
|
|
|
522,766
|
|
|
|
374,414
|
|
Net
Fixed Assets
|
|
|
469,992
|
|
|
|
618,000
|
|
|
|
|
|
|
|
|
|
|
Intangible
Assets:
|
|
|
|
|
|
|
|
|
Covenant
Not To Compete
|
|
|
20,000
|
|
|
|
20,000
|
|
Manufacturing
and Distribution Agreement
|
|
|
700,000
|
|
|
|
700,000
|
|
Subtotal
|
|
|
720,000
|
|
|
|
720,000
|
|
|
|
|
|
|
|
|
|
|
Less:
Accumulated Amortization
|
|
|
447,497
|
|
|
|
352,304
|
|
Net
Intangible Assets
|
|
|
272,503
|
|
|
|
367,696
|
|
|
|
|
|
|
|
|
|
|
Other
Assets:
|
|
|
|
|
|
|
|
|
Loan
Acquisition Cost (net of amortization of $248,748 @ 4/30/09 and $216,861 @
7/31/08)
|
|
|
48,777
|
|
|
|
80,664
|
|
Software
and Manuals (net of amortization of $113,237
|
|
|
|
|
|
|
|
|
@
4/30/09 and $99,425 @ 7/31/08)
|
|
|
22,163
|
|
|
|
35,975
|
|
Security
Deposit
|
|
|
|
|
|
|
|
|
Total
Other Assets
|
|
|
4,525
|
|
|
|
4,525
|
|
|
|
|
75,465
|
|
|
|
121,164
|
|
Total
Assets
|
|
|
|
|
|
|
|
|
|
|
$
|
819,609
|
|
|
$
|
1,134,040
|
|
See
Accompanying Notes to Consolidated Financial Statements
WELLSTAR
INTERNATIONAL, INC. AND SUBSIDIARY
CONSOLIDATED
BALANCE SHEETS
LIABILITIES LESS
SHAREHOLDERS’ DEFICIT
|
|
April
30
|
|
|
July
31
|
|
|
|
2009
|
|
|
2008
|
|
|
|
(Unaudited)
|
|
|
(Audited)
|
|
Current
Liabilities:
|
|
|
|
|
|
|
Accounts
Payable
|
|
$
|
613,617
|
|
|
$
|
699,295
|
|
Accrued
Expenses
|
|
|
2,842,748
|
|
|
|
1,915,925
|
|
Note
& Loan Payable - Other
|
|
|
63,382
|
|
|
|
13,000
|
|
Note
and Loan Payable - Officer
|
|
|
49,680
|
|
|
|
-
|
|
Notes
Payable
|
|
|
750,000
|
|
|
|
750,000
|
|
Derivative
Instrument Liability - Loan
|
|
|
411,741
|
|
|
|
374,952
|
|
Derivative
Instrument Liability - Convertible Notes
|
|
|
2,732,281
|
|
|
|
2,525,027
|
|
Convertible
Debt
|
|
|
1,679,961
|
|
|
|
530,452
|
|
Total
Current Liabilities
|
|
|
9,143,410
|
|
|
|
6,808,651
|
|
|
|
|
|
|
|
|
|
|
Long
Term Liabilities:
|
|
|
|
|
|
|
|
|
Convertible
Debt
|
|
|
53,887
|
|
|
|
85,499
|
|
Derivative
Instrument Liability - Convertible Notes
|
|
|
4,048,699
|
|
|
|
5,841,505
|
|
Derivative
Instrument Liability - Warrants
|
|
|
34,687
|
|
|
|
1,153,454
|
|
Total
Long-Term Liabilities
|
|
|
4,137,273
|
|
|
|
7,080,458
|
|
|
|
|
|
|
|
|
|
|
Total
Liabilities
|
|
|
13,280,683
|
|
|
|
13,889,109
|
|
|
|
|
|
|
|
|
|
|
Stockholders’
Deficit:
|
|
|
|
|
|
|
|
|
Common
Stock
|
|
|
|
|
|
|
|
|
Authorized
1,700,000,000 Shares, par value .001 per
|
|
|
|
|
|
|
|
|
Share
Issued Shares, 1,689,092,864 - Outstanding
|
|
|
|
|
|
|
|
|
Shares,
1,687,592,864 (4/30/09) and 460,040,217
(7/31/08)
|
|
|
1,687,594
|
|
|
|
460,041
|
|
Paid
in Surplus
|
|
|
1,058,823
|
|
|
|
1,098,260
|
|
Retained
Earnings (Deficit)
|
|
|
(15,207,491
|
)
|
|
|
(14,313,370
|
)
|
Total
Shareholders’ Deficit
|
|
|
(12,461,074
|
)
|
|
|
(12,755,069
|
)
|
|
|
|
|
|
|
|
|
|
Total
Liabilities Less Stockholder’s Deficit
|
|
$
|
819,609
|
|
|
$
|
1,134,040
|
|
See
Accompanying Notes to Consolidated Financial Statements
WELLSTAR
INTERNATIONAL, INC. AND SUBSIDIARY
CONSOLIDATED
STATEMENTS OF OPERATIONS
(UNAUDITED)
|
|
Three
Months April 30,
|
|
|
Nine
Months April 30,
|
|
|
|
2009
|
|
|
2008
|
|
|
2009
|
|
|
2008
|
|
Income
:
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
from Medical Imaging
|
|
$
|
- 0
-
|
|
|
$
|
- 0
-
|
|
|
$
|
- 0
-
|
|
|
$
|
- 0
-
|
|
Cost
of Sales
|
|
|
- 0
-
|
|
|
|
- 0
-
|
|
|
|
- 0
-
|
|
|
|
- 0
-
|
|
Gross Profit
(Loss)
|
|
|
- 0
-
|
|
|
|
- 0
-
|
|
|
|
- 0
-
|
|
|
|
- 0
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling,
General and Administrative
|
|
|
451,540
|
|
|
|
552,815
|
|
|
|
1,390,579
|
|
|
|
1,638,296
|
|
Depreciation
and Amortization
|
|
|
92,230
|
|
|
|
87,163
|
|
|
|
289,244
|
|
|
|
290,039
|
|
Total
Operating Expenses
|
|
|
543,770
|
|
|
|
639,978
|
|
|
|
1,679,823
|
|
|
|
1,928,335
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss
from Operations
|
|
|
(543,770
|
)
|
|
|
(639,978
|
)
|
|
|
(1,679,823
|
)
|
|
|
(1,928,335
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other
Expense (Income):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest
Income
|
|
|
(106
|
)
|
|
|
(321
|
)
|
|
|
(168
|
)
|
|
|
(2,172
|
)
|
Interest
Expense
|
|
|
127,039
|
|
|
|
117,721
|
|
|
|
377,163
|
|
|
|
344,796
|
|
Derivative
Instrument, Net
|
|
|
(335,072
|
)
|
|
|
2,130,894
|
|
|
|
(1,489,397
|
)
|
|
|
(202,867
|
)
|
Delinquent
Stock Registration Penalty
|
|
|
108,900
|
|
|
|
120,300
|
|
|
|
326,700
|
|
|
|
302,700
|
|
Total
Other Expenses (Income)
|
|
|
(99,239
|
)
|
|
|
2,368,594
|
|
|
|
(785,702
|
)
|
|
|
442,457
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income
(Loss) before Provision for Taxes
|
|
|
(444,531
|
)
|
|
|
(3,008,572
|
)
|
|
|
(894,121
|
)
|
|
|
(2,370,792
|
)
|
Provision
for Taxes
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Net
Income (Loss)
|
|
$
|
(444,531
|
)
|
|
$
|
(3,008,572
|
)
|
|
$
|
(894,121
|
)
|
|
$
|
(2,370,792
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss) Per Share,
Basic and Diluted
|
|
$
|
- 0 -
|
|
|
$
|
(.01
|
)
|
|
$
|
- 0 -
|
|
|
$
|
(.01
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted
Average Number of Common Shares
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding,
Basic and Diluted
|
|
|
1,481,019,930
|
|
|
|
271,161,961
|
|
|
|
880,988,840
|
|
|
|
189,709,238
|
|
See
Accompanying Notes to Consolidated Financial Statements
WELLSTAR
INTERNATIONAL, INC. AND SUBSIDIARY
CONSOLIDATED
STATEMENT OF CHANGES IN
STOCKHOLDERS’
EQUITY (DEFICIT)
FOR
THE NINE MONTHS ENDED APRIL 30, 2009
|
|
Common Stock
|
|
|
|
Shares
|
|
|
Amount
|
|
|
Additional
Paid in
Capital
|
|
|
Accumulated
Deficit
|
|
|
Total
|
|
Balance,
August 1, 2008
|
|
|
460,040,217
|
|
|
$
|
460,041
|
|
|
$
|
1,098,260
|
|
|
$
|
(14,313,370
|
)
|
|
$
|
(12,755,069
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock
Issued to Consultants and Others for Services and Expenses
|
|
|
230,065,339
|
|
|
|
230,065
|
|
|
|
321,307
|
|
|
|
|
|
|
|
551,372
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Conversion
of Debentures
|
|
|
810,400,000
|
|
|
|
810,400
|
|
|
|
(517,206
|
)
|
|
|
|
|
|
|
293,194
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock
Issued for Cash
|
|
|
203,200,000
|
|
|
|
203,200
|
|
|
|
140,350
|
|
|
|
|
|
|
|
343,550
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Company
Stock Donated
|
|
|
(16,112,500
|
)
|
|
|
(16,112
|
)
|
|
|
16,112
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
(Loss) for the Period
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(894,121
|
)
|
|
|
(894,121
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance,
April 30, 2009
|
|
|
1,687,593,056
|
|
|
$
|
1,687,594
|
|
|
$
|
1,058,823
|
|
|
$
|
(15,207,491
|
)
|
|
$
|
(12,461,074
|
)
|
See
Accompanying Notes to Consolidated Financial Statements
WELLSTAR
INTERNATIONAL, INC. AND SUBSIDIARY
CONSOLIDATED
STATEMENT OF CASH FLOWS
(UNAUDITED)
|
|
Nine
Months Ended April 30,
|
|
|
|
2009
|
|
|
2008
|
|
Cash
Flows from Operating Activities:
|
|
|
|
|
|
|
Net
Loss
|
|
$
|
(894,121
|
)
|
|
$
|
(2,370,792
|
)
|
Adjustments
to Reconcile Net Loss to Net Cash used
|
|
|
|
|
|
|
|
|
in
Operating Activities:
|
|
|
|
|
|
|
|
|
Depreciation
and Amortization
|
|
|
289,244
|
|
|
|
290,039
|
|
Delinquent
Registration Penalty
|
|
|
326,700
|
|
|
|
302,700
|
|
Services
Paid in Stock
|
|
|
551,372
|
|
|
|
95,082
|
|
Derivative
Instrument Expense, Net
|
|
|
(1,489,397
|
)
|
|
|
(202,867
|
)
|
Changes
in Operating Assets and Liabilities:
|
|
|
|
|
|
|
|
|
Increase
(Decrease) In:
|
|
|
|
|
|
|
|
|
Accounts
Receivable
|
|
|
-
|
|
|
|
50,000
|
|
Prepaid
Expenses
|
|
|
40
|
|
|
|
7,470
|
|
Accounts
Payable
|
|
|
(85,678
|
)
|
|
|
247,517
|
|
Accrued
Expenses
|
|
|
833,081
|
|
|
|
623,044
|
|
Net
Cash Used in Operating Activities
|
|
|
(468,759
|
)
|
|
|
(957,807
|
)
|
|
|
|
|
|
|
|
|
|
Cash
Flows from Investing Activities:
|
|
|
|
|
|
|
|
|
Purchase
of Equipment
|
|
|
(344
|
)
|
|
|
(51,698
|
)
|
Net
Cash Used in Investing Activities
|
|
|
(344
|
)
|
|
|
(51,698
|
)
|
|
|
|
|
|
|
|
|
|
Cash
Flows From Financing Activities:
|
|
|
|
|
|
|
|
|
Payments
of Financing Costs
|
|
|
-
|
|
|
|
(40,000
|
)
|
Proceeds
from Issuance of Convertible Notes
|
|
|
-
|
|
|
|
1,005,000
|
|
Note
and Loans Payable - Other
|
|
|
50,382
|
|
|
|
14,300
|
|
Note
Payable - Officer
|
|
|
49,680
|
|
|
|
-
|
|
Issuance
of Stock for Cash
|
|
|
343,550
|
|
|
|
-
|
|
Net
Cash Provided by Financing Activities
|
|
|
443,612
|
|
|
|
979,300
|
|
|
|
|
|
|
|
|
|
|
Net
Decrease in Cash
|
|
|
(25,491
|
)
|
|
|
(30,205
|
)
|
|
|
|
|
|
|
|
|
|
Cash
at Beginning of Period
|
|
|
25,560
|
|
|
|
64,791
|
|
Cash
at End of Period
|
|
$
|
69
|
|
|
$
|
34,586
|
|
|
|
|
|
|
|
|
|
|
Cash
Paid for Interest
|
|
$
|
- 0
-
|
|
|
$
|
- 0
-
|
|
|
|
|
|
|
|
|
|
|
Cash
Paid for Taxes
|
|
$
|
- 0
-
|
|
|
$
|
- 0
-
|
|
See
Accompanying Notes to Consolidated Financial Statements
WELLSTAR
INTERNATIONAL, INC. AND SUBSIDIARY
CONSOLIDATED
STATEMENT OF CASH FLOWS
FOR
THE NINE MONTHS ENDED APRIL 30, 2009 AND 2008
Supplemental
Disclosure of Non-Cash Investing and Financing Activities:
1.
|
During
the nine months ended April 30, 2009, convertible debentures in the amount
of $293,194 were converted into 810,400,000 shares of Common
Stock.
|
2.
|
230,065,339
shares of Common Stock was issued for services rendered in the nine months
ended April 30, 2009. The amount was
$551,372.
|
3.
|
During
the nine months ended April 30, 2008, two officer/stockholders donated
16,112,500 shares of the Company stock they owned to the
Company. This transaction has no effect on
cash.
|
4.
|
During
the nine months ended April 30, 2008, stock purchase warrants exercisable
for 45,000,000 shares of Common Stock were issued in connection with
closings on $690,000 of convertible notes had no cash
effect.
|
5.
|
During
the nine months ended April 30, 2008, 40,682,142 shares of Common Stock
was issued for services rendered. The amount was
$95,082.
|
6.
|
During
the nine months ended April 30, 2008, convertible debentures in the amount
of $228,531 were converted into 238,674,100 shares of Common
Stock.
|
7.
|
During
the nine months ended April 30, 2008, the Company acquired software for
cameras in the amount of $300,000, which was not paid for, as such, has no
effect on cash in this period.
|
8.
|
During
the nine months ended April 30, 2009 and 2008, delinquent registration
penalties of $326,700 and $302,700, respectively, were recorded, no cash
was expended.
|
See
Accompanying Notes to Consolidated Financial Statements
WELLSTAR
INTERNATIONAL, INC. AND SUBSIDIARY
NOTES
TO CONSOLIDATED FINANCIAL STATEMENT
AS
OF APRIL 30, 2009
(UNAUDITED)
NOTE
1
Summary of Significant
Accounting Policies and Organization
|
a)
|
Organization and Recent Company
History
|
Wellstar
International, Inc. (the “Company”) was incorporated December 15, 1997, under
the laws of the State of Nevada. Through its wholly owned subsidiary,
Trillennium Medical Imaging, Inc. (“TMI”), it is developing and licensing the
use of advanced thermal imaging technology.
|
b)
|
Principles of
Consolidation
|
The
consolidated financial statements include the accounts of Wellstar
International, Inc. and its wholly owned subsidiary, Trillennium Medical
Imaging, Inc. (collectively, the “Company”).
|
c)
|
Interim Condensed Consolidated
Financial Statements
|
The
consolidated financial statements as of and for the nine months ended April 30,
2009 and 2008 are unaudited. In the opinion of management, such
consolidated financial statements include all adjustments (consisting only of
normal recurring accruals) necessary for the fair presentation of the
consolidated financial position and the consolidated results of
operations. The consolidated results of operations for the nine
months ended April 30, 2009 and 2008 are not necessarily indicative of the
results to be expected for the full year. The consolidated balance
sheet information as of July 31, 2008 was derived from the audited consolidated
financial statements included in the Company’s annual report Form 10-KSB for the
year ended July 31, 2008. The interim consolidated financial
statements should be read in conjunction with that report.
d)
Revenue
Recognition
The
Company recognizes revenues utilizing the accrual method of
accounting. More specifically, the Company enters into licensing
agreements for its advanced thermal imaging technology. Under the
licensing agreements, the Company supplies the camera equipment, related
software and training for each facility. Once the facility is
operational, the licensing agreement provides for a fixed fee monthly fee for
the use of the camera. Accordingly, the revenue is recognized in the
month that the camera is in use at the customer’s facility, which represents the
Company’s right to receive the fixed fee. The Company’s revenue
recognition policy is in compliance with the provisions of EITF
00-21.
WELLSTAR
INTERNATIONAL, INC. AND SUBSIDIARY
NOTES
TO CONSOLIDATED FINANCIAL STATEMENT
AS
OF APRIL 30, 2009
(UNAUDITED)
NOTE
1
Summary of Significant Accounting Policies and
Organization
(cont’d)
The
preparation of financial statements in conformity with generally accepted
accounting principles requires management to make estimates and assumptions that
affect the amounts reported in the financial statements and accompanying
notes. Although these estimates are based on management’s knowledge
of current events and actions it may undertake in the future, they may
ultimately differ from actual results.
f)
Cash
For the
purpose of the Statement of Cash Flows, cash is defined as balances held in
corporate checking accounts and money market accounts.
g)
Income (Loss) Per
Share
Basic and
diluted net income (loss) per common share for the nine months ended April 30,
2009 and 2008 are computed based upon the weighted average number of common
shares outstanding. The assumed conversion of Common Stock
equivalents was not included in the computation of diluted Income (loss) per
share because the assumed conversion and exercise would be anti-dilutive due to
the net Income (loss) incurred. Based on the conversion formula in
the Agreements (see Note 2 and 3) on the conversion of its convertible notes
would have resulted in the issuance of additional common shares in the amount of
169,443,419,444, on April 30, 2009.
h)
Stock Based
Compensation
Stock
based compensation will be valued in accordance with SFAS 123(R) under the Fair
Valued based method. Compensation cost is measured at the grant date
based on the value of the award and is recognized over the service period which
is usually the vesting period. Transactions with non-employees shall
be accounted for based on the Fair Value of the consideration received or Fair
Value of the equity installments issued, whichever is more reliably
measurable.
|
i)
|
Derivative
Instruments
|
In
connection with the sale of debt or equity instruments, we may sell options or
warrants to purchase our Common Stock. In certain circumstances,
these options or warrants may be classified as derivative liabilities, rather
than as equity. Additionally, the debt or equity instruments may
contain embedded derivative instruments, such as conversion options, which in
certain circumstances may be required to be bifurcated from the associated host
instrument and accounted for separately as a derivative instrument
liability.
WELLSTAR
INTERNATIONAL, INC. AND SUBSIDIARY
NOTES
TO CONSOLIDATED FINANCIAL STATEMENT
AS
OF APRIL 30, 2009
(UNAUDITED)
NOTE
1
Summary of Significant Accounting Policies and
Organization
(cont’d)
|
i)
|
Derivative Instruments
(cont’d)
|
The
identification of, and accounting for, derivative instruments is
complex. Our derivative instrument liabilities are re-valued at the
end of each reporting period, with changes in the fair value of the derivative
liability recorded as charges or credits to income, in the period in which the
changes occur. For options, warrants and bifurcated conversion
options that are accounted for as derivative instrument liabilities, we
determine the fair value of these instruments using the Black -Scholes option
pricing model. That model requires assumptions related to the
remaining term of the instrument and risk-free rates of return, our current
Common Stock price and expected dividend yield, and the expected volatility of
our Common Stock price over the life of the option.
The
Company will provide for income taxes based on the provisions of Financial
Accounting Standards Board (“FASB”) Statement of Financial Accounting Standards
No. 109 (“SFAS No. 109"), “Accounting for Income Taxes”, which requires
recognition of deferred tax assets and liabilities for the expected future tax
consequences of events that have been included in the financial statements and
tax returns in different years. Under this method, deferred income
tax assets and liabilities are determined based on the difference between the
financial statement and tax basis of assets and liabilities using enacted tax
rates in effect for the year in which the differences are expected to
reverse.
|
k)
|
Concentration of Credit
Risk
|
Financial
instruments which potentially subject the Company to concentrations of credit
risk consists of a checking account with a financial institution which may be in
excess of insured limits. There was no excess above insured limits at
April 30, 2009. The Company does not anticipate non-performance by
the financial institution.
|
l)
|
Fair Value of Financial
Instruments
|
Carrying
amounts of certain of the Company’s financial instruments, including cash and
cash equivalents, accounts receivable and accounts payable approximate fair
value because of their short maturities.
WELLSTAR
INTERNATIONAL, INC. AND SUBSIDIARY
NOTES
TO CONSOLIDATED FINANCIAL STATEMENT
AS
OF APRIL 30, 2009
(UNAUDITED)
NOTE
1
Summary of Significant Accounting
Policies and Organization
(cont’d)
m)
Equipment
Imaging
and office equipment are recorded at cost and depreciated on the straight line
method with an estimated life of five (5) years. Imaging equipment is
at the customers facility where the equipment is used or stored by the Company
until placed in use. The Company retains title to the imaging
equipment while it is at the customers location. Depreciation expense
for the nine months ended April 30, 2009 and 2008 were $148,352 and
$126,561, respectfully.
n)
Intangible Assets
Loan
acquisition costs are stated at cost and relate to the costs of acquiring the
convertible notes (see Note 2) and to obtaining the $400,000 Note Payable (see
Note 3). Amortization is provided for under the straight line method
over three (3) years, which is the term of the convertible notes and nine months
for the original term of the Note Payable. Total amortization for the nine
months ended April 30, 2009 and 2008 were $31,887 and $34,949,
respectfully.
Software
and manuals, Covenant Not To Compete and Manufacturing & Distribution
Agreement acquired in the acquisition of Micro Health Systems, Inc. (See Note 3)
with cost of $80,000, $20,000 and $700,000 respectively are being amortized over
a 24 month period for the software and the Covenant and 5 ½ years for the
manufacturing and distribution agreement. The total amortization expense for the
nine months ended April 30, 2009 and 2008 were $109,005 and $128,529,
respectfully.
Estimates
of future cash flows used to test recoverability of long-lived assets shall be
based on the existing service potential of the asset or asset group at the date
it is tested. The testing will be done annually prior to July 31
st
, the
Company’s fiscal year end, but will also be tested whenever events or changes in
circumstances indicate that its carrying value may not be
recoverable.
Management,
in reviewing the value, is of the opinion that its carrying values of its
imaging equipment are not higher than fair value to sell. It also is
of the opinion that it’s exclusive Mikron Manufacture and Distribution Agreement
which is at a carrying value below 50% of its cost three years ago, is a low
value. Current tests of its imaging equipment are currently under way
by a major medical facility and management is of the opinion the tests will
yield positive results to effect future revenue and cash flow.
WELLSTAR
INTERNATIONAL, INC. AND SUBSIDIARY
NOTES
TO CONSOLIDATED FINANCIAL STATEMENT
AS
OF APRIL 30, 2009
(UNAUDITED)
NOTE
1
Summary of Significant Accounting Policies and Organization
(cont’d)
|
p)
|
Derivative
Instruments
|
Because
of the limited trading history of our Common Stock, we have estimated the future
volatility of our Common Stock price based on not only the history of our stock
price but also the experience of other entities considered comparable to
us. The identification of, and accounting for, derivative instruments
and the assumptions used to value them can significantly affect our financial
statements.
|
q)
|
Registration Rights
Agreements
|
In
connection with the sale of debt or equity instruments, we may enter into
Registration Rights Agreements. Generally, these Agreements require
us to file registration statements with the Securities and Exchange Commission
to register common shares that may be issued on conversion of debt or preferred
stock, to permit re-sale of common shares previously sold under an exemption
from registration or to register common shares that may be issued on exercise of
outstanding options or warrants.
The
Agreements usually require us to pay penalties for any time delay in filing the
required registration statements, or in the registration statements becoming
effective, beyond dates specified in the Agreement. These penalties
are usually expressed as a fixed percentage, per month, of the original amount
we received on issuance of the debt or preferred stock, common shares, options
or warrants. We account for these penalties as a contingent liability
and not as a derivative instrument. Accordingly, we recognize the
penalties when it becomes probable that they will be incurred. Any
penalties are expenses over the period to which they relate.
NOTE
2
Convertible Notes
On
October 31, 2005, the Company entered into a Securities Purchase Agreement with
AJW Partners, LLC and its related entities for the sale of $3,000,000 of 8%
secured convertible notes, each advance is evidenced by a note which is due
three years from the date of the advance, and for stock purchase warrants
exercisable for a total of 5,000,000 shares of Common Stock each
issuance of warrants expiring on the fifth anniversary from the date of
issue. The warrants are issued at the time funds are advanced at
1,666,667 per $1 million advanced. The notes are convertible, at the
holder’s option, into shares of Common Stock, in whole or in part, at any time
after the original issue date. No interest shall be due and payable
for any month in which the Company’s stock trading price is greater than $0.1125
for each trading day of the month.
WELLSTAR
INTERNATIONAL, INC. AND SUBSIDIARY
NOTES
TO CONSOLIDATED FINANCIAL STATEMENT
AS
OF APRIL 30, 2009
NOTE
2
Convertible Notes (cont’d)
The
number of shares of Common Stock issuable upon a conversion is to be determined
by dividing the outstanding principal amount of the notes to be converted, plus
related accrued interest, by the conversion price. The conversion
price in effect on any conversion date will be at the selling stockholder’s
option, at the lower of (i) $0.12 or (ii) a 40% discount to the average of the
three lowest intraday trading prices for the Common Stock on a principal market
for the twenty trading days preceding, but not including, the conversion date
for all notes except a discount of 67.50% relates to stock conversions for the
convertible debentures dated April 22, 2008, June 12, 2008 and August 29,
2008. The total possible shares available for conversion at April 30,
2009 were 152,287,558,333.
The stock
purchase warrants have an exercise price of $0.50 per share.
The
Company has closed on the entire $3,000,000 of convertible notes contemplated by
the Securities Purchase Agreement and issued stock purchase warrants exercisable
for 5,000,000 shares of Common Stock in connection therewith. The
dates of the advance of the funds of $1 million each were October 31, 2005 and
January 20, 2006 and $500,000 each on July 25, 2006 and August 8, 2006. The
stock registration was effective August 4, 2006.
On
November 30, 2006, the Company entered into an additional securities purchase
agreement with AJW Partners, LLC and its related entities for the sale of
$400,000 of 8% secured convertible notes due November 30, 2009, and for stock
purchase warrants of 4,000,000 shares of Common Stock exercisable at anytime at
$.08 per share, expiring on the seventh anniversary from the date of issue,
November 30, 2013.
The funds
were advanced on November 30, 2006, in the amount of $392,500, less a $7,500
charge as a loan acquisition cost, amortized over the loan period of 36
months. The notes are convertible, at the holders option, into shares
of Common Stock, in whole or in part, at any time after the original issue
date.
No
interest shall be due on any payable for any month in which the Company’s stock
trading price is greater than $.0775 for each trading day of the
month. The notes are secured by all the assets and intellectual
property of the Company.
On March
26, 2007, the Company entered into an additional securities purchase agreement
with AJW Partners, LLC and its related entities for the sale of $165,000 of 8%
secured convertible notes due March 26, 2010, and for stock purchase warrants of
1,000,000 shares of Common Stock exercisable at anytime at $.03 per share,
expiring on the seventh anniversary from the date of issue, March 26,
2014.
The funds
were advanced on March 26, 2007, in the amount of $150,000, less a $15,000
charge as a loan acquisition cost, amortized over the loan period of 36
months. The notes are convertible, at the holders option, into shares
of Common Stock, in whole or in part, at any time after the original issue
date.
WELLSTAR
INTERNATIONAL, INC. AND SUBSIDIARY
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
AS
OF APRIL 30, 2009
NOTE
2
Convertible Notes
(cont’d)
No
interest shall be due or any payable for any month in which the Company’s stock
trading price is greater than $.0775 for each trading day of the
month. The notes are secured by all the assets and intellectual
property of the Company.
On May
30, 2007, the Company entered into an additional securities purchase agreement
with AJW Partners, LLC and its related entities for the sale of $435,000 of 8%
secured convertible notes due May 30, 2010, and for stock purchase warrants of
10,000,000 shares of Common Stock exercisable at anytime at $.02 per share,
expiring on the seventh anniversary from the date of issue, May 30,
2014.
The funds
were advanced on May 30, 2007, in the amount of $415,000, less a $20,000 charge
as a loan acquisition cost, amortized over the loan period of 36
months. The notes are convertible, at the holders option, into shares
of Common Stock, in whole or in part, at any time after the original issue
date. No interest shall be due or any payable for any month in
which the Company’s stock trading price is greater than $.0775 for each trading
day of the month. The notes are secured by all the assets and
intellectual property of the Company.
On
October 12, 2007, the Company entered into an additional securities purchase
agreement with AJW Partners, LLC and its related entities for the sale of
$175,000 of 8% secured convertible notes due October 12, 2010, and for stock
purchase warrants of 15,000,000 shares of common stock exercisable at anytime at
$ .0001 per share expiring on the seventh anniversary from the date of issue
October 12, 2014.
The funds
were advanced on October 12, 2007 in the amount of $170,000, less a $5,000
charge as loan acquisition cost, amortized over the loan period of 36
months. The notes are convertible, at the holders option, into shares
of common stock, in whole or in part, at any time after the original issue
date. No interest shall be due or payable for any month in which the
Company’s stock trading price is greater than $ .0775 for each trading day of
the month. The notes are secured by all the assets and intellectual
property of the Company.
On
November 15, 2007, the Company entered into an additional securities purchase
agreement with AJW Partners, LLC and its related entities for the sale of
$325,000 of 8% secured convertible notes due November 15, 2010, and for stock
purchase warrants of 10,000,000 shares of common stock exercisable at anytime at
$ .0001 per share expiring on the seventh anniversary from the date of issue
November 15, 2014.
The funds
were advanced on November 15, 2007 in the amount of $310,000, less a $15,000
charge as loan acquisition cost, amortized over the loan period of 36
months. The notes are convertible, at the holders option, into shares
of common stock, in whole or in part, at any time after the original issue
date.
WELLSTAR
INTERNATIONAL, INC. AND SUBSIDIARY
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
AS
OF APRIL 30, 2009
NOTE
2
Convertible Notes
(cont’d)
No
interest shall be due or payable for any month in which the Company’s stock
trading price is greater than $ .0775 for each trading day of the
month. The notes are secured by all the assets and intellectual
property of the Company.
On
December 14, 2007, the Company entered into an additional securities purchase
agreement with AJW Partners, LLC and its related entities for the sale of
$315,000 of 8% secured convertible notes due December 14, 2010, and for stock
purchase warrants of 10,000,000 shares of common stock exercisable at anytime at
$ .0001 per share expiring on the seventh anniversary from the date of issue
December 14, 2014.
The funds
were advanced on December 14, 2007 in the amount of $300,000, less a $15,000
charge as loan acquisition cost, amortized over the loan period of 36
months. The notes are convertible, at the holders option, into shares
of common stock, in whole or in part, at any time after the original issue
date. No interest shall be due or payable for any month in which the
Company’s stock trading price is greater than $ .0775 for each trading day of
the month. The notes are secured by all the assets and intellectual
property of the Company.
On
December 31, 2007, the Lender issued the Company a new note for all accrued
unpaid interest. The Lender applied all of its conversions from
convertible notes into stock to the principal of its original note issued
October 31, 2005.
The
Company which had been applying the conversions to interest first then principal
made this adjustment to be in agreement with the Lender and will apply all
conversion to principal beginning January 1, 2008. The Callable
Secured Convertible Note dated December 31, 2007 in the amount of $427,759.61
bears interest at 2% per annum, payable quarterly. The note is due
December 31, 2010. All of the terms are identical to the above notes,
including the conversion options.
On April
22, 2008, the Company entered into an additional securities purchase agreement
with AJW Partners, LLC and its related entities for the sale of $190,000 of 8%
secured convertible notes due April 22, 2011, and for stock purchase warrants of
20,000,000 shares of common stock exercisable at anytime at $ .0001 per share
expiring on the seventh anniversary from the date of issue April 22,
2015.
The funds
were advanced on April 22, 2008 in the amount of $185,000, less a $5,000 charge
as loan acquisition cost, amortized over the loan period of 36
months. The notes are convertible, at the holders option, into shares
of common stock, in whole or in part, at any time after the original issue
date. No interest shall be due or payable for any month in which the
Company’s stock trading price is greater than $.0775 for each trading day of the
month. The notes are secured by all the assets and intellectual
property of the Company.
WELLSTAR
INTERNATIONAL, INC. AND SUBSIDIARY
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
AS
OF APRIL 30, 2009
NOTE
2
Convertible Notes
(cont’d)
On June
12, 2008, the Company entered into an additional securities purchase agreement
with AJW Partners, LLC and its related entities for the sale of $135,000 of 8%
secured convertible notes due June 12, 2011.
The funds
were advanced on June 12, 2008 in the amount of $105,000, less a $20,000 charge
as loan acquisition cost, amortized over the loan period of 36
months. The notes are convertible, at the holders option, into shares
of common stock, in whole or in part, at any time after the original issue
date. No interest shall be due or payable for any month in which the
Company’s stock trading price is greater than $.0775 for each trading day of the
month. The notes are secured by all the assets and intellectual
property of the Company.
On August
29, 2008, AJW Partners, LLC and its related entities (the Lender) issued the
Company a new Note for all accrued unpaid interest from January 1, 2008 through
August 29, 2008. The accrued interest has been reclassified to a
convertible note payable. The Callable Secured Convertible Note,
dated August 29, 2008, in the amount of $235,113.84, bears interest at 2% per
annum, payable quarterly. The Note is due on August 29,
2011. The conversion price is the average of the three (3) lowest
trading prices in the 20 days prior to conversion (before the conversion date)
X
32.5% = conversion
price. All other terms are identical with the other
Note.
See
Paragraph 2 of this note related to the terms of conversion. The
total shares at April 30, 2009, included in Paragraph 2 above, includes all
additional convertible notes.
All notes
include a Registration Rights Agreement. The Company was required to
register additional shares in relation to all the additional agreements listed
above, this was not done. There is a penalty of 2% per month of the
note amount, a penalty of $1,022,274 was accrued through April 30,
2009.
In
connection with the aforementioned issuance of the $1,000,000 of convertible
notes, on October 31, 2005, the Company granted a first priority security
interest in all the assets of the Company. The issuance of
convertible notes resulted in conversion features being accounted for as
embedded derivative liabilities in accordance with EITF00-19 and SFAS 133 (see
Note 4). The note holder’s have converted notes of $1,001,786 into
1,135,748,200 shares of Common Stock as of April 30, 2009. The
balance of the notes are $4,804,872, at April 30, 2009. Interest due of $237,747
is included in Accrued Expenses.
WELLSTAR
INTERNATIONAL, INC. AND SUBSIDIARY
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
AS
OF APRIL 30, 2009
NOTE 2
Convertible Notes (cont’d)
The
classification as short-term and long-term derivative instrument
liabilities-convertible notes, derivative instrument liabilities warrants and
convertible debt is based upon the due date of the notes and the date the
warrants expire. Some of the notes have passed their due dates and others
are due within one year; these are shown as current liabilities, the other are
shown as long-term liabilities. The warrants are shown as long-term as the
expiration dates are over one year.
NOTE 3
Notes Payable
|
a)
|
The
Company has borrowed $150,000 from an unrelated individual. The Note
is dated August 1, 2005. The outstanding balance of the loan shall
bear monetary interest at the fixed rate of six percent (6%) simple,
non-compounding interest payable in arrears per
annum.
|
The
outstanding balance of principal and interest is due and payable on demand on or
after August 1, 2006. All payments shall apply first to interest accrued
and then principal. The Company may prepay all or part without a
pre-payment penalty. The loan was not paid on August 1, 2006 and was
extended under the same terms by mutual agreement. Interest due of $34,200
is included in Accrued Expenses.
Default
shall occur upon (1) failure to make payment on the note or transfer of stock
when due, (2) Company institutes bankruptcy or solvency proceedings or make an
assignment for the benefit of creditors.
Note
Payable - Current
|
|
$
|
150,000
|
|
|
|
b)
|
The
Company has entered into a loan agreement with an unrelated
individual. The note is dated October 11, 2005. The note
provides for a total loan of $400,000, the Company received $190,000 by
October 31, 2005. The balance of $210,000 was subsequently received
on November 29, 2005. The note bears interest at a fixed rate of 8%,
plus the prevailing variable margin rate charged to the lender. As
of April 30, 2009, the margin rate was 7.625%. The lender was paid a
loan acquisition cost on December 5, 2005, in Common Stock of 1 million
shares.
|
The cost
was recorded at market value at the date of the loan which was $ .12 per share,
for a total of $120,000. The outstanding balance of principal and accrued
interest was due and payable on April 11, 2006. The note has been extended
to February 28, 2007 by addendum under the current terms and interest is being
accrued. The addendum was signed on November 11, 2006. In
consideration of the waiver and extension, the Company, with the signing, paid
the lender $20,000. The lender was also issued additional warrants to
purchase 400,000 shares of common stock, 200,000 at $0.10 per share and 200,000
at $0.20 per share, which expired on February 28, 2008. As of April 30, 2009,
the note has not been paid.
WELLSTAR
INTERNATIONAL, INC. AND SUBSIDIARY
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
AS
OF APRIL 30, 2009
NOTE 3
Notes Payable (cont’d)
At April
30, 2009, $217,611 of interest expense is included in Accrued Expenses. As
security for the loan, the Company has pledged all of its tangible and
intangible assets. Commencing on January 1, 2006, the Company shall
establish an escrow account and shall deposit 25% of all proceeds generated by
the thermal imaging cameras purchased with $210,000 of proceeds from the
loan. The funds shall remain in escrow for use in paying all sums due to
the lender. To April 30, 2009, no funds have been put into
escrow.
In
addition, the lender has the option to convert the loan into fully registered,
unsecured Common Stock of the Company at a conversion price on the day of
conversion, minus 40%. The total shares at April 30, 2009 were
17,155,861,111. The lender shall have the right to convert on the
prepayment date or the due date, whichever occurs first. The issuance of
the notes and warrants resulted in conversion features being accounted for as
embedded derivative liabilities in accordance with EITF00-19 and FASB 133
(see
Note 4
).
Balance
due at April 30, 2009
|
|
$
|
400,000
|
|
|
|
c)
|
On
December 21, 2005, the Company completed the purchase of certain assets of
Micro Health Systems, Inc. (“MHS”) under a definitive
agreement.
|
Total
consideration paid by the Company was $600,000, plus 2,000,000 shares of
Restricted Common Stock. The Company paid $400,000 at closing.
A promissory note was executed for $200,000 with interest at 8% per annum.
$100,000 is due with accrued interest on or before the 180
th
day
following the date of the Note which is June 19, 2006, with the balance of
principal and interest due and payable on or before the 365
th
day
following the date of the note.
The
2,000,000 shares of Restricted Common Stock were issued on December 21, 2005 and
priced at the market price of $ .10 per share for a total value of
$200,000. The cost was allocated as follows:
Mikron
Manufacturing Distribution Agreement
|
|
|
|
Customer
List and Intangible Assets
|
|
$
|
700,000
|
|
Tangible
Assets
|
|
|
80,000
|
|
Covenant
Not-To-Compete
|
|
|
20,000
|
|
Total
|
|
$
|
800,000
|
|
WELLSTAR
INTERNATIONAL, INC. AND SUBSIDIARY
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
AS
OF APRIL 30, 2009
NOTE 3
Notes Payable (cont’d)
In
addition, 1,500,000 shares of Restricted Common Stock are being held in escrow
as security for the note payable of $200,000. These shares have been shown
as issued but not outstanding. The Company is in default on $200,000 of
the Note Payable and interest of $4,000 which was due June 19, 2006 on the first
$100,000 of notes due. Due to the default, the interest charged from June
19, 2006 is 18% on the $200,000 Note Payable. Interest expense of $105,265
is included in Accrued Expenses.
On
November 28, 2006, the Company received a letter due to the default, giving it
ten (10) days to pay the note and accrued interest or the 1,500,000 shares held
in escrow will be issued to the shareholder of Micro Health Systems, Inc.
As of April 30, 2009 and through June 3, 2009 nothing has
transpired.
Balance
due at October 31, 2008
|
|
|
$
|
200,000
|
|
|
a)
|
The
Company has borrowed $16,912 from an unrelated party. The note is
dated January 16, 2009, and was due on February 16, 2009 (maturity
date). The note has an interest rate of 12% per annum. Per the terms
of the note, the Company is in default as it failed to pay the principal
and interest due upon the maturity date. In the event of default,
the lender, by notice given to the borrower, may declare the unpaid
principal and accrued interest owing to be paid. The Company
(borrower) has not received any demand for payment as of June 3,
2009. The note is included as a current liability in Notes and Loans
Payable - Other in the amount of $16,912 and $598 of interest is included
in accrued expenses.
|
|
b)
|
On
December 3, 2008, the President of the Company issued Promissory Notes to
AJW Partners, LLC, and related entities, in the amount of $57,500. $50,000
was loaned to the Company and $7,500 was paid as Loan Acquisition
Costs. The Notes bear no interest unless and until an event of
default occurs, as specified in the Notes. The Notes are due
December 31, 2009. The $50,000 is included as a Current Liability in
Note and Loan Payable -
Officer.
|
WELLSTAR
INTERNATIONAL, INC. AND SUBSIDIARY
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
AS
OF APRIL 30, 2009
NOTE 4
Derivative Financial Instrument
Liabilities
We use
the Black-Scholes option pricing model to value options and warrants, and the
embedded conversion option components of any bifurcated embedded derivative
instruments that are recorded as derivative liabilities. See Note 1,
related to embedded derivative instruments accounting policy.
In
valuing the options and warrants and the embedded conversion option components
of the bifurcated embedded derivative instruments, at the time they were issued
and at April 30, 2009, we used the market price of our Common Stock on the date
of valuation, an expected dividend yield of 0% and the remaining period to the
expiration date of the options or warrants or repayment date of the convertible
debt instrument. All options, warrants and conversion options can be
exercised by the holder at any time.
Because
of the limited historical trading period of our Common Stock, the expected
volatility of our Common Stock over the remaining life of the options and
warrants has been estimated at 123%, based on a review of the historical
volatility and of entities considered by management as comparable. The
risk-free rates of return used ranged from 0.04% to 1.23%, based on constant
maturity rates published by the U.S. Federal Reserve, applicable to the
remaining life of the options or warrants.
WELLSTAR
INTERNATIONAL, INC. AND SUBSIDIARY
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
AS
OF APRIL 30, 2009
NOTE 4
Derivative Financial Instrument Liabilities
(cont’d)
At April
30, 2009, the following derivative liabilities related to Common Stock options
and warrants and embedded derivative instruments were outstanding (see Notes 2
and 3):
Issue
Date
|
|
Expiry Date
|
|
No.
of
Warrants
|
|
Issued To
|
|
Exercise
Price
Per
Share
|
|
|
Value -
Issue
Date
|
|
|
Value
- Apr. 30,
2009
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10/11/05
|
|
04/11/06
|
|
|
1,000,000
|
|
Thompson
|
|
$
|
.50
|
|
|
$
|
41,526
|
|
|
$
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11/19/06
|
|
02/18/08
|
|
|
200,000
|
|
Thompson
|
|
$
|
.10
|
|
|
|
3,845
|
|
|
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11/19/06
|
|
02/18/08
|
|
|
200,000
|
|
Thompson
|
|
$
|
.20
|
|
|
|
2,276
|
|
|
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10/31/05
|
|
10/31/10
|
|
|
1,666,667
|
|
AJW
Partners
|
|
$
|
.50
|
|
|
|
169,629
|
|
|
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
01/20/06
|
|
01/20/11
|
|
|
1,666,667
|
|
AJW
Partners
|
|
$
|
.50
|
|
|
|
81,321
|
|
|
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
07/25/06
|
|
07/25/11
|
|
|
833,333
|
|
AJW
Partners
|
|
$
|
.50
|
|
|
|
146,197
|
|
|
|
1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
08/04/06
|
|
08/04/11
|
|
|
833,333
|
|
AJW
Partners
|
|
$
|
.50
|
|
|
|
102,816
|
|
|
|
1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11/30/06
|
|
11/30/13
|
|
|
4,000,000
|
|
AJW
Partners
|
|
$
|
.08
|
|
|
|
158,741
|
|
|
|
483
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
03/26/07
|
|
03/26/14
|
|
|
1,000,000
|
|
AJW
Partners
|
|
$
|
.03
|
|
|
|
25,433
|
|
|
|
212
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
05/30/07
|
|
05/30/14
|
|
|
10,000,000
|
|
AJW Partners
|
|
$
|
.02
|
|
|
|
163,409
|
|
|
|
2,560
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10/12/07
|
|
10/12/14
|
|
|
15,000,000
|
|
AJW
Partners
|
|
$
|
.0001
|
|
|
|
179,353
|
|
|
|
8,546
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11/15/07
|
|
11/15/10
|
|
|
10,000,000
|
|
AJW
Partners
|
|
$
|
.0001
|
|
|
|
39,649
|
|
|
|
5,704
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12/14/07
|
|
12/14/10
|
|
|
10,000,000
|
|
AJW
Partners
|
|
$
|
.0001
|
|
|
|
24,000
|
|
|
|
5,710
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
04/22/08
|
|
04/22/15
|
|
|
20,000,000
|
|
AJW
Partners
|
|
$
|
.0001
|
|
|
|
17,540
|
|
|
|
11,470
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair
value of derivative instrument liabilities for warrants
|
|
|
|
|
|
$
|
1,155,735
|
|
|
$
|
34,687
|
|
WELLSTAR
INTERNATIONAL, INC. AND SUBSIDIARY
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
AS
OF APRIL 30, 2009
NOTE 4
Derivative Financial Instrument Liabilities
(cont’d)
Issue
Date
|
|
Due
Date
|
|
Note
Amount
|
|
Instrument
|
|
Exercise
Price
Per
Share
|
|
Value
-
Issue
Date
|
|
|
Value
- Apr. 30,
2009
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10/11/05
|
|
04/11/06
|
|
$
|
400,000
|
|
Loan
|
|
Various
|
|
$
|
370,189
|
|
|
$
|
411,741
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10/31/05
|
|
10/31/08
|
|
|
1,000,000
|
|
Convertible
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes
|
|
Various
|
|
|
2,681,204
|
|
|
|
0
|
|
01/20/06
|
|
01/20/09
|
|
|
1,000,000
|
|
Convertible
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes
|
|
Various
|
|
|
1,363,058
|
|
|
|
1,000,000
|
|
07/25/06
|
|
07/25/09
|
|
|
500,000
|
|
Convertible
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes
|
|
Various
|
|
|
791,994
|
|
|
|
525,008
|
|
08/04/06
|
|
08/04/09
|
|
|
500,000
|
|
Convertible
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes
|
|
Various
|
|
|
616,127
|
|
|
|
531,730
|
|
11/30/06
|
|
11/30/09
|
|
|
400,000
|
|
Convertible
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes
|
|
Various
|
|
|
523,047
|
|
|
|
467,658
|
|
03/26/07
|
|
03/26/10
|
|
|
165,000
|
|
Convertible
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes
|
|
Various
|
|
|
274,500
|
|
|
|
207,885
|
|
05/30/07
|
|
05/30/10
|
|
|
435,000
|
|
Convertible
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes
|
|
Various
|
|
|
825,801
|
|
|
|
567,343
|
|
10/12/07
|
|
10/12/10
|
|
|
175,000
|
|
Convertible
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes
|
|
Various
|
|
|
711,289
|
|
|
|
242,886
|
|
11/15/07
|
|
11/15/10
|
|
|
325,000
|
|
Convertible
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes
|
|
Various
|
|
|
465,052
|
|
|
|
455,982
|
|
12/14/07
|
|
12/14/07
|
|
|
315,000
|
|
Convertible
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes
|
|
Various
|
|
|
631,254
|
|
|
|
446,577
|
|
12/31/07
|
|
12/31/10
|
|
|
427,760
|
|
Convertible
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes
|
|
Various
|
|
|
894,835
|
|
|
|
610,001
|
|
04/22/08
|
|
04/22/11
|
|
|
190,000
|
|
Convertible
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes
|
|
Various
|
|
|
569,394
|
|
|
|
579,549
|
|
06/12/08
|
|
06/12/11
|
|
|
135,000
|
|
Convertible
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes
|
|
Various
|
|
|
555,374
|
|
|
|
414,987
|
|
08/29/08
|
|
08/29/11
|
|
|
235,114
|
|
Convertible
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes
|
|
Various
|
|
|
875,919
|
|
|
|
731,374
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair
value of bifurcated embedded derivative instrument
liabilities
|
|
$
|
12,149,037
|
|
|
$
|
7,192,721
|
|
Total
derivative financial instruments
|
|
$
|
13,304,772
|
|
|
$
|
7,227,408
|
|
WELLSTAR
INTERNATIONAL, INC. AND SUBSIDIARY
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
AS
OF APRIL 30, 2009
NOTE 5
Accrued Expenses
The
following are the components of Accrued Expenses:
|
|
April 30, 2009
|
|
|
July 31, 2008
|
|
|
|
|
|
|
|
|
Penalties
- Registrations
|
|
$
|
1,022,274
|
|
|
$
|
695,574
|
|
Interest
on Debt
|
|
|
647,137
|
|
|
|
512,488
|
|
Payroll
and Payroll Taxes
|
|
|
1,165,559
|
|
|
|
682,133
|
|
Professional
Fees
|
|
|
4,600
|
|
|
|
24,530
|
|
Accrued
Trade Payables
|
|
|
3,178
|
|
|
|
1,200
|
|
|
|
$
|
2,842,748
|
|
|
$
|
1,915,925
|
|
NOTE 6
Stockholders’ Equity (Deficit)
During
the nine months ended April 30, 2009, the Company issued the following shares of
restricted common stock for services rendered; for Public Relations/Marketing
services 70,900,000 shares, at market value, for computer software design
3,500,000 shares at 70% of market value and for unreimbursed expenses 8,050,000
shares at 70% of market value, for legal fees 5,726,458 and financial consulting
4,000,000 at market value and medical consulting and medical consulting
138,888,889 shares at 60% of market value. The total was recorded as
common stock $230,065 and additional paid-in capital of $321,307. The
total of $551,372 is reflected as an expense in the Statement of
Operations.
NOTE 7
Derivative Instruments Income,
Net
Derivative
instruments income of $1,489,397 represents the net unrealized (non-cash) change
during the nine months ended April 30, 2009, in the fair value of our derivative
instrument liabilities related to certain warrants and embedded derivatives in
our convertible debt that have been bifurcated and accounted for
separately.
NOTE 8
Going Concern
The
accompanying consolidated financial statements have been prepared on a going
concern basis, which contemplates the realization of assets and the settlement
of liabilities and commitments in the normal course of business.
As
reflected in the accompanying consolidated financial statements, the Company had
a net loss of $(894,121) after derivative instrument income of $1,489,397,
and a loss from operations of ($1,679,823) and a negative cash flow from
operations of $(468,759) for the nine months ended April 30, 2009, negative
working capital of $9,141,761 and a stockholders’ deficiency of $12,461,074 at
April 30, 2009.
WELLSTAR
INTERNATIONAL, INC. AND SUBSIDIARY
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
AS
OF APRIL 30, 2009
NOTE 8
Going Concern (cont’d)
The
ability of the Company to continue as a going concern is dependent on the
Company’s ability to raise additional funds and implement its business
plan. The accompanying consolidated financial statements do not include
any adjustments that might be necessary if the Company is unable to continue as
a going concern.
Management’s
plans include the raising of additional capital through private or public
transactions and implementation of its business and marketing plan to increase
revenues.
NOTE 9
Lease
Agreement
On July
17, 2007, Trillenium Medical Imaging, Inc., a wholly owned subsidiary, entered
into a lease agreement with an unrelated party for a facility in New York
City. The lease replaced a prior lease in the same
facility. The lease is for a period of one year with a monthly rent
of $4,435. The lease expires July 16, 2009. The Company
incurred a rent expense of approximately $39,915 for the nine months ended April
30, 2009. Future rental payments under the lease for the year ended
July 31, 2009 is $13,305.
NOTE
10 Subsequent
Events
AJW
Partners, LLC and related entities converted a portion of their notes (See Note
2) into 140,814,000 shares of Common Stock during the period May 1, 2009 through
June 5, 2009.
ITEM
2. Management’s Discussion and Analysis of Financial Condition and Results of
Operations.
Special
Note on Forward-Looking Statements
Certain
statements in Management's Discussion and Analysis ("MD&A"), other than
purely historical information, including estimates, projections, statements
relating to our business plans, objectives and expected operating results, and
the assumptions upon which those statements are based, are "forward-looking
statements" within the meaning of the Private Securities Litigation Reform Act
of 1995, Section 27A of the Securities Act of 1933 and Section 21E of the
Securities Exchange Act of 1934. These forward-looking statements generally are
identified by the words "believe," "will," "would," "will be," "will continue,"
"will likely result," and similar expressions. Forward-looking statements are
based on current expectations and assumptions that are subject to risks and
uncertainties which may cause actual results to differ materially from the
forward-looking statements. These statements are subject to a number of risks,
uncertainties and developments beyond our control or foresight including changes
in the trends of the mobile computing industry, formation of competitors,
changes in governmental regulation or taxation, changes in our personnel and
other such factors. We undertake no obligation to update or revise
publicly any forward-looking statements, whether as a result of new information,
future events, or otherwise. Readers should carefully review the risk
factors and related notes included in the Company’s Form S-1 and Form
S-1a filed with the Securities and Exchange Commission.
Overview
The
following MD&A is intended to help the reader understand the results of
operations, financial condition, and cash flows of Wellstar International,
Inc. MD&A is provided as a supplement to, and should be read in
conjunction with, our financial statements and the accompanying notes to the
financial statements ("Notes").
Background
Wellstar
through it’s wholly owned subsidiary, Trillennium Medical Imaging, Inc.
(“Trillennium,” “TMI” or “the Company”) has developed an innovative thermal
imaging system designed for the evaluation and early detection of heat patterns
within the body that indicate the presence of physiological changes such as
pressure ulcers, referred pain and metabolic changes within the breast. The
Company’s infrared imaging involves the detection and recording of skin
temperature and injury patterns, providing visual and quantitative documentation
to accurately capture body temperature data. The Company’s system map changes in
skin blood flow by translating temperature data into pictures. The
interpretation of these temperatures and thermal patterns can play an important
role in the development of a diagnosis. The Company’s system consists of
proprietary imagers (“TMI 7800 Imager”), operating software (“Image MHS 5.0
Software”) and a comprehensive data transmission and collection network, for
which TMI has patents pending. The Company seeks to be the
first-to-market in deep tissue injury and pressure ulcer detection using its
proprietary infrared imaging system. Thermal Imaging is a low cost, noncontact,
non-radioactive diagnostic screening procedure designed for clinical evaluation.
In addition, thermal imaging provides an ability to track the progress of
therapies being utilized in a low cost, non-invasive manner. Thermal
Imaging can detect signs of pressure ulcers before they are visible with the
naked eye through detection of temperature changes at the site which allows for
treatment of the pressure ulcer before it erupts. The TMI system can be used to
scan all new patients into hospitals and long-term care facilities prior
admittance and begin treating existing wounds before they are visible. The TMI
technology and software is approved by the FDA as an Adjunctive Diagnostic
screening procedure for early breast cancer detection, differential diagnosis of
pain dysfunctions, (such as Reflex Sympathetic Dystrophy, Neuromuscular Skeletal
Syndromes and Neurological disorders), the early detection of pressure ulcers,
deep tissue injuries, and bed sores, as well as orthopedic applications. The
Company’s imaging research concurrently looks to initiate consideration of
thermography as a viable tool and a medical standard for predicting and
preventing pressure ulcers in the medical community.
TMI is
currently seeking financing to complete the necessary changes to the System and
bring the System to market. The company will initially focus is efforts on
Hospitals and long term care facilities.
Plan
of Operation and Financing Needs
We
presently do not have any available credit, bank financing or other external
sources of liquidity. Due to our brief history and historical operating losses,
our operations have not been a source of liquidity. We will need to obtain
additional capital in order to expand operations and become profitable. In order
to obtain capital, we may need to sell additional shares of our common stock or
borrow funds from private lenders. There can be no assurance that we will be
successful in obtaining additional funding.
We will
still need additional capital in order to continue operations until we are able
to achieve positive operating cash flow. Additional capital is being sought, but
we cannot guarantee that we will be able to obtain such investments. This money
would be used for the roll out of our TMI System to the long term care
market.
Financing
transactions may include the issuance of equity or debt securities, obtaining
credit facilities, or other financing mechanisms. However, the trading price of
our common stock and a downturn in the North American stock and debt markets
could make it more difficult to obtain financing through the issuance of equity
or debt securities. Even if we are able to raise the funds required, it is
possible that we could incur unexpected costs and expenses, fail to collect
significant amounts owed to us, or experience unexpected cash requirements that
would force us to seek alternative financing. Furthermore, if we issue
additional equity or debt securities, stockholders may experience additional
dilution or the new equity securities may have rights, preferences or privileges
senior to those of existing holders of our common stock. If additional financing
is not available or is not available on acceptable terms, we will have to
curtail our operations.
Results
of Operations
Quarter
Ended April 30, 2009 compared to Quarter Ended April 30, 2008 (all references
are to the Quarter Ended April 30)
Total Net
Sales: Total Net Sales were none in the quarter ended April 30, 2009 and none
for the same period in 2008.
Cost of
Sales and Gross Profit: Cost of Sales for the quarter ended April 30,
2009 was none and none for the same period in 2008.
Operating,
Selling, General and Administrative Expenses: Operating, selling,
general and administrative expenses decreased by $96,208, or 15% in the 2009
third quarter to $543,770 from $639,978 in 2008. This decrease
reflects increases in stockholder relations expenses by $45,975. In addition,
salaries increased by $ 35,529 to $ 225,000 from $ 189,471, professional fees
decreased by $ 11,679 from $ 73,562 to $ 61,883 and research and development
expense decreased by $ 172,800 from $ 172,800 in 2008 to none for the same
period in 2009.
Loss from
Operations: Loss from operations for the third quarter of 2009 was
$543,770, a decrease of $96,208 or 15% from the loss from operations in 2008 of
$639,978 as a result of the aforementioned decrease in operating, sales and
administrative expenses.
Other
Income and Expense: Total other income of $99,239 in 2009 represented
an increase of $2,467,833 from the expense of $2,368,594 in 2008 as a result of
higher income from derivative instrument income for the period related to a
decrease in derivative instrument liabilities caused by higher stock
prices.
Net
Income: Net loss of $444,531 for the third quarter of 2009 was
$3,453,103 lower than the net loss of $3,008,572 for the same period in 2008 due
to other income from derivative instrument income.
Nine
Months Ended April 30, 2009 compared to Nine Months Ended April 30, 2008 (all
references are to the Nine Months Ended April 30)
Total Net
Sales: Total Net Sales were none for the nine months ended April 30, 2009 and
none for the same period in 2008.
Cost of
Sales and Gross Profit: Cost of Sales for the nine months ended April 30, 2009
was none and none for the same period in 2008.
Operating,
Selling, General and Administrative Expenses: Operating, selling, general and
administrative expenses decreased by $248,512, or 13% for the nine months ended
April 30, 2009 to $1,679,823 from $1,928,335 in 2008. The decrease is primarily
due to a decrease in research and development expense of $ 259,200 to none for
the nine months ended April 30, 2009 from $ 259,200 in 2008.
Loss from
Operations: Loss from operations for the nine months ended April 30, 2009 was $
1,679,823, a decrease of $248,512 or 13% from the loss from operations in 2008
of $1,928,335 as a result of the aforementioned decrease in sales and
administrative expenses.
Other
Income and Expense: Total other income of $785,702 for the nine months ended
April 30, 2009 represents a decrease of $1,228,159 from the expense of $442,457
in 2008 as a result of a higher income from derivative instrument income for the
period due to a decrease in derivative instrument liabilities caused by higher
stock prices.
Net Loss:
Net loss of $894,121 for the nine months ended April 30, 2009 was $1,476,671
lower than the net loss of $2,370,792 for the same period in 2008 due to the
increase in income from derivative instruments.
Liquidity
and Capital Resources
As
of April 30, 2009, we had a working capital deficit of approximately $9,141,761,
and cash of $69. We do not have the funds necessary to maintain our operations
for the remainder of our fiscal year, and will need to raise additional
funding.
The
liquidity impact of our outstanding debt is as follows:
Our
secured convertible note with Andrew W. Thompson (the "Thompson Note"), in the
principal amount of $400,000, matured on April 11, 2006 and remains outstanding.
We are in default pursuant to the terms of the Thompson Note, although we have
not received a notice of default from Mr. Thompson, nor has Mr. Thompson
indicated to the Company that he intends to place the Company in default under
the loan agreement. Interest on the Thompson Note is at the rate of 8% plus the
prevailing margin rate charged to the lender, which is currently 7.625%. If
these rates remain at these levels, the accrued interest at maturity will exceed
$108,365. The lender has the option of converting the loan into fully registered
common stock at a discount of 40% on the day of conversion, which is the
prepayment date or the due date, whichever occurs first. Additionally, the
lender also received warrants to purchase 1,000,000 shares of the company's
fully registered common stock at an exercise price of $0.50 per share. If the
lender converts, the Company will issue the appropriate number of shares and
will not be required to use cash to liquidate the debt. Additionally, the
Company will receive the cash proceeds in the amount of $500,000 if the lender
exercises the $0.50 warrants. On November 10, 2006, the Thompson Note was
amended to include a provision stipulating that the holder may not convert the
secured convertible note if such conversion or exercise would cause him to own
more than 9.99% of our outstanding common stock. However, this restriction does
not prevent the holder from converting a portion of the note and then converting
the rest of the note. In this way, the holder could sell more than this limit
while never holding more than this limit.
Our
unsecured demand note with Michael Sweeney (the "Sweeney Note"), in the
principal amount of $150,000, matured on August 1, 2006 and remains outstanding.
In addition to the outstanding principal, we also owe accrued interest in the
amount of $18,250. We are in default pursuant to the terms of the Sweeney Note
and we have not received a notice of default from Mr. Sweeney, nor has Mr.
Sweeney indicated to the Company that he intends to place the Company in default
under the note.
Our
unsecured demand note with Micro Health Systems (the "MHS Note"), dated December
21, 2005 in the principal amount of $200,000, with interest at 8% per annum, has
two maturity dates: at the 180th day and the 365th day following issuance. A
payment of $100,000.00 is due at each maturity date. We did not make the
first or second payment. There is an acceleration provision in the MHS Note
stipulating that the entire $200,000.00 was due upon non-payment of the first
$100,000. The interest rate then goes to the highest rate allowed by Florida
law. We received a notice of default from MHS on November 28, 2006 but no
further action has been taken. The MHS Note is secured by a pledge of 1.5
million shares of the Company's treasury stock.
To obtain
funding for our ongoing operations, we entered into a Securities Purchase
Agreement with four accredited investors - AJW Partners, LLC, AJW Qualified
Partners, LLC, AJW Offshore, Ltd. and New Millennium Partners II, LLC on October
31, 2005 for the sale of (i) $3,000,000 in secured convertible notes and (ii)
warrants to buy 5,000,000 shares of our common stock. The gross financing
proceeds were paid to the Company in three separate tranches of $1,000,000 each.
The first tranche of the financing, in the amount of $1,000,000, was received by
the Company upon closing. The second tranche was received on January 20, 2006.
The third tranche was received as follows:
$500,000
in July 2006 and $500,000 in August 2006.
The
secured convertible notes issued pursuant to our October 2005 through June 2008
Securities Purchase Agreements bear interest at 8%, mature three years from the
date of issuance, and are convertible into our common stock, at the selling
stockholders' option, at the lower of (i) $0.12 or (ii) generally a 40% discount
to the average of the three lowest intraday trading prices for the common stock
on a principal market for the 20 trading days before but not including the
conversion date. As of November 28, 2008, the average of the three lowest
intraday trading prices for our common stock during the preceding 20 trading
days as reported on the Over-The-Counter Bulletin Board was $ .0012 and,
therefore, the conversion price for the secured convertible notes was
$ .0007. Based on this conversion price, the $5,064,048 outstanding
principal amount of the secured convertible notes, excluding interest, were
convertible into approximately 7,234,354,285 shares of our common stock.The
stock purchase warrants have an exercise price of $0.0001 and $0.50 per share.
If the lender converts, the Company will issue the appropriate number of shares
and will not be required to use cash to liquidate the debt. Additionally, the
Company will receive cash proceeds in the amount of $3,055,000 if the lender
exercises the warrants. If the lender converts, the Company will
issue the appropriate number of shares and will not be required to use the cash
to liquidate the debt.
The
registration statement we filed to register the shares underlying the
convertible notes and warrants was declared effective by the Securities &
Exchange Commission on August 4, 2006 (File No. 333-130295).
Sources
and Uses of Cash
|
|
Nine Months Ended
April 30,
|
|
(In
thousands)
|
|
2009
|
|
|
2008
|
|
Cash
flow data:
|
|
|
|
|
|
|
Net
cash provided by (used in) operating activities
|
|
|
(469
|
)
|
|
|
(958
|
)
|
Net
cash (used in) investing activities
|
|
|
(0
|
)
|
|
|
(52
|
)
|
Net
cash provided (used) by financing activities
|
|
|
444
|
|
|
|
979
|
|
Net
increase (decrease) in cash and cash equivalents
|
|
|
(25
|
)
|
|
|
(30
|
)
|
Cash
and cash equivalents, beginning of period
|
|
|
25
|
|
|
|
65
|
|
Cash
and cash equivalents, end of period
|
|
|
0
|
|
|
|
35
|
|
Operating
Activities
Net cash
used in operating activities for the Nine Months ended April 30, 2009 was
$468,759, a decrease of $489,048 from the same period in 2008 reflecting the
decrease in operating expenses.
Investing
Activities
Cash used
in investing activities for the Nine Months ended April 30, 2009 was
$344, down $51,354 from the same period in 2008 represented principally in
a decrease in the purchase of imaging equipment.
Financing
Activities
Net cash
provided by financing activities for the Nine Months ended April 30, 2009 was
$443,612 as compared with $979,300 for the same period last year. The
decrease is attributed to a decrease in the prodeeds from the issuance of
convertible notes.
As of
April 30, 2009 the Company had cash and cash equivalents in the amount of $69 as
compared with $34,586 at April 30, 2008.
Critical
Accounting Policies
The
preparation of financial statements in accordance with accounting principles
generally accepted in the United States requires that management make a number
of assumptions and estimates that affect the reported amounts of assets,
liabilities, revenues and expenses in our consolidated financial statements and
accompanying notes. Management bases its estimates on historical information and
assumptions believed to be reasonable. Although these estimates are based on
management's best knowledge of current events and circumstances that may impact
the Company in the future, actual results may differ from these
estimates.
Our
critical accounting policies are those that affect our financial statements
materially and involve a significant level of judgment by
management.
The
Company has adopted the policy of capitalizing the cost of its imaging equipment
and depreciating the cost against earnings over the straight line method using
an estimated useful life of five years. Because the useful life of any new
technology is difficult to estimate due to factors such as competition,
obsolescence, government regulations, etc., this accounting estimate is
reasonably likely to change from period to period with a material impact on our
financial statements. The significance of the accounting estimate to the
Company's financial statements is that the equipment on the balance sheet is
stated at cost less accumulated amortization and the corresponding depreciation
is an expense on the statement of operations. The estimate as to the useful life
of these assets will directly affect the carrying amount on the balance sheet
and the expense for depreciation recorded in the statement of operations.
Accordingly, shareholders' equity and earnings will be materially
affected.
Revenue
Recognition
Revenue
will be recognized as earned per the licensing agreements which provide for a
fixed fee for each thermal imaging camera we install. The revenue is recognized
in the month that the camera is in use at the customer's facility.
Derivative
Instruments
In
connection with the sale of debt or equity instruments, we may sell options or
warrants to purchase our common stock. In certain circumstances, these options
or warrants may be classified as derivative liabilities, rather than as equity.
Additionally, the debt or equity instruments may contain embedded derivative
instruments, such as conversion options, which in certain circumstances may be
required to be bifurcated from the associated host instrument and accounted for
separately as a derivative instrument liability.
The
identification of, and accounting for, derivative instruments is complex. Our
derivative instrument liabilities are re-valued at the end of each reporting
period, with changes in the fair value of the derivative liability recorded as
charges or credits to income, in the period in which the changes occur. For
options, warrants and bifurcated conversion options that are accounted for as
derivative instrument liabilities, we determine the fair value of these
instruments using the Black-Scholes option pricing model. That model requires
assumptions related to the remaining term of the instruments and risk-free rates
of return, our current common stock price and expected dividend yield, and the
expected volatility of our common stock price over the life of the option.
Because of the limited trading history for our common stock, we have estimated
the future volatility of our common stock price based on not only the history of
our stock price but also the experience of other entities considered comparable
to us. The identification of, and accounting for, derivative instruments and the
assumptions used to value them can significantly affect our financial
statements.
Registration
Rights Agreements
In
connection with the sale of debt or equity instruments, we may enter into
registration rights agreements. Generally, these registration rights agreements
require us to file registration statements with the Securities and Exchange
Commission to register common shares that may be issued on conversion of debt or
preferred stock, to permit re-sale of common shares previously sold under an
exemption from registration or to register common shares that may be issued on
exercise of outstanding options or warrants.
The
registration rights agreements usually require us to pay penalties for any time
delay in filing the required registration statements, or in the registration
statements becoming effective, beyond dates specified in the registration rights
agreement. These penalties are usually expressed as a fixed percentage, per
month, of the original amount we received on issuance of the debt or preferred
stock, common shares, options or warrants. We account for these penalties as a
contingent liability and not as a derivative instrument. Accordingly, we
recognize the penalties when it becomes probable that they will be incurred. Any
penalties are expensed over the period to which they relate.
Recent
Accounting Pronouncements
Emerging
Issues Task Force Pronouncement 00-27, relating to certain convertible
instruments, requires the discounting of certain debt instruments when the
conversion feature meets certain criteria. FASB 123R, Stock Options To Employees
And Consultants. This pronouncement relates to employees and consultants who
receive stock based pay.
The
Company will account for the fair value of employee and non-employee options and
warrants in accordance with SFAS No. 123R, "Share-Based Payment", which is
effective for options and warrants during the annual reporting period beginning
after December 15, 2005. The compensation cost will be measured after the grant
date based on the value of the reward and is recognized over the service period.
The fair value of each option grant is estimated on the date of the grant using
the Black-Scholes stock option pricing model. The Company has not yet adopted a
stock option plan but is evaluating the affect of a stock option plan on its
financial position and results of operations in future periods.
In
September, 2006, the Financial Accounting Standards Board (FASB) issued SFAS No.
157, “Fair Value Measurements”. SFAS No. 157 provides a new single authoritative
definition of fair value and enhanced guidance in measuring the fair value of
assets and liabilities. It requires additional disclosures related to the extent
to which companies measure assets and liabilities at fair value, the information
used to measure fair value , and the effect of fair value measurement on
earnings. SFAS No. 157 is effective for fiscal years beginning after November
15, 2007, and interim periods within those fiscal years. We have adopted
SFAS No. 157 effective August 2008 and this does not have any material effect on
our financial statements.
On
December 21, 2006, the Financial Accounting Standards Board (FASB) posted FASB
Staff Position (FSP) FSPEITF00-19-2, Accounting For Registration Payment
Arrangements. The FSP specifies that the contingent obligation to make future
payments or otherwise transfer consideration under a registration payment
arrangement, whether issued as a separate agreement or included as a provision
of a financial instrument or other agreement, should be separately recognized
and measured in accordance with FASB Statement No. 5, Accounting For
Contingencies. This FSP further clarifies that the financial instrument subject
to a registration payment arrangement should be accounted for in accordance with
other applicable generally accepted accounting principles (GAAP) without regard
to the contingent obligation to transfer consideration pursuant to the
registration payment arrangement. We have accounted for registration payments as
required under its securities purchase agreement and will follow this
pronouncement effect from date of issue.
In
February 2007, the FASB issued SFAS No. 159, “The Fair Value Option For
Financial Assets And Financial Liabilities” (SFAS 159). SFAS 159 expands the use
of fair value accounting but does not affect the existing standards that require
assets or liabilities to be carried at fair value. Under SFAS 159, a company may
elect to use fair value to measure accounts and loans receivable,
available-for-sale and held-to-maturity securities, accounts payable and issued
debt. If the use of fair value is elected, any up-front costs and fees related
to the item must be recognized in earnings and can not be deferred. The fair
value election is irrevocable and generally made on an instrument-by-instrument
basis, even if a company has similar instruments that it elects not to measure
based on fair value. At the adoption date, unrealized gains and losses on
existing items for which fair value has been elected are reported as a
cumulative adjustment to beginning retained earnings. Subsequent to the adoption
of SFAS 159, changes in fair value are recognized in earnings. SFAS 159 is
effective for fiscal years beginning after November 15, 2007. We have adopted
SFAS No. 159 effective August 2008 and this does not have any material effect on
our financial statements.
Off-Balance
Sheet Arrangements
We have
not entered into any transactions with unconsolidated entities in which we have
financial guarantees, subordinated retained interests, derivative instruments or
other contingent arrangements that expose us to material continuing risks,
contingent liabilities or any other obligations under a variable interest in an
unconsolidated entity that provides us with financing, liquidity, market risk or
credit risk support.
Item
3. Quantitative and Qualitative Disclosures About Market Risk.
As a
smaller reporting company, as defined in Rule 12b-2 of the Exchange Act, we are
not required to provide the information required by this Item.
Item
4. Controls and Procedures.
Evaluation of Disclosure
Controls and Procedures.
We
maintain "disclosure controls and procedures," as such term is defined in Rules
13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934 (the "Exchange
Act"), that are designed to ensure that information required to be disclosed by
us in reports that we file or submit under the Exchange Act is recorded,
processed, summarized, and reported within the time periods specified in
Securities and Exchange Commission rules and forms, and that such information is
accumulated and communicated to our management, including our Chief Executive
Officer and Chief Financial Officer, as appropriate, to allow timely decisions
regarding required disclosure. In designing and evaluating our disclosure
controls and procedures, management recognized that disclosure controls and
procedures, no matter how well conceived and operated, can provide only
reasonable, not absolute, assurance that the objectives of the disclosure
controls and procedures are met. Additionally, in designing disclosure controls
and procedures, our management necessarily was required to apply its judgment in
evaluating the cost-benefit relationship of possible disclosure controls and
procedures. The design of any disclosure controls and procedures also is based
in part upon certain assumptions about the likelihood of future events, and
there can be no assurance that any design will succeed in achieving its stated
goals under all potential future conditions.
As of
April 30, 2009, we carried out an evaluation, under the supervision and with the
participation of our Chief Executive Officer and Chief Financial Officer, of the
effectiveness of the design and operation of our disclosure controls and
procedures. Based on this evaluation, our Chief Executive Officer and Chief
Financial Officer concluded that our disclosure controls and procedures were
effective in ensuring that information required to be disclosed by us in our
periodic reports is recorded, processed, summarized and reported, within the
time periods specified for each report and that such information is accumulated
and communicated to our management, including our principal executive and
principal financial officers, or persons performing similar functions, as
appropriate to allow timely decisions regarding required
disclosure.
Changes in Internal
Controls.
There was
no change in our internal controls or in other factors that could affect these
controls during our last fiscal quarter that has materially affected, or is
reasonably likely to materially affect, our internal control over financial
reporting.
PART
II
OTHER
INFORMATION
Item
1. Legal Proceedings.
From time
to time we may be a defendant and plaintiff in various legal proceedings arising
in the normal course of our business. We are currently not a party to any
material pending legal proceedings or government actions, including any
bankruptcy, receivership, or similar proceedings. In addition, management is not
aware of any known litigation or liabilities involving the operators of our
properties that could affect our operations. Should any liabilities be incurred
in the future, they will be accrued based on management’s best estimate of the
potential loss. As such, there is no adverse effect on our consolidated
financial position, results of operations or cash flow at this time.
Furthermore, Management of the Company does not believe that there are any
proceedings to which any director, officer, or affiliate of the Company, any
owner of record of the beneficially owned more than five percent of the common
stock of the Company, or any associate of any such director, officer, affiliate
of the Company, or security holder is a party adverse to the Company or has a
material interest adverse to the Company.
Item
1A. Risk Factors.
As a
smaller reporting company, as defined in Rule 12b-2 of the Exchange Act, we are
not required to provide the information required by this Item.
Item 2.
Unregistered Sales of Equity Securities and Use of Proceeds.
None.
Item
3. Defaults Upon Senior Securities.
None.
Item 4.
Submission of Matters to a Vote of
Security Holders.
None.
Item 5.
Other Information.
None.
Item 6.
Exhibits.
31.1
|
Certificate
of Chief Executive Officer pursuant to Rule 13a-14(a)/Rule 15d-14(a) of
the Securities Exchange Act of 1934, as amended, promulgated pursuant to
the Section 302 of the Sarbanes Oxley Act of 2002
|
31.2
|
Certificate
of Chief Financial Officer pursuant to Rule 13a-14(a)/Rule 15d-14(a) of
the Securities Exchange Act of 1934, as amended, as amended, promulgated
pursuant to the Section 302 of the Sarbanes Oxley Act of
2002
|
32.1
|
Certificate
of Chief Executive Officer pursuant to 18 U.S.C. 1350, as adopted pursuant
to Section 906 of the Sarbanes-Oxley Act of 2002
|
32.2
|
Certificate
of Chief Financial Officer pursuant to 18 U.S.C. 1350, as adopted pursuant
to Section 906 of the Sarbanes-Oxley Act of
2002
|
SIGNATURES
Pursuant
to the requirements of Section 13 or 15(d) of the Securities Exchange Act of
1934, the registrant has duly caused this report to be signed on its behalf by
the undersigned, thereunto duly authorized.
|
WELLSTAR
INTERNATIONAL, INC.
|
|
|
|
|
|
Date: June
12, 2009
|
By:
|
/s/ John
Antonio
|
|
|
|
John
Antonio
|
|
|
|
Chief
Executive Officer
|
|
|
|
|
|
|
|
|
|
Date: June
12, 2009
|
By:
|
/s/ Howard
Bielski
|
|
|
|
Howard
Bielski
|
|
|
|
Chief
Financial Officer
|
|
Wellstar (CE) (USOTC:WLSI)
Historical Stock Chart
From Oct 2024 to Nov 2024
Wellstar (CE) (USOTC:WLSI)
Historical Stock Chart
From Nov 2023 to Nov 2024