UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
|X| Quarterly Report Pursuant To Section 13 or 15(D) Of The Securities Exchange
Act Of 1934
For the quarterly period ended March 31, 2010
|_| Transition Report Under Section 13 or 15(D) Of The Securities Exchange
Act Of 1934
For the transition period from __________ to __________
Commission File Number: 005-84223
IMAGINE MEDIA, LTD.
--------------------------------
(Exact name of registrant as specified in its charter)
Delaware 26-0731818
----------------------------- -------------------------------------
(State or other jurisdiction (I.R.S. Employer Identification No.)
of incorporation or
organization)
7750 N. Union Blvd., # 201
Colorado Springs, CO 80920
---------------------------------
(Address of principal executive offices, including Zip Code)
719-266-4554
----------------------------------
(Issuer's telephone number, including area code)
(Former name or former address if changed since last report)
Check whether the issuer (1) filed all reports required to be filed by section
13 or 15(d) of the Exchange Act during the past 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 has submitted electronically and
posted on its corporate Web site, if any, every Interactive Data File required
to be submitted and posted pursuant to Rule 405 of Regulation S-T (ss.232.405 of
this chapter) during the preceding 12 months (or for such shorter period that
the registrant was required to submit and post such files). Yes [X] No [ ]
Indicate by check mark whether the registrant is a large accelerated filer, an
accelerated filer, a non-accelerated filer, or a small reporting company. See
the definitions of "large accelerated filer," "accelerated filer,"
"non-accelerated filer," and "smaller reporting company" in Rule 12b-2 of the
Exchange Act.
Large accelerated filer [ ] Accelerated filer [ ]
Non-accelerated filer [ ] Smaller reporting company [x]
Indicate by check mark whether the registrant is a shell company (as defined in
Rule 12b-2 of the Exchange Act). Yes [X] No [ ]
State the number of shares outstanding of each of the issuer's classes of common
equity, as of the latest practicable date: 1,410,650 shares of common stock as
of May 10, 2010.
Imagine Media, Ltd. And Subsidiary
CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
Quarter Ended March 31, 2010
Imagine Media, Ltd. And Subsidiary
Consolidated Financial Statements
(Unaudited)
TABLE OF CONTENTS
Page
CONSOLIDATED FINANCIAL STATEMENTS
Consolidated balance sheet 1
Consolidated statements of operation 2
Consolidated statement of Shareholders' equity 3
Consolidated statements of cash flows 4
Notes to consolidated financial statements 5-7
Imagine Media, Ltd. and Subsidiary
Consolidated Balance Sheets
March 31, December 31,
2010 2009
------------ ------------
(unaudited)
Assets
Current assets:
Cash and cash equivalents $ 79 $ 94
------------ ------------
Total current assets 79 94
------------ ------------
Total assets $ 79 $ 94
============ ============
Liabilities and Shareholders' Equity (Deficit)
Current liabilities:
Accounts payable:
Trade creditors $ 57,488 $ 53,479
Related party 3,000 3,000
Short term advance 6,000 6,000
Indebtedness to related parties 39,050 32,100
Convertible debenture 30,000 30,000
Accrued interest payable 4,800 3,900
Other accrued expenses 3,081 33,081
------------ ------------
Total current liabilities 143,419 161,560
------------ ------------
Commitments - -
Shareholders' deficit
Common stock , $.00001 par value. Authorized
100,000,000 shares, 1,410,650 and 1,380,650 shares
issued and outstanding 14 14
Additional paid-in capital 487,276 457,276
Retained deficit (630,630) (618,756)
------------ ------------
Total shareholders' deficit (143,340) (161,466)
------------ ------------
Total liabilities and shareholders' deficit $ 79 $ 94
============ ============
See accompanying notes to the consolidated financial statements.
1
Imagine Media, Ltd. and Subsidiary
Consolidated Statements of Operations
(unaudited)
For the Three Months Ended
March 31,
-----------------------------
2010 2009
------------- -------------
Net sales and gross revenues:
Advertising sales, net of discount of $0,
and $0, respectively $ - $ 400
------------- -------------
Total sales and revenues - 400
------------- -------------
Operating expenses:
Editorial, production and circulation - 444
Selling, general and administrative 10,974 16,200
------------- -------------
Total operating expenses 10,974 16,644
------------- -------------
Loss from operations (10,974) (16,244)
Other income (expense):
Interest expense (900) (800)
------------- -------------
Loss before income taxes (11,874) (17,044)
Income tax provision - -
------------- -------------
Net loss $ (11,874) $ (17,044)
============= =============
Basic and diluted loss per share $ (0.01) $ (0.01)
============= =============
Weighted average common shares outstanding 1,400,650 1,226,983
============= =============
See accompanying notes to the consolidated financial statements.
2
Imagine Media, Ltd. and Subsidiary
Consolidated Statement of Changes in Shareholders' Equity (Deficit)
Common Stock
------------------------------ Additional Retained
Shares Par Value * Paid-in Capital Deficit Total
-------------- -------------- --------------- ------------- -------------
Balance at December 31, 2008 1,122,650 $ 11 $ 392,779 $ (541,051) $ (148,261)
Conversions of accounts payable to
common stock 104,000 1 25,999 - 26,000
Conversions of short term advances
and accrued interest to common stock 111,400 1 27,849 - 27,850
Conversions of indebtedness to related
parties to common stock 42,600 1 10,649 - 10,650
Net loss - - - (77,705) (77,705)
-------------- -------------- -------------- -------------- --------------
Balance at December 31, 2009 1,380,650 14 457,276 (618,756) (161,466)
Stock issued as payment of liability
for services performed during 2009 30,000 - 30,000 30,000
Net loss - - - (11,874) (11,874)
-------------- -------------- -------------- -------------- --------------
Balance at March 31, 2010 (unaudited) 1,410,650 $ 14 $ 487,276 $ (630,630) $ (143,340)
============== ============== ============== ============== ==============
* Restated. See Note 1.
See accompanying notes to the consolidated financial statements.
3
Imagine Media, Ltd. and Subsidiary
Consolidated Statements of Cash Flows
(unaudited)
For the Three Months Ended
March 31,
----------------------------
2010 2009
------------- -------------
Cash flows from operating activities:
Net loss $ (11,874) $ (17,044)
Adjustments to reconcile net loss to net
cash used by operating activities:
Changes in assets and liabilities:
Receivables - 11,469
Other assets - 400
Accounts payable 4,009 (7,607)
Accrued expenses 900 6,222
------------- -------------
Net cash used in operating activities (6,965) (6,560)
------------- -------------
Cash flows from financing activities:
Proceeds from sale of common stock - -
Proceeds from related party short term advances 6,950 12,500
Repayments on related party short term advances - (5,500)
Proceeds from other short term advances - 150
Repayments on other short term advances - -
------------- -------------
Net cash provided by financing activities 6,950 7,150
------------- -------------
Net change in cash and cash equivalents (15) 590
Cash and equivalents:
Beginning of period 94 68
------------- -------------
End of period $ 79 $ 658
============= =============
Supplemental disclosure of cash flow information:
Cash paid during the year for:
Income taxes $ - $ -
============= =============
Interest $ - $ -
============= =============
Supplemental disclosure of non-cash
financing activities:
Stock issued as payment of liability for
services performed during 2009 $ 30,000 $ -
============= =============
See accompanying notes to the consolidated financial statements.
4
IMAGINE MEDIA, LTD.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(1) Unaudited Financial Information
The unaudited financial information included for the three month interim period
ended March 31, 2010 were taken from the books and records without audit.
However, such information reflects all adjustments (consisting only of normal
recurring adjustments, which are of the opinion of management, necessary to
reflect properly the results of interim period presented). The results of
operations for the three month period ended March 31, 2010 are not necessarily
indicative of the results expected for the fiscal year ended December 31, 2010.
(2) Financial Statements
For a complete set of footnotes, reference is made to the Company's Report on
Form 10K for the year ended December 31, 2009 as filed with the Securities and
Exchange Commission and the audited financial statements included therein.
(3) Related Party Transactions
On February 10, 2010 the Company's board of directors authorized the issuance of
10,000 shares to each of the Company's three directors. The shares were valued
at $1.00 per share resulting in total compensation expense of $30,000 which was
accrued at December 31, 2009.
Various related parties advanced the Company an additional $6,950 for the three
month period ended March 31, 2010.
Indebtedness to related parties
- -------------------------------
In October 2008, a company controlled by Greg Bloom, the Company's Chief
Executive Officer, advanced $5,500 to the Company for working capital purposes.
During the nine months ended September 30, 2009 the amount due to Mr. Bloom was
paid in full.
During the year ended December 31, 2008, The Rockies Fund advanced a total of
$16,000 to the Company for working capital purposes. As of December 31, 2008 the
Company had repaid a total of $4,000 of these cash advances. In addition, the
Rockies Fund made a direct advance to the Company of $650, which remained unpaid
at December 31, 2008. On March 1, 2009, $10,650 of the advances were converted
to 42,600 shares of common stock at a conversion price of $.25 per share, the
fair value of the stock on the conversion date. At September 30, 2009, $2,000 of
the working capital advance was unpaid.
In May 2009, Mr. Steven Calandrella, the principal of the Rockies Fund advanced
$4,400 to the Company. In June 2009, Triumph Capital, a company controlled by a
shareholder, advanced the Company a total of $12,000. Also in June 2009, $6,000
was advanced to the Company by Ms. Dorothy Calandrella, a shareholder of the
Company, with an additional advance of $2,000 made in August 2009 and $6,950 in
the three month period ended March 31, 2010. All the advances
5
IMAGINE MEDIA, LTD.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
were provided for working capital purposes. None of these advances have been
paid as of March 31, 2010.
None of the advances earn interest and are payable to the holder on demand.
(4) Convertible Debenture and Short term advances
On October 1, 2008 the Company issued an 8% Convertible Debenture to an attorney
in exchange for $30,000 owed to the attorney for prior services. The Debenture
is convertible by the holder into shares of the Company's common stock at a
conversion price of $0.25. The debenture matured April 1, 2009. Upon default of
the debenture, the default interest rate of 12% was effective. As of the date of
this report the debenture together with $4,800 of accrued interest has neither
been converted nor paid.
During the year ended December 31, 2008 the Company received $15,000 from a
non-affiliate as a short term advance. During the first quarter of 2009 an
additional $150 was advanced to the Company by the same non-affiliate. On March
1, 2009 the total of $15,150 together with accrued interest of $200 was
converted to 61,400 shares of common stock at a conversion price of $.25 per
share, the fair value of the stock on the conversion date. In September 2009,
this non-affiliate advanced the Company an additional $6,000 to be used for
working capital purposes. As of March 31, 2010 this amount has not been paid.
(5) Equity
Common stock
Upon the effectiveness on July 14, 2008 of the Registration Statement filed with
the SEC by Imagine Media, Ltd. ("Media"), Imagine Holdings Corp. ("Holdings")
has completed the spin-off of its magazine business to its shareholders of
record as of August 23, 2007. The transaction was effected by the issuance of
992,650 shares of Media $0.00001 par value common stock to Holdings in exchange
for certain assets, subject to liabilities, of Holdings, consisting primarily of
its 60 percent of the issued and outstanding common stock of Imagine Operations,
Inc. ("Operations").
On February 10, 2010 Directors' were issued 30,000 shares of the Company's
common stock valued at $1.00 per share or $30,000.
(6) Commitments
As of March 31, 2010 the lease had not been renewed and the Company no longer
occupies the space. As of the date of this report, no office space has been
obtained and none is being sought as management assesses its operating strategy
going forward.
6
IMAGINE MEDIA, LTD.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(7) Other - Trademark
The Company has learned that a third party in Orange County, CA publishes a
regional magazine under the name "Image Magazine." The publisher of the
California-based Image Magazine has registered the trademark "Image Magazine"
with the United States Patent and Trademark Office, which trademark registration
was issued in 2006, and also owns and uses the domain name "imagemagazine.com"
Preliminary contact with the principals of the California-based magazine has
been made in an effort to resolve our conflicting uses of the same trademark and
have agreed in principle to resolve the matter through the execution of a
trademark license; however, no assurance can be given that such a license can be
finalized. Should efforts to resolve this trademark conflict not be successfully
resolved, the Company would have to rebrand the magazine altogether and forfeit
all of the goodwill which has been developed over the years in connection with
the magazine. This would result in substantial economic losses.
7
Item 2. Management's Discussion and Analysis of Financial Condition and Plan of
Operation
The Company was formed in August 2007 to publish and distribute Image
Magazine. Image Magazine is a monthly guide and entertainment source for the
Denver, Colorado area. The Company generated only limited revenue and
essentially abandoned its business plan in January 2009.
On April 21, 2010 the Company signed a letter of intent to acquire JAKK'D
Holdings, LLC for approximately 5,642,000shares of the Company's common stock.
JAKK'D is a producer of alcoholic beverages. The beverage, which is called
JAKK'D, is a distilled natural grain spirit that contains natural flavors,
certified colors, pure cane sugar and caffeine. Unlike its competitors, JAKK'D
does not contain high fructose corn syrup or stimulants such as Taurine, Ginseng
and Guarana. The beverages are bottled in 375ml black aluminum "beer bottles"
that are distinguishable from other alcoholic beverage products. Each bottle
contains 6.6% alcohol by volume and 75mg of caffeine. Initially JAKK'D plans to
launch four flavors which will include "Lunatic Lemon", "Black Tea Lemon Honey",
"Punched Out Pomegranate Berry", and "Raging Orange". JAKK'D holds the
registered trademarks for the these flavors as well as the word "JAKK'D".
Completion of the acquisition is subject to the satisfaction of several
conditions including, without limitation, the execution of a definitive merger
agreement, the satisfactory completion of due diligence by both parties, and the
completion of audited financial statements by JAKK'D. There can be no assurance
that the transaction will be consummated.
Item 4T. Controls and Procedures.
(a) The Company maintains a system of controls and procedures designed to
ensure that information required to be disclosed in reports filed or submitted
under the Securities Exchange Act of 1934, as amended ("1934 Act"), is recorded,
processed, summarized and reported, within time periods specified in the SEC's
rules and forms and to ensure that information required to be disclosed by the
Company in the reports that it files or submits under the 1934 Act, is
accumulated and communicated to the Company's management, including its
Principal Executive and Financial Officer, as appropriate to allow timely
decisions regarding required disclosure. As of March 31, 2010, the Company's
Principal Executive and Financial Officer evaluated the effectiveness of the
design and operation of the Company's disclosure controls and procedures. Based
on that evaluation, the Principal Executive and Financial Officer concluded that
the Company's disclosure controls and procedures were effective.
(b) Changes in Internal Controls. There were no changes in the Company's
internal control over financial reporting during the quarter ended March 31,
2010, that materially affected, or are reasonably likely to materially affect,
its internal control over financial reporting.
8
PART II
Item 6. Exhibits
Exhibits
31.1 Certification pursuant to Section 302 of the Sarbanes-Oxley Act of
2002.
31.2 Certification pursuant to Section 302 of the Sarbanes-Oxley Act of
2002.
32 Certification pursuant to Section 906 of the Sarbanes-Oxley Act.
SIGNATURES
Pursuant to the requirements 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.
IMAGINE MEDIA, LTD.
May 24, 2010 By: /s/ Gregory A. Bloom
------------------------------
Gregory A. Bloom, Principal Executive,
Financial and Accounting Officer