Attached files

file filename
8-K - CURRENT REPORT - LION CAPITAL HOLDINGS INClion1021098k.htm
EX-2.4 - PLAN OF ACQUISITION - LION CAPITAL HOLDINGS INCex024.htm
EX-3.5 - ARICLES/BY-LAWS - LION CAPITAL HOLDINGS INCex035.htm
EX-2.5 - PLAN OF ACQUISITION - LION CAPITAL HOLDINGS INCex025.htm
EX-3.4 - ARICLES/BY-LAWS - LION CAPITAL HOLDINGS INCex034.htm
EX-2.3 - PLAN OF ACQUISITION - LION CAPITAL HOLDINGS INCex023.htm
EX-21.1 - SUBSIDIARIES - LION CAPITAL HOLDINGS INCex211.htm
EX-99.1 - FINANCIAL STATEMENTS - LION CAPITAL HOLDINGS INCex9901.htm
EX-99.2 - FINANCIAL STATEMENTS - LION CAPITAL HOLDINGS INCex9902.htm
EX-10.1 - MATERIAL CONTRACT - LION CAPITAL HOLDINGS INCex101.htm

Exhibit 99.3-DeFi Mobile, Ltd. financial statements for the six months ended June 30, 2009 and 2008 (unaudited)

 

 

DEFI MOBILE LTD.

Consolidated Financial Statements

June 30, 2009 and December 31, 2008

 

C O N T E N T S


Consolidated Balance Sheets as of June 30, 2009 and December 31, 2008

 4


Consolidated Statements of Operations for the Six Months Ended June 30, 2009 and 2008

 6


Consolidated Statements of Cash Flows for the Six Months Ended June 30, 2009 and 2008

 7


Notes to the Consolidated Financial Statements

8

 


DEFI MOBILE, LTD.

(A Development Stage Company)

Consolidated Balance Sheets

        

ASSETS

        
     

June 30,

 

December 31,

     

2009

 

2008

     

(Unaudited)

  

CURRENT ASSETS

    
        
 

Cash and cash equivalents

 

 $       23,504

 

 $           8,950

 

Accounts receivable, net

 

            5,131

 

                 110

 

Other receivables

 

            9,927

 

              9,426

 

Prepaid expenses and other current assets

 

        381,451

 

            52,564

     
 
  

Total Current Assets

 

        420,013

 

            71,050

     
 

PROPERTY AND EQUIPMENT

 
 
     
 
 

Network hardware

 

        267,623

 

          267,623

 

Computer servers

 

        150,323

 

          150,323

 

Computer equipment

 

          59,235

 

            51,578

 

Furniture and fixtures

 

          39,122

 

            39,122

     
 
  

Total Property and Equipment

 

        516,303

 

          508,646

  

Less: Accumulated Depreciation

 

       (276,826)

 

        (192,438)

     
 
  

Net Property and Equipment

 

        239,477

 

          316,208

     
 

OTHER ASSETS

 
 
     
 
 

Network software and user licenses, net

 

        996,590

 

          999,684

 

Software development costs, net

 

        400,252

 

          580,068

 

Patents and tradmarks, net

 

          40,260

 

            42,628

 

Domain names, net

 

          13,098

 

            13,487

 

Security deposits

 

          32,602

 

            32,602

     

 

 

 

  

Total Other Assets

 

     1,482,802

 

       1,668,469

     
 
  

TOTAL ASSETS

 

 $  2,142,292

 

 $    2,055,727

     
 
        
        

DEFI MOBILE, LTD.

(A Development Stage Company)

Consolidated Balance Sheets (Continued)

        

LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)

        
     

June 30,

 

December 31,

     

2009

 

2008

     

(Unaudited)

 

CURRENT LIABILITIES

   
       
 

Accounts payable and accrued expenses

 

 $  1,673,115

 

 $       730,785

 

Accrued interest

 

        244,775

 

            93,521

 

Loan payable

 

        125,000

 

                   -   

 

Convertible notes payable

 

     3,215,156

 

       2,225,000

 

Venture capital payable

 

        453,251

 

          625,871

 

Note payable - related party

 

        250,000

 

          250,000

     
 
  

Total Current Liabilities

 

     5,961,297

 

       3,925,177

     
 
  

Total Liabilities

 

     5,961,297

 

       3,925,177

     
 

STOCKHOLDERS' EQUITY (DEFICIT)

 
 
     
 
 

Series A Preferred stock, par value $0.0001 per share,

 
 
 

 4,600,000 shares authorized; 4,465,075 shares issued

 
 
 

 and outstanding

 

               447

 

                 447

 

Series B Preferred stock, par value $0.0001 per share,

 
 
 

3,500,000 shares authorized; -0- shares issued and outstanding

                    -

 

                     -

 

Common stock, par value $0.0001 per share,

 
 
 

 30,000,000 shares authorized; 6,666,667 shares

 
 
 

issued and outstanding

 

               667

 

                 667

 

Additional paid-in-capital

 

     3,989,229

 

       3,989,229

 

Deficit accumulated during the development stage

 

    (7,809,348)

 

     (5,859,793)

     
 
  

Total Stockholders' Equity (Deficit)

 

    (3,819,005)

 

     (1,869,450)

     
 
  

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)

 $  2,142,292

 

 $    2,055,727

     
 



See accompanying unaudited note disclosure

4


DEFI MOBILE, LTD.

(A Development Stage Company)

Consolidated Statements of Operations

          
          
     

 For the Six Months Ended

 

 Cumulative

     

 June 30,

 

 From

     

 2009

 

2008

 

 Inception

     
   

 

REVENUES

 

 $       33,461

 

 $              580

 $         70,678

     
 

OPERATING EXPENSES

 
 
     
 
 

Salaries and wages

 

        992,576

 

          646,839

       2,941,585

 

Cost of goods sold

 

        302,251

 

          135,650

          692,702

 

Professional fees

 

        121,075

 

          477,140

       1,242,852

 

Travel and entertainment

 

          78,241

 

          342,276

          832,346

 

Advertising and marketing

 

            5,519

 

          236,624

          408,098

 

Depreciation and amortization

 

        185,081

 

            78,200

          510,398

 

Financing costs

 

          60,016

 

                   -   

          239,516

 

Rent

  

          49,556

 

            75,358

          235,299

 

Other general and administrative

 

          54,114

 

          133,560

          496,008

     
 
  

Total Operating Expenses

 

     1,848,429

 

       2,125,647

       7,598,804

     
 

LOSS BEFORE OTHER INCOME (EXPENSE)

 

    (1,814,968)

 

     (2,125,067)

      (7,528,126)

     
 

OTHER INCOME (EXPENSE)

 
 
     
 
 

Interest income

 

                  -   

 

              5,149

            33,364

 

Interest expense

 

       (134,587)

 

                   -   

         (314,586)

     
 
  

Total Other Income (Expense)

 

       (134,587)

 

              5,149

         (281,222)

     
 

NET LOSS BEFORE INCOME TAXES

 

    (1,949,555)

 

     (2,119,918)

      (7,809,348)

     
 

INCOME TAX EXPENSE

 

                  -   

 

                   -   

                    -   

     
 

NET LOSS

 

 $ (1,949,555)

 

 $  (2,119,918)

 $   (7,809,348)

     
 

LOSS PER COMMON SHARE - BASIC & DILUTED

 

 $          (0.29)

 

 $           (0.32)

     
 

WEIGHTED AVERAGE NUMBER OF

 
 

 COMMON SHARES OUTSTANDING

 

     6,666,667

 

       6,666,667

     
 



See accompanying unaudited note disclosure

5

DEFI MOBILE, LTD.

(A Development Stage Company)

Consolidated Statements of Cash Flows

                   
                   
         

 For the Six Months Ended

 

 Cumulative

         

 June 30,

 

 From

         

 2009

 

2008

 

 Inception

                 

 

CASH FLOWS FROM OPERATING ACTIVITIES

         

 

                 

 

 

Net loss

 

 $ (1,949,555)

 

 $  (2,119,918)

 

 $   (7,809,348)

 

Adjustments to reconcile net loss to net cash used

 
 
 

 

 

 in operating activities:

 
 
 

 

   

Depreciation and amortization

 

        185,081

 

            78,200

 

          505,661

 

Change in operating assets and liabilities:

 
 
 

 

   

Accounts receivable

 

           (5,021)

 

                     -

 

             (5,131)

   

Other receivables

 

              (501)

 

                     -

 

             (9,927)

   

Prepaid and other assets

 

       (325,793)

 

            80,800

 

         (378,357)

   

Domain names

 

              (286)

 

            (1,891)

 

           (13,773)

   

Lease security deposit

 

                    -

 

            (2,602)

 

           (32,602)

   

Accrued interest - subordinated convertible note

 

        151,254

 

                     -

 

         (151,254)

   

Accounts payable and accrued expenses

 

     1,024,496

 

            89,724

 

       1,848,802

         
 
 

 

   

Net Cash Used in Operating Activities

 

       (920,325)

 

     (1,875,687)

 

      (6,045,929)

         
 
 

 

CASH FLOWS FROM INVESTING ACTIVITIES

 
 
 

 

         
 
 

 

 

Software development costs

 

                    -

 

        (247,769)

 

         (707,244)

 

Patents and trademarks

 

                    -

 

                     -

 

           (42,628)

 

Network software and user licenses

 

                    -

 

               (650)

 

      (1,000,650)

 

Purchases of property and equipment

 

           (7,657)

 

          (18,660)

 

         (516,303)

         
 
 

 

   

Net Cash Used in Investing Activities

 

           (7,657)

 

        (267,079)

 

      (2,266,825)

         
 
 

 

CASH FLOWS FROM FINANCING ACTIVITIES

 
 
 

 

         
 
 

 

 

Issuance of common stock for cash

 

                    -

 

                     -

 

                 667

 

Issuance of series A preferred stock for cash, net of offering costs

                    -

 

                     -

 

       3,989,676

 

Payments on notes payable

 

       (172,620)

 

                     -

 

         (296,749)

 

Proceeds received on loans and notes payable

 

        125,000

 

                     -

 

       1,125,000

 

Proceeds received on note payable from related party

 

                    -

 

                     -

 

          250,000

 

Proceeds received from convertible notes

 

        990,156

 

       1,298,500

 

       2,965,156

         
 
 

 

   

Net Cash Provided by Financing Activities

 

        942,536

 

       1,298,500

 

       8,033,750

         
 
 

 

 

 
 
 

 

NET INCREASE (DECREASE) IN CASH AND CASH  EQUIVALENTS

 

          14,554

 

        (844,266)

 

            23,504

         
 
 

 

CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR

 

            8,950

 

       1,434,021

 

                      -

         
 
 

 

CASH AND CASH EQUIVALENTS, END OF YEAR

 

 $       23,504

 

 $       589,755

 

 $         23,504

         
 
 

 

         
 
 

SUPPLEMENTAL DISCLOSURES:

 
 
 
         
 
 
 

Cash paid for interest

 

 $                 -

 

 $                  -

 

 $         69,811

 

Cash paid for taxes

 

 $                 -

 

 $                  -

 

 $                   -

 

See accompanying unaudited note disclosure

6

 

NOTE 1 -  NATURE OF ORGANIZATION

DeFi Mobile Ltd. (the “Company”) was incorporated under the laws of the State of Delaware as Telemoto, Ltd., on November 22, 2006.  On October 24, 2007, the Company changed its name to DeFi Mobile, Ltd.  The Company is in the development stage and has not commenced significant operations. The Company operates as a global communications service provider, and provides the following services; global telecommunications, data access, and short message service (SMS) around the world on a wholesale or direct-to-consumer basis.  In addition, the Company also provides government and consumer solutions integrating innovative Voice over Internet Protocol (VoIP), Standard Internet Protocol (SIP) trunk, public-switched telephone networking (PSTN) and Private Branch Exchange (PBX) technologies with a wide variety of communication devices, including mobile smartphones, standard telephony devices, personal computers (PCs), soft-phones and other Internet Access Devices (IAD).  In general, customers of the Company leverage the Company’s integrated communication technology solution for business class communication that circumvents international long-distance and roaming fees commonly charged by standard cellular and land-line dependent telecommunications companies.  The Company is capable of integrating its innovative solutions with standard telecommunications companies and is actively evaluating business development opportunities in this arena.

The Company also operates in the United Kingdom through its wholly-owned subsidiary, “DeFi Mobile (UK) Limited” (DeFi UK).  DeFi UK was originally registered to the Registrar of Companies of England and Wales on March 12, 2008 under the name “Shelfco (no. 3532) Limited”, and officially changed its name to DeFi Mobile (UK) Limited on June 27, 2008.

NOTE 2 -

BASIS OF PRESENTATION

The financial statements included herein are unaudited and have been prepared consistent with generally accepted accounting principles for interim financial statements.  Certain information and footnote disclosures normally included in financial statements prepared in accordance with generally accepted accounting principles have been condensed or omitted in accordance with such rules and regulations.  The information furnished in the interim condensed consolidated financial statements includes normal recurring adjustments and reflects all adjustments, which, in the opinion of management, are necessary for a fair presentation of such financial statements.  Although management believes the disclosures and information presented are adequate to make the information not misleading, it is suggested that these interim consolidated financial statements be read in conjunction with the Company’s December 31, 2008 audited financial statements and notes thereto.  Operating results for the six months ended June 30, 2009 are not necessarily indicative of the results to be expected for the year ending December 31, 2009.


NOTE 3 -

BASIC AND FULLY DILUTED LOSS PER SHARE


In accordance with Statement of Financial Accounting Standards (“SFAS”) No. 128, Earnings Per Share, the computations of basic loss per share of common stock are based on the weighted average number of common shares outstanding during the period of the consolidated financial statements.  

The computations of basic and fully diluted loss per share of common stock are based on the weighted average number of common shares outstanding during the period of the consolidated financial statements, plus the common stock equivalents which would arise from the exercise of stock options and warrants outstanding during the period, or the exercise of convertible debentures. Common stock equivalents have not been included because they are anti-dilutive.   

7

 

Following is a reconciliation of the loss per share for the six months ended June 30, 2009 and 2008, respectively:

                   

    For the Six Months Ended

                 June 30,                 

      2009      

        2008      

Net (loss) available to

 common shareholders

$

(1,983,555

)

$

(2,119,918)


Weighted average shares

6,666,667

6,666,667

Basic and fully diluted loss per share (based)

 on weighted average shares)

$

(0.30)

$

(0.32)


NOTE 3 -

GOING CONCERN

The accompanying consolidated financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America, which contemplate continuation of the Company as a going concern.  However, as of June 30, 2009, the Company had an accumulated deficit of $7,843,348, significant negative working capital, and is in default on various notes payable. These factors raise substantial doubt about the Company's ability to continue as a going concern.

Recovery of the Company's assets is dependent upon future events, the outcome of which is indeterminable.  Successful completion of the Company's development program and its transition to the attainment of profitable operations is dependent upon the Company achieving a level of sales adequate to support the Company’s cost structure.  In addition, realization of a major portion of the assets in the accompanying balance sheet is dependent upon the Company's ability to meet its financing requirements and the success of its plans to develop and sell its products.  Management plans to issue additional debt equity to fund the release of new products in 2009 and to continue to generate cash flow from operations. Additionally, the Company has also entered into an agreement to be acquired by a publicly traded company, and this acquisition will allow for additional resources to fund the ongoing operations (see also Note 4).  The consolidated financial statements do not include any adjustments relating to the recoverability and classification of recorded asset amounts or amounts and classification of liabilities that might be necessary should the Company be unable to continue in existence.

NOTE 4 -

SIGNIFICANT TRANSACTIONS

On May 11, 2009, the Company arranged a 90-day, interest-free loan of $125,000 with a company in exchange for consideration of a merger.  As of June 30, 2009, the entire amount of the loan was still owed by the Company.  This merger consideration was subsequently voted down by the Company’s Board of Directors.

During the six months ended June 30, 2009 the Company issued additional convertible notes payable totaling $990,156.  These notes bear interest at 10% per annum, are due on demand and include a warrant coverage clause giving the lender the right to convert their total amount borrowed into warrants to purchase series B preferred stock of the Company at a 10% coverage ratio.  At June 30, 2009, the total amount owed to these investors was $3,215,156.  

 

8

On July 10, 2009, the Company entered into an agreement and plan of merger (the “Merger Agreement”) with Lion Capital Holdings, Inc. (“Lion”), and Jeff Rice and David Thomas in their capacity as Joint Representatives.

Under the Merger Agreement, the Company and Lion have agreed, subject to the satisfaction or waiver of the closing conditions set forth in the Merger Agreement, to engage in a merger whereby the Company will merge with and into Lion, and Lion will be the surviving corporation in the merger.  The merger had the following terms:


a) The Company would sell all assets, liabilities and issued and outstanding shares to Lion as follows:  one share of Lion’s common stock for each share of the Company’s common shares.

b) Lion would also issue to the Company’s preferred shareholders a 1- for-4 tax-free exchange of the Company’s shares for Lion shares.  Upon closing, the 4,465,075 Company preferred shares will receive 17,860,300 common shares of Lion.  

c) Upon finalization of the merger, Lion would change its name to DeFi Mobile, Ltd.

d) The holders of the subordinated convertible notes payable would convert these notes into shares of Lion’s common stock at $0.10 per share, the day the purchase agreement is signed, instead of series B preferred stock as originally agreed.

e) The Company’s shareholders have agreed to an eighteen-month lock-up of Lion’s shares to be received in the merger.The parties have until August 31, 2009 to close the proposed merger, at which time either party may terminate the Merger Agreement unless such party’s failure to fulfill its obligation under the Merger Agreement caused the closing delay.  The Merger Agreement may also be terminated if greater than 5% of the Company’s outstanding voting stock dissents from the merger.  As of the date of this filing, the Merger Agreement had not yet been finalized.


NOTE 5 -

SUBSEQUENT EVENTS

Subsequent to June 30, 2009, the Company entered into an agreement with a third party whereby the Company is involved as a consultant to help manage a large project that the third party had recently entered into.  In exchange for these consulting services, the third party paid the Company $250,000, who in-turn used that money to pay various vendors and developers involved in the project.  

On July 15, 2009 Lion entered into a Letter of Intent (LOI) to have the irrevocable right to acquire Publisher X (PX) on or before August 31, 2009.  This proposed acquisition would take place after the completion of the Merger Agreement between Lion and the Company (which would become DeFi Mobile, Ltd.).  Under the terms of the LOI, DeFi Mobile, Ltd., would acquire all the issued and outstanding ownership interests of PX.  The acquisition would be financed using shares of DeFi Mobile, Ltd., the number of shares to be issued and the price per share have yet to be determined.  As of the date of this filing, this acquisition had not yet been finalized.

On July 20, 2009 Lion entered into a Letter of Intent (LOI) to have the irrevocable right to acquire FunFinder (FF) on or before August 31, 2009.  This proposed acquisition would take place after the completion of the Merger Agreement between Lion and the Company (which would become DeFi Mobile, Ltd.).  Under the terms of the LOI, DeFi Mobile, Ltd., would acquire all the issued and outstanding ownership interests of FF.  This acquisition would be financed using shares of DeFi Mobile, Ltd., the number of shares to be issued and the price per share have yet to be determined.  As of the date of this filing, this acquisition had not yet been finalized.


9