Attached files

file filename
EX-23 - EX 23.1 AUDITOR'S CONSENT - VISION DYNAMICS Corpblackbox8ka091411ex232.htm
EX-23 - EX 23.1 AUDITOR'S CONSENT - VISION DYNAMICS Corpblackbox8ka091411ex231.htm
EX-16 - EX 16.1 AUDITOR'S LETTER - VISION DYNAMICS Corpblackbox8ka091411ex161.htm
8-K/A - CURRENT REPORT - VISION DYNAMICS Corpblackbox8ka091411.htm

Exhibit 99.3


BlackBox Semiconductor, Inc.

(A Development Stage Company)

CONSOLIDATED - BALANCE SHEETS


 

 

 

 

March 31,

 

December 31,

 

 

 

 

2011

 

2010

ASSETS

 

(Unaudited)

 

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

Cash

$

19,431

$

1,000

 

 

Total current assets

 

19,431

 

1,000

 

 

 

 

 

 

 

Intangible assets, net

 

40,536

 

41,595

 

 

 

 

 

 

 

 

 

TOTAL ASSETS

$

59,967

$

42,595

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS' DEFICIT

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

Accounts payable and accrued expenses

$

389

$

-

 

Other payable

 

20,000

 

-

 

Due to Shrink Nanotechnologies, Inc. - a related party

 

41,998

 

41,998

 

 

Total current liabilities

 

62,387

 

41,997

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES

 

62,387

 

41,997

 

 

 

 

 

 

 

COMMITMENTS

 

 

 

 

 

 

 

 

 

 

 

STOCKHOLDERS' DEFICIT

 

 

 

 

 

Common stock, 950,000,000 shares authorized, $0.001 par value issued and outstanding 425,000,000 and 425,000,000at Mach 31, 2011 and December 31, 2010 respectively

 

1,000

 

1,000

 

Accumulated deficit

 

(3,420)

 

(403)

 

 

TOTAL STOCKHOLDERS' DEFICIT

 

(2,420)

 

597

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES AND STOCKHOLDERS' DEFICIT

$

59,967

$

42,595


The accompanying notes are an integral part of these unaudited financial statements





BlackBox Semiconductor, Inc.

(A Development Stage Company)

 CONSOLIDATED - STATEMENTS OF OPERATIONS

(UNAUDITED)


 

 

 

 

 

From Inception

 

From Inception

 

 

 

For the three

 

October 28, 2010

 

October 28, 2010

 

 

 

months ended

 

through

 

through March 31,

 

 

 

March 31,

 

December 31,

 

2011

 

 

 

2011

 

2010

 

 

Revenues:

 

 

 

 

 

 

 

Revenues, net

$

-

$

-

$

-

 

Cost of sales

 

-

 

-

 

-

Gross Profit

 

-

 

-

 

-

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

 

Professional fees

 

300

 

-

 

300

 

General and administrative

 

1,420

 

1

 

1,421

 

Depreciation and amortization

 

1,297

 

402

 

1,699

Total operating expenses

 

3,017

 

403

 

3,420

 

 

 

 

 

 

 

 

Loss from operations

 

(3,017)

 

(403)

 

(3,420)

 

 

 

 

 

 

 

 

(Loss) Before Income Taxes

 

(3,017)

 

(403)

 

(3,420)

 

 

 

 

 

 

 

 

Income Taxes

 

-

 

-

 

-

 

 

 

 

 

 

 

 

NET (LOSS)

$

(3,017)

$

(403)

$

(3,420)

 

 

 

 

 

 

 

 

Net (loss) per common share, basic and diluted:

$

(0.00)

$

(0.00)

$

(0.00)

 

 

 

 

 

 

 

 

Weighted average common and common equivalent shares outstanding Basic and diluted

 

425,000,000

 

425,000,000

 

425,000,000


The accompanying notes are an integral part of these unaudited financial statements



2





BlackBox Semiconductor, Inc.

(A Development Stage Company)

CONSOLIDATED - STATEMENTS OF CASH FLOWS

(UNAUDITED)


 

 

 

 

 

From Inception

 

From Inception

 

 

 

For the three

 

October 28, 2010

 

October 28, 2010

 

 

 

months ended

 

through

 

through

 

 

 

March 31,

 

December 31,

 

March 31,

 

 

 

2011

 

2010

 

2011

 

 

 

 

 

 

 

 

CASH FLOWS FROM OPERATING ACTIVITIES

 

 

 

 

 

 

 

  Net loss

$

(3,017)

$

(403)

$

(3,420)

 

 

 

 

 

 

 

 

 

Adjustments to reconcile net earnings to net cash used by operating activities:

 

 

 

 

 

 

 

     Depreciation and amortization

 

1,297

 

402

 

1,699

 

Changes in assets and liabilities, net of effects from acquisitions

 

 

 

 

 

 

 

     Accounts payable and accrued liabilities

 

389

 

-

 

389

 

     Due to Shrink Nanotechnologies, Inc.

 

-

 

41,998

 

41,998

NET CASH USED IN OPERATING ACTIVITIES

 

(1,331)

 

41,997

 

40,666

 

 

 

 

 

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES

 

 

 

 

 

 

 

     Additions to intangible assets

$

(238)

$

(41,997)

$

(42,235)

NET CASH FROM INVESTING ACTIVITIES

 

(238)

 

(41,997)

 

(42,235)

 

 

 

 

 

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES

 

 

 

 

 

 

 

Cash advances from third party

$

20,000

$

-

$

20,000

 

Proceeds from issuance of common stock

 

-

 

1,000

 

1,000

NET CASH FROM FINANCING ACTIVITIES

 

20,000

 

1,000

 

21,000

 

 

 

 

 

 

 

 

NET CHANGE IN CASH

 

18,431

 

1,000

 

19,431

CASH BALANCES

 

 

 

 

 

 

 

  Beginning of period

 

1,000

 

-

 

-

 

  End of period

$

19,431

$

1,000

$

19,431

 

 

 

 

 

 

 

 

SUPPLEMENTAL DISCLOSURE:

 

 

 

 

 

 

 

  Interest paid

$

-

$

-

$

-

 

  Income taxes paid

$

-

$

-

$

-

 

 

 

 

 

 

 

 

The accompanying notes are an integral part of these unaudited financial statements



3




Blackbox Semiconductor, Inc.

(A Development Stage Company)

Unaudited Notes to the Financial Statements

For the period ended March 31, 2011


NOTE 1.    ORGANIZATION


Blackbox Semiconductor, Inc. (“the Company,” “we,” or “us”) was incorporated in the state of Delaware on October 28, 2010.  We were a wholly owned subsidiary of Shrink Nanotechnologies, Inc.  On June 3, 2011, Shrink Nanotechnologies, Inc. finalized an agreement to spin off it’s ownership of the Company.  


We license an exclusive, worldwide right to use and sublicense the University of Chicago’s patent-pending Materials and Methods for the Preparation of Nanocomposites and future patent applications filed by the University of Chicago based on certain other patentable technologies. Our license is restricted to fields of use other than thermoelectric applications.


The technology being licensed is based on Dmitri Talapin’s “electronic glue” chemistry. This technology, management believes, has various commercial applications where more efficient transfer of electrical charges between nanocrystals is desired, such as in printed transistors, printed solar cells and printed sensors.


NOTE 2.    GOING CONCERN CONSIDERATIONS


The accompanying financial statements have been prepared assuming the Company will continue as a going concern.  Because the Company has not yet generated revenues and has an excess of current liabilities over current assets at year end, there is substantial doubt about the Company’s ability to continue as a going concern.   The Company’s continuation as a going concern is dependent on obtaining additional outside financing.  The Company has funded losses from operations primarily from the issuance of debt.  The Company believes that the issuance of debt will continue to fund operating losses in the short-term until the Company can generate revenues sufficient to fund its operations.


NOTE 3.    SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES


Use of Estimates


The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period.  Actual results could differ from those estimates.


Basic Net Loss per Share of Common Stock


Basic net loss per common share is based on the weighted average number of shares outstanding during the periods presented.  Diluted earnings per share are computed using weighted average number of common shares plus dilutive common share equivalents outstanding during the period.  At March 31, 2010 there were no common stock equivalents outstanding.


Cash


Cash includes cash in bank accounts and  short-term, highly liquid investments with maturities of three months or less at the time of acquisition.


Intangible Assets


Intangible assets consist of intellectual property rights of an exclusive license to several patent pending inventions surrounding our core technologies.  Intangible assets are tested on an annual basis for impairment or on an interim basis if an event occurs or circumstances change that would reduce the fair value of a reporting unit below its carrying value.  Intangible assets with estimable useful lives and those assets with defined lives due to the legal nature of the asset are amortized over their estimated useful lives, 8 years, using the straight-line method.



4




Intangible assets consisted of the following at March 31, 2011 and December 31, 2010:


 

 

March 31,

 

December 31,

 

 

2011

 

2010

Intangible Assets, net:

 

 

 

 

License

$

42,235

$

41,997

  Less: Amortization

 

(1,699)

 

(402)

 

$

40,536

$

41,595


To date, the Company has not utilized its current intellectual properties to manufacture products/parts for sale, testing and evaluation.  When/if we do begin to mass produce products, we will re-evaluate our amortization practice related to these intellectual properties.  During three months ended March 31, 2011 the Company recorded $1,297 in amortization expenses.   At this time, estimated future amortization expense for the year ended December 31, 2011 is $5,188 and for the following fiscal years ended on December 31 is expected to be as follows


For the year ending

 

Amount

2012

$

5,279

2013

 

5,279

2014

 

5,279

2015

 

5,279

Thereafter

 

15,529


Income Tax


The Company determines whether it is more likely than not that a tax position will be sustained upon examination based upon the technical merits of the position.  If the more-likely-than- not threshold is met, a company must measure the tax position to determine the amount to recognize in the financial statements.  


Deferred taxes are provided on a liability method whereby deferred tax assets are recognized for deductible temporary differences and operating loss and tax credit carryforwards and deferred tax liabilities are recognized for taxable temporary differences.  Temporary differences are the differences between the reported amounts of assets and liabilities and their tax basis.  Deferred tax assets are reduced by a valuation allowance when, in the opinion of management, it is more likely than not that some portion or all of the deferred tax assets will not be realized. Deferred tax assets and liabilities are adjusted for the effects of changes in tax laws and rates on the date of enactment.


Fair Value Measurements


Fair value measurements are determined based on the assumptions that market participants would use in pricing an asset or liability.  US GAAP establishes a hierarchy for inputs used in measuring fair value that maximizes the use of observable inputs and minimizes the use of unobservable inputs by requiring that the most observable inputs be used when available. The established fair value hierarchy prioritizes the use of inputs used in valuation methodologies into the following three levels:

 

·

Level 1: Quoted prices (unadjusted) for identical assets or liabilities in active markets. A quoted price in an active market provides the most reliable evidence of fair value and must be used to measure fair value whenever available.

·

Level 2: Significant other observable inputs other than Level 1 prices such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data.

·

Level 3: Significant unobservable inputs that reflect a reporting entity’s own assumptions about the assumptions that market participants would use in pricing an asset or liability. For example, level 3 inputs would relate to forecasts of future earnings and cash flows used in a discounted future cash flows method.


Recent Accounting Pronouncements


There have been no recent accounting pronouncements that are expected to have a material impact on the Company's consolidated financial statements.



5




NOTE 4.  DEVELOPMENT STAGE COMPANY


The Company is a development stage company.  It is concentrating substantially all of its efforts in raising capital and developing its business operations.  The company is currently unable to estimate the length of time necessary to initiate operations that will generate revenue.


NOTE 5.  LICENSE AGREEMENT – UNIVERSITY OF CHICAGO


Effective as of November 30, 2010, we, entered into an exclusive License Agreement (the “Chicago License Agreement”) with the University of Chicago, wherein we licensed the exclusive, worldwide right to use and sublicense Chicago’s patent-pending Materials and Methods for the Preparation of Nanocomposites (US PTO Application No. PCT/US10/32246, and provisional applications 61/214,434 and 61/264,790) and future patent applications filed by the University of Chicago based on certain other patentable technologies described in the Chicago License Agreement. Our license is restricted to fields of use other than thermoelectric applications.


The technology being licensed is based on Assistant Professor of Chemistry Dmitri Talapin’s “electronic glue” chemistry. This technology, management believes, has various commercial applications where more efficient transfer of electrical charges between nanocrystals is desired, such as printed transistors, printed solar cells and printed sensors.


The license granted by the University of Chicago is for worldwide usage by the Company for a period of at least eight years.  The term may be terminated for cause or insolvency.


While the license is exclusive to the Company within fields of use other than thermoelectric applications, the University of Chicago licensed the patents to a third party for use in thermoelectric applications and reserved the rights in the underlying technology for all educational and non-commercial research purposes.  In addition, the University of Chicago may terminate the license if we do not raise at least $2,000,000 capital prior to November 30, 2012 or if we do not employ a Suitably Qualified Person (as defined in the Chicago License Agreement) in a full-time executive position prior to February 28, 2011 and maintain a Suitably Qualified Person in a full-time executive position during the term of the license.  In February of 2011, the Company hired David Duncan in order to meet its obligations to hire a Suitably Qualified Person (pursuant to the Chicago License Agreement).


The Chicago License Agreement provides for (i) an annual fee to the University of Chicago of $25,000 until the first commercial sale, and (ii) royalty payments to the University of Chicago, for products utilizing the licensed rights, during the royalty term, as more fully detailed in the agreement, of 3% of net sales of products utilizing the University of Chicago’s licensed technologies, subject to reduction (up to 50%) if the product is sold as a combination product with one or more other products that are not covered by the licensed patents. Minimum royalties for any calendar quarter beginning with the calendar quarter of the first commercial sale are $12,500.


The Chicago License Agreement allows the Company, during the term, to determine the appropriate course of action to enforce licensed patent rights, and if it does not do so, Chicago reserves the rights to do the same.  The Company is required to reimburse Chicago for certain prosecution efforts they incur and, Chicago may abandon prosecution of any patent rights in any jurisdiction provided that it provides us  the opportunity to continue prosecution of the same.  The Company’s obligation to reimburse prosecution efforts of Chicago terminates during any period that the patent rights become non-exclusive, if ever.


NOTE 6.  CASH ADVANCE - RELATED PARTY


In March 2011, the Company’s parent, Shrink Nanotechnologies, Inc. entered into a letter of intent agreement to sell its ownership interest in the Company.  As part of the transaction, the Company and its prospective buyer have begun raising capital to fund the transaction.


During the three months ended March 31, 2011 the Company received $20,000 in exchange for a future bridge promissory note and/or future share issuances of which the terms have not been finalized.  


NOTE 7.  RELATED PARTY TRANSACTIONS


The Company was a wholly owned subsidiary of Shrink Nanotechnologies, Inc.  It shared office space with its parent company.  As a result, any costs related to office expenses, including rent, office equipment, salaries, etc. have been fully funded by Shrink Nanotechnologies, Inc., and no such expenses have been incurred by Blackbox Semiconductor, Inc. for the year ended December 31, 2010.



6




For the three months ended March 31, 2011 and for the year ended December 31, 2010 the Company received cash advances from Shrink Nanotechnologies, Inc. in the amount of $0 and $41,998, respectively, to pay for the initial acquisition costs of the University of Chicago License.   Shrink Nanotechnologies, Inc. was the Company’s sole shareholder.  As of March 31, 2011 no payments have been made to the Shrink Nanotechnologies, Inc., $41,998 was due on demand and is non-interest bearing.  


NOTE 8.  EQUITY TRANSACTIONS


During October 2010, the Company issued 425,000,000 shares of common stock, representing 100% ownership, to Shrink Nanotechnologies, Inc. for $1,000.


The stockholders' equity section of the Company contains the following classes of capital stock as of December 31, 2010:


Common stock, $0.001 par value; 950,000,000 shares authorized: 425,000,000 shares issued and outstanding.


NOTE 9.   SUBSEQUENT EVENTS


The Company has performed an evaluation of events occurring subsequent to the period end through the issuance date of this report. Based on our evaluation, no other events need to be disclosed.


On June 3, 2011, Shrink Nanotechnologies, Inc. finalized an agreement to spin off it’s ownership of the Company.  



7