Attached files
file | filename |
---|---|
EX-23 - EX 23.1 AUDITOR'S CONSENT - VISION DYNAMICS Corp | blackbox8ka091411ex232.htm |
EX-23 - EX 23.1 AUDITOR'S CONSENT - VISION DYNAMICS Corp | blackbox8ka091411ex231.htm |
EX-16 - EX 16.1 AUDITOR'S LETTER - VISION DYNAMICS Corp | blackbox8ka091411ex161.htm |
8-K/A - CURRENT REPORT - VISION DYNAMICS Corp | blackbox8ka091411.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 its ownership of the Company.
We license an exclusive, worldwide right to use and sublicense the University of Chicagos 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 Talapins 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 Companys ability to continue as a going concern. The Companys 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 entitys 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 Chicagos 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 Talapins 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 Chicagos 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 Companys 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 Companys 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 Companys 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 its ownership of the Company.
7