U.S. SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
Form 10-QSB
[x] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES ACT OF 1934
For the quarterly period ended March 31, 1999
[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES ACT OF 1934
For the transition period from __________ to _______________
Commission file number: 0-25511
Source One, Incorporated
(Exact name of small business issuer as
specified in its charter)
Nevada
(State or other jurisdiction of incorporation or organization)
88-0379078
(IRS Employer Identification No.)
236 S. Rainbow Blvd., Suite 486, Las Vegas, NV 89128
(Address of principal executive offices)
(702) 363-0066
(Issuer's telephone number)
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 [ ] No [x]
State the number of shares outstanding of each of the
issuer's classes of common equity, as of the latest practicable
date: 11,292,000
Transitional Small Business Disclosure Format:
Yes [ ] No [x]
<PAGE> 1
PART I - FINANCIAL INFORMATION
Item 1. Financial Statements.
Following are the financial statements for the period ended March
31, 1999.
<PAGE> 2
SOURCE ONE, INCORPORATED
(A DEVELOPMENT STAGE COMPANY)
FINANCIAL STATEMENTS
(Unaudited)
MARCH 31, 1999 AND MARCH 31, 1998
<PAGE> 3
TABLE OF CONTENTS
Page Number
ACCOUNTANT'S REPORT.......................................... 1
FINANCIAL STATEMENT:
Balance Sheet............................................. 2
Statement of Operations and Deficit
Accumulated During the Development Stage................. 3
Statement of Changes in Stockholders' Equity ............. 4
Statement of Cash Flows .................................. 5
Notes to the Financial Statements ........................ 6
<PAGE> 4
David E. Coffey
3651 Lindell Rd., Suite H, Las Vegas, NV 89103
(702) 871-3979
To the Board of Directors and Stockholders
of Source One Incorporated
Las Vegas, Nevada
The accompanying balance sheets as of March 31, 1999 and March
31, 1998 and the related statements of operations, and cash flows
for the three months ended March 31, 1999 and 1998 were not
audited by me and, accordingly, I do not express an opinion on
them.
/S/ DAVID COFFEY C.P.A.
David Coffey C.P.A.
June 18, 1999
<PAGE> 5
SOURCE ONE, INC.
(A DEVELOPMENT STAGE COMPANY)
BALANCE SHEET MARCH 31, 1999
(Unaudited)
ASSETS March 31, March 31,
1999 1998
--------- ---------
Cash $ 6,336 $ 10,312
Organizational costs
less accumulated
amortization of $1,123 3,062 3,898
Accounts receivable 2,567 0
Deposits 420 420
Inventory 6,674 6,366
------ ------
Total Assets $ 19,059 20,996
====== ======
LIABILITIES & STOCKHOLDERS' EQUITY
Accounts payable $ 3,359 $ 0
----- -----
Total Liabilities 3,359 0
Stockholders' Equity
Common stock, authorized
20,000,000 shares at $.001
par value, issued and
outstanding 11,292,000
shares 11,292 11,292
Preferred stock, 5,000,000
shares at $.001 par value,
no shares issued or outstanding 0 0
Additional paid-in capital 12,628 14,428
Deficit accumulated during the
development stage (8,220) (4,724)
------ ------
Total Stockholders' Equity 15,700 20,996
Total Liabilities and
Stockholders' Equity $ 19,059 $ 20,996
====== ======
The accompanying notes are an integral part of these financial
statements.
-2-
<PAGE> 6
SOURCE ONE, INC.
(A DEVELOPMENT STAGE COMPANY)
STATEMENT OF OPERATIONS AND DEFICIT
ACCUMULATED DURING THE DEVELOPMENT STAGE
FOR THE PERIOD ENDED March 31, 1999
(With Cumulative Figures From Inception)
(Unaudited)
From Inception,
January 1, 1999 January 1,1998 Nov. 18, 1997
To March 31, 1999 To March 31,1998 To March 31, 1999
----------------- ----------------- -----------------
Sales $ 3,006 $ 3,154 $ 23,098
Cost of sales (3,319) (2,485) (17,407)
----- ----- ------
Gross margin (313) 669 5,691
Expenses
Amortization 208 209 1,123
Advertising 0 0 550
Consulting 400 1,095 4,395
Fees 2,940 0 3,655
Office supplies 64 940 1,850
Rent 0 0 210
Telephone 0 0 150
Travel and Meals 0 870 1,692
Uncollectible Accounts 0 286 286
----- ----- -----
Total expenses 3,612 3,400 13,911
Net Loss (3,925) (2,731) $ (8,220)
=====
Retained earnings,
beginning of period (4,295) (1,993)
----- -----
Deficit accumulated during
the development stage $ (8,220) $ (4,724)
===== =====
The accompanying notes are an integral part of these financial
statements.
-3-
<PAGE> 7
SOURCE ONE, INC.
(A DEVELOPMENT STAGE COMPANY)
STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY
PERIOD FROM September 8, 1998 (Date of Inception)
To March 31, 1999
Additional
Common Stock Paid-in
Shares Amount Capital Total
---------- --------- --------- ---------
Balance,
November 18, 1997 ---------- $ ----- $ ----- $ -----
Issuance of common
stock for services 8,000,000 8,000 0 8,000
Issuance of common
stock for cash 3,292,000 3,292 20,628 23,920
Less net loss 0 0 0 (1,993)
Less offering costs 0 0 (4,100) (4,100)
--------- ----- ------ -----
Balance,
December 31, 1997 11,292,000 11,292 16,528 25,827
Less net loss 0 0 0 (2,302)
Less' offering costs 0 0 0 (3,900)
--------- ----- ----- -------
Balance'
December 31, 1998 11,292,000 11,292 12,628 19,625
Less net loss 0 0 0 (3,925)
---------- ----- ----- ------
Balance,
March 31, 1999 11,292,000 $ 11,292 $ 10,378 $ 15,700
========== ======= ======= =======
The accompanying notes are an integral part of these financial
statements.
-4-
<PAGE> 8
SOURCE ONE, INC.
(A DEVELOPMENT STAGE COMPANY)
STATEMENT OF CASH FLOWS FOR THE PERIOD ENDED March 31, 1999
(With Cumulative Figures From Inception)
(Unaudited)
From Inception,
January 1, 1999 January 1, 1998 Nov. 18, 1997
To March 31, 1999 To March 31, 1998 To March 31, 1999
-------------- --------------- ---------------
CASH FLOWS PROVIDED BY
OPERATING ACTIVITIES
Net loss $ (3,925) $ (2,731) $ (8,220)
Non-cash items included
in net loss
Amortization 208 209 1,123
Adjustments to reconcile
net loss to cash used by
operating activity
Decrease in Accounts
receivable 790 378 370
Deposits 0 --- (3,886)
Increase in Inventory (2,788) (6,366) (6,145)
Increase in Accounts
payable 2,098 (5,461) 3,359
------ ------ ------
NET CASH PROVIDED BY
OPERATING ACTIVITIES (3,617) (13,971) (13,399)
CASH FLOWS USED BY INVESTING
ACTIVITIES
Organizational costs 0 --- 4,185
----- ----- -----
NET CASH USED BY
INVESTING ACTIVITIES 0 4,185
CASH FLOWS FROM FINANCING
ACTIVITIES
Sale of common stock 0 --- 11,292
Paid-in capital 0 --- 20,628
Less offering costs 0 2,100 (8,000)
----- ----- -----
NET CASH PROVIDED BY
FINANCING ACTIVITIES 0 2,100 23,920
NET INCREASE IN CASH (3,617) (16,071) $ 6,336
=====
CASH AT BEGINNING OF PERIOD 9,953 26,383
----- ------
CASH AT END OF PERIOD $ 6,336 $ 10,312
====== ======
The accompanying notes are an integral part of these
financial statements.
-5-
<PAGE> 9
SOURCE ONE, INCORPORATED
(A DEVELOPMENT STAGE COMPANY)
March 31, 1999 and March 31, 1998
NOTES TO THE FINANCIAL STATEMENTS
Source One, Inc. (the Company) has elected to omit
substantially all footnotes to the financial statements for
the three months ended March 31, 1999, since there have been
no material changes (other than indicated in other
footnotes) to the information previously reported by the
Company in the audited financial statements for the year
ended December 31, 1998 as filed in the Registration
Statement on Form 10-SB.
UNAUDITED INFORMATION
The information furnished herein was taken from the books
and records of the Company without audit. However, such
information reflects all adjustments which are, in the
opinion of management, necessary to properly reflect the
results of the period presented. The information presented
is not necessarily indicative of the results from operations
expected for the full fiscal year.
-6-
<PAGE> 10
Item 2. Management's Discussion and Analysis or Plan of
Operation
GENERAL
The Company currently operates at 236 S. Rainbow Bl., Suite
486, Las Vegas, Nevada 89128. The Company's principal business is
providing promotional/incentive types of jewelry through the
Internet and mail order.
Results of Operations for the Period Ending March 31, 1999
The following is a discussion of the results of operations
for the quarter ended March 31, 1999, compared to the quarter
ended March 31, 1998.
Total revenues for the quarter ended March 31, 1999 were
$3,006, compared to $3,154 during the quarter ended March 31,
1998, which represents a decrease of $148. The decrease is due to
the fact that sales for the Company for the first quarter of 1999
were not as brisk as sales for the same period of 1998.
Total costs and expenses increased for the quarter ended
March 31, 1999 as compared to 1998 by $212, to $3,612 from
$3,400. This increase was due to the fact that the Company had
increased expenses associated with accounting fees.
The net income for the quarter ended March 31, 1999 was
$(3,925) compared to $(2,731) for the same period of 1998 and was
associated with the increase in general expenses and costs of
goods sold for the Company. The net income for the quarter ended
March 31, 1999, when compared to the same period of 1998,
decreased due to the increase in other general and administrative
expenses.
Liquidity and Capital Resources
Cash as of March 31, 1999 was $6,336 as compared to $10,312
as of March 31, 1998. During the last quarter of 1997, the
Company completed a small public stock offering. Due to the
proceeds from the stock offering, the Company had increased cash
during the quarter ended March 31, 1998 as compared to the
quarter ended March 31, 1999.
PLAN OF OPERATION
During the next twelve months the Company's plan of
operation is to look to further expansion on the World Wide
Web,(WWW), where some 50 million potential customers are looking
to find the products and services they need. The Company believes
the World Wide Web could become the greatest resource for the
Company's future growth and expansion.
<PAGE> 11
The Company's plans include modifying its web site.
Management looks to include an on-line ordering service and to
offer a secured site to increase the Company's on-line
e-commerce. The Company intends to continue to develop its
advertising concept on the Web which is currently represented in
the form of banner ads.
During the next twelve months, the Company's cash
requirements will include its lease payments on the Company's
office space in Las Vegas, Nevada, as well as miscellaneous
overhead. Management believes that the Company's existing cash
resources and cash generated from operations will be sufficient
to fund the Company's ongoing operations through the remainder of
1999 and be sufficient to provide for the foregoing cash
requirements for day to day operations in the next twelve months.
There is no guarantee that the budgeted funds will be sufficient
to achieve these goals. Management believes that it will not
achieve profitability until it is able to realize approximately
$5,000 in gross sales per month. The Company has no guarantee
that it will be able to achieve this goal in the next twelve
months.
The Company may require additional funds and time to achieve
these goals. Even if the Company begins generating revenues, it
could require additional funding for expansion. The Company may
find it difficult to succeed in securing additional financing.
The Company may be able to attract some private investors, or an
officer and/or director may be willing to make additional cash
contributions, advancements or loans. Or, as an alternative, the
Company could attempt some form of debt or equity financing.
YEAR 2000 ISSUES
The Company has conducted a comprehensive review of its
computer, telephone and alarm systems to identify the systems
that could be affected by the Year 2000 issue and is developing
an implementation plan to resolve the issue.
The issue pertains to whether or not computer systems will
properly recognize date-sensitive information when the year
changes to 2000. Systems that do not properly recognize such
information could generate erroneous data or cause a system to
fail. The company is heavily dependent on computer processing in
the conduct of its business activities.
The Company has identified four areas which could be
affected by the Year 2000 issue: computer systems, Internet
services, shipping services and telephone systems.
<PAGE> 12
A. Computer Systems
The Company uses a variety of computer software
packages to operate the business, the majority of which
are small "canned" programs which are used in
day-to-day operations. The Company has reviewed the
software it uses (i.e., Microsoft Office and related
programs) and has been assured by Microsoft Corporation
that its products that it uses are new enough to not be
affected by any Year 2000 issues.
B. Internet Service
@wizard.com, the Company's Internet provider, assures
the Company that their computer systems will not be
affected by any Y2K issues. @wizard.com located in Las
Vegas, Nevada, uses Sprint, which uses a Nortel DMS 100
system which will accommodate all Y2K issues.
C. Shipping Services
The Company currently uses the United States Postal
Service for its shipping needs. A spokesperson for U.S.
Postal Service assured the Company that there will be
no interruption by the Year 2000 and will not be
affected adversely by any Year 2000 concerns.
D. Telephone Systems
The Company uses the only local carrier in Las Vegas,
Sprint, for its telephone system. Sprint uses a Nortel
DMS 100 system which will accommodate Y2K issues.
The Company will experience no additional costs to upgrade
or modify the phone systems to accommodate any Year 2000 issues.
Based on the review of the computer systems, management does not
believe the cost of remediation will be material to the Company's
financial position and result of operations.
<PAGE> 13
PART II - OTHER INFORMATION
Item 6. Exhibits and Reports on Form 8-K
(a) Exhibits
Item # Description
------ ------------
27 Financial Data Schedule
(b) Reports on Form 8-K
No Reports on Form 8-K have been filed for the quarter ended
March 31, 1999.
In accordance with the requirements of the Exchange Act, the
registrant caused this report to be signed on its behalf by the
undersigned, thereunto duly authorized.
SOURCE ONE, INCORPORATED
June 21, 1999 By: /s/ MIGNON CARDENAS
Mignon Cardenas
President, duly authorized officer
June 21, 1999 By: /s/ SANDRA RAMIREZ
Sandra Ramirez
Treasurer
<PAGE> 14
<TABLE> <S> <C>
<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE
UNAUDITED FINANCIAL STATEMENTS FOR THE QUARTER ENDED MARCH 31, 1999 AND IS
QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<CIK> 0001051353
<NAME> SOURCE ONE INCORPORATED
<S> <C>
<PERIOD-TYPE> 3-MOS
<FISCAL-YEAR-END> DEC-31-1999
<PERIOD-START> JAN-01-1999
<PERIOD-END> MAR-31-1999
<CASH> 6,336
<SECURITIES> 0
<RECEIVABLES> 2,567
<ALLOWANCES> 0
<INVENTORY> 6,674
<CURRENT-ASSETS> 3,482
<PP&E> 0
<DEPRECIATION> 0
<TOTAL-ASSETS> 19,059
<CURRENT-LIABILITIES> 3,359
<BONDS> 0
0
0
<COMMON> 11,292
<OTHER-SE> 4,408
<TOTAL-LIABILITY-AND-EQUITY> 19,059
<SALES> 3,006
<TOTAL-REVENUES> 3,006
<CGS> 3,319
<TOTAL-COSTS> 3,319
<OTHER-EXPENSES> 3,612
<LOSS-PROVISION> 0
<INTEREST-EXPENSE> 0
<INCOME-PRETAX> (3,925)
<INCOME-TAX> 0
<INCOME-CONTINUING> (3,925)
<DISCONTINUED> 0
<EXTRAORDINARY> 0
<CHANGES> 0
<NET-INCOME> (3,925)
<EPS-BASIC> .000
<EPS-DILUTED> .000
</TABLE>
