|
Previous: XOOM INC, 10-Q, 1999-11-12 |
Next: EARTHWEB INC, 10-Q, 1999-11-12 |
UNITED STATES Form 10-QSB (Mark One) Commission file number 333-60487 CYBER MERCHANTS EXCHANGE, INC. |
|
|
|
|
|
Securities registered under Section 12(b) of the Exchange Act: |
|
|
|
Former Business Address: Former Business Phone:
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. [X] Yes [ ] No Number of shares outstanding of the issuer's classes of common equity, as of Sep. 30, 1999: 6,086,173 Shares of Common Stock (One Class) Transitional Small Business Disclosure Format: Yes No X TABLE OF CONTENTS FORM 10-QSB TABLE OF CONTENTS PART I - FINANCIAL INFORMATION PART II - OTHER INFORMATION PART I - FINANCIAL INFORMATION
BALANCE SHEETS |
June 30, 1999 (Audited) |
September 30, 1999 (Unaudited) |
||||
Assets Current Assets |
|||||
Cash and cash equivalents (Note 1b) | $ 595,265 | $ 22,981 | |||
Certificates of deposit | 1,500,200 | 1,865,448 | |||
Stock subscription receivable | 96,984 | ||||
Accounts receivable, net of allowance for doubtful accounts | 8,150 |
10,375 |
|||
Total current assets | 2,200,599 | 1,898,803 | |||
Property and equipment, net (Note 1c) | 38,540 | 58,111 | |||
Other assets | 3,143 |
3,143 |
|||
Total assets | $ 2,242,282 |
$ 1,960,057 |
|||
Liabilities and Stockholder' Equity |
|||||
Accounts payable and accrued expenses | $ 230,139 | $ 64,706 | |||
Deferred revenue | 3,510 |
3,510 |
|||
Total current liabilities | 233,649 |
68,216 |
|||
Commitments and contingency (Note 3) |
|||||
Common stock, no par value; authorized 40,000,000 shares; issued and outstanding 5,750,000 shares, 6,003,170 shares, 6,086,173 shares at September 30 1998, June 30 1999, and September 30 1999 respectively | 3,169,034 | 3,833,058 | |||
Additional paid-in capital | 30,000 | 30,000 | |||
Common stock subscribed | 664,024 | ||||
Accumulated deficit | (1,854,425) |
(1,971,217) |
|||
Total shareholders' equity | $ 2,008,633 |
$ 1,891,841 |
|||
Total liabilities and shareholders' equity | $ 2,242,282 |
$ 1,960,057 |
|||
|
|||||
|
|||||
1998 | 1999 | ||||
(Unaudited) |
|||||
Operating costs and expenses: |
|
|
|||
Cost of revenues | 32,735 | 23,452 | |||
General and administrative expenses | 110,990 | 121,622 | |||
Other income (expenses): |
|
|
|||
Interest income | 4,251 | 18,133 | |||
Income taxes (Note 1d) |
- |
- |
|||
|
|
|
|||
|
|
|
|||
|
|
|
|||
|
Common Stock |
Additional Paid-In Capital | Common Stock Subscribed | Accumulated Deficit | Net Shareholders' Equity | ||
Shares | Amount | |||||
Balance, June 30, 1998 | 5,750,000 | $ 1,550,000 | $ 30,000 | - | $ (1,158,971) | $ 421,029 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, June 30, 1999 | ||||||
6,003,170 | $ 3,169,034 | $ 30,000 | $ 664,024 | $ (1,854,425) | $ 2,008,633 | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, September 30, 1999 | 6,086,173 | $ 3,833,058 | $ 30,000 | $ - | $ (1,971,217) | $ 1,891,841 |
See accompanying notes to financial statements. |
|
|||||
|
|||||
1998 | 1999 | ||||
(unaudited) |
|||||
Cash flows from operating activities: | |||||
Net loss | $ (121,939) | $ (116,792) | |||
Adjustments to reconcile net loss to net cash used in operating activities: | |||||
Depreciation and amortization | 7,941 | 7,410 | |||
Provision for doubtful accounts | 3,032 | ||||
Changes in assets and liabilities: | |||||
Accounts receivable | (2,351) | (2,225) | |||
Other current assets | - | ||||
Accounts payable and accrued expenses | (17,883) | (165,433) | |||
Deferred revenue | (1,690) | ||||
Net cash used in operating activities | (132,890) | (277,040) | |||
Cash flows from investing activities: | |||||
Purchase of properties and equipments | (26,980) | ||||
Investment in certificates of deposit | - | (865,248) | |||
Proceeds from maturity of certificates of deposit | 100,000 | 500,000 | |||
Net cash provided by (used in) investing activities | 100,000 | (392,228) | |||
Cash flows from financing activities: | |||||
Proceeds from stock subscriptions | - | 96,984 | |||
Net cash provided by financing activities | - | 96,984 | |||
Net increase in cash and cash equivalents | (32,890) | (572,284) | |||
Cash and cash equivalents, beginning of period | 81,636 | 595,265 | |||
Cash and cash equivalents, end of period | $ 48,746 | $ 22,981 | |||
(Information as of September 30, 1999 and for the three months ended September 30, 1998 and 1999, respectively is unaudited) |
The Company was incorporated in July 1996 in the State of California and commenced its operations in November 1996. Cyber Merchants Exchange, Inc. d.b.a. C-ME.com (the Company and formerly known as World Wide Magic Net, Inc.) is engaged in developing and marketing Internet based business-to-business e-commerce network services to retailers and their vendors worldwide. The Company provides private extranet merchandise sourcing networks whereby a retailer can access the Internet, review vendors' product information, and source merchandise. Vendors pay a one-time setup fee and a monthly maintenance fee to display products and receive real time response, inquires, and/or orders from retailers. The Company provides vendors with additional services such as customized web design and hosting services, and the Virtual Trade Show, a continuous revolving product showcase that allows buyers to freely search for products. (a) Unaudited Interim Financial Information |
|
The interim financial statements of the Company for the three months ended September 30, 1998 and 1999, included herein have been prepared by the Company, without audit, pursuant to the rules and regulations of the SEC. Certain information and note disclosures normally included in financial statements prepared in accordance with generally accepted accounting principles have been condensed or omitted pursuant to such rules and regulations relating to interim financial statements. In the opinion of Management, the accompanying unaudited interim financial statements reflect all adjustments, consisting only of normal recurring adjustments, necessary to present fairly the financial position of the Company at September 30, 1998 and September 30, 1999, and results of operations and cash flows for the three months ended September 30, 1998 and 1999. |
|
|
|
The Company considers all highly liquid financial instruments with an original maturity of three months or less to be cash and cash equivalents. | |
|
|
Property and equipment are stated at cost. Depreciation of property and equipment is calculated on the straight-line method over the estimated useful lives of the assets, generally three to five years. Leasehold improvements are amortized over the shorter of the amortized useful lives or lease term. | |
|
|
The Company accounts for income taxes in accord with the Statement of Financial Accounting Standards (SFAS) No. 109 "Accounting for Income Taxes." Under SFAS No. 109, deferred income taxes reflect the impact of "temporary differences" between assets and liabilities for financial reporting purposes and such amounts as measured by tax law and regulations. | |
|
|
Management has made a number of estimates and assumptions relating to the reporting of assets and liabilities to prepare these financial statements in conformity with generally accepted accounting principles. Actual results could differ from those estimates. | |
|
|
SFAS No. 123 allows entities to continue to apply the provisions of APB Opinion No. 25 and provide pro forma net income disclosure for employee stock option grants made in 1995 and future years as if the fair-value-based method defined in SFAS No. 123 had been applied. The Company has elected to continue to apply the provisions of APB Opinion No. 25 and provide pro forma disclosure provisions of SFAS No. 123. | |
|
|
Basic and diluted net loss per share are computed using the weighted
average number of outstanding shares of common stock. Pursuant to SEC Staff Accounting
Bulletin No. 98, common stock and convertible preferred stock issued for nominal
consideration, prior to the anticipated effective date of an initial public offering, are
included in the calculation of basic and diluted net loss per share as if they were
outstanding for all periods presented.
Net loss per share for the three months ended September 30, 1999 and the year ended June 30, 1999, respectively does not include the effect of 45,000 stock options and 120,000 stock options, respectively, and 658,889 common stock warrants because such effects are anti-dilutive. |
|
On May 14, 1999, the Company filed and effected its prospectus with the Securities and Exchange Commission to offer 2,500,000 shares of its common stock to the public. On June 1, 1999, the Company launched its initial public offering on a best efforts basis. The Company issued 336,173 shares of common stock at $8.00 per share and received $2,283,158 in cash (net of $406,326 issuance cost). The Company's 1996 stock option plan (the Plan) provides for the granting of stock options to employees. The Company has reserved 250,000 shares of common stock for issuance under the Plan. The terms and conditions of grants of stock options are determined by the Board of Directors. Generally, one-half of the granted option is exercisable after the employee's second year of employment. The remaining option is exercisable after the end of the employee's third year of employment. A summary of stock option activity is as follows: |
Number of Shares | Weighted Average Exercise Price | |
|
|
|
|
|
|
Options terminated | (10,000) | $ .40 |
|
|
|
|
|
|
Options terminated | (55,000) | $ .40 |
|
|
|
Options exercised | (75,000) | $ .00027 |
|
|
|
The options expire three months after termination of employment. The Company applies APB Opinion No. 25 in accounting for its Plan. On January 29, 1998, the Company's Board of Directors approved a 1-for-2 reverse split of the Company's common stock. All common share amounts in the accompanying financial statements have been adjusted retroactively. On March 24, 1998, the Company amended its articles of incorporation to have authorized capital stock of 40,000,000 shares of common stock and 10,000,000 shares of preferred stock. On February 10, 1999, the Company issued 20,000 common stock warrants, subject to certain conditions and restrictions as defined in the warrant agreement, at $8.00 per share to a bank. The warrant will expire on February 10, 2004. The Company issued common stock warrants, subject to certain conditions and restrictions as defined in the warrant agreement, to each of the participating broker-dealers for securities they sold during the initial public offering period. The exercise price is 165% of the Company's IPO price ($8.00 per share). As of September 30, 1999, there were 10,815 warrants outstanding under these agreements. The warrants will expire on May 13, 2004. On October 15, 1997, the Company entered into an agreement with Burlington Coat Factory Warehouse Corporation (BCF). Under the agreement, the Company and BCF jointly develop a network whereby participants of the network can do business through the Internet. BCF agrees to use this proprietary network as its main internet sourcing method. BCF agrees to assist in marketing and promoting this network service to its vendors. In return, BCF is free to use the network designed and maintained by the Company and will share a certain portion of the fee revenue generated by this network with the Company. In addition, the Company granted a warrant to BCF to allow BCF to purchase up to 10% of the outstanding shares (maximum 676,241 shares as of June 30, 1999) of common stock of the Company on a fully diluted basis, subject to certain conditions and restrictions as defined in the warrant agreement. The common stock if issued to BCF will have certain registration rights. As of September 30, 1999, the exercise price was $4.00 per share. This agreement will expire on October 15, 2002.
The Company has entered into a noncancelable operating lease agreement, expiring on September 30, 2002, to facilitate its principal place of business in Pasadena. This lease provides for a gross rent of $3,520.80 per month and will expire October 30, 2002. The Company does not have any renewal options on the lease. Future minimum lease payments under noncancelable operating leases as of September 30, 1999 are as follows: |
Exhibit No. | Description |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Form | 10QSB |
Company | CYBER MERCHANTS EXCHANGE INC |
Filed on | 12-Nov-99 |
|
|
FISCAL-YEAR-END | JUN-30-2000 |
PERIOD-START | JUL-01-1999 |
PERIOD-END | SEP-30-1999 |
CASH | 22981 |
SECURITIES | 1865448 |
RECEIVABLES | 10390 |
ALLOWANCES | 15 |
INVENTORY | 0 |
CURRENT-ASSETS | 1898803 |
PP&E | 167025 |
DEPRECIATION | 108914 |
TOTAL-ASSETS | 1960057 |
CURRENT-LIABILITIES | 68216 |
BONDS | 0 |
PREFERRED-MANDATORY | 0 |
PREFERRED | 0 |
COMMON | 3833058 |
OTHER-SE | (1971217) |
TOTAL-LIABILITY-AND-EQUITY | 1960057 |
SALES | 10150 |
TOTAL-REVENUES | 10150 |
CGS | 23452 |
TOTAL-COSTS | 23452 |
OTHER-EXPENSES | 121622 |
LOSS-PROVISION | 0 |
INTEREST-EXPENSE | 0 |
INCOME-PRETAX | (116792) |
INCOME-TAX | 0 |
INCOME-CONTINUING | 0 |
DISCONTINUED | 0 |
EXTRAORDINARY | 0 |
CHANGES | 0 |
NET-INCOME | (116792) |
EPS-BASIC | (0.019) |
EPS-DILUTED | (0.019) |
On October 1, 1999 the Company filed a form 8-K to report a change in registrant's
certifying accountant from KPMG, LLP to BDO Seidman, LLP. The Company had no disagreements
with KPMG, LLP with regards to any accounting matter or otherwise. A letter from KPMG,
LLP addressed to the Commission was filed as an exhibit to the 8-K filing. SIGNATURES 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. CYBER MERCHANTS EXCHANGE, INC. |
|
Frank S. Yuan, Chairman, Chief Executive Officer |
|
John F. Busey, President (Acting Chief Financial Officer) |
|