STEMCELL GLOBAL RESEARCH, INC.
(A DEVELOPMENT STAGE COMPANY)
FINANCIAL STATEMENTS
SEPTEMBER 30, 2000
<PAGE>
TABLE OF CONTENTS
INDEPENDENT AUDITORS' REPORT.................................................1
BALANCE SHEET - ASSETS.........................................................2
BALANCE SHEET-LIABILITIES AND SHAREHOLDER'S EQUITY.3
STATEMENT OF OPERATIONS........................................................4
STATEMENT OF CASH FLOWS........................................................5
NOTES TO FINANCIAL STATEMENTS...............................................6
<PAGE>
JEROME J. DONNELLON
85 Twin Lakes Drive
Fairfield, Ohio 45014
(513) 874-3055
INDEPENDENT AUDITORS REPORT
--------------------------------------------------
Board of Directors October 20, 2000
Stemcell Global Research, Inc. (The Company)
Las Vegas, NV 89102
I have reviewed the accompanying Balance sheet of Stemcell Global Research,
Inc., (A Development Stage Company) as of September 30, 2000, and related
statements of income, retained earnings, and cash flows in accordance with
Statements on Standards for Accounting and Review Services issued by the
American Institute of Certified Public Accountants. All information included
in these financial statements is the representation of the management of
Stemcell Global Research, Inc.
A review consists principally of inquiries of company personnel and analytical
procedures applied to financial data. It is substantially less in scope than an
audit in accordance with generally accepted auditing standards, the objective
of which is the expression of an opinion regarding the financial statements
taken as a whole. Accordingly, I do not express such an opinion.
Based on my review, I am not aware of any material modifications that should be
made to the accompanying financial statements in order for them to be in
conformity with generally accepted accounting principals. My responsibility is
to express an opinion on these financial statements based on my audit.
/s/ Jerome J. Donnellon
Jerome J. Donnellon
Ohio Licencse ID#4L-3-3114
<PAGE>
Stemcell Global Research, Inc.
(A Development Stage Company)
Balance Sheet
as of
September 30, 2000
ASSETS
<TABLE>
<CAPTION>
ASSETS Sept. 30, 2000 Sept. 30, 1999
<S> <C> <C>
CURRENT ASSETS
Cash 163,673.00 92,897.00
Money Market Account 5,931.00 -0-
------------- ------------
Total Current Assets 169,604.00 92,897.00
PROPERTY AND EQUIPMENT
Property and Equipment -0- -0-
------------- ------------
Total Property and Equipment -0- -0-
OTHER ASSETS
Patent Rights/Sunspots Technology 750,000.00 -0-
------------- ------------
Total Other Assets 750,000.00 -0-
------------- ------------
TOTAL ASSETS 919,604.00 92,897.00
------------- ------------
------------- ------------
See Accompanying Notes to Financial Statements
</TABLE>
<PAGE>
STEMCELL GLOBAL RESEARCH, INC.
(A Development Stage Company
Balance Sheet
As Of
September 30, 2000
Liabilities and Equity
<TABLE>
<CAPTION>
Sept. 30, 2000 Sept. 30, 1999
<S> <C> <C>
CURRENT LIABILITIES
Accounts Payable -0- -0-
----------------- ------------
Total Current Liabilities -0- -0-
OTHER LIABILITIES
Convertible Notes Payable 1,124,728.00 90,000.00
Accrued Interest Payable 53,506.00 -0-
----------------- ------------
Total Other Liabilities 1,178,234.00 90,000.00
----------------- ------------
Total Liabilities 1,178,234.00 90,000.00
EQUITY
Common Stock, $0.001 par value,
authorized 20,000,000 shares;
issued and outstanding at June 30, 2000
common shares: 1,924.00 1,924.00
Additional Paid in Capital 143,839.00 143,839.00
Retained Earnings
(Deficit accumulated during
development stage) (404,393.00) (142,866.00)
----------------- ------------
Total Stockholder's Equity (258,630.00) 2,897.00
----------------- ------------
TOTAL LIABILITIES & OWNER'S EQUITY 919,604.00 92,897.00
----------------- ------------
----------------- ------------
See Accompanying Notes to Financial Statements
</TABLE>
<PAGE>
Stemcell Global Research, Inc.
(A Development Company)
STATEMENT OF OPERATIONS
FOR PERIOD
September 30, 2000 (unaudited) and
September 30, 1999 (unaudited)
<TABLE>
<CAPTION>
Sept. 30, 2000 Sept. 30, 1999
(unaudited) (unaudited)
<S> <C> <C>
REVENUE
Revenues -0- -0-
Interest Income 637.00 -0-
------------------- -------------------
Total Revenue 637.00 -0-
COSTS AND EXPENSES
Selling, General and Administrative 195,258.00 142,866.00
------------------- -------------------
Total Costs and Expenses 195,258.00 142,866.00
------------------- -------------------
Net income or Loss before taxes (194,321.00) (142,866.00)
Income Tax Expense -0- -0-
------------------- -------------------
------------------- -------------------
Net Ordinary Income or Loss (194,321.00) (142,866.00)
Weighted Average
number of common shares
outstanding 1,890,361 1,867,681
Basic Net Loss Per Share (0.10) (0.07)
See Accompanying Notes to Financial Statements
</TABLE>
<PAGE>
Stemcell Global Research, Inc.
(A Development Stage Company)
STATEMENT OF CASH FLOWS
FOR PERIOD ENDING
SEPTEMBER 30, 2000
<TABLE>
<CAPTION>
CASH FLOWS FROM OPERATING ACTIVITIES
Sept. 30, 2000 Sept. 30, 1999
<S> <C> <C>
Net (Loss) from Operations (144,421.00) (142,866.00)
Adjustments to reconcile net income
to net cash provided
Increase in interest payable 53,506.00 -0-
Adjust service rendered for stocks 45,562.00
Net Cash provided by
Operating Activities ( 90,915.00) ( 97,304.00)
CASH FLOWS FROM INVESTING ACTIVITIES
Patent rights purchased 750,000.00
--------------
Net cash used by investing activities (750,000.00)
CASH FLOWS FROM FINANCING ACTIVITIES
Issuance of Capital Stock -0- 95,201.00
Cash Received from convertible note payable 1,011,439.00 107,500.00
Repayment on notes payable (30,000.00) 17,500.00
Collection of Notes Receivable 5,000.00
-------------- --------------
Net cash provided by financing activities 981,439.00 190,201.00
Balance at beginning of period 23,149.00 -0-
Net increase(decrease) in cash 140,524.00 92,897.00
Balance at the end of period 163,673.00 92,897.00
See Accompanying Notes to Financial Statements
</TABLE>
<PAGE>
Stemcell Global Research, Inc.
(A Development Stage Company)
NOTES TO FINANCIAL STATEMENTS
-------------------------------------------------------
Note 1 - History and Organization of the Company
The Company was organized January 20, 1999, (Date of Inception) under the laws
of the State of Nevada, as Stemcell Global Research, Inc. (The Company) and has
no operations and in accordance with SF#7, the Company is considered a
development stage company. The Company has 20,000,000 shares of $0.001
par value stock authorized.
On January 21, 1999, the Company issued 1,651,125 shares of its $0.001 par value
common stock for cash of $1,651.13 and cancellation of a $7,500.00 loan from a
founding shareholder for corporate consulting costs.
On March 9, 1999, the Company completed a public offering that was exempt from
federal registration pursuant to Regulation D, Rule 504 of the Securities Act of
1933 as amended, and exempt from state registration pursuant to various state
securities transaction exemptions. The Company sold 273, 225.00 shares of
common stock at a price at $0.50 per share for a total amount raised of
$136,612.50. The Company received cash in the amount of $93,535.00,
a note receivable in the amount of $5,000.00 and exchange for service rendered
in the amount of $38,062.50.
On March 29, 2000 a convertible promissory note was signed with Atlantique
Capital Group, Inc., in the amount of $163,000.00 at a per annum rate of 12%.
During the period, April 1, 2000 to June 30, 2000, additional convertible
promissory notes in the amount of $256,445.00 were issued at a per annum
rate of 12%. These notes are convertible at one share for every $1.20 due
the holder of the note.
The Company has since issued, at various dates in the period, $705,283.00 in
convertible promissory notes at an annual rate of 12%. Notes are not with a
related party.
There have been no other issuances of equity or Common Stock.
Note 2 - ACCOUNTING POLICIES AND PROCEDURES
Accounting policies and procedures have not been determined except as follows:
1. The Company uses the accrual method of accounting.
2. The cost of organization was expensed when incurred.
3. Basic earnings per share is computed using the weighted average number
of shares of common stock outstanding. Diluted earnings per share
not included as the inclusion of convertible notes would be anti-
dilutive and all contingencies for conversion have not occurred.
4. The Company had not yet adopted any policy regarding payment of
dividends. No dividends have been paid since inception.
5. The company has adopted December 31 as its fiscal year end.
6. The cost of equipment is depreciated over the estimated useful life of
the equipment utilizing the straight line method of depreciation.
There was no depreciation during this operating period. There was no
equipment purchased through September 30, 2000.
7. The Company experienced losses for its first operating period during
January 20, 1999 (Date of inception) to December 31, 1999. The
Company will review its need for a provision for federal income tax
after each operating quarter and each period for which a statement of
operations is issued. The net operating losses will begin to expire
in The year 2014.
8. The Company records its inventory at cost. There was no inventory
through September 30, 2000.
9. The preparation of financial statement in conformity with generally
accepted accounting principals requires that management make
estimates and assumptions which affect the reported amounts of
assets and liabilities as at the date of the financial statements and
revenues and expenses for the period reported. Actual results may
differ from these estimates.
10. The Company's Statement of Cash Flows is reported utilizing cash
(currency on hand and demand deposits) and cash equivalents (short-
Term, highly liquid investments). The Company's Statement of Cash
Flows is reported utilizing the indirect method of reporting cash
flows.
Schedule of non-cash financing activities:
Loan canceled in exchange for stock 7,500.00
Services received in exchange for
common stock 45,562.00
Note receivable for common stock 5,000.00
58,062.00
11. The Company will review its long lived assets and certain identifiable
Assets for impairment at the end of each operating period reported.
The company will report these assets at recoverable costs.
NOTE 3 - LONG TERM COMMITMENTS
The Company neither owns nor leases any real or personal property.
NOTE 4 - GOING CONCERN
The company's financial statements are prepared using generally accepted
accounting principals applicable to a going concern, which contemplated the
realization of assets and liquidation of liabilities in the normal course of
business. However, the Company has not generated any revenues from its
planned principal operations through September 30, 2000. Without
realization of additional capital it would be unlikely for the Company to
continue as a going concern. It is management's plan to secure additional
capital through loans and or private placements.
NOTE 5 - RELATED PARTY TRANSACTIONS
Office services are provided without charge by a director. Such costs are
immaterial to the financial statements and, accordingly, have not been reflected
therein. The officers and directors of the Company are involved in other
business activities and may, in the future, become involved in other business
opportunities. If a specific business opportunity becomes available, such
person may face a conflict in selecting between the Company and their other
business interests. The Company had not formulated a policy for the resolution
of such conflicts.
NOTE 6 - WARRANTS AND OPTIONS
There are no warrants or options outstanding to acquire any additional shares of
common stock.
NOTE 7 - CONVERTIBLE NOTES PAYABLE
The Company has issues $163,000.00 in convertible notes payable at 12% per
annum. The notes have a ninety day term which may be automatically renews
by the Company. These notes are convertible at the Holder's option at the price
of $0.50 per share, the fair market value of the Company's 504 offering, with
demand registration rights and first right of refusal to sell these shares into
the Company's first secondary public offering. The notes are not with a related
party. The Company also agrees to issue an additional 50,000 shares to the
maker of the note, ninety days after the final advance of funds scheduled on
March 22, 2000.
The Company has issued an additional $256,445.00 in convertible notes payable
during the period April 1, 2000 through June 30, 2000. These notes have a 12%
per annum interest rate. The notes are not with a related party and may be
converted at the holder's option at one share of Common Stock for every $1.20 of
liability.
NOTE 8 - ACQUIRED TECHNOLOGY
The Company acquired rights to Edge Sun Spots Technology to certain patents
which are pending. These rights will be amortized over 60 months commencing
July 1, 2000.
