UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington, D.C. 20549 FORM 10-QSB |X| QUARTERLY REPORT UNDER SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934 FOR THE QUARTERLY PERIOD ENDED MARCH 31, 2004 |_| TRANSITION REPORT UNDER SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934 FOR THE TRANSITION PERIOD FROM TO Commission File Number: 000-32319 ESSENTIAL REALITY, INC. (Exact name of small business issuer as specified in its charter) Nevada 33-0851302 (State or Other Jurisdiction of (I.R.S. Employer Identification Number) Incorporation or Organization) Change of Address 263 Horton Highway Minneola, New York 11357 (Address of Principal Executive Offices) CHANGE OF PHONE NUMBER (516) 742-3100 (Issuer's Telephone Number) Indicate by a check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 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 APPLICABLE ONLY TO ISSUERS INVOLVED IN BANKRUPTCY PROCEEDINGS DURING THE PRECEDING FIVE YEARS Check whether the registrant filed all documents and reports required to be filed by Section 12, 13 or 15(d) of the Exchange Act after the distribution of securities under a plan confirmed by a court. |_| Yes |_| No APPLICABLE ONLY TO CORPORATE ISSUERS: As of May 31, 2004 there were 18,588,110 shares of the issuer's Common Stock, par value $.001 per share, issued and outstanding. TRANSITIONAL SMALL BUSINESS DISCLOSURE FORMAT |_| YES |X| NO 1 PART I - FINANCIAL INFORMATION Pages Item 1 - Financial Statements Condensed Balance Sheet as of March 31, 2004 (Unaudited) 3 Condensed Statements of Operations for the three months ended March 31, 2004 and 2003 (Unaudited) 4 Condensed Statements of Cash Flows for the three months ended March 31,2004 and 2003 (Unaudited) 5 - 6 Notes to Condensed Financial Statements (Unaudited) 7 - 16 Item 2 - Management's Discussion and Analysis 17 - 30 PART II - OTHER INFORMATION Item 1 - Legal Proceedings 31 - 32 Item 2 - Changes in Securities 32 Item 3 - Defaults Upon Senior Securities 32 Item 4 - Submission of Matters to a Vote of Security Holders 32 Item 5 - Other Information 32 Item 6 - Exhibits and Reports on Form 8-K 33 Page 2 ESSENTIAL REALITY, INC. (FORMERLY JPAL, INC.) CONDENSED BALANCE SHEET (UNAUDITED) March 31, 2004 ASSETS Prepaid and other current assets $ 198,958 =========== LIABILITIES AND STOCKHOLDERS' DEFICIT Current Liabilities: Book overdraft $ 280 Accounts payable and accrued expenses 2,317,099 Loan payable unsecured 25,000 Due to related parties 503,699 Secured convertible debenture 1,000,000 Notes payable (net of deferred interest of $142) 2,241,143 ----------- Total current liabilities 6,087,221 Commitments and contingencies Stockholders' deficit: Common stock, $0.001 par value; 50,000,000 shares authorized; 18,588,110 issued and outstanding 18,588 Additional paid-in capital 15,003,142 Deferred exchange costs (108,396) Accumulated deficit (20,801,597) ----------- Total stockholders' deficit (5,888,263) ----------- $ 198,958 =========== See notes to condensed financial statements Page 3 ESSENTIAL REALITY, INC (FORMERLY JPAL, INC.) CONDENSED STATEMENTS OF OPERATIONS (UNAUDITED) Three Months ended March 31, --------------------------- 2004 2003 ----------- ----------- REVENUE $ -- $ -- COST OF REVENUE -- -- ----------- ----------- GROSS LOSS -- -- ----------- ----------- OPERATING EXPENSES: General and administrative expenses 92,184 292,013 Stock-based compensation -- 806,742 ----------- ----------- TOTAL OPERATING EXPENSES 92,184 1,098,755 ----------- ----------- LOSS from operations (92,184) (1,098,755) ----------- ----------- Other income (expense) Interest income -- 1,065 Interest expense (222,100) (739,391) ----------- ----------- Total other income (expense) (222,100) (738,326) ----------- ----------- LOSS BEFORE PROVISION FOR INCOME TAXES (314,284) (1,837,081) PROVISION FOR INCOME TAXES -- -- ----------- ----------- Loss from continuing operations (314,284) (1,837,081) Discontinued Operations: Loss from operations, net of tax effect of $0 (122,200) (816,635) ----------- ----------- NET LOSS $ (436,484) $(2,653,716) =========== =========== NET LOSS PER SHARE - BASIC AND DILUTED Continuing operations $ (0.01) $ (0.10) Discontinued operations (0.01) (0.05) =========== =========== Basic and diluted loss per share $ (0.02) $ (0.15) =========== =========== NUMBER OF WEIGHTED AVERAGE SHARES - BASIC AND DILUTED 18,588,110 18,251,444 =========== =========== The accompanying notes are an integral part of these financial statements. Page 4 ESSENTIAL REALITY, INC. (FORMERLY JPAL, INC.) STATEMENTS OF CASH FLOWS (UNAUDITED) Three months ended March 31, -------------------------- 2004 2003 ----------- ----------- Cash flows used for operating activities: Net loss $ (436,484) $(2,653,716) Adjustments to reconcile net loss to net cash used for operating activities: Depreciation and amortization -- 57,888 Amortization of discount related to BCF 785 120,187 Amortization of Non-cash compensation -- 831,992 Imputed interest on conversion of debt instrument 155,358 565,529 Change in inventory reserve -- (45,118) Changes in assets and liabilities: (Increase) decrease in assets: Accounts receivable -- 17,296 Inventories 117,594 77,353 Notes receivable -- (31,187) Deferred financing cost -- (25,250) Other assets -- -- Other current assets 38,750 47,764 Increase in liabilities: Accounts payable and accrued expenses 125,174 379,891 ----------- ----------- Net cash used for operating activities (1,177) (657,371) ----------- ----------- Cash flows used for investing activities: Payments for purchases of equipment -- (1,750) ----------- ----------- Cash flows provided by financing activities: Book overdraft 1,177 -- Proceeds from sale of securities -- 100,000 Proceeds from loan payable - unsecured -- 25,000 Proceeds from Secured Convertible Debenture -- 417,500 Due to related parties -- 6,732 Repayment of notes payable -- (56,842) ----------- ----------- Net cash provided by financing activities 1,177 492,390 Net increase (decrease) in cash -- (166,731) Cash and cash equivalents, beginning of period -- 188,858 ----------- ----------- Cash and cash equivalents, end of period $ -- $ 22,127 =========== =========== Supplemental disclosure of cash flow information: Interest paid $ -- $ 38,675 =========== =========== Income tax paid $ -- $ -- =========== =========== Non-cash investing and financing activities: Issuance of common stock for consulting fees $ -- $ 25,250 =========== =========== Discount recorded related to warrants and beneficial conversion feature of convertible debentures $ -- $ 84,721 =========== =========== Page 5 ESSENTIAL REALITY, INC. NOTES TO CONDENSED FINANCIAL STATEMENTS MARCH 31 2004 (UNAUDITED) 1. BASIS OF PRESENTATION, ORGANIZATION AND OTHER MATTERS The accompanying unaudited condensed financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial information and pursuant to the rules and regulations of the Securities and Exchange Commission ("SEC"). Certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been omitted. These financial statements should be read in conjunction with the financial statements and notes included in the Company's Annual Report on Form 10 KSB for the year ended December 31, 2003. In the opinion of management, all material adjustments, consisting of normal recurring adjustments, considered necessary for a fair presentation have been included in the accompanying unaudited condensed financial statements. The results of operations for the interim periods are not necessarily indicative of the results that maybe expected for the full year ending December 31, 2003. NATURE OF BUSINESS Essential Reality, LLC ("ER LLC" or the "Company") was formed as Freedom Multimedia, LLC in the state of Delaware on July 9, 1998 and began active operations on June 1, 1999. The Company changed its name to Essential Reality, LLC ("ER, LLC") on December 29, 1999. On June 20, 2002, ER LLC completed a business combination (recapitalization) with JPAL, Inc. ("JPAL"), a Nevada Corporation (the "Transaction"). Whereby, all of the members of ER, LLC contributed their membership interests in ER, LLC to JPAL in exchange for 16,874,784 shares of the JPAL's common stock. The shareholders of JPAL canceled 7,564,326 of their shares of JPAL common stock and were left with 1,080,934 shares of common stock representing 6.02% of JPAL. Upon the business combination, ER LLC was dissolved and all of its assets and liabilities were transferred into JPAL. Following the Transaction, JPAL changed its name to Essential Reality, Inc. On November 6, 2003 the Board of Directors passed a unanimous resolution to discontinue the sales of the P5(TM) Unit, a virtual controller because of the lack of capital and the ability to raise additional funds. It is the intension to pursue the exchange of AllianceCorner Distributors Inc. a privately held wholesale distributor of interactive video games and gaming products. On February 5, 2004 the Company signed a binding term sheet outlining a proposed exchange contingent on a number of factors. BASIS OF PRESENTATION: The accompanying financial statements have been prepared based on the Company discontinuing its operations. All revenues and expenses related to the P5(TM) have been included as discontinued operations on the statement of operations. The Company sold the last of its inventory during the three months ended March 31, 2004. The Company is now being treated as a publicly traded shell. Page 6 1. BASIS OF PRESENTATION, ORGANIZATION AND OTHER MATTERS The accompanying financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America that contemplate continuation of the Company as a going concern. However, the Company has reported a net loss of $436,484 for the three months ended March 31, 2004, and has an accumulated deficit of $20,365,112 at March 31, 2004 and the Company's current liabilities exceeded its current assets by $5,888,263. Without realization of additional capital, it would be unlikely for the Company to continue as a going concern. This factor raises substantial doubt about the Company's ability to continue as a going concern. The financial statements do not include any adjustments that might result from the outcome of the uncertainty. STOCK BASED COMPENSATION The Company has elected to follow Financial Accounting Standards Board Statement No. 123 (Accounting for Stock-Based Compensation) and accordingly the Company determined compensation costs based on the fair value at the grant date for its stock options. A schedule of activity with respect to the Company's stock option plans is as follows: Weighed Number Average of of Shares Exercise Price ----------- --------------- Outstanding at December 31, 2003 981,000 $ 1.13 Granted Directors and Employees -- -- Granted Advisors and Consultants -- -- Exercised -- -- Forfeited (288,000) 1.70 ----------- --------------- Options outstanding March 31, 2004 693,000 $ .89 =========== =============== Options exercisable at March 31, 2004 560,834 $ .91 =========== =============== The following tables summarize information about stock options outstanding and exercisable at March 31, 2004: Weighted Outstanding Average Options Options Exercisable Range of Number of Remaining in Weighted Number of Weighted Exercise Outstanding Contractual Life Average Shares Average Prices Options in Year Exercise Price Exercisable Exercise Price ------------- ----------- ---------------- ----------- ----------- -------------- $.65 to $1.00 618,000 7.29 $ .67 495,994 $ .66 1.01 to $4.00 75,000 8.23 2.67 64,840 2.83 ----------- ---- ----------- ----------- ----- 693,000 7.39 $ .89 560,834 $ .91 2. SECURED CONVERTIBLE DEBENTURE: As of March 31, 2004, the Company has defaulted on the debt. The debt is no longer convertible as the conversion feature expired on the maturity date of the notes. Page 7 3. NOTES PAYABLE: Notes payable as of March 31, 2004 is as follows: 8 1/2% notes assumed during the transaction. All in default. $1,717,070 8.0% unsecured convertible debenture. Debt and convertibility feature have expired. 107,500 8.0% unsecured convertible debenture. Discount remaining under EITF 00-27 related to warrants equals $142. 105,858 6.0% unsecured convertible debenture. Beneficial conversion feature calculated and fully amortized. 310,715 ----------- $2,241,143 =========== 4. WARRANTS: The Company has 2,908,127 warrants outstanding and exercisable at an average exercise price of $1.68 per share at March 31, 2004. 5. COMMITMENTS BINDING TERM SHEET AND PRIVATE PLACEMENT On February 6, 2004 the Company executed a binding term sheet (the "Term Sheet"), which sets forth the preliminary terms and conditions of a proposed exchange transaction between Essential and AllianceCorner Distributors, Inc ("Alliance" or "ACDI"). This Term Sheet supersedes and replaces the Letter of Intent dated November 6, 2003. As proposed, the shareholders of Alliance would exchange their shares of capital stock in Alliance for shares of common stock of Essential. Upon the closing of the exchange, as currently contemplated, the shareholders of Alliance will own common stock representing approximately 49.36% of the outstanding capital stock of the Company before dilution. The consummation of the transaction is contingent on a number of factors, including but not limited to, the completion of due diligence and the execution of a definitive agreement. There can be no assurance that the exchange will be consummated or, if consummated, that it will be consummated on the terms set forth in the Term Sheet. As part of the exchange, the Company is required to raise funds to complete the transaction. The Company is therefore offering 1,174,486 shares of Series A 6% Convertible Non Redeemable Preferred Shares (the "Preferred Shares"), through a private placement offering ("PPO"). Each Preferred Share shall entitle the holder the right to receive seven hundred (700) shares of common stock of the Company. The Preferred Shares shall convert automatically upon the effectiveness of a certificate of amendment to the Company's Articles of Incorporation duly filed with the Secretary of State of Nevada authorizing a sufficient number of shares of common stock of the Company to enable the conversion of all Preferred Shares to convert in to common stock of the Company. The Preferred Shares shall pay a 6% payable in kind dividend until such time as the Company has enough common shares to convert all the Preferred Shares being offered into common stock of the Company. The Preferred Shares shall be entitled to vote one vote per share on an as converted basis on all matters on which holders of the Company's common stock are entitled to vote. If all shares are sold, the approximate net proceeds to the Company would be $2,860,000. Page 8 Certain investors in the stated PPO shall agree to grant to ACDI an irrevocable proxy (the "Voting Proxy") with the power to vote any and all of the Company's common stock held by such investors received directly in conjunction with the PPO either through conversion of debt or the issuance of shares of preferred stock of the Company. The Voting Proxy shall apply pro rata to such investors of the voting stock of ESSR held by such investors outstanding at all relevant times. The Voting Proxy shall remain in effect so long as such investors hold any shares of ESSR voting stock received directly in conjunction with the transactions contemplated herein and for the avoidance of doubt the Voting Proxy shall apply only to such shares. All securities issued pursuant to the exchange will be "restricted" stock and be subject to all applicable re-sale restrictions specified by federal and state securities laws. The exchange shall include customary closing conditions including the following: (i) consummation of all required definitive instruments and agreements, including, but not limited to, the Exchange Agreement all in a form reasonably satisfactory to the parties thereto; (ii) obtaining all necessary board and third party consents, (iii) satisfactory completion by ESSR and ACDI of all necessary technical and legal due diligence, (iv) receipt of the Voting Proxy. There can be no assurance that the exchange will be consummated or, if consummated, that it will be consummated on the terms set forth in the Term Sheet. The change in business conditions in the fourth quarter ended December 31, 2003 and the execution of the letter of intent resulted in the recognition of the operations of the Company as relate to the P5(TM) as discontinued operations in accordance with SFAS No. 144 and the sale of the entire inventory that was on hand as of December 31, 2003 at a value of $6.00 per unit in the first quarter of 2004. On November 20, 2003 $225,000 was deposited in an escrow account with Counsel to Alliance pursuant to the Letter of Intent dated November 6, 2003. Alliance shall be entitled to draw on such funds to pay expenses for accounting, legal and other expenses related to the binding term sheet noted above. As of March 31, 2004 the balance remaining is approximately $158,000. If the transaction is terminated by any party for any reason, Alliance shall direct the escrow agent to release to Essential Reality any remaining balance. Alliance shall refund to Essential Reality any portion of the $225,000 that was released from escrow if both of the following conditions have occurred: 1. After December 31, 2003 Alliance has withdrawn from the transaction due to any non-material adverse changes, and 2. Essential Reality has made securely funded arrangements to fund expenses that exceed the $225,000 deposited in escrow. Pursuant to the Binding Term Sheet the Company signed an Investment Banking Agreement with Sunrise Securities Corp. a registered broker/dealer with National Association of Securities Dealers. Sunrise will use its "bests efforts" to raise the money provided for in the PPO a minimum of $2,800,000 net proceeds under the terms and conditions of the PPO. The Company will pay the Investment Banker a $25,000 nonrefundable retainer fee and financing fees equal to 10% of the gross proceeds of such financing payable to Sunrise in cash and warrants issued to Sunrise to purchase on the same terms 10% of the securities in such financing. Upon closing the Financing, the company shall pay Sunrise a financing fee payable in a form at the sole election of Sunrise of either (i) cash fee equal to 10% of the gross proceeds or (ii) the Company shall issue the number of shares of Common Stock equal to 11% of the aggregate number of fully diluted and/or converted shares of Common Stock and/or Commmon Stock equivalents (including but not limited to Units) purchased by Investors . In addition , the Company shall issue warrants to purchase Common Stock equal to 10% of the aggregate number of the fully diluted and or converted shares of Common Stock equivalents. The warrants shall be purchased for a nominal sum and shall be exercisable for a period five years from the date of closing with an exercise price per share equal to the effective per share price paid by the Investors for the securities. In the event the agreement is not renewed or terminated, Sunrise will be entitled to a full fee for which discussions were conducted during the term of the agreement by the Company or by Sunrise within twelve months. In addition to the fees, Sunrise will be reimbursed for all reasonable fees and disbursements of Sunrise outside counsel and Sunrise travel and out of pocket expenses associated with the financing up to $25,000 without Company approval. The Company shall also Page 9 reimburse the reasonable fees and disbursements of small business Investment counsel, if any, incurred in connection with Financing not to exceed 1% of the SBIC's allocation in such financing. 6. SUBSEQUENT EVENT: On May 21, 2004, GE Capital, pursuant to an equipment lease dated October 4, 2002 for 60 months, filed with a collection agent to collect the full amount of the lease in the amount of $21,340. This was due to the Company being behind in its payments for 7 months starting November 1, 2003. The monthly payments in the amount of $450 have been accrued in accounts payable for the payments that are due. The Company has 30 days to respond before a judgment is filed. Page 10 ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS FORWARD-LOOKING STATEMENTS The following discussion and analysis should be read in conjunction with the unaudited condensed financial statements and related notes and other financial information included in this Quarterly Report on Form 10-QSB. It is intended to assist the reader in understanding and evaluating the financial position of the Company. This report contains, in addition to historical information, forward-looking statements that involve risks and uncertainties. Words such as "may", "will"," should", "could", "expects", "plans", "intends", "anticipates", "believes", "estimates", "potential", or "continue" or the negative of such terms and other comparable terminology are intended to identify forward-looking statements. The Company's actual results could differ materially from the results discussed in the forward-looking statements. Risk factors that could cause or contribute to such differences include those discussed in Essential Reality, Inc.'s annual report on Form 10KSB for the year ended December 31, 2002, filed with the Securities and Exchange Commission. OVERVIEW On June 20, 2002, Essential Reality, LLC, a Delaware Limited Liability Company ("ER LLC"), completed a business combination with JPAL, Inc., a Nevada corporation and an SEC registrant ("JPAL") pursuant to an Amended Contribution Agreement between ER LLC and JPAL, whereby all of the members of ER LLC contributed their membership interests in ER LLC to the Company in exchange for an aggregate of 16,874,784 shares of the Company's common stock (the "Transaction"). Concurrent with the Transaction, the shareholders of JPAL canceled 7,564,326 of their shares of JPAL common stock and were left with 1,080,934 shares of common stock representing 6.02% of the Company. Following the Transaction, JPAL changed its name to Essential Reality, Inc. (the "Company") and ER LLC, a wholly owned subsidiary of the Company, was merged into the Company. The Transaction was accounted for as recapitalization of ER LLC. The management of the ER LLC remained as the management of the Company. Since the Transaction was accounted for as a recapitalization and not a business combination, no goodwill has been recorded in connection with the Transaction and the costs incurred in connection with the Transaction has been accounted for as a reduction of additional paid-in capital. As a result of recapitalization (i) the historical financial statements of the Company for periods prior to the date of the Transaction are no longer the historical financial statements of JPAL, and, therefore, JPAL's historical financial statements are no longer presented; (ii) the historical financial statements of the Company for periods prior to the date of the Transaction are those of ER LLC; (iii) all references to the financial statements of the "Company" apply to the historical financial statements of ER LLC prior to the Transaction and to the financial statements of the Company subsequent to the Transaction; and (iv) any reference to the Company applies solely to ER LLC and Essential Reality, Inc. Essential Reality, LLC was organized in 1999 as a developer of real-time tracking and sensory technologies. From its formation through the date of its dissolution as a result of the business combination, it was involved in research and development, marketing, entering into strategic relationships and hiring key employees in connection with the final production, sale and distribution of the P5(TM). The P5(TM), a virtual controller, is a glove-like peripheral device that enables users to control the action on a screen through simple hand movements, rather than complicated keystroke and mouse combinations. This product is based on patented, and several patent-pending, technologies that address technological limitations of current devices, such as the mouse, hand-held game controllers and joysticks. The P5(TM) is engineered to capture five-finger bend sensitivity enabling gesture recognition, combined with an optical tracking technology that captures the movement of the hand in 3D space, without the use of a mouse, joystick, keyboard or the like. For example, if a user is trying to open a door while playing an adventure game, the P5(TM) allows the user to make the hand motion of opening a door and see the door open simultaneously with the motion, as opposed to the user pressing a button and seeing the door open immediately thereafter. To date, the P5(TM) is the only product that we have developed and marketed. Due to less than expected sales of the P5(TM), we changed our focus and on November 6, 2003, the Board of Directors passed a unanimous resolution to discontinue the operations of the P5(TM) Unit because of the lack of capital and the inability to obtain additional financing. The operations were discontinued in December 2003 and the inventory was sold during the first quarter of 2004. Page 11 CRITICAL 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, disclosure of contingent 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. RESULTS OF OPERATIONS: The unaudited financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial information. In our opinion, we have included all adjustments (consisting only of normal recurring accruals) considered necessary for a fair presentation. Included in Discontinued Operations is the following: Revenue. For the three months ended March 31, 2004, the Company recognized product-related revenues in the amount of $112,884 as compared to $43,522 for the three months ended March 31, 2003. The increase in our revenue resulted from the liquidation of the inventory at $6.00 per unit. Cost of Revenue. For the three months ended March 31, 2004, cost of revenue totaled $117,594 compared to $102,415 cost of revenue for the three months ended March 31, 2003. The increase was the result of liquidating the inventory and the recapture of the inventory reserve. Product development expense. For the three months ended March 31, 2004 product development expense totaled $0 compared to $145,075 for the three months ended March 31, 2003, respectively. The decrease of $145,075 compared to the three months ended March 31, 2004 was primarily due to the completion of the manufacturing of the P5TM product during 2002 and the discontinuing of operations in 2003. Page 12 Sales and marketing expense. For the three months end March 31, 2004 sales and marketing expense totaled $25,000 compared to $260,268 for the three months ended March 31, 2003. The decrease of $235,268, was primarily due to the discontinuing of operations at the end of 2003. Severance compensation for the three months ended March 31, 2004 of $0 compared to $204,511 expenses for the three months ended March 31, 2003 is due to six former employees. No payments have been made to date. Included in operating expenses is the following: General and administrative expenses. For the three months ended March 31, 2004 general and administrative expenses totaled $92,184, compared to $292,013 for the three months March 31, 2003. The decrease of $199,829, compared to the three months ended March 31, 2003 was primarily the result of discontinuing of operations at the end of November 2003. Due to the discontinued operations there was a decrease of $87,825 in salaries and benefits, decrease in consultants of $33,500, and a decrease in professional fees of $124,823. Included in general and administrative expenses are costs incurred of $0 for the three months ended March 31, 2004 compared to $31,444 for the three months ended March 31, 2003 related to Business Development.com and Hymax Group, LLC. These companies are related to certain members of LCG Capital Group. Such costs include consulting fees, employee salaries, occupancy, telephone and computer leases allocated to the Company. In the case of employee salaries, costs are allocated to us based on the time each employee conducts business specific to us. In the case of the other expenses, costs are allocated based on a percentage of resources used by us. In our opinion, allocated expenses incurred from related parties approximate fair market value. Stock based compensation for the three months ended March 31, 2004 totaled $0, compared to $806,742 for the three months ended March 31, 2003. The non-cash charge was related primarily to amortization of deferred compensation for stock options and warrants issued to employees, directors, advisors and consultants and stock and warrants issued to consultants for services rendered. INCOME (EXPENSE) Interest income for the three months ended March 31, 2004 totaled $0 compared to $1,065 for the three months ended March 31, 2003. The decrease of $1,065 was due to a decrease of available cash balances because if the Company discontinuing operations. Interest expense for the three months ended March 31, 2004 totaled $222,100 compared to $739,391 for the three months ended March 31, 2003. The decrease of $517,291 related primarily to Notes Payable, accreted interest on warrants and the convertible notes issued at the time of the merger and subsequent financing during the three months ended March 31, 2003, described in "Liquidity and Capital Resources" below. LIQUIDITY AND CAPITAL RESOURCES Since its inception through March 31, 2004 we had accumulated deficit of $20,801,597 and expect to continue to incur losses for the foreseeable future. We have financed our operations primarily through bridge loans and private placements described in the overview. For the three months ended March 31, 2004 net cash used in operating activities decreased from $657,371 to $1,177 a net decrease of $656,193 as compared to the three months ended September 30, 2002. The decrease in cash used in operating activities was due to the Company's discontinuation of its operations related to the development and sale of the P5(TM). Net cash and cash equivalents used in operations for the three months ended March 31, 2004 consisted of net loss of $436,484 less non cash items consisting of amortization of discount relating to BCF of $155,358, imputed interest on conversion of debt instrument $785 and increase in accounts payable of $32,685. Page 13 Net cash used in investing activities for the three months ended March 31, 2004 decreased from $1,750 to $0 a net decrease of $1,750 as compared to the three months ended March 31, 2004. The decrease primarily the result of the production equipment purchased in 2003 when manufacturing started. Net cash provided by financing activities for the three months ended March 31, 2004 decreased from $492,390 to $1,177 a net decrease of $491,213 as compared to the three months ended March 31, 2003. The change was due to the Company Not having any significant financing activities during the current period. RISK FACTORS Information contained in this Form 10-QSB contains "forward-looking statements." An investment in our common stock involves a high degree of risk. You should carefully consider the factors described below, in addition to those discussed elsewhere in this report, in analyzing an investment in our common stock. If any of the risks described below materialize, our business, financial condition and results of operations would likely suffer, the value of our common stock could be adversely affected and you could lose all or part of the money you paid for our common stock. In addition, the following factors could cause our actual results to differ materially from those projected in our forward-looking statements, whether made in this 10-QSB, our annual report on form 10-KSB, future press releases SEC filings or orally, whether in presentations, responses to questions or otherwise. Unless otherwise described therein, or unless the context otherwise requires, references to "the Company", "ER", "we", "our", "us", "it" or "its", refer to the Company, together with its subsidiaries and affiliates, and their respective predecessors. CONSIDERATIONS AND RISKS RELATING TO OUR BUSINESS AND THE COMPANY On November 6, 2003 the Board of Directors passed a unanimous resolution to discontinue the sales of the P5(TM) Unit, a virtual controller because of the lack of capital and the ability to raise additional funds. It is the intension to pursue the exchange of AllianceCorner Distributors Inc. a privately held wholesale distributor of interactive video games and gaming products. On February 5, 2004 the Company signed a binding term sheet outlining a proposed exchange contingent on a number of factors. Page 14 Fluctuations in operating results may affect our stock price. Our operating results may fluctuate significantly in the future as a result of a variety of factors, many of which are outside our control. These factors include: (i) the amount and timing of capital expenditures and other costs relating to the implementation of our business plan, including acquisitions of, and investments in, competing or complementary companies or technologies; (ii) our introduction of new products or services or by our competitors; (iii) (iii) regulatory changes; and (vi) general economic conditions and economic conditions specific to the industry in which we operate. As a strategic response to changes in the competitive environment, we may from time to time make certain pricing, service, or marketing decisions or acquisitions that could have a material adverse effect on our business, prospects, financial condition, and results of operations. We do not expect to pay cash dividends in the foreseeable future. We have not paid dividends or other distributions and do not intend to pay cash dividends or other cash distributions for the foreseeable future. In addition, we may enter into agreements with lenders or other financing parties that restrict or prohibit the payment of dividends or other distributions. Accordingly, no assurance can be given that we will pay any dividend or other distributions to the holders of our capital stock. Page 15 No active trading market for our common stock currently exists, and we cannot assure potential investors that a larger market will ever develop or be maintained. The market for our common stock is likely to be volatile and many factors may affect the market. These include, for example: our success, or lack of success, in marketing our products and services; competition; governmental regulations; and fluctuations in operating results. The stock markets generally have experienced, and will probably continue to experience, extreme price and volume fluctuations, which have affected the market price of the shares of many small capital companies. These fluctuations have often been unrelated to the companies' operating results. These broad market fluctuations, as well as general economic and political conditions, may decrease the market price of our' common stock in any market that develops. Our common stock is considered to be "penny stock". Our common stock may be deemed to be "penny stock" as that term is defined in Rule 3a51-1 promulgated under the Exchange Act. Penny stocks are stocks: with a price of less than $5.00 per share; that are not traded on a "recognized" national exchange; whose prices are not quoted on the NASDAQ automated quotation system; or in issuers with net tangible assets less than $2,000,000 (if the issuer has been in continuous operation for at least three years) or $5,000,000 (if in continuous operation for less than three years), or with average revenues of less than $6,000,000 for the last three years. Section 15(g) of the Exchange Act and Rule 15g-2 promulgated thereunder require broker-dealers dealing in penny stocks to provide potential investors with a document disclosing the risks of penny stocks and to obtain a manually signed and dated written receipt of the document before effecting any transaction in a "penny stock" for the investor's account. We urge potential investors to obtain and read this disclosure carefully before purchasing any shares that are deemed to be "penny stock." Rule 15g-9 promulgated under the Exchange Act requires broker-dealers in penny stocks to approve the account of any investor for transactions in such stocks before selling any "penny stock" to that investor. This procedure requires the broker-dealer to: obtain from the investor information about his or her financial situation, investment experience and investment objectives; reasonably determine, based on that information, that transactions in penny stocks are suitable for the investor and that the investor has enough knowledge and experience to be able to evaluate the risks of "penny stock" transactions; provide the investor with a written statement setting forth the basis on which the broker-dealer made his or her determination; and receive a signed and dated copy of the statement from the investor, confirming that it accurately reflects the investor's financial situation, investment experience and investment objectives. Page 16 Compliance with these requirements may make it harder for investors in our Common Stock to resell their shares to third parties. Accordingly, our common stock should only be purchased by investors, who understand that such investment is a long-term and illiquid investment, and are capable of and prepared to bear the risk of holding the common stock for an indefinite period of time. FORWARD LOOKING STATEMENTS The foregoing Management's Discussion and Analysis includes "forward looking statements" within the meaning of Rule 175 under the Securities Act of 1933, as amended, and Rule 3b-6 under the Securities Act of 1934, as amended, including statements regarding, among other items, the Registrant's business strategies, continued growth in the Registrant's markets, projections, and anticipated trends in the Registrant's business and the industry in which it operates. The words "believe," "expect," "anticipate," "intends," "forecast," "project," and similar expressions identify forward-looking statements. These forward- looking statements are based largely on the Registrant's expectations and are subject to a number of risks and uncertainties that are beyond the Registrant's control. The Registrant cautions that these statements are further qualified by important factors that could cause actual results to differ materially from those in the forward looking statements, including, among others, the following: reduced or lack of increase in demand for the Registrant's products or services, competitive pricing pressures and changes in the level of expenses incurred in the Registrant's operations. In light of these risks and uncertainties, there can be no assurance that the forward-looking information contained in this document will in fact transpire or prove to be accurate. The Registrant disclaims any intent or obligation to update "forward looking statements." ITEM 3. CONTROLS AND PROCEDURES As required by Rule 13a-15 under the Exchange Act, as of the end of the period covered by this report, the Company carried out an evaluation of the effectiveness of the design and operation of the Company's disclosure controls and procedures. This evaluation was carried out under the supervision and with the participation of the Company's management including acting Chief Financial Officer. Based upon that evaluation and acting Chief Financial Officer concluded that the Company's disclosure controls and procedures are effective. There have been no significant changes in the Company's internal controls or in other factors that could significantly affect internal controls subsequent to the date the Company carried out its evaluation. Disclosure controls and procedures are controls and other procedures that are designed to ensure that information required to be disclosed in Company reports filed or submitted under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commission's rules and forms. Disclosure controls and procedures include controls and procedures designed to ensure that information required to be disclosed in Company reports filed under the Exchange Act is accumulated and communicated to management and acting Chief Financial Officer as appropriate, to allow timely decisions regarding required disclosure. CRITICAL ACCOUNTING POLICIES The U.S. Securities and Exchange Commission ("SEC") recently issued Financial Reporting Release No. 60, "CAUTIONARY ADVICE REGARDING DISCLOSURE ABOUT CRITICAL ACCOUNTING POLICIES" ("FRR 60"); suggesting companies provide additional disclosure and commentary on their most critical accounting policies. In FRR 60, the SEC defined the most critical accounting policies as the ones that are most important to the portrayal of a company's financial condition and operating results, and require management to make its most difficult and subjective judgments, often as a result of the need to make estimates of matters that are inherently uncertain. Based on this definition, our most critical accounting policies include: inventory valuation, which affects our cost of sales and gross margin; and allowance for doubtful, which affects the general and administrative expenses. The methods, estimates and judgments we use in applying these most critical accounting policies have a significant impact on the results we report in our consolidated financial statements. Page 21 PART II -- OTHER INFORMATION ITEM 1. LEGAL PROCEEDINGS. On November 21, 2002, a complaint was filed by MC Squared in United States District Court for the Southern District of New York against us, Humbert Powell, Chairman of the Board of Directors, Steven Francesco, ex-Chief Executive Officer, David Devor, an officer and Brian Jedwab, a member of the Board of Directors, alleging breach of a development agreement between us (originally Essential Reality, LLC) and MC Squared. Specifically, the complaint alleges a failure by us to provide a design credit to MC Squared on the packaging for the P5(TM). The complaint seeks specific performance and a recall of all P5(TM) products shipped to date without the design credits on the packaging. We have submitted an answer with counterclaims and have made a motion to dismiss this complaint. On October 15, 2003 the case was settled for $53,643 payable as follows: $3,643 in full payment for royalties due as of July 30, 2003 and $50,000 for "Non-Royalty Settlement" payable in consecutively monthly installments of $2,000 commencing November 15, 2003. The Company may prepay the outstanding balance within 4 months and deduct 25% or within 8 months and deduct 20%. The Company paid only $10,000 in 2003 and included in accounts payable and accrued expenses is $43,643 at March 31, 2004. On January 21, 2003 a complaint was filed by RDA International, Inc. in the Supreme Court of the State of New York against us seeking payment of $235,078 for work, labor and services performed in connection with advertising, marketing and multimedia programs for the P5(TM). This amount has been accrued at December 31, 2002. On February 28, 2003, a complaint was filed by Aaron Gavios, a former employee of ours, in The United States District Court for the Southern District of New York against us, Humbert Powell, Chairman of our Board of Directors and Brian Jedwab, a member of our Board of Directors, alleging breach of a contract. Specifically, the complaint alleges failure to provide for severance pay, failure to provide stock options and failure to reimburse for automobile lease totaling $120,000, plus interest and legal fees. The Company has accrued $50,000 as of March 31, 2004 for severance to this former employee as this is the amount the Company believes is actually owed. On April 16, 2003, a complaint was filed by Ziff Davis Media, Inc. in the Supreme Court of the State of New York against the Company (originally, ER, LLC) seeking payment of $27,443 for print advertising for the P5(TM). On July 3, 2003 the case was settled for $10,000 payable in 4 installments as follows: $4,000 due July 10, 2003, and the balance of $6,000 in 3 equal installments of $2,000 each payable August 10, September 10, and October 10, 2003. The full amount was paid as of December 31, 2003. On October 10, 2003 a complaint was filed by the Future Network USA f/k/a/ Imagine Media Inc in the Supreme Court of the State of New York, County of New York against Essential Reality, LLC seeking payment of $33,405 plus interest and legal fees for advertising in one of their magazines. The full amount is included in accounts payable and accrued expenses at March 31, 2004 as no payments have been made. On December 4, 2003 a complaint was filed by the CIT Communications Finance Corporation d/b/a/ Avaya Financial Services in the Supreme Court of the State of New York, County of New York against Essential Reality, Inc seeking payment of $38,084 plus interest and legal fees for default in paying the Phone Equipment Lease Agreement dated January 7, 2002. The full amount is included in accounts payable and accrued expenses as of March 31, 2004 as no payments have been made. On January 26, 2004 a compliant was filed by Empire Inter - Freight Corp. in the Civil Court of the City of New York, County of New York against Essential Reality, Inc. seeking payment of $12,419 plus interest and legal fees for default in paying for freight services in December 19 , 2002. The case was settled for $4,000 in May 2004 and is included in accounts payable and accrued expenses at March 31, 2004. On February 5, 2004 a complaint was filed by the UBI Soft Entertainment in the Supreme Court of the State of New York, County of Nassau against Essential Reality, LLC seeking payment of $93,750 plus interest and legal fees for services and materials. Page 22 The full amount is included in accounts payable and accrued expenses as of December 31, 2003 as no payments have been made. On April 2, 2004 CCH Incorporated filed a Restraining Notice with the Company's bank HSBC for one year. They are seeking payment of $6,639 for services rendered in 2003 and 2002. This amount has been accrued as of December 31, 2003. On May 21, 2004, GE Capital, pursuant to an equipment lease dated October 4, 2002, filed with a collection agent to collect the full amount of the lease payments totallingin the amount of $21,340. The Company has 30 days to respond before a judgment is filed. Except for the complaint filed by Aaron Gavios, for which we believe we owe $50,000, and for the claims which have been fully adjudicated or settled, we believe we have valid defenses to these claims that have not been settled as noted above and intend to vigorously defend ourselves; however, there can be no assurance that we will be successful. The costs associated with these litigations, including the time required to defend ourselves, as well as the potential cost should there be an adverse judgment against us, may have a material adverse effect on our financial condition and results of operation. ITEM 2. CHANGES IN SECURITIES. On March 10, 2003, the Company entered into an Investment banking/Advisory Agreement with First Securities USA, Inc. through its SBI USA division engaging SBI as exclusive advisor and agreed to pay the Investment Banker a retainer of 25,000 shares of common stock of the Company. On March 12, 2003, the Company sold 100,000 shares of common stock to a private investor for $1.00 per share totaling $100,000. ITEM 3. DEFAULTS UPON SENIOR SECURITIES. The Company has defaulted in payments of the principal and accrued interest on notes payable totaling $1,717,070 issued as result of the Recapitalization with "JPAL" and additional notes payable totaling $180,500 issued during 2003. Secured convertible debentures totaling $1,000,000 issued with 8% Secured Notes are also in default. ITEM 4. SUBMISSION OF MATTERS TO VOTE OF SECURITY HOLDERS. Not applicable. ITEM 5. OTHER INFORMATION. On January 9, 2003, Stanley Friedman, Vice president of Manufacturing was terminated. The Company will pay severance to Mr. Friedman in the amount of $37,500. The payment is contingent upon the Company obtaining one million in financing excluding bridge loans by June 30, 2003. The Company executed a confession of judgment to be filed if the severance payment is not made by June 30, 2003. No payment has been made to date. In addition, Mr. Friedman had until January 9, 2004 to exercise stock options with an exercise price of $.75 per share for 85,666 shares of the Company's common stock, which have already vested. The options have been forfeited. The Company paid the first months Cobra for January 2003. On January 10, 2003, Aaron Gavios, Vice president of Sales was terminated. The Company agreed to pay severance to Mr. Gavios in the amount of $50,000. The payment is to be paid in equal installments contingent upon the Company obtaining three million in financing excluding bridge loans. In the event that the company fails to make any payments after receiving financing, then the unpaid severance shall become immediately due and payable. In addition, Mr. Gavios had until January 10, 2004 to exercise stock options for 43,000 shares of the Company's common stock with an exercise of $1.04 per share, which have already vested. The options have been forfeited. The contract was not signed and is in litigation. Page 23 On December 23, 2003 Reuben Levine, President and Chief Operating officer resigned. On February 6, 2003 Steven T. Francesco chief executive officer, was terminated. The amount of severance to Mr. Francesco in the amount of $41,010 was contingent upon the Company obtaining financing in the amount of two million dollars excluding bridge loans. The Company paid for the insurance coverage for two months and issued a five-year warrant to purchase 250,000 shares of the Company's common stock at an exercise price of $.75 with Mr. Francesco. It is the intent of the Company to enter into a written agreement with Mr. Francesco in the near future. On February 24, 2003, Richard Rubin, Vice president of Product Development was terminated. The Company will pay severance to Mr. Rubin in the amount of $47,500. The payment is contingent upon the Company obtaining financing on the amount of two million dollars not including bridge loans. In addition, Mr. Rubin has until February 24, 2005 to exercise stock options with an exercise price of $.80 per share for 33,000 shares of the Company's common stock which have already vested. If he fails to exercise, the options will be forfeited. No options were exercised. On April 7, 2003, Martin Currie, Vice President of marketing was terminated. As noted in the employment agreement, Mr. Currie is eligible to receive $25,000 as severance. In addition, Mr. Currie has until April 7, 2004 to exercise stock options with an exercise price of $0.90 per share for 20,000 shares of the Company's common stock, which have already vested. The options were forfeited as of March 31, 2004. No agreement has been signed to date. On July 31, 2003, the Company settled with a former consultant for $20,000 payable as follows: $5,000 payable no later than August 30, 2003, $5,000 payable no later than December 12, 2003 and the final payment of $10,000 payable no later than January 30, 2004. The liability has been paid in full as of March 31, 2004 February 6, 2004 - The Company announced that it has executed a binding term sheet, which sets forth the preliminary terms and conditions of a proposed exchange transaction between Essential and AllianceCorner Distributors Inc. ("Alliance"). This Term Sheet supersedes and replaces the Letter of Intent dated November 6, 2003. As proposed, the shareholders of Alliance would exchange their shares of capital stock in Alliance for shares of common stock of Essential. The consummation of the transaction is contingent on a number of factors, including but not limited to, the completion of due diligence and the execution of a definitive agreement. There can be no assurance that the exchange will be consummated or, if consummated, that it will be consummated on the terms set forth in the Term Sheet. On November 20, 2003 $225,000 was deposited in the escrow account with Counsel to Alliance. Alliance shall be entitled to draw on such funds to pay expenses for accounting, legal and other expenses related to the exchange. If any party for any reason terminates the transaction, Alliance shall direct the escrow agent to release to Essential Reality any remaining balance. Page 24 Alliance shall also refund to Essential Reality any portion of the $225,000 that was released form escrow if both the following conditions have occurred: After December 31, 2003 Alliance has withdrawn from the transaction due to any non-material adverse changes, and Essential reality has made securely funded arrangements to fund Expenses that exceed the $225,000 deposited in escrow. Pursuant to the Binding Term Sheet the Company signed an Investment Banking Agreement with Sunrise Securities Corp. a registered broker/dealer with National Association of Securities Dealers. Sunrise will use its "best effort" to raise the money provided for in the PPO a minimum of $2,500,000 million under the terms and conditions of the PPO. We will pay the Investment Banker $25,000 nonrefundable retainer fee and financing fees equal to 10% of the gross proceeds of such financing payable to Sunrise in cash and warrants issued to Sunrise to purchase on the same terms 10% of the securities in such financing. Upon closing the of each Financing, the company shall pay Sunrise a financing fee payable in a form at the sole election of Sunrise of either (i) cash fee equal to 10% of the gross proceeds or (ii) the Company shall issue the number of shares of Common Stock equal to 11% of the aggregate number of fully diluted and/or converted shares of Common Stock and/or Common Stock equivalents (including but not limited to Units) purchased by Investors. In addition, the Company shall issue warrants to purchase Common Stock equal to 10% of the aggregate number of the fully diluted and or converted shares of Common Stock equivalents. The warrants shall be purchased for a nominal sum and shall be exercisable for a period five years from the date of closing with an exercise price per share equal to the effective per share price paid by the Investors for the Securities. In the event the agreement is not renewed or terminated, Sunrise will be entitled to a full fee for which discussions were conducted during the term of the agreement by the Company or by Sunrise within twelve months. In addition to the fees, Sunrise will be reimbursed for all reasonable fees and disbursements of Sunrise outside counsel and Sunrise travel and out of pocket expenses associated with the financing up to $25,000 without Company approval. The Company shall also reimburse the reasonable fees and disbursements of small business investment counsel, if any, incurred in connection with Financing not to exceed 1% of the SBIC's allocation in such financing. The Company has a signed retainer agreement with Gottlieb & Partners, LLP as its special counsel for drafting and filing all required regulatory documents pursuant to the terms and conditions set forth in the Binding Term Sheet dated January 2004. The Company agrees to pay a flat fee for legal services in the amount of $60,000 to be payable at the closing from the escrow of the Private Placement Offering. The Company has retained Jackson Steinem, Inc. for non-legal services in connection with the Company's proposed reorganization transaction. The Company agrees to deliver after the closing 30,000 shares of the Company's Common Stock as compensation for services rendered. Page 25 ITEM 6. EXHIBITS AND REPORTS ON FORM 10-QSB. (a) Exhibits. EXHIBIT INDEX NUMBER DESCRIPTION --------- ----------- 3.1 Amended and Restated Articles of Incorporation of the Registrant. Incorporated herein by reference from Exhibit 3.1 to the Registrant's Registration Statement on Form SB-2 filed on August 18, 2000 ("2000 SB-2"). 3.2 Amendment to Articles of Incorporation filed June 20, 2002 with the State of Nevada. Incorporated herein by reference from Exhibit 3.2 to the Registrant's Registration Statement on Form SB-2 filed on July 19, 2002 ("2002 SB-2"). 3.3 Amendment to Articles of Incorporation filed June 21, 2002 with the State of Nevada. I incorporated herein by reference from Exhibit 3.3 to the 2002 SB-2. 3.4 Bylaws of the Registrant. Incorporated herein by reference from Exhibit 3.2 to the 2000 SB-2. 10.1* Letter Agreement dated as of February 5, 2004 between Essential Reality, Inc. and Jackson Steinem, Inc. 10.2* Retainer Agreement, dated as of February 5, 2004 between Essential Reality Inc. and Gottbetter & Partners, LLP 11. Statement re Computation of Per Share Earnings.** 31.1* Certification of Chief Executive Officer Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. 31.2* Certification of Chief Financial Officer Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. 32.1* Certification of Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. 32.2* Certification of Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. -------------- * Filed herewith. ** Information required to be presented in Exhibit 11 is now provided in the Condensed Statements of Operations on Page 4 of the financial statements. (b) Reports on Form 8-K. None SIGNATURES In accordance with the requirements of the Securities Exchange Act of 1934, the registrant has caused this report to be signed on its behalf by the undersigned, thereunto duly authorized. Essential Reality, Inc., a Nevada corporation (Registrant) Date: June 29, 2004 By: /s/ John Gentile, ---------------------------------- Its: Interim Officer Chief Operating officer and Director (Principal Executive Officer) Page 26