Delaware
|
88-0218411
|
(State
or other jurisdiction of incorporation or organization)
|
(Internal
Revenue Service Employer Identification
No.)
|
Page
Number
|
||
PART
I.
|
FINANCIAL
INFORMATION
|
|
Item
1
|
Consolidated
Condensed Financial Statements:
|
|
Balance
sheets as of March 31, 2006 (unaudited) and June 30, 2005
|
3
|
|
Statements
of Operations for the Three and Nine Months Ended March 31, 2006
and
2005
|
4
|
|
Statements
of Cash Flows for the Nine Months Ended March 31, 2006 and
2005
|
5
|
|
Notes
to Unaudited Financial Statements
|
6
|
|
Item
2
|
Management's
Discussion and Analysis or Plan of Operation
|
9
|
Item
3
|
Controls
and Procedures
|
13
|
PART
II
|
OTHER
INFORMATION
|
|
Item
1
|
Legal
Proceedings
|
14
|
Item
2
|
Unregistered
Sales of Equity Securities and Use of Proceeds
|
14
|
Item
3
|
Defaults
upon Senior Securities
|
14
|
Item
4
|
Submission
of Matters to a Vote of Security Holders
|
14
|
Item
5
|
Other
Information
|
14
|
Item
6
|
Exhibits
|
15
|
SIGNATURES
|
16
|
|
EXHIBITS
|
March
31, 2006
|
June
30, 2005
|
||||||
(unaudited)
|
|||||||
-
ASSETS -
|
|||||||
CURRENT
ASSETS:
|
|||||||
Cash
|
$
|
157,084
|
$
|
1,148
|
|||
Accounts
receivable - net of allowance for doubtful accounts of
$nil
|
3,915
|
36,451
|
|||||
Inventories
|
143,864
|
170,928
|
|||||
Prepaid
expenses and other current assets
|
17,878
|
6,380
|
|||||
TOTAL
CURRENT ASSETS
|
322,741
|
214,907
|
|||||
FIXED
ASSETS – NET
|
501,371
|
12,712
|
|||||
TOTAL
ASSETS
|
$
|
824,112
|
$
|
227,619
|
|||
-
LIABILITIES AND SHAREHOLDERS’ DEFICIT -
|
|||||||
CURRENT
LIABILITIES:
|
|||||||
Accounts
payable
|
$
|
445,968
|
$
|
416,446
|
|||
Accrued
expenses
|
623,866
|
543,000
|
|||||
Accrued
interest
|
8,511
|
-
|
|||||
Convertible
notes
|
540,000
|
-
|
|||||
TOTAL
CURRENT LIABILITIES
|
1,618,345
|
959,446
|
|||||
LONG-TERM
LIABILITIES:
|
|||||||
Accounts
payable – related parties
|
86,723
|
483,764
|
|||||
Loans
and advances – officers/shareholders
|
504,001
|
484,251
|
|||||
TOTAL
LONG-TERM LIABILITIES
|
590,724
|
968,015
|
|||||
SHAREHOLDERS’
DEFICIT:
|
|||||||
Preferred
stock, $0.10 par value, authorized 5,000,000 shares, 2,113,556
outstanding
|
211,356
|
-
|
|||||
Common
stock, $.01 par value; 100,000,000 shares authorized 99,630,554 and
87,487,241 shares issued and outstanding at March 31, 2006 and June
30,
2005, respectively
|
996,306
|
874,872
|
|||||
Additional
paid-in capital
|
13,236,468
|
10,141,767
|
|||||
Accumulated
deficit
|
(15,829,087
|
)
|
(12,716,481
|
)
|
|||
(1,384,957
|
)
|
(1,699,842
|
)
|
||||
$
|
824,112
|
$
|
227,619
|
Three
Months Ended March 31
|
|
Nine
months Ended March 31
|
|
||||||||||
|
|
2006
|
|
2005
|
|
2006
|
|
2005
|
|||||
REVENUES
|
$
|
17,529
|
$
|
16,835
|
$
|
43,229
|
$
|
16,835
|
|||||
COSTS
AND EXPENSES
|
|||||||||||||
Costs
of sales
|
7,001
|
11,810
|
21,125
|
11,810
|
|||||||||
General
and administrative
|
1,557,089
|
150,551
|
2,852,199
|
651,242
|
|||||||||
Interest
expense
|
8,511
|
-
|
8,511
|
-
|
|||||||||
TOTAL
COSTS AND EXPENSES
|
1,572,601
|
162,361
|
2,881,835
|
663,052
|
|||||||||
LOSS
FROM OPERATIONS - BEFORE PROVISION FOR INCOME
TAXES
|
(1,555,072
|
)
|
(145,526
|
)
|
(2,838,606
|
)
|
(646,217
|
)
|
|||||
Provision
for income taxes
|
-
|
-
|
-
|
-
|
|||||||||
NET
LOSS
|
(1,555,072
|
)
|
(145,526
|
)
|
(2,838,606
|
)
|
(646,217
|
)
|
|||||
Preferred
stock dividend
|
274,000
|
-
|
274,000
|
-
|
|||||||||
NET
LOSS APPLICABLE TO COMMON SHAREHOLDERS
|
$
|
(1,829,072
|
)
|
$
|
(145,526
|
)
|
$
|
(3,112,606
|
)
|
$
|
(646,217
|
)
|
|
Basic
and diluted weighted average shares
|
99,523,233
|
86,653,312
|
98,601,652
|
85,748,203
|
|||||||||
Basic
and diluted loss per share
|
$
|
(0.02
|
)
|
$
|
(0.00
|
)
|
$
|
(0.03
|
)
|
$
|
(0.01
|
)
|
Nine
Months Ended March 31
|
|||||||
2006
|
2005
|
||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
|||||||
Net
loss
|
$
|
(2,838,606
|
)
|
$
|
(646,217
|
)
|
|
Adjustments
to reconcile net loss to net cash (used in) operating
activities:
|
|||||||
Compensatory
stock
|
959,935
|
288,000
|
|||||
Depreciation
|
161,972
|
1,152
|
|||||
Changes
in:
|
|||||||
Accounts
receivable
|
32,536
|
-
|
|||||
Inventories
|
27,064
|
(187,879
|
)
|
||||
Prepaid
expenses and other current assets
|
(11,498
|
)
|
(961
|
)
|
|||
Accounts
payable
|
921,168
|
384,266
|
|||||
Accrued
expenses
|
630,866
|
3,742
|
|||||
Accrued
interest
|
8,511
|
-
|
|||||
Net
cash used in operating activities
|
(108,052
|
)
|
(157,897
|
)
|
|||
CASH
FLOW FROM INVESTING ACTIVITY:
|
|||||||
Purchase
of capital assets
|
(650,631
|
)
|
(13,193
|
)
|
|||
Net
cash used in investing activity
|
(650,631
|
)
|
(13,193
|
)
|
|||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
|||||||
Advances
from related parties
|
274,869
|
56,324
|
|||||
Loan
proceeds from shareholders
|
19,750
|
113,222
|
|||||
Proceeds
from sale of warrants to purchase common stock
|
80,000
|
-
|
|||||
Convertible
debentures issued
|
540,000
|
-
|
|||||
Net
cash provided from financing activities
|
914,619
|
169,546
|
|||||
NET
INCREASE (DECREASE) IN CASH
|
155,936
|
(1,544
|
)
|
||||
CASH,
BEGINNING OF PERIOD
|
1,148
|
2,794
|
|||||
CASH,
END OF PERIOD
|
$
|
157,084
|
$
|
1,250
|
SUPPLEMENTAL
CASH FLOW INFORMATION:
|
|||||||
(a) Interest
paid
|
$
|
-
|
$
|
-
|
|||
Taxes
paid
|
$
|
-
|
$
|
-
|
March
31, 2006
|
|
June
30, 2005
|
|||||
Negative
working capital
|
$
|
1,295,604
|
$
|
744,539
|
|||
|
March
31, 2006
|
|
March
31, 2005
|
||||
Net
loss
for the three month period ended
|
$
|
1,555,072
|
$
|
145,526
|
|||
Net
loss for the nine month period ended
|
2,838,606
|
646,217
|
Exhibit
No.
|
Exhibit Description | |
31.1
|
Certification
Pursuant to Section 302 of the Sarbanes Oxley Act of
2002
|
|
31.2
|
Certification
Pursuant to Section 302 of the Sarbanes Oxley Act of
2002
|
|
32.1
|
Certification
Pursuant to Section 906 of the Sarbanes Oxley Act of
2002
|
|
32.2
|
Certification
Pursuant to Section 906 of the Sarbanes Oxley Act of
2002
|
|
Element 21 Golf Company | ||
|
|
|
Date: May 18, 2006 | By: | /s/ Natalia Hearn |
Nataliya Hearn, Ph.D.
President and Director
|
||
Date: May 18, 2006 | By: | /s/ Jim Morin |
Jim Morin
|
||
Treasurer,
Secretary and Director
|