Delaware
|
52-2195605
|
(State
or other jurisdiction of incorporation or organization)
|
(I.R.S.
Employer Identification No.)
|
2020
Main Street #990, Irvine, CA
|
92614
|
(Address
of principal executive offices)
|
(zip
code)
|
(949)
777-1090
|
||
(Registrant's
telephone number, including area code)
|
|
|
PART
I. FINANCIAL INFORMATION
|
|
|
|
Item
1. Financial Statements (Unaudited)
|
4
|
|
|
Balance
Sheets as of June 30, 2007 and December 31, 2006
|
4
|
|
|
Statements
of Operation for the three and six months ended June 30,
2007 and 2006
|
5
|
|
|
Statements
of Changes in Stockholders’ Equity (Deficit) from inception
through the six months ended June 30, 2007
|
6
-
7
|
|
|
Statements
of Cash Flows for the six months ended, June 30, 2007 and
2006
|
8
-
9
|
|
|
Notes
to Financial Statements
|
10 -
12
|
|
|
Item
2. Management’s Discussion and Analysis of Financial Condition and Results
of Operations
|
13
|
|
|
Item
3. Quantitative and Qualitative Disclosures About Market
Risk
|
18
|
|
|
Item
4. Controls and Procedures
|
18
|
|
|
PART
II. OTHER INFORMATION
|
19
|
|
|
Item
1. Legal Proceedings
|
19
|
|
|
Item
2. Changes in Securities and Use of Proceeds
|
19
|
|
|
Item
3. Defaults Upon Senior Securities
|
19
|
|
|
Item
4. Submissions of Matters to a Vote of Security
Holders
|
19
|
|
|
Item
5. Other Information
|
19
|
|
|
Item
6. Exhibits and Reports on Form 8-K
|
19
|
|
|
Signatures:
|
20
|
|
|
Camelot
Entertainment Group, Inc.
|
|
|||||||
Balance
Sheets
Unaudited
|
|
|||||||
|
|
|
|
|
|
|
||
ASSETS
|
|
|||||||
|
|
June
30,
|
|
|
December
31,
|
|
||
|
|
2007
|
|
|
2006
|
|
||
|
|
|
|
|
|
|
||
Current
Assets
|
|
|||||||
Cash
|
|
$
|
23,478
|
|
|
$
|
435,533
|
|
Prepaid
Expenses
|
|
|
6,424
|
|
|
|
6,424
|
|
Total
Current Assets
|
|
|
29,902
|
|
|
|
441,957
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred
Financing Costs
|
|
|
69,732
|
|
|
|
74,744
|
|
Loan
Receivable
|
|
|
17,500
|
|
|
|
17,500
|
|
Scripts
Costs
|
|
|
79,700
|
|
|
|
75,800
|
|
Deposit
for potential business acquistion and studio project
|
|
|
85,000
|
|
|
|
10,000
|
|
Total
long term assets
|
|
|
251,174
|
|
|
|
178,044
|
|
|
|
|
|
|
|
|
|
|
Total
Assets
|
|
$
|
281,834
|
|
|
|
620,001
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES
AND STOCKHOLDERS' EQUITY(DEFICT)
|
|
|||||||
|
|
|
|
|
|
|
|
|
Current
Liabilities
|
|
|
|
|
|
|
|
|
Accounts
Payable and accured liabilities
|
|
$
|
624,048
|
|
|
$
|
140,625
|
|
Note
Payable - Scorpion Bay, LLC (net of unamortized discount of
$34,948)
|
|
|
65,052
|
|
|
|
250,000
|
|
Stockholder
advances
|
|
|
30,720
|
|
|
|
186,000
|
|
|
|
|
|
|
|
|
|
|
Total
Current Liabilities
|
|
|
719,820
|
|
|
|
576,625
|
|
|
|
|
|
|
|
|
|
|
Long
Term Liabilities
|
|
|
|
|
|
|
|
|
Secured
Note Payable - NIR Fairhill, net of unamortized discount of
$781,463
|
|
|
189,954
|
|
|
|
1,521
|
|
Derivative
Liability - Compound
|
|
|
976,533
|
|
|
|
538,890
|
|
Derivative
Liability - Warrant
|
|
|
150,744
|
|
|
|
698,390
|
|
Total
Long Term Liabilities
|
|
|
1,317,231
|
|
|
|
1,238,801
|
|
|
|
|
|
|
|
|
|
|
Total
Liabilities
|
|
|
2,037,051
|
|
|
|
1,815,426
|
|
|
|
|
|
|
|
|
|
|
Stockholders'
Equity (Deficit)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common
Stock; Par Value $.001 Per Share; Authorized 300,000,000
Shares;
122,058,450
and 106,655,743 shares issued and outstanding,
respectively
|
|
|
122,058
|
|
|
|
106,656
|
|
|
|
|
|
|
|
|
|
|
Class
A Convertible Preferred Stock; Par Value $.01 per share
15,000,000Authorized,
5,100,000
issued and outstanding shares
|
|
|
5,100
|
|
|
|
5,100
|
|
|
|
|
|
|
|
|
|
|
Class
B Convertible Preferred Stock; Par Value $.01 per share 15,000,000
Authorized,
5,100,000
issued and outstanding shares
|
|
|
5,100
|
|
|
|
5,100
|
|
|
|
|
|
|
|
|
|
|
Subscription
Receivable
|
|
|
(758,072
|
)
|
|
|
(258,072
|
)
|
|
|
|
|
|
|
|
|
|
Capital
in Excess of Par Value
|
|
|
14,044,274
|
|
|
|
13,119,002
|
|
Deficit
Accumulated During the Development Stage
|
|
|
(15,173,677
|
)
|
|
|
(14,173,211
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
Stockholders' Equity (Deficit)
|
|
|
(1,755,217
|
)
|
|
|
(1,195,425
|
)
|
|
|
|
|
|
|
|
|
|
Total
Liabilities and Stockholders' Equity (Deficit)
|
|
$
|
281,834
|
|
|
$
|
620,001
|
|
|
|
|
|
|
|
|
|
|
The
accompanying notes are an integal part of theses financial
statements.
|
|
Camelot
Entertainment Group,
Inc.
|
||||||||||||||||||||
Statements
of
Operations
|
||||||||||||||||||||
Unaudited
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
From
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inception
on
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
April
21, 1999
|
|
|||||
|
|
For
Three Months ended,
|
|
|
For
the Six months ended
|
|
|
through
|
|
|||||||||||
|
|
June
30,
|
|
|
June
30,
|
|
|
June
30,
|
|
|
June
30,
|
|
|
June
30,
|
|
|||||
|
|
2007
|
|
|
2006
|
|
|
2007
|
|
|
2006
|
|
|
2007
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
REVENUE
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
58,568
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
Revenue
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
58,568
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EXPENSES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs
of services
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
95,700
|
|
Sales
and Marketing
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
53,959
|
|
Research
& Development
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
252,550
|
|
General
& Administrative
|
|
|
552,359
|
|
|
|
202,956
|
|
|
|
938,780
|
|
|
|
393,716
|
|
|
|
11,086,253
|
|
Impairment
of assets
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
2,402,338
|
|
Impairment
of investments in
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
other
companies
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
710,868
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
Expenses
|
|
|
552,359
|
|
|
|
202,956
|
|
|
|
938,780
|
|
|
|
393,716
|
|
|
|
14,601,668
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET
OPERATING LOSS
|
|
|
(552,359
|
)
|
|
|
(202,956
|
)
|
|
|
(938,780
|
)
|
|
|
(393,716
|
)
|
|
|
(14,543,100
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER
INCOME (EXPENSES)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest
(Expense)
|
|
|
(410,806
|
)
|
|
|
-
|
|
|
|
(463,956
|
)
|
|
|
-
|
|
|
|
(651,066
|
)
|
Gain
on derivative liability
|
|
|
821,318
|
|
|
|
-
|
|
|
|
838,915
|
|
|
|
-
|
|
|
|
868,395
|
|
Loss
on derivative liability
|
(203,794
|
)
|
(436,645
|
)
|
(1,103,406
|
)
|
||||||||||||||
Gain
on extinguishment of debt
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
255,500
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
Other Income (Expenses)
|
|
|
206,719
|
|
|
|
-
|
|
|
|
(61,686
|
)
|
|
|
-
|
|
|
|
(630,577
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET
LOSS
|
|
|
(345,641
|
)
|
|
|
(202,956
|
)
|
|
|
(1,000,466
|
)
|
|
|
(393,716
|
)
|
|
$
|
(15,173,677
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BASIC
LOSS PER COMMON SHARE
|
|
|
(0.0030
|
)
|
|
|
(0.0022
|
)
|
|
|
(0.0090
|
)
|
|
|
(0.0042
|
)
|
|
$
|
(0.29
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
WEIGHTED
AVERAGE NUMBER OF
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SHARES
OUTSTANDING
|
|
|
114,097,641
|
|
|
|
93,649,589
|
|
|
|
110,793,359
|
|
|
|
93,649,589
|
|
|
|
52,395,377
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The
accompanying notes are an integral part of these financial
statements.
|
Camelot
Entertainment Group, Inc.
|
|||||||||||||||||||||||||||||||||||||
STATEMENTS
OF CHANGES IN STOCKHOLDERS' EQUITY (DEFICIT)
|
|||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||
(Deficit)
|
|||||||||||||||||||||||||||||||||||||
Accumulated
|
|||||||||||||||||||||||||||||||||||||
Common
Stock
|
Preferred
Stock
|
Additional
|
During
|
||||||||||||||||||||||||||||||||||
Paid-In
|
Development
|
Subscription
|
Deferred
|
||||||||||||||||||||||||||||||||||
Shares
|
Amount
|
Shares
|
Amount
|
Capital
|
Stage
|
Receivable
|
Compensation
|
Total
|
|||||||||||||||||||||||||||||
Balance
at January 1, 2004
|
33,856,433
|
33,857
|
0
|
0
|
5,464,539
|
(6,059,442
|
) |
0
|
0
|
(561,046
|
) | ||||||||||||||||||||||||||
Shares
issued for services
|
100,000
|
100
|
2,900
|
3,000
|
|||||||||||||||||||||||||||||||||
Shares
issued for financing
|
6,791,287
|
6,791
|
196,948
|
203,739
|
|||||||||||||||||||||||||||||||||
Subscriptions
receivable for financing agreement
|
0
|
0
|
(116,069
|
) |
(116,069
|
) | |||||||||||||||||||||||||||||||
Net
(loss) for the three months ended March 31, 2004
|
0
|
0
|
(103,522
|
) |
(103,522
|
) | |||||||||||||||||||||||||||||||
Balance
at March 31, 2004
|
40,747,720
|
$ |
40,748
|
$ |
0
|
$ |
0
|
$ |
5,664,387
|
(6,162,964 | ) | $ | (116,069 | ) | $ |
0
|
$ | (573,898 | ) | ||||||||||||||||||
Share
issued for services
|
24,009,000
|
24,009
|
1,085,500
|
1,109,509
|
|||||||||||||||||||||||||||||||||
Share
issued for financing
|
7,604,562
|
7,605
|
0
|
0
|
221,460
|
(316,003 | ) | (86,938 | ) | ||||||||||||||||||||||||||||
Advances
offset sub a/r
|
174,000
|
174,000
|
|||||||||||||||||||||||||||||||||||
Shares
issued for debt
|
1,000,000
|
1,000
|
0
|
0
|
39,000
|
40,000
|
|||||||||||||||||||||||||||||||
Shares
issued for amt due
|
1,589,927
|
1,590
|
0
|
0
|
47,000
|
48,590
|
|||||||||||||||||||||||||||||||
Value
of option exercised
|
351,000
|
351,000
|
|||||||||||||||||||||||||||||||||||
Net
(loss)
|
(1,161,756 | ) | (1,161,756 | ) | |||||||||||||||||||||||||||||||||
Balance
as of December 31, 2004
|
74,951,209
|
74952
|
0
|
0
|
7,408,347
|
(7,324,720 | ) | (258,072 | ) |
(99,493
|
) | ||||||||||||||||||||||||||
Net
(loss) 1st quarter
|
(117,096 | ) | (117,096 | ) | |||||||||||||||||||||||||||||||||
Balance
at March 31, 2005
|
74,951,209
|
74,952
|
$ |
0
|
$ |
0
|
7,408,347
|
(7,441,816 | ) | (258,072 | ) | $ |
0
|
(216,589 | ) | ||||||||||||||||||||||
Shares
issued for
|
4,000,000
|
4,000
|
0
|
0
|
216,000
|
0
|
220,000
|
||||||||||||||||||||||||||||||
consulting
services
|
|||||||||||||||||||||||||||||||||||||
Shares
issued for
|
2,276,033
|
2,276
|
0
|
0
|
187,568
|
0
|
189,844
|
||||||||||||||||||||||||||||||
officers
salaries
|
|||||||||||||||||||||||||||||||||||||
Shares
issued to
|
1,848,723
|
1,848
|
0
|
0
|
79,078
|
0
|
80,926
|
||||||||||||||||||||||||||||||
Eagle
for expenses paid
|
|||||||||||||||||||||||||||||||||||||
Net
Loss
|
(486,174 | ) | (486,174 | ) | |||||||||||||||||||||||||||||||||
Subtotals
for 2nd quarter
|
8,124,756
|
8,125
|
0
|
0
|
482,646
|
(486,174 | ) |
4,597
|
|||||||||||||||||||||||||||||
Balance
at June 30, 2005
|
83,075,965
|
83,076
|
0
|
0
|
7,890,993
|
(7,927,990 | ) | (258,072 | ) | (211,993 | ) | ||||||||||||||||||||||||||
Net
Loss
|
$ | (127,024 | ) | $ | (127,024 | ) | |||||||||||||||||||||||||||||||
Balance
at Sept 30, 2005
|
83,075,965
|
83,076
|
0
|
0
|
7,890,993
|
$ | (8,055,014 | ) | $ | (258,072 | ) | (339,017 | ) | ||||||||||||||||||||||||
Shares
issued for
|
233,547
|
233
|
0
|
0
|
9,767
|
10,000
|
|||||||||||||||||||||||||||||||
consulting
services
|
|||||||||||||||||||||||||||||||||||||
Shares
issued for
|
3,538,263
|
3,538
|
0
|
0
|
171,462
|
175,000
|
|||||||||||||||||||||||||||||||
officers
salaries
|
|||||||||||||||||||||||||||||||||||||
Shares
issued to
|
1,452,662
|
1,453
|
0
|
0
|
118,219
|
119,672
|
|||||||||||||||||||||||||||||||
Eagle
for expenses paid
|
|||||||||||||||||||||||||||||||||||||
Shares
issued to Eagle
|
1,762,271
|
1,762
|
120,991
|
122,753
|
|||||||||||||||||||||||||||||||||
20%
of shares issued
|
|||||||||||||||||||||||||||||||||||||
Shares
issued for
|
3,586,881
|
3,587
|
256,354
|
259,941
|
|||||||||||||||||||||||||||||||||
Shareholder
loans 2005
|
|||||||||||||||||||||||||||||||||||||
Net
Loss 4th Quarter
|
$ | (3,769,845 | ) | (3,769,845 | ) | ||||||||||||||||||||||||||||||||
Class
A Preferred Stock issued
|
5,100,000
|
5,100
|
555,900
|
561,000
|
|||||||||||||||||||||||||||||||||
Class
B Preferred Stock issued
|
5,100,000
|
5,100
|
2,799,900
|
2,805,000
|
|||||||||||||||||||||||||||||||||
Balance
at Dec 31, 2005
|
93,649,589
|
93,649
|
10,200,000
|
10,200
|
11,923,586
|
(11,824,859 | ) |
(258,072
|
) | (55,496 | ) | ||||||||||||||||||||||||||
Shares
issued for
|
5,191,538
|
5,192
|
0
|
0
|
464,808
|
470,000
|
|||||||||||||||||||||||||||||||
officers
salaries
|
|||||||||||||||||||||||||||||||||||||
Shares
issued to Consultants
|
2,009,787
|
2,010
|
179,078
|
181,088
|
|||||||||||||||||||||||||||||||||
Shares
issued to Eagle
|
|||||||||||||||||||||||||||||||||||||
for
expenses paid
|
1,201,329
|
1,201
|
0
|
0
|
113,120
|
114,321
|
|||||||||||||||||||||||||||||||
Shares
issued to Eagle
|
1,270,772
|
1,271
|
0
|
0
|
116,911
|
118,182
|
|||||||||||||||||||||||||||||||
Shareholder
loans
|
|||||||||||||||||||||||||||||||||||||
Shares
issued to Eagle
|
1,832,728
|
1,833
|
0
|
0
|
168,611
|
170,444
|
|||||||||||||||||||||||||||||||
per
agreement 20%
|
|||||||||||||||||||||||||||||||||||||
Shares
issued to
|
1,500,000
|
1,500
|
0
|
0
|
133,650
|
135,150
|
|||||||||||||||||||||||||||||||
Scorpion
Bay LLC
|
|
|
|||||||||||||||||||||||||||||||||||
Imputed interest on | |||||||||||||||||||||||||||||||||||||
shareholders loan | 19,238 | 19,238 | |||||||||||||||||||||||||||||||||||
Net Loss | (2,348,352 | ) | (2,348,352 | ) | |||||||||||||||||||||||||||||||||
Balance
at Dec 31, 2006
|
106,655,743
|
106,656
|
10,200,000
|
10,200
|
13,119,002
|
(14,173,211 | ) |
(258,072
|
) | (1,195,425 | ) | ||||||||||||||||||||||||||
Shares
issued to Nucore
|
5,000,000
|
5,000
|
495,000
|
(500,000 | ) |
-
|
|||||||||||||||||||||||||||||||
Shares
issued for
|
|||||||||||||||||||||||||||||||||||||
interest
on note payable
|
7,000,000 | 7,000 | 332,000 | 339,000 | |||||||||||||||||||||||||||||||||
Shares
issued for expenses paid
|
401,957
|
401
|
-
|
-
|
15,676
|
16,077
|
|||||||||||||||||||||||||||||||
Shares
issued for services
|
|
1,250,000
|
1,250
|
-
|
-
|
48,750
|
50,000
|
||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||
Shares
issued for conversions of notes payable:
|
1,750,750 | 1,751 | 27,012 | 28,763 | |||||||||||||||||||||||||||||||||
Accelerated amortization of discount on notes payable | (23,460 | ) | (23,460 | ) | |||||||||||||||||||||||||||||||||
Derivative
liability relieved by
|
|
|
|||||||||||||||||||||||||||||||||||
conversions of notes payable | 28,048 | 28,048 | |||||||||||||||||||||||||||||||||||
Imputed
interest on shareholder loan
|
2,246 | 2,246 | |||||||||||||||||||||||||||||||||||
Net
Loss
|
(1,000,466 | ) | (1,000,466 | ) | |||||||||||||||||||||||||||||||||
Balance
at June 30, 2007
|
122,058,450
|
122,058
|
10,200,000
|
10,200
|
14,044,274
|
(15,173,677 | ) | (758,072 | ) |
-
|
(1,755,217 | ) | |||||||||||||||||||||||||
The
accompanying notes are an integral part of these financial
statements.
|
Camelot
Entertainment Group, Inc.
|
||||||||||||
Statement
of Cash Flows
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
From
|
|
|||
|
|
|
|
|
|
|
|
Inception
on
|
|
|||
|
|
|
|
|
|
|
|
April
21, 1999
|
|
|||
|
|
For
six months ended
|
|
|
For
six months ended
|
|
|
through
|
|
|||
|
|
June
30,
|
|
|
June
30,
|
|
|
June
30,
|
|
|||
|
|
2007
|
|
|
2006
|
|
|
2007
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||
OPERATING
ACTIVITIES
|
|
|
|
|
|
|
|
|
|
|||
Net
loss
|
|
$
|
(1,000,466
|
)
|
|
$
|
(393,716
|
)
|
|
$
|
(15,173,677
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments
to reconcile net (loss) to cash provided (used) by operating
activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization
of deferred financing cost
|
|
|
18,012
|
|
|
|
-
|
|
|
|
18,268
|
|
Amortization
of discount associated with notes payable
|
|
|
117,922
|
|
|
-
|
|
|
|
119,443
|
||
Imputed
interest on shareholder loan
|
|
|
2,246
|
|
|
|
-
|
|
|
|
21,484
|
|
Loss
on derivative liability
|
|
|
436,645
|
|
|
-
|
|
|
|
1,103,406
|
||
Gain
on derivative liability
|
(838,915
|
)
|
-
|
(868,395
|
)
|
|||||||
Common
Stock issued for interest expenses
|
|
|
300,000
|
|
|
|
-
|
|
|
|
435,150
|
|
Common
stock issued per dilution agreement
|
|
|
-
|
|
|
|
-
|
|
|
|
368,508
|
|
Value
of options expensed
|
|
|
-
|
|
|
|
-
|
|
|
|
351,000
|
|
Gain
on extinguishment of debt
|
|
|
-
|
|
|
|
-
|
|
|
|
(255,500
|
)
|
Depreciation
|
|
|
-
|
|
|
|
-
|
|
|
|
3,997
|
|
Amortization
of deferred compensation
|
|
|
-
|
|
|
|
-
|
|
|
|
1,538,927
|
|
Common
Stock issued for services
|
|
|
50,000
|
|
|
|
-
|
|
|
|
2,583,935
|
|
Common
Stock issued for expense reimbursement
|
|
|
-
|
|
|
|
-
|
|
|
|
22,000
|
|
Common
Stock issued for technology
|
|
|
-
|
|
|
|
-
|
|
|
|
19,167
|
|
Impairment
of investments in other companies
|
|
|
-
|
|
|
|
-
|
|
|
|
710,868
|
|
Impairment
of assets
|
|
|
-
|
|
|
|
-
|
|
|
|
2,628,360
|
|
Prepaid
services expensed
|
|
|
-
|
|
|
|
2,392
|
|
|
|
530,000
|
|
Expenses
paid through notes payable proceeds
|
|
|
-
|
|
|
|
-
|
|
|
|
66,489
|
|
Loss
on disposal of property and equipment
|
|
|
-
|
|
|
|
-
|
|
|
|
5,854
|
|
Preferred
Stock issued to shareholder
|
|
|
-
|
|
|
|
-
|
|
|
|
3,366,000
|
|
Change
in assets and liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
(increase)
decrease in other current assets
|
|
|
-
|
|
|
|
(20,626
|
)
|
|
|
(24,358
|
)
|
Increase
(decrease) in accounts payable & other a/p
|
|
|
483,603
|
|
|
|
182,891
|
|
|
|
831,369
|
|
Increase
(decrease) in due to officers
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
Cash used in operating activities
|
|
|
(430,953
|
)
|
|
|
(229,059
|
)
|
|
|
(1,597,705
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash
flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase
of fixed assets
|
|
|
-
|
|
|
|
-
|
|
|
|
(6,689
|
)
|
Purchase
of assets-Script Costs/business deposits
|
|
|
(78,900
|
)
|
|
|
(60,000
|
)
|
|
|
(164,700
|
)
|
Net
Cash used ininvesting activities
|
|
|
(78,900
|
)
|
|
|
(60,000
|
)
|
|
|
(171,389
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash
flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Contributed
capital
|
|
|
-
|
|
|
|
-
|
|
|
|
25,500
|
|
Borrowings
on related party debt
|
|
|
132,686
|
|
|
|
294,292
|
|
|
|
1,149,299
|
|
Payments
on related party debt
|
(271,888
|
)
|
-
|
(396,888
|
)
|
|||||||
Borrowings
on debt
|
|
|
500,000
|
|
|
|
-
|
|
|
|
1,355,998
|
|
Deferred
financing costs
|
|
|
(13,000
|
)
|
|
|
-
|
|
|
|
(88,000
|
)
|
Principal
payments on long term debt
|
|
|
(250,000
|
)
|
|
|
(4,477
|
)
|
|
|
(254,477
|
)
|
Cash
provided by financing activities
|
|
|
97,798
|
|
|
229,815
|
|
|
|
1,791,432
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase
(decrease) in cash
|
|
|
(412,055
|
)
|
|
|
756
|
|
|
|
22,338
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash
at beginning of period
|
|
|
435,533
|
|
|
|
3,023
|
|
|
|
1,140
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash
at the end of the period
|
|
|
23,478
|
|
|
|
3,779
|
|
|
|
23,478
|
|
Supplemental
Schedule of Non-cash Information:
|
||||||||||||
Noncash
investing and financing activities:
|
||||||||||||
Creation
of debt discount
|
359,315
|
-
|
959,315
|
|||||||||
Stock
issued for related party debt
|
16,078
|
-
|
248,581
|
|||||||||
Stock
issued in advance of financing arrangement
|
500,000
|
-
|
500,000
|
|||||||||
Stock
issued for conversion of debt to equity
|
|
|
28,763
|
|
|
|
-
|
|
|
|
28,763
|
|
Accelerated
amortization of discount on notes payable
|
|
|
23,460
|
|
|
|
-
|
|
|
|
23,460
|
|
Derivative
liability relieved by conversions of notes payable
|
|
|
28,048
|
|
|
|
-
|
|
|
|
28,048
|
|
The
accompanying notes are an integral part of these financial
statements.
|
|
1.
|
At
closing on December 27, 2006 (“Closing”), the Investors purchased Notes
aggregating $600,000 and Warrants to purchase 10,000,000 shares of
CMEG
common stock;
|
|
2.
|
Upon
effectiveness of the Registration Statement, June 6, 2007, the Investors
purchased Notes aggregating
$400,000.
|
31.1
|
Certificate
of the Chief Executive Officer pursuant to Rule 13a-14(a) of the
Exchange
Act of 1934 as adopted pursuant to Section 302 of the Sarbanes-Oxley
Act
of 2002
|
31.2
|
Certificate
of the Chief Financial Officer pursuant to Rule 13a-14(a) of the
Exchange
Act of 1934 as adopted pursuant to Section 302 of the Sarbanes-Oxley
Act
of 2002
|
32.1
|
Certification
of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as
adopted
pursuant to Section 906 of the Sarbanes-Oxley Act of
2002.
|
32.2
|
Certification
of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as
adopted
pursuant to Section 906 of the Sarbanes-Oxley Act of
2002.
|
|
|
|
|
CAMELOT
ENTERTAINMENT GROUP, INC.
|
|
|
(Registrant)
|
|
|
|
|
Date: August
17, 2007
|
By:
|
/s/ ROBERT
P. ATWELL
|
|
Title:
Chief Executive Officer
|
|
|
|
|
|
|
Date: August
17, 2007
|
By:
|
/s/ GEORGE
JACKSON
|
|
Title:
Chief Financial Officer
|