x
|
Quarterly
report pursuant to Section 13 or 15(d) of the Securities Exchange
Act of
1934 for the quarterly period ended June 30, 2005
|
or
|
o
|
Transition
report pursuant to Section 13 or 15(d) of the Securities Exchange
Act of
1934.
|
333-86830
|
(Commission
File No.)
|
Delaware
|
87-0654478
|
|
(State
or other jurisdiction of incorporation or organization)
|
(I.R.S.
Employer Identification No.)
|
|
1464
W. 40 S. Suite #200, Lindon, Utah
|
84042-1629
|
|
(Address
of principal executive
offices)
|
(Zip
Code)
|
Issuer’s
telephone number: (801)
443-1031
|
ASSETS
|
||||
CURRENT
ASSETS
|
||||
Cash
and cash equivalents
|
$
|
212,396
|
||
Accounts
receivable, net
|
156,165
|
|||
Receivables
from affiliate
|
431,291
|
|||
Inventory
|
2,263,681
|
|||
Total
current assets
|
3,063,533
|
|||
|
||||
PROPERTY
AND EQUIPMENT, net of
accumulated depreciation of $180,811 |
910,473 | |||
OTHER
ASSETS
|
||||
Patents,
trademarks and intellectual property
|
1,030,800
|
|||
Investments
|
807,075
|
|||
Goodwill
|
160,259
|
|||
Deposits
|
5,758
|
|||
Total
assets
|
$
|
5,977,898
|
||
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
||||
CURRENT
LIABILITIES
|
||||
Accounts
payable and accrued expenses
|
$
|
1,681,489
|
||
Notes
payable
|
177,900
|
|||
Current
portion of long-term debt
|
43,660
|
|||
Total
current liabilities
|
1,903,049
|
|||
LONG
TERM DEBT, net
of current portion
|
215,341
|
|||
STOCKHOLDERS’
EQUITY
|
||||
Common
stock, $.0001 par value; 50,000,000 shares authorized;
7,308,061
issued and outstanding
|
731
|
|||
Additional
paid in capital
|
11,436,566
|
|||
Stock
issuance obligation
|
1,125,000
|
|||
Accumulated
deficit
|
(8,702,789
|
)
|
||
Total
stockholders’ equity
|
3,859,508
|
|||
Total
liabilities and stockholders’ equity
|
$
|
5,977,898
|
Three
Months Ended
|
Six
Months Ended
|
||||||||||||
2005
|
2004
|
2005
|
2004
|
||||||||||
NET
SALES
|
$
|
128,467
|
$
|
100,000
|
$
|
216,347
|
$
|
175,000
|
|||||
COST
OF GOODS SOLD
|
29,940
|
33,600
|
53,115
|
56,100
|
|||||||||
GROSS
PROFIT
|
98,527
|
66,400
|
163,232
|
118,900
|
|||||||||
OPERATING
EXPENSES
|
|||||||||||||
Marketing
and promotion
|
332,727
|
203,797
|
537,691
|
726,950
|
|||||||||
Research
and development
|
56,180
|
118,361
|
356,069
|
272,151
|
|||||||||
General
and administrative
|
985,642
|
1,399,851
|
2,273,232
|
1,519,871
|
|||||||||
Total
operating expenses
|
1,374,549
|
1,722,009
|
3,166,992
|
2,518,972
|
|||||||||
LOSS
FROM OPERATIONS
|
(1,276,022
|
)
|
(1,655,609
|
)
|
(3,003,760
|
)
|
(2,400,072
|
)
|
|||||
OTHER
INCOME (EXPENSE)
|
|||||||||||||
Loss
from equity method investee
|
---
|
---
|
(27,000
|
)
|
---
|
||||||||
Interest
expense
|
(15,880
|
)
|
(74,227
|
)
|
(29,269
|
)
|
(83,623
|
)
|
|||||
Interest
income
|
10,107
|
---
|
25,806
|
2,532
|
|||||||||
Other
income (expense)
|
496,776
|
---
|
497,774
|
---
|
|||||||||
Total
other income (expense)
|
491,003
|
(74,227
|
)
|
467,311
|
(81,091
|
)
|
|||||||
LOSS
BEFORE PROVISION
FOR INCOME TAXES |
(785,019
|
)
|
(1,729,836
|
)
|
(2,536,449
|
)
|
(2,481,163
|
)
|
|||||
PROVISION
FOR INCOME TAXES
|
---
|
---
|
---
|
---
|
|||||||||
NET
LOSS
|
$
|
(785,019
|
)
|
$
|
(1,729,836
|
)
|
$
|
(2,536,449
|
)
|
$
|
(2,481,163
|
)
|
|
NET
LOSS PER SHARE
|
$
|
(0.11
|
)
|
$
|
(0.41
|
)
|
$
|
(0.37
|
)
|
$
|
(0.48
|
)
|
|
WEIGHTED
AVERAGE OF
SHARES OUTSTANDING |
7,154,761
|
4,145,628
|
6,924,650
|
5,177,272
|
2005
|
2004
|
||||||
CASH
FLOWS FROM OPERATING ACTIVITIES
|
|||||||
Net
loss
|
$
|
(2,536,449
|
)
|
$
|
(2,481,163
|
)
|
|
Adjustments
to reconcile net loss to net cash
used in operating activities: |
|||||||
Depreciation
|
67,750
|
12,731
|
|||||
Common
stock issued for expenses
|
---
|
75,985
|
|||||
Common
stock issued for services
|
---
|
1,517,415
|
|||||
Loss
from equity method investee
|
27,000
|
---
|
|||||
Gain
on sale of equity method investee
|
(466,800
|
)
|
---
|
||||
Changes
in operating assets and liabilities:
|
|||||||
(Increase)
decrease in accounts receivable
|
27,846
|
(1,409
|
)
|
||||
(Increase)
in receivables from affiliates
|
(111,951
|
)
|
(33,165
|
)
|
|||
(Increase)
in inventory
|
(1,760,365
|
)
|
(70,348
|
)
|
|||
Increase
(decrease) in accounts payable
|
1,393,650
|
(81,898
|
)
|
||||
Increase
(decrease) in accrued expenses
|
(23,412
|
)
|
(8,845
|
)
|
|||
Net
cash from operating activities
|
(3,382,731
|
)
|
(1,070,697
|
)
|
|||
CASH
FLOWS FROM INVESTING ACTIVITIES
|
|||||||
Acquisition
of property and equipment
|
(440,360
|
)
|
(20,083
|
)
|
|||
Investments
|
(253,556
|
)
|
(272,500
|
)
|
|||
Proceeds
from sale of equity method investee
|
718,000
|
---
|
|||||
Net
cash from investing activities
|
24,084
|
(292,583
|
)
|
||||
CASH
FLOWS FROM FINANCING ACTIVITIES
|
|||||||
Payments
on notes payable
|
---
|
(122,130
|
)
|
||||
Payments
on long term debt
|
(32,896
|
)
|
(5,958
|
)
|
|||
Proceeds
from issuance of common stock
|
3,221,050
|
1,700,000
|
|||||
Net
cash from financing activities
|
3,188,154
|
1,571,912
|
|||||
NET
INCREASE (DECREASE) IN CASH
|
(170,493
|
)
|
208,632
|
||||
CASH
and cash equivalents, beginning of period
|
382,889
|
593,175
|
|||||
CASH
and cash equivalents, end of period
|
$
|
212,396
|
$
|
801,807
|
|||
Interest
|
$
|
14,382
|
||
Income
taxes
|
$
|
---
|
Six
months ended June 30, |
|||||||
2005
|
2004
|
||||||
Revenue,
net
|
$
|
216,347
|
$
|
175,000
|
|||
Gross
profit (loss)
|
163,232
|
118,900
|
|||||
Operating
(loss)
|
(3,003,760
|
)
|
(2,400,072
|
)
|
|||
Other
income (expense)
|
467,311
|
(81,091
|
)
|
||||
Net
income (loss)
|
(2,536,449
|
)
|
(2,481,163
|
)
|
June
30,
2005
|
December
31,
2004
|
||||||
Balance
Sheet Data:
|
|||||||
Cash
and Cash Equivalents
|
$
|
212,396
|
$
|
382,889
|
|||
Total
Current Assets
|
3,063,533
|
1,389,556
|
|||||
Total
Assets
|
5,977,898
|
3,906,959
|
|||||
Total
Current Liabilities
|
1,903,049
|
370,792
|
|||||
Long
Term Debt
|
215,341
|
233,337
|
|||||
Total
stockholders’ equity
|
$
|
3,859,508
|
$
|
3,302,830
|
(a) |
Exhibits.
|
31.1
|
Rule
302 Certification of Chief Executive Officer and Chief Financial
Officer
|
32.1
|
906
Certification of Chief Executive Officer and Chief Financial
Officer
|
(b) |
Reports
on Form 8-K.
|
ELECTRIC AQUAGENICS UNLIMITED, INC. | ||
|
|
|
By: | /s/ Gaylord M. Karren | |
|
||
Gaylord
M. Karren
Chief
Executive Officer
Principal
Executive Officer and
Principal
Financial Officer
|