UNITED
STATES
SECURITIES
AND EXCHANGE COMMISSION
Washington,
D.C. 20549
FORM
10-Q
(MARK
ONE)
[X]
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT
OF 1934
For
the
quarterly period ended September 30, 2008
OR
[_]
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE
ACT OF 1934
For
the
transition period from _____ to ____
Commission
File No. 000-27277
KALEIDOSCOPE
VENTURE CAPITAL INC.
(Exact
name of registrant as specified in its charter)
NEVADA
|
98-0207554
|
(State
or other jurisdiction of
|
(I.R.S.
Employer
|
incorporation
or organization)
|
Identification
No.)
|
282
Katonah Ave, #200
Katonah,
New York 10536
(Address
of principal executive offices, zip code)
(914)
448-7600
(Registrant’s
telephone number, including area code)
170
E.
Post Road, Suite 206
White
Plains, New York 10601
(Former
name, former address and former fiscal year,
if
changed since last report)
Check
whether the issuer (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. Yes
x
No
o
Indicate
by check mark whether the registrant is a shell company (as defined in Exchange
Act Rule 12b-2 of the Exchange Act): Yes
o
No
x
Indicate
the number of shares outstanding of each of the issuer’s classes of common
stock, as of the latest practicable date.
As
of
November 18, 2008, there were 1,901,395 shares of the issuer’s common stock, par
value $0.001 per share, outstanding, 350 shares of Series A Convertible
Preferred Stock outstanding, and 100,000,000 shares of Class A Common Stock,
par
value $0.001 per share, outstanding.
Indicate
by check mark whether the registrant is a large accelerated filer, an
accelerated filer, a non-accelerated filer, or a smaller reporting company.
See
the definitions of “large accelerated filer,” “accelerated filer” and “smaller
reporting company” in Rule 12b-2 of the Exchange Act. (check one):
Large accelerated filer
o
|
Accelerated filer
o
|
Non-accelerated filer
o
|
Smaller reporting company
x
|
(Do
not
check if a smaller reporting company)
KALEIDOSCOPE
VENTURE CAPITAL INC.
QUARTERLY
REPORT ON FORM 10-Q
FOR
THE PERIOD ENDED SEPTEMBER 30, 2008
INDEX
Index
|
|
|
Page
|
|
|
|
|
Part
I.
|
Financial
Information
|
|
|
|
Item
1.
Financial
Statements
|
|
F-1
|
|
|
|
|
|
Consolidated
Balance Sheet as of September 30, 2008 (unaudited)
|
|
F-2
|
|
|
|
|
|
Consolidated
Statements of Operations - for the three and nine months ended
September
30, 2008 and 2007 (unaudited)
|
|
F-3
|
|
|
|
|
|
Consolidated
Statements of Cash Flows for the nine months ended September 30,
2008 and
2007 (unaudited)
|
|
F-4
|
|
|
|
|
|
Notes
to Consolidated Financial Statements (unaudited)
|
|
F-5
|
|
|
|
|
|
Item
2.
Management’s
Discussion and Analysis of Financial Condition and Results of
Operations
|
|
4
|
|
|
|
|
|
Item
3.
Controls
and Procedures
|
|
7
|
|
|
|
|
Part
II.
|
Other
Information
|
|
|
|
Item
1.
Legal
Proceedings
|
|
7
|
|
|
|
|
|
Item
2.
Unregistered
Sales of Equity Securities and Use of Proceeds
|
|
7
|
|
|
|
|
|
Item
3. Defaults Upon Senior Securities
|
|
7
|
|
|
|
|
|
Item
4. Submission of Matters to a Vote of Security Holders
|
|
7
|
|
|
|
|
|
Item
5. Other Information
|
|
7
|
|
|
|
|
|
Item
6.
Exhibits
|
|
8
|
|
|
|
|
Signatures
|
|
|
9
|
|
|
|
|
Certifications
|
|
|
|
CAUTIONARY
NOTE REGARDING FORWARD-LOOKING STATEMENTS
This
Quarterly Report on Form 10-Q contains “forward-looking statements.” In some
cases, you can identify forward-looking statements by terminology such as
“may,”
“will,” “should,” “could,” “expects,” “plans,” “intends,” “anticipates,”
“believes,” “estimates,” “predicts,” “potential” or “continue” or the negative
of such terms and other comparable terminology. These forward-looking statements
include, without limitation, statements about our market opportunity, our
strategies, competition, expected activities and expenditures as we pursue
our
business plan, and the adequacy of our available cash resources. Although
we
believe that the expectations reflected in the forward-looking statements
are
reasonable, we cannot guarantee future results, levels of activity, performance
or achievements. Actual results may differ materially from the predictions
discussed in these forward-looking statements. The economic environment within
which we operate could materially affect our actual results. Additional factors
that could materially affect these forward-looking statements include, among
other things, the company’s ability to (i) adapt to rules and regulations that
may be promulgated that affect how Kaleidoscope Venture Capital must conduct
its
Voice-over-Internet Protocol business and operations; (ii) market and distribute
its Voice-over-Internet Protocol services; (iii) secure capital to continue
operations; (iv) achieve and manage growth; and (v) develop or acquire new
technology to effectively provide new and/or better services. Additional
factors
that will impact the company’s success include the company’s ability to attract
and retain qualified personnel; the voting decisions of Robert Koch, who
controls approximately 50%
of
the
voting power of all securities of Kaleidoscope Venture Capital; and other
factors discussed in Kaleidoscope Venture Capital’s filings with the Securities
and Exchange Commission (“SEC”).
Our
management has included projections and estimates in this Form 10-Q, which
are
based primarily on management’s experience in the industry, assessments of our
results of operations, discussions and negotiations with third parties and
a
review of information filed by our competitors with the Securities and Exchange
Commission or otherwise publicly available. We caution readers not to place
undue reliance on any such forward-looking statements, which speak only as
of
the date made. We disclaim any obligation subsequently to revise any
forward-looking statements to reflect events or circumstances after the date
of
such statements or to reflect the occurrence of anticipated or unanticipated
events.
Kaleidoscope
Venture Capital Inc. and Subsidiary
(Formerly
known as Vocalscape Networks, Inc)
Consolidated
Financial Statements
For
the Three and Nine Months ended September 30, 2008 and
2007
(Unaudited)
PART
I. FINANCIAL INFORMATION
ITEM
1. FINANCIAL STATEMENTS.
Kaleidoscope
Venture Capital Inc. and Subsidiary
(Formerly
known as Vocalscape Networks, Inc)
Index
to
Consolidated Financial Statements
|
Page(s)
|
|
|
Consolidated
Balance Sheets (Unaudited)
|
F-2
|
|
|
Consolidated
Statements of Operations (Unaudited)
|
F-3
|
|
|
Consolidated
Statements of Cash Flows (Unaudited)
|
F-4
|
|
|
Notes
to Consolidated Financial Statements (Unaudited)
|
F-5
|
Kaleidoscope
Venture Capital, Inc. and Subsidiary
(Formerly
known as Vocalscape Networks, Inc.)
Consolidated
Balance Sheets
|
|
September
30, 2008
|
|
December
31, 2007
|
|
|
|
(Unaudited)
|
|
|
|
ASSETS
|
|
|
|
|
|
Current
assets:
|
|
|
|
|
|
Cash
and cash equivalents
|
|
$
|
1,780
|
|
$
|
236
|
|
Total
current assets
|
|
|
1,780
|
|
|
236
|
|
Investment
in non-marketable equity securities
|
|
|
19,148
|
|
|
18,656
|
|
Property
and equipment, net
|
|
|
13,015
|
|
|
18,074
|
|
Total
assets
|
|
$
|
33,943
|
|
$
|
36,966
|
|
|
|
|
|
|
|
|
|
LIABILITIES
AND STOCKHOLDER'S DEFICIT
|
|
|
|
|
|
|
|
Current
liabilities:
|
|
|
|
|
|
|
|
Loans
and notes payable
|
|
$
|
1,867,000
|
|
$
|
1,767,000
|
|
Loans
and notes payable, related parties
|
|
|
170,886
|
|
|
160,486
|
|
Loan
payable due for software purchase
|
|
|
131,746
|
|
|
131,746
|
|
Accounts
payable
|
|
|
317,563
|
|
|
285,379
|
|
Accounts
payable, related parties
|
|
|
306,180
|
|
|
240,779
|
|
Accrued
expenses
|
|
|
1,488,299
|
|
|
1,270,289
|
|
Accrued
expenses, related parties
|
|
|
588,342
|
|
|
272,304
|
|
Convertible
debentures
|
|
|
84,912
|
|
|
84,912
|
|
Payable
to shareholder
|
|
|
900,027
|
|
|
900,027
|
|
Embedded
conversion option liability
|
|
|
-
|
|
|
193,375
|
|
Other
liablilities
|
|
|
14,289
|
|
|
14,289
|
|
Total
current liabilities
|
|
|
5,869,244
|
|
|
5,320,586
|
|
|
|
|
|
|
|
|
|
Commitments
and contingencies (Note 10)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
STOCKHOLDERS'
DEFICIT
|
|
|
|
|
|
|
|
Preferred
stock, $0.001 par value, 25,000,000 authorized
Series
A, voting convertible preferred stock, 100,000
shares
authorized, 350 and 250 shares issued and outstanding
(liquidation
value $100.00 per share)
|
|
|
-
|
|
|
-
|
|
Common
stock, $0.001 par value, 400,000,000 authorized,
1,901,395
and 1,364,680 issued and outstanding
|
|
|
1,901
|
|
|
1,365
|
|
Common
stock issuable, at par value (550,025 and 40,025 shares)
|
|
|
550
|
|
|
40
|
|
Common
stock , Class A non voting, $.001 par value, 100,000,000 shares
authorized, 100,000,000 shares issued and outstanding
|
|
|
100,000
|
|
|
100,000
|
|
Common
stock and Common Stock, Class A subscriptions receivable
|
|
|
(1,165,000
|
)
|
|
(1,165,000
|
)
|
Additional
paid-in capital
|
|
|
11,250,021
|
|
|
7,881,916
|
|
Accumulated
deficit
|
|
|
(16,022,773
|
)
|
|
(12,101,941
|
)
|
Total
stockholders' deficit
|
|
|
(5,835,301
|
)
|
|
(5,283,620
|
)
|
Total
liabilities and stockholders' deficit
|
|
$
|
33,943
|
|
$
|
36,966
|
|
See
accompanying notes to consolidated financial statements
Kaleidoscope
Venture Capital, Inc. and Subsidiary
(Formerly
known as Vocalscape Networks, Inc)
Consolidated
Statements of Operations
|
|
Three
Months Ended
|
|
Nine
Months Ended
|
|
|
|
September
30,
|
|
September
30,
|
|
|
|
2008
|
|
2007
|
|
2008
|
|
2007
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
$
|
-
|
|
$
|
4,000
|
|
$
|
7,461
|
|
$
|
53,761
|
|
Cost
of revenue
|
|
|
-
|
|
|
739
|
|
|
-
|
|
|
2,217
|
|
Gross
profit
|
|
|
-
|
|
|
3,261
|
|
|
7,461
|
|
|
51,544
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs
and expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Compensation
|
|
|
116,100
|
|
|
148,035
|
|
|
540,897
|
|
|
491,832
|
|
Consulting
|
|
|
6,311
|
|
|
51,876
|
|
|
1,136,159
|
|
|
307,229
|
|
Professional
fees
|
|
|
31,314
|
|
|
24,050
|
|
|
791,299
|
|
|
72,453
|
|
General
and administration
|
|
|
22,253
|
|
|
51,307
|
|
|
67,971
|
|
|
166,122
|
|
|
|
|
175,978
|
|
|
275,268
|
|
|
2,536,326
|
|
|
1,037,636
|
|
Loss
from operations
|
|
|
(175,978
|
)
|
|
(272,007
|
)
|
|
(2,528,865
|
)
|
|
(986,092
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other
income (expense)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest
expense
|
|
|
(62,907
|
)
|
|
(111,685
|
)
|
|
(235,763
|
)
|
|
(411,108
|
)
|
Change
in fair value of embedded conversion option
liability
|
|
|
-
|
|
|
1,028
|
|
|
(1,156,696
|
)
|
|
(62,752
|
)
|
Foreign
currency transaction gain (loss), net
|
|
|
(1,480
|
)
|
|
-
|
|
|
492
|
|
|
(3,269
|
)
|
Total
other income (expense)
|
|
|
(64,387
|
)
|
|
(110,657
|
)
|
|
(1,391,967
|
)
|
|
(477,129
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
loss
|
|
$
|
(240,365
|
)
|
$
|
(382,664
|
)
|
$
|
(3,920,832
|
)
|
$
|
(1,463,221
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
loss per share - basic and diluted
|
|
$
|
(0.11
|
)
|
$
|
(0.48
|
)
|
$
|
(2.09
|
)
|
$
|
(7.06
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted
average shares outstanding during the period - basic and
diluted
|
|
|
2,170,985
|
|
|
799,674
|
|
|
1,877,853
|
|
|
207,359
|
|
See
accompanying notes to consolidated financial
statements
Kaleidoscope
Venture Capital, Inc. and Subsidiary
(Formerly
known as Vocalscape Networks, Inc.)
Consolidated
Statements of Cash Flows
(Unaudited)
|
|
Nine
Months Ended
September
30,
|
|
|
|
2008
|
|
2007
|
|
Cash
flows from operating activities:
|
|
|
|
|
|
Net
loss
|
|
$
|
(3,920,832
|
)
|
$
|
(1,463,221
|
)
|
Adjustments
to reconcile net loss to net cash used by operating
activities:
|
|
|
|
|
|
|
|
Stock
options granted for services
|
|
|
490,816
|
|
|
14,175
|
|
Stock
option exercises paid for with services
|
|
|
15,000
|
|
|
5,050
|
|
Deferred
consulting amortization
|
|
|
-
|
|
|
146,667
|
|
Common
stock granted for services
|
|
|
1,392,000
|
|
|
-
|
|
Preferred
stock granted for services
|
|
|
2,500
|
|
|
-
|
|
Non-cash
loan fee
|
|
|
25,000
|
|
|
20,000
|
|
Non-cash
revenues
|
|
|
-
|
|
|
(17,290
|
)
|
Foreign
currency transaction loss (gain)
|
|
|
(492
|
)
|
|
1,143
|
|
Amortization
of debt discount to interest expense
|
|
|
-
|
|
|
220,607
|
|
Depreciation
and amortization
|
|
|
5,059
|
|
|
7,276
|
|
Change
in fair value of embedded conversion option liability
|
|
|
1,156,696
|
|
|
62,752
|
|
Changes
in operating assets and liabilities:
|
|
|
|
|
|
|
|
Increase
(Decrease) in:
|
|
|
|
|
|
|
|
Accounts
payable
|
|
|
32,184
|
|
|
55,133
|
|
Accounts
payable, related party
|
|
|
65,401
|
|
|
13,919
|
|
Accrued
interest and expenses
|
|
|
144,472
|
|
|
-
|
|
Accrued
expenses, related aprties
|
|
|
311,846
|
|
|
234,928
|
|
Accrued
interest - related party
|
|
|
4,192
|
|
|
-
|
|
Other
accrued liabilities
|
|
|
73,538
|
|
|
(93,883
|
)
|
Accrued
expenses
|
|
|
-
|
|
|
104,737
|
|
Net
cash used in operations
|
|
|
(202,620
|
)
|
|
(688,007
|
)
|
|
|
|
|
|
|
|
|
Cash
Flows from investing activities:
|
|
|
|
|
|
|
|
Equipment
purchase
|
|
|
-
|
|
|
-
|
|
Net
cash used in investing activities
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
Cash
flows from financing activities:
|
|
|
|
|
|
|
|
Bank
overdraft
|
|
|
-
|
|
|
(180
|
)
|
Loan
proceeds from related party, net
|
|
|
10,400
|
|
|
26,152
|
|
Loan
proceeds
|
|
|
75,000
|
|
|
330,000
|
|
Loan
repayments to related parties
|
|
|
-
|
|
|
-
|
|
Proceeds
from common stock sales
|
|
|
118,764
|
|
|
317,338
|
|
Repayment
of notes payable
|
|
|
-
|
|
|
-
|
|
Net
cash provided by financing activities
|
|
|
204,164
|
|
|
673,310
|
|
Net
increase (decrease) in cash and cash equivalents
|
|
|
1,544
|
|
|
(14,697
|
)
|
Cash
and cash equivalents, beginning of period
|
|
|
236
|
|
|
14,697
|
|
Cash
and cash equivalents, end of period
|
|
$
|
1,780
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
Supplemental
disclosure of cash flow information:
|
|
|
|
|
|
|
|
Cash
paid during the period for:
|
|
|
|
|
|
|
|
Interest
|
|
$
|
-
|
|
$
|
-
|
|
Income
taxes
|
|
$
|
-
|
|
$
|
-
|
|
Supplemental
disclosure of non-cash investing and financing
activities
:
|
|
|
|
|
|
|
|
Conversion
of debt to common stock
|
|
$
|
-
|
|
$
|
120,000
|
|
Recording
of beneficial conversion value to debt discount and APIC
|
|
$
|
-
|
|
$
|
60,000
|
|
Record
initial fair value of embedded conversion option as debt
discount
|
|
$
|
-
|
|
$
|
150,000
|
|
Exchange
of accounts payable for common stock on exercise of options
|
|
$
|
-
|
|
$
|
37,900
|
|
Recording
of deferred consulting
|
|
$
|
-
|
|
$
|
60,000
|
|
Sale
of common stock Class A for subscription receivable
|
|
$
|
-
|
|
$
|
1,000,000
|
|
Reclassification
of embedded conversion option liability to equity
|
|
$
|
1,350,071
|
|
$
|
-
|
|
See
accompanying notes to consolidated financial
statements
Kaleidoscope
Venture Capital, Inc. and Subsidiary
(Formerly
known as Vocalscape Networks, Inc.)
Notes
to Consolidated Financial Statements
September
30, 2008
(Unaudited)
1.
|
NATURE
OF BUSINESS AND GOING
CONCERN
|
Organization
- Kaleidoscope Venture Capital, Inc. (“KVI” or the “Company”) is a Nevada
corporation, which was incorporated on June 12, 1998. On July 14, 2008
Vocalscape Networks, Inc. filed an amendment with the Nevada Secretary of State
to change its name to Kaleidoscope Venture Capital, Inc.
Vocalscape
Networks Operating Subsidiary, Inc. (VNOS), our wholly-owned subsidiary, is
a
Nevada corporation, which was incorporated on February 5, 2003.
KVI
has
announced a change in its current business direction after officially changing
its name to Kaleidoscope Venture Capital Inc. KVI plans to take advantage of
certain strategic business relationships and opportunities. While maintaining
its interest in VNOS, Kaleidoscope Venture Capital Inc. plans to foster
early-stage companies through the developmental phases until such time as these
companies have sufficient financial, human and physical resources to function
on
their own."
Nature
of Business and Current Operations -
Our
subsidiary, VNOS is a developer of Voice over Internet Protocol (VoIP) telephony
solutions. VNOS provides VoIP telephony solutions and communications software
for Internet Service Providers (ISPs), Internet Telephony Service Providers
(ITSPs) and Telecommunications companies worldwide. VNOS develops VoIP and
interactive communications software, including Soft phone applications, Customer
Acquisition and Billing Systems, SIP Servers, Gatekeepers and Virtual Calling
Cards. VNOS’s strategy is to focus on VoIP software and Long Distance
termination solutions that bring together a full range of communications
solutions and services thereby providing a turn-key VoIP infrastructure for
ISP’s, ITSP’s and Telecommunications companies.
On
July
14, 2008 Vocalscape Networks, Inc. filed an amendment with the Nevada Secretary
of State to change its name to Kaleidoscope Venture Capital, Inc. and to do
a 1
for 200 reverse split on both its common stock and its Series A Convertible
preferred stock. The Class A Common Stock was not part of the reverse split.
Due
to the reverse split all share and per share data has been retroactively
restated in the accompanying consolidated financial statements and footnotes
to
conform to the post split share amounts.
Going
Concern -
The
accompanying financial statements have been prepared in conformity with
accounting principles generally accepted in the United States of America, which
contemplate continuation of the Company as a going concern. The Company had
a
net loss for the nine months ended September 30, 2008 of $3,920,832, net cash
used in operations for the nine months ended September 30, 2008 of $202,620,
and
working capital deficit of $5,867,464, accumulated deficit of $16,022,773 and
stockholders’ deficit of $5,835,301 at September 30, 2008. In addition, the
Company was in default on $436,746 of promissory notes and loans at September
30, 2008.
Kaleidoscope
Venture Capital, Inc. and Subsidiary
(Formerly
known as Vocalscape Networks, Inc.)
Notes
to Consolidated Financial Statements
September
30, 2008
(Unaudited)
These
conditions raise substantial doubt about the Company’s ability to continue as a
going concern. These consolidated financial statements do not include any
adjustments to reflect the possible future effect on the recoverability and
classification of assets or the amounts and classifications of liabilities
that
may result from the outcome of these uncertainties.
In
order
to execute its business plan, the Company will need to raise additional working
capital and generate additional revenues. There can be no assurance that the
Company will be able to obtain the necessary working capital or generate
additional revenues to execute its business plan. During 2008, the Company
generated revenues from customer consulting agreements and raised capital
through initiating a Regulation S offering by VSI.
Management
believes the continuation of revenues combined with additional capital raises
and additional promissory notes will provide the Company the ability to continue
as a going concern.
2.
SUMMARY
OF SIGNIFICANT ACCOUNTING PRINCIPLES
Principles
of Consolidation -
The
consolidated financial statements include the accounts of KVI and it’s wholly
owned subsidiary VNOS. All material intercompany balances and transactions
have
been eliminated in consolidation.
Cash
and Cash Equivalents -
The
Company classifies as cash equivalents any investments which can be readily
converted to cash and have an original maturity of less than three months.
At
times cash and cash equivalent balances at a limited number of banks and
financial institutions may exceed insurable amounts. The Company believes it
mitigates its risks by depositing cash or investing in cash equivalents in
major
financial institutions.
Investments
-
Certain securities that the Company may invest in may be determined to be
non-marketable. Non-marketable securities where the Company owns less than
20%
of the investee are accounted for at cost pursuant to APB No. 18, "The Equity
Method of Accounting for Investments in Common Stock" ("APB 18").
Management
determines the appropriate classification of its investments at the time of
acquisition and reevaluates such determination at each balance sheet date.
The
cost of investments sold is based on the specific identification
method.
The
Company periodically reviews its investments in non-marketable securities and
impairs any securities whose value is considered non-recoverable. The Company's
determination of whether a security is other than temporarily impaired
incorporates both quantitative and qualitative information. GAAP requires the
exercise of judgment in making this assessment for qualitative information,
rather than the application of fixed mathematical criteria. The Company
considers a number of factors including, but not limited to, the length of
time
and the extent to which the fair value has been less than cost, the financial
condition and near term prospects of the issuer, the reason for the decline
in
fair value, changes in fair value subsequent to the balance sheet date, and
other factors specific to the individual investment. The Company's assessment
involves a high degree of judgment and accordingly, actual results may differ
materially from the Company's estimates and judgments.
Kaleidoscope
Venture Capital, Inc. and Subsidiary
(Formerly
known as Vocalscape Networks, Inc.)
Notes
to Consolidated Financial Statements
September
30, 2008
(Unaudited)
Fair
Value of Financial Instruments -
The
following methods and assumptions were used by the Company in estimating its
fair value disclosures for financial instruments:
·
|
Cash
and cash equivalents: The carrying amount reported in the balance
sheet
for cash approximates its fair
value.
|
·
|
Accounts
payable: Due to their short-term nature, the carrying amounts reported
in
the balance sheet for accounts payable approximate their fair value.
|
·
|
Notes
payable: The carrying amount of the Company’s notes payable approximate
their fair value.
|
Property
and Equipment -
Property
and equipment are recorded at cost, net of accumulated depreciation.
Depreciation is calculated by using the straight-line method over the estimated
useful lives of the assets, which is five to seven years for all categories
except for internal use computer software, which is depreciated over three
years. Leasehold improvements are amortized over the life of the lease if it
is
shorter than the estimated useful life. Repairs and maintenance are charged
to
expense as incurred. Expenditures for betterments and renewals are capitalized.
The cost of property and equipment and the related accumulated depreciation
are
removed from the accounts upon retirement or disposal with any resulting gain
or
loss being recorded in operations.
Impairment
of Long-Lived Assets -
The
Company evaluates its long-lived assets and intangible assets for impairment
whenever events or change in circumstances indicate that the carrying amount
of
such assets may not be recoverable. Recoverability of assets to be held and
used
is measured by a comparison of the carrying amount of the asset to the future
net undiscounted cash flows expected to be generated by the asset. If such
assets are considered to be impaired, the impairment to be recognized is the
excess of the carrying amount over the fair value of the asset.
Software
Development Costs -
Costs
incurred in connection with the development of software products are accounted
for in accordance with Statement of Financial Accounting Standards (“SFAS”) No.
86,
“Accounting
for the Costs of Computer Software to Be Sold, Leased or Otherwise Marketed.”
Costs
incurred prior to the establishment of technological feasibility are charged
to
research and development expense. Software development costs are capitalized
after a product is determined to be technologically feasible and is in the
process of being developed for market. Amortization of capitalized software
development costs begins upon initial product shipment. Capitalized software
development costs are amortized over the estimated life of the related product
(generally thirty-six months), using the straight-line method. The Company
evaluates its software assets for impairment whenever events or change in
circumstances indicate that the carrying amount of such assets may not be
recoverable. Recoverability of software assets to be held and used is measured
by a comparison of the carrying amount of the asset to the future net
undiscounted cash flows expected to be generated by the asset. If such software
assets are considered to be impaired, the impairment to be recognized is the
excess of the carrying amount over the fair value of the software asset.
Kaleidoscope
Venture Capital, Inc. and Subsidiary
(Formerly
known as Vocalscape Networks, Inc.)
Notes
to Consolidated Financial Statements
September
30, 2008
(Unaudited)
No
software development costs were amortized during the years ended December 31,
2004 and 2003 as the product was not considered to be generally released until
2005. The sales recorded during 2004 occurred prior to the general release.
Amortization was recorded in 2006 and 2007 and is included in cost of
revenues.
|
Intangible
Assets -
The Company records goodwill and intangible assets arising from business
combinations in accordance with SFAS No. 141 “Business Combinations”
(“SFAS 141”) which requires that the purchase method of accounting be used
for all business combinations initiated after June 30, 2001. SFAS
141 also
specifies the criteria applicable to intangible assets acquired in
a
purchase method business combination to be recognized and reported
apart
from goodwill.
|
The
Company accounts for goodwill and intangible assets in accordance with SFAS
142.
In accordance with SFAS 142, the Company does not amortize goodwill. SFAS 142
requires that goodwill and intangible assets with indefinite useful lives no
longer be amortized, but instead be tested at least annually for impairment.
SFAS 142 also requires that intangible assets with definite useful lives be
amortized over their respective estimated useful lives to their estimated
residual values, and be reviewed for impairment.
Accounting
for Derivatives
- The
Company evaluates its convertible debt, options, warrants or other contracts
to
determine if those contracts or embedded components of those contracts qualify
as derivatives to be separately accounted for under Statement of Financial
Accounting Standards 133 “
Accounting
for Derivative Instruments and Hedging Activities
”
and
related interpretations including EITF 00-19 “
Accounting
for Derivative Financial Instruments Indexed to, and Potentially Settled in,
a
Company’s Own Stock
”.
The
result of this accounting treatment is that the fair value of the derivative
is
marked-to-market each balance sheet date and recorded as a liability. In the
event that the fair value is recorded as a liability, the change in fair value
is recorded in the statement of operations as other income or expense. Upon
conversion or exercise of a derivative instrument, the instrument is marked
to
fair value at the conversion date and then that fair value is reclassified
to
equity. Equity instruments that are initially classified as equity that become
subject to reclassification under SFAS 133 are reclassified to liability at
the
fair value of the instrument on the reclassification date.
Kaleidoscope
Venture Capital, Inc. and Subsidiary
(Formerly
known as Vocalscape Networks, Inc.)
Notes
to Consolidated Financial Statements
September
30, 2008
(Unaudited)
Contingencies
-
Certain
conditions may exist as of the date financial statements are issued, which
may
result in a loss to the Company, but which will only be resolved when one or
more future events occur or fail to occur. Company management and its legal
counsel assess such contingent liabilities, and such assessment inherently
involves an exercise of judgment. In assessing loss contingencies related to
legal proceedings that are pending against the Company or unasserted claims
that
may result in such proceedings, the Company's legal counsel evaluates the
perceived merits of any legal proceedings or unasserted claims as well as the
perceived merits of the amount of relief sought or expected to be sought
therein. If the assessment of a contingency indicates that it is probable that
a
liability has been incurred and the amount of the liability can be estimated,
then the estimated liability would be accrued in the Company's financial
statements. If the assessment indicates that a potentially material loss
contingency is not probable but is reasonably possible, or is probable but
cannot be estimated, then the nature of the contingent liability, together
with
an estimate of the range of possible loss if determinable would be
disclosed.
Revenue
Recognition
-
The
Company is engaged as a seller of VoIP telephony solutions. The Company
generally recognizes revenue in accordance with Securities and Exchange
Commission Staff Accounting Bulletin 104,
“Revenue
Recognition”
when
persuasive evidence of an arrangement exists, delivery has occurred, the fee
is
fixed or determinable and collectibility is probable. Specifically, the Company
recognizes software revenue in accordance with Statement of Position (“SOP”)
97-2,
“Software
Revenue Recognition,”
as
amended by SOP 98-4, “
Deferral
of the Effective Date of a Provision of SOP 97-2
,”
and
SOP 98-9, “
Modification
of SOP 97-2 With Respect to Certain Transactions
”
and
EITF
00-21 “Revenue Arrangements with Multiple Deliverables”.
The
Company sells bundled solutions which may consist of the software, configuration
services, support services, customization and future upgrades. The Company
defers recognition of the software sales until configuration is completed as
they are considered one unit of accounting. Support services are considered
a
separate unit of accounting and such fees are recognized as services are
provided. Future upgrades or enhancements and customizations are considered
separate units of accounting and related fees are recognized as those upgrades
or enhancements are provided.
Stock
Based Compensation -
On
January 1, 2006, the Company implemented Statement of Financial Accounting
Standard 123 (revised 2004) (“SFAS 123(R)”), “Share-Based Payment” which
replaced SFAS 123 “Accounting for Stock-Based Compensation” and superseded APB
Opinion No. 25, “Accounting for Stock Issued to Employees.”
In
March
2005, the SEC issued Staff Accounting Bulletin No. 107 (SAB 107) regarding
its
interpretation of SFAS 123R.
SFAS
123(R) and related interpretations requires the fair value of all stock-based
employee compensation awarded to employees to be recorded as an expense over
the
related requisite service period. The statement also requires the recognition
of
compensation expense for the fair value of any unvested stock option awards
outstanding at the date of adoption. The Company values any employee or
non-employee stock based compensation at fair value using the Black Scholes
Pricing Model. In adopting SFAS 123(R), the Company used the modified
prospective application (“MPA”). MPA requires the Company to account for all new
stock based compensation to employees using fair value, and for any portion
of
awards prior to January 1, 2006 for which the requisite service has not been
rendered and the options remain outstanding as of January 1, 2006, the Company
should recognize the compensation cost for that portion of the award that the
requisite service was rendered on or after January 1, 2006. The fair value
for
these awards is determined based on the grant-date. There was no accounting
effect of applying the MPA method.
Kaleidoscope
Venture Capital, Inc. and Subsidiary
(Formerly
known as Vocalscape Networks, Inc.)
Notes
to Consolidated Financial Statements
September
30, 2008
(Unaudited)
Foreign
Currency Transactions
- The
Company’s corporate offices are located in New York in the United States and its
operating offices are located in Canada. Although the Company’s accounts are
maintained in U.S. dollars, the Company did maintain one Canadian dollar bank
account and engages in various transactions resulting in deposits and
disbursements to and from that bank account. The Canadian dollar bank account
was closed in the second quarter of 2007. The Company also holds one investment
in non-marketable equity securities which is denominated in a foreign currency
and translated to U.S dollars at each reporting date with any gain or loss
recorded in operations.
Revenue
and expense items transacted in Canadian dollars are translated using the
average rate of exchange prevailing during the period. Gains and losses
resulting from foreign currency transactions are recognized in operations of
the
period incurred.
Income
Taxes -
The
Company accounts for income taxes using the liability method, which requires
the
determination of deferred tax assets and liabilities based on the differences
between the financial and tax bases of assets and liabilities, using enacted
tax
rates in effect for the year in which differences are expected to reverse.
Deferred tax assets are adjusted by a valuation allowance, if based on the
weight of available evidence it is more likely than not that some portion or
all
of the deferred tax assets will not be realized.
|
|
Use
of Estimates in Financial Statements -
The presentation 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 and disclosure of contingent assets
and
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. Significant estimates
in 2008
and 2007 include the valuation of the investment in non-marketable
equity
securities, valuation of stock-based payments, valuation of beneficial
conversion feature on convertible debt, fair value of the embedded
conversion option liability, and valuation allowance on deferred
tax
assets.
|
Kaleidoscope
Venture Capital, Inc. and Subsidiary
(Formerly
known as Vocalscape Networks, Inc.)
Notes
to Consolidated Financial Statements
September
30, 2008
(Unaudited)
Net
Earnings (Loss) Per Share -
Basic
earnings (loss) per common share is based on the weighted-average number of
all
common shares and Class A Common Shares outstanding. The computation of diluted
earnings (loss) per share does not assume the conversion, exercise or contingent
issuance of securities that would have an anti-dilutive effect on earnings
(loss) per share.
Class
A
Common Stock was issued in May and October 2007 with a majority of it issued
into escrow. The subscription receivable has not been received as of November
14, 2008. Accordingly, for purposes of the computation of net loss per share,
Class A Common Shares are not considered issued and outstanding and not included
in the computation of weighted average shares outstanding for the period ended
September 30, 2008.
As
of
September 30, 2008, there were warrants exercisable into 6 common shares and
there were promissory notes convertible into 29,290 common shares that may
dilute future earnings per share.
Recently
Issued Accounting Standards -
In
July
2006, the FASB issued Interpretation No. 48, “Accounting for Uncertainty in
Income Taxes — an Interpretation of FASB Statement No. 109, Accounting for
Income Taxes” (FIN 48) to create a single model to address accounting for
uncertainty in tax positions. FIN 48 clarifies the accounting for income taxes
by prescribing a minimum recognition threshold a tax position is required to
meet before being recognized. FIN 48 also provides guidance on derecognizing,
measurement, classification, interest and penalties, accounting in interim
periods, disclosure and transition. FIN 48 is effective for fiscal years
beginning after December 15, 2006. We are currently evaluating the impact of
adopting FIN 48 and do not expect the adoption of FIN 48 will have a material
impact on our Consolidated Financial Statements.
In
September 2006, the FASB issued SFAS No. 157, “Fair Value Measurements.” SFAS
No. 157 defines fair value and applies to other accounting pronouncements that
require or permit fair value measurements and expands disclosures about fair
value measurements. SFAS No. 157 is effective for fiscal years beginning after
November 15, 2007 and interim periods within those fiscal years. We are
currently evaluating the impact of adopting SFAS No. 157 on our Consolidated
Financial Statements.
In
September 2006, the SEC issued Staff Accounting Bulletin (“SAB”) No. 108, to
address diversity in practice in quantifying financial statement misstatements
and the potential for the build up of improper amounts on the balance sheet.
SAB
No. 108 identifies the approach that registrants should take when evaluating
the
effects of unadjusted misstatements on each financial statement, the
circumstances under which corrections of misstatements should result in a
revision to financial statements, and disclosures related to the correction
of
misstatements. SAB No. 108 is effective for the fiscal year ending December
31,
2006. The adoption of SAB No. 108 did not have a material impact on our
Consolidated Financial Statements.
Kaleidoscope
Venture Capital, Inc. and Subsidiary
(Formerly
known as Vocalscape Networks, Inc.)
Notes
to Consolidated Financial Statements
September
30, 2008
(Unaudited)
In
December 2007, the Financial Accounting Standards Board (“FASB”) issued
Statement of Financial Accounting Standards (“SFAS”) No. 141 (revised
2007),
Business Combinations
,
which
replaces SFAS No 141. The statement retains the purchase method of accounting
for acquisitions, but requires a number of changes, including changes in the
way
assets and liabilities are recognized in the purchase accounting. It also
changes the recognition of assets acquired and liabilities assumed arising
from
contingencies, requires the capitalization of in-process research and
development at fair value, and requires the expensing of acquisition-related
costs as incurred. SFAS No. 141R is effective for us beginning
January 1, 2009. We do not expect it to have a material effect on our
consolidated financial statements.
In
December 2007, the FASB issued SFAS No. 160,
Noncontrolling Interests in Consolidated Financial Statements, an amendment
of
ARB 51
,
which
changes the accounting and reporting for minority interests. Minority interests
will be recharacterized as non-controlling interests and will be reported as
a
component of equity separate from the parent’s equity, and purchases or sales of
equity interests that do not result in a change in control will be accounted
for
as equity transactions. In addition, net income attributable to the
noncontrolling interest will be included in consolidated net income on the
face
of the income statement and, upon a loss of control, the interest sold, as
well
as any interest retained, will be recorded at fair value with any gain or loss
recognized in earnings. SFAS No. 160 is effective for us beginning
January 1, 2009 and will apply prospectively, except for the presentation
and disclosure requirements, which will apply retrospectively. We do not expect
it to have a material effect on our consolidated financial
statements.
In
March
2008, the FASB issued SFAS No. 161, “Disclosures about Derivative
Instruments and Hedging Activities, an amendment of FASB Statement No. 133”
(SFAS
161).
This statement is intended to improve transparency in financial reporting by
requiring enhanced disclosures of an entity’s derivative instruments and hedging
activities and their effects on the entity’s financial position, financial
performance, and cash flows.
SFAS
161
applies to all derivative instruments within the scope of SFAS 133, “Accounting
for Derivative Instruments and Hedging Activities” (SFAS 133) as well as related
hedged items, bifurcated derivatives, and nonderivative instruments that are
designated and qualify as hedging instruments. Entities with instruments subject
to
SFAS
161
must
provide more robust qualitative disclosures and expanded quantitative
disclosures.
SFAS
161
is
effective prospectively for financial statements issued for fiscal years and
interim periods beginning after November 15, 2008, with early application
permitted. We are currently evaluating the disclosure implications of this
statement.
Reclassifications
Certain
amounts in the 2007 consolidated financial statements have been reclassified
to
conform with the 2008 presentation.
Kaleidoscope
Venture Capital, Inc. and Subsidiary
(Formerly
known as Vocalscape Networks, Inc.)
Notes
to Consolidated Financial Statements
September
30, 2008
(Unaudited)
3.
INVESTMENT
IN NON-MARKETABLE EQUITY SECURITIES
The
composition of non-marketable securities at September 30, 2008 is as follows:
|
|
Cost
|
|
Fair
Value
|
|
Equity
securities
|
|
$
|
19,148
|
|
$
|
19,148
|
|
During
April 2007 the Company received 2.1 million equity securities of a customer
based in Europe. These securities were received from this private company as
payment for services rendered. The value of the securities could not be
determined and the value of the services was also not determinable, therefore
the Company valued the securities at a nominal value equal to the par value
of
the securities or $17,290 which the Company believes is below the value of
services provided. This amount was recorded as revenues. At December 31, 2007
the cost and fair value were increased by $1,366 to reflect the increase due
to
changes in the exchange rates. At March 31, 2008 the cost and fair value were
increased by $ 2,460 to reflect the increase due to changes in the exchange
rates. At June 30, 2008 the cost and fair value were decreased by $488 to
reflect the decrease due to changes in the exchange rates. At September 30,
2008
the cost and fair value were decreased by $1,480 to reflect the decrease due
to
changes in the exchange rates.
4.
PROPERTY
AND EQUIPMENT
Property
and equipment at September 30, 2008, consists of the following:
Office
equipment
|
|
$
|
$
35,854
|
|
Accumulated
depreciation
|
|
|
(22,839
|
)
|
Property
and equipment, net
|
|
$
|
13,015
|
|
Depreciation
during the three and nine months ended September 30, 2008 were $1,686 and
$5,059, respectively.
5.
DEVELOPMENT
COSTS
|
|
Capitalized
software development cost consists of the following at September
30,
2008:
|
Cost
|
|
$
|
8,869
|
|
Accumulated
amortization
|
|
|
(8,869
|
)
|
Software,
net
|
|
$
|
0
|
|
Kaleidoscope
Venture Capital, Inc. and Subsidiary
(Formerly
known as Vocalscape Networks, Inc.)
Notes
to Consolidated Financial Statements
September
30, 2008
(Unaudited)
During
January 2004 the Company capitalized $136,538 relating to a suite of software
products purchased by a related party and assigned to the Company with the
related liabilities (see Note 7). The related non-interest bearing liabilities
of $131,746 due to the seller are collateralized by the purchased software.
These products had already reached the point of technological feasibility prior
to the Company’s purchase and needed some modifications by the Company to bring
the product to market. Accordingly, no amortization had been charged to
operations as of December 31, 2004. Due to the lack of available resources
during 2004 and subsequent, the Company did not allocate the resources to this
project and instead allocated resources to other software projects being
developed internally. Accordingly, since the Company could not reliably project
any positive cash flows from this asset, the Company had recorded an impairment
loss of $136,538 at December 31, 2004. During December 2004, the Company
recorded $8,869 of software costs for certain VoIP products, which it had been
developing internally and had reached technological feasibility. During the
year
ended December 31, 2004, the Company had no amortization expense. During 2005
the Company recognized $ 2,956 of amortization expense, upon general release
of
the software product. During 2006 the Company recognized $2,956 of amortization
expense. During 2007 the Company recognized $2,956 of amortization
expense.
|
6.
|
NOTES
PAYABLE, NOTES PAYABLE RELATED PARTIES AND CONVERTIBLE
DEBENTURES
|
Notes
payable to related and unrelated parties consists of the following at September
30, 2008:
Note
payable to the related party principal shareholder and officer of
the
Parent and to companies owned or controlled by him; due on demand;
unsecured; with interest at prime plus 2% to 3% (7.% to 8.% at September
30, 2008)
|
|
$
|
111,886
|
|
Note
payable to law firm, due on demand, non-interest bearing
|
|
|
59,000
|
|
Subtotal
- Notes payable related parties
|
|
|
170,886
|
|
Notes
payable to two individuals - non interest bearing-in
default
|
|
|
145,000
|
|
Notes
payable to two individuals with interest at 10.50%-Due March 2008
- in
default
|
|
|
160,000
|
|
Notes
payable to two individuals with interest accruing at 10%
|
|
|
159,000
|
|
Notes
payable to six individuals; due on demand; unsecured; with interest
at
prime plus 3% (8.0% at September 30, 2008)
|
|
|
1,403,000
|
|
|
|
|
|
|
Subtotal
- Notes payable unrelated parties
|
|
|
1,867,000
|
|
|
|
|
|
|
Total
Notes Payable
|
|
$
|
2,037,886
|
|
Kaleidoscope
Venture Capital, Inc. and Subsidiary
(Formerly
known as Vocalscape Networks, Inc.)
Notes
to Consolidated Financial Statements
September
30, 2008
(Unaudited)
The
weighted average interest rate on short term outstanding as of September 30,
2008 was 7.84 %.
At
December 31, 2007, $145,000 of the above promissory notes were in default.
At
September 30, 2008, $405,000 of the above promissory notes were in
default.
Convertible
Debentures
- In
October 2005, upon recapitalization, the Company assumed four 10% one-year
convertible debentures to four individuals for $11,698, $60,705, $6,121 and
$6,388 cash. These debentures had been issued in October and November 2004.
The
debentures are convertible into 10 common shares based on a conversion rate
of
$8,000 per share. The embedded conversion options were determined not to be
derivatives at the issuance date or as of September 30, 2008 since the debt
qualifies as conventional convertible debt. Based upon the conversion rate
at
the issuance date, there was no beneficial conversion feature
recorded.
Convertible
Promissory Notes and Conversions
In
March
2006, the Company issued a convertible promissory note for $150,000 with
interest payable at maturity at 10.5% per annum. The note matures and is due
March 3, 2008. The note principal is convertible to common stock at a fixed
price of $23.60 per share which equates to 6,356 common shares. Management
has
determined that this note qualifies as conventional convertible debt pursuant
to
SFAS 133 and EITF 00-19 and accordingly the embedded conversion option is not
a
derivative. The convertible promissory note was converted into common stock
in
March 2006. The Company computed a beneficial conversion value of $150,000
based
on the quoted stock price on the grant date of $120 per share. The $150,000
was
recorded as a debt discount and credited to additional paid-in capital. The
debt
discount was amortized to interest expense in March 2006 when the note was
converted. The note is guaranteed by Azatel Communications Inc. (the “Acquiree”)
with the note holder holding a first security interest in substantially all
assets of the Acquiree and the Company has guaranteed the
conversion.
In
March
2006, the Company issued a convertible promissory note for $10,000 with interest
payable at maturity at 10.5% per annum. The note matures and is due March 15,
2008. The note principal is convertible to common stock at a fixed price of
$23.60 per share which equates to 429 common shares. Management has determined
that this note qualifies as conventional convertible debt pursuant to SFAS
133
and EITF 00-19 and accordingly the embedded conversion option is not a
derivative. The convertible promissory note was converted into common stock
in
March 2006. The Company computed a beneficial conversion value of $10,000 based
on the quoted stock price on the grant date of $120 per share. The $10,000
was
recorded as a debt discount and credited to additional paid-in capital. The
debt
discount was amortized to interest expense in March 2006 when the note was
converted.
Kaleidoscope
Venture Capital, Inc. and Subsidiary
(Formerly
known as Vocalscape Networks, Inc.)
Notes
to Consolidated Financial Statements
September
30, 2008
(Unaudited)
In
late
2007, the Company was notified by the above lenders that the lenders had not
converted and the shares issued to them were pursuant to a collateral
arrangement. Although management believes the conversion occurred, they have
reclassified the $160,000 into loans payable and removed them from the issued
and outstanding shares as of December 31, 2007
On
January 9, 2007, the Company received cash and issued a promissory note for
$30,000 which bears interest at prime plus three percent and is due within
90
day of written demand.
On
January 10, 2007, the Company received cash and issued a promissory note for
$30,000 which bears interest at prime plus three percent and due within 90
day
of written demand.
In
February 2007, the Company issued a convertible promissory note for $120,000
with no specified term or interest rate and thus it is considered due on demand.
The note principal is convertible into 15,000 shares of common stock and
collateralized by such shares which were to be issued as security. Management
has determined that this note qualifies as conventional convertible debt
pursuant to SFAS 133 and EITF 00-19 and accordingly the embedded conversion
option is not a derivative. The Company computed a beneficial conversion value
of $60,000 based on the quoted stock price on the grant date of $12 per share.
The $60,000 was recorded as a debt discount and credited to additional paid-in
capital and then charged to interest expensed immediately since the note is
due
on demand. The Company received proceeds on the note of $100,000 and they were
charged $20,000 as a loan fee. The loan fee was charged to interest expense
in
March 2007 since the note is due on demand.
On
April
30, 2007 the Company issued a convertible promissory note for $150,000. The
Company received $100,000 of the proceeds from this note during the second
quarter and $50,000 in July 2007 (see below). The note bears interest at prime
plus three percent, is due on demand and is collateralized by non-marketable
equity securities owned by the Company (see Note 3). The note holder has the
option to convert the note into Common Stock of the Company within 365 days
of
the note date at the lessor of 50% of the closing market price of the Common
Stock on the date the written notice is provided by the holder of the note
or
$0.10 per share. Management of the Company has determined that the note is
a
derivative and contains an embedded conversion option since the variable
conversion rate causes an inability to guarantee that there will be enough
authorized shares available if the holder elects to convert. The Company
recorded an embedded conversion option liability on this note of $169,596.
This
created a change in fair value of the embedded conversion options of $69,596
that was recorded as an other expense. Since the note is due on demand, the
Company recognized $100,000 of interest expense on the debt discount. At June
30, 2007 the Company adjusted the embedded conversion option liability to fair
value and decreased it by $5,816 due to changes in market value. The $5,816
was
credited to expense in June 2007. The embedded conversion option was valued
using the Black-Scholes model with the following assumptions in May 2007 and
June 30, 2007: stock price $4.00 and $3.00, exercise price of $2.00 and $1.50,
volatility of 242%, term of 1 year and .83 years, and interest rate of 4.8%.
At
September 30, 2007 the Company adjusted the embedded conversion option liability
to fair value and decreased it by $21,945 due to changes in market value. The
$21,945 was credited to expense in September 2007. At December 31, 2007 the
Company adjusted the embedded conversion option liability to fair value and
decreased it by $12,918 due to changes in market value. The $12,918 was credited
to expense in December 2007. At March 31, 2008 the Company adjusted the embedded
conversion option liability to fair value and decreased it by $22,349 due to
changes in market value. The $22,349 was credited to expense in March 2008.
At
April 30, 2008 the Company adjusted the embedded conversion option liability
to
fair value and increased it by $793,480 due to changes in market value. The
$793,480 was charged to expense in April 2008. At April 30, 2008 the conversion
option expired and the balance of the liability was reclassified to additional
paid in capital.
Kaleidoscope
Venture Capital, Inc. and Subsidiary
(Formerly
known as Vocalscape Networks, Inc.)
Notes
to Consolidated Financial Statements
September
30, 2008
(Unaudited)
On
July
2, 2007 the Company received the $50,000 balance of the above note payable.
Management of the Company has determined that the note is a derivative and
contains an embedded conversion option since the variable conversion rate causes
an inability to guarantee that there will be enough authorized shares available
if the holder elects to convert. The Company recorded an embedded conversion
option liability on this note of $81,825. This created a change in fair value
of
the embedded conversion option of $31,825 that was recorded as an other expense.
Since the note is due on demand, the Company recognized $50,000 of interest
expense on the debt discount. At September 30, 2007 the Company adjusted the
embedded conversion option liability to fair value and decreased it by $10,908
due to changes in market value. The $10,908 was credited to expense in September
2007. The embedded conversion option was valued using the Black-Sholes model
with the following assumptions in July 2007 and September 2007: stock price
of
$2.80 and $5.20, exercise price of $1.40 and $2.60, volatility of 204%, term
of
.83 and .58 years, and interest rate of 4.80%. At December 31, 2007 the Company
adjusted the embedded conversion option liability to fair value and decreased
it
by $6,459 due to changes in market value. The $6,459 was credited to expense
in
December 2007. At March 31, 2008 the Company adjusted the embedded conversion
option liability to fair value and decreased it by $11,175 due to changes in
market value. The $11,175 was credited to expense in March 2008. At April 30,
2008 the Company adjusted the embedded conversion option liability to fair
value
and increased it by $396,740 due to changes in market value. The $396,740 was
charged to expense in April 2008. At April 30, 2008 the conversion option
expired and the balance of the liability was reclassified to additional paid
in
capital.
The
Company also determined that all other common stock equivalent securities
including the convertible debentures, warrants and options, but excluding
conventional convertible debt, may require classification as liabilities due
to
the authorized shares problem. However, due to the relatively large conversion
and exercise prices of these other instruments, the fair value of the
liabilities at all dates from April 2007 through September 30, 2008 was
zero.
Kaleidoscope
Venture Capital, Inc. and Subsidiary
(Formerly
known as Vocalscape Networks, Inc.)
Notes
to Consolidated Financial Statements
September
30, 2008
(Unaudited)
On
October 11, 2007, the Company received $20,000 on a note payable. The Company
was charged a $5,000 loan fee for the note. The note was due on November 11,
2007 and is in default at December 31, 2007. The note does not bear interest
but
is secured by a Pledge and Security agreement covering 7,500 shares of the
capital stock of KVI.
On
November 2, 2007, the Company received $100,000 and issued a promissory note
for
$120,000 which includes a $20,000 loan fee. The loan is non-interest bearing
and
due in 30-days or on December 2, 2007. At September 30, 2008 the loan was in
default.
In
May,
2008 the Company received $75,000 on a promissory note. The note is for
$100,000, without interest, but with a loan fee of $25,000. The loan is due
on
July 13, 2008. The loan is currently in default.
7.
LOAN
PAYABLE FOR SOFTWARE PURCHASE
In
2004 a
liability was recorded relating to a software purchase. The software purchase
price was $200,000 Canadian dollars (“CA$”) payable with CA$26,096 down payment
and CA$10,842 payable per quarter commencing May 1, 2004 and on August 1,
November 1, February 1 and May 1 in each year thereafter until the purchase
price is paid in full. In accordance with APB 21, “Interest on Receivables and
Payables,” the Company imputed interest at 6% or CA$21,845 on this loan payable.
This resulted in an initial loan payable balance translated to US dollars of
$136,538, net of discount of $16,742, an initial payment made of $20,000
(recorded as a note payable to the related party assignor of the purchase
agreement) and quarterly payments of approximately $8,309 as adjusted for
foreign currency transaction gains or losses.
The
loan
payable balance at September 30, 2008 was as follows:
Loan
payable
|
|
$
|
131,746
|
|
Debt
discount
|
|
|
(0
|
)
|
Loan
payable, net of discount
|
|
$
|
131,746
|
|
This
loan
payable is collateralized by the software asset. Additional interest in the
amount of $7,698 was accrued in 2007. The loan is currently in
default.
8.
STOCKHOLDERS’
DEFICIT
Authorized
Shares
- In
January 2007, the Company amended its Articles of Incorporation to increase
the
number of authorized common shares to 400,000,000. The Company also authorized
100,000,000 new Class A common shares at a par value of $0.001 per share. The
Class A has the same rights, terms, and preferences, as common stock except
it
is non-voting. The changes in capitalization are reflected retroactively in
the
accompanying consolidated Balance Sheet.
Kaleidoscope
Venture Capital, Inc. and Subsidiary
(Formerly
known as Vocalscape Networks, Inc.)
Notes
to Consolidated Financial Statements
September
30, 2008
(Unaudited)
Reverse
Stock Split
- On
July 14, 2008 Vocalscape Networks, Inc. filed an amendment with the Nevada
Secretary of State to change its name to Kaleidoscope Venture Capital, Inc.
and
to do a 1 for 200 reverse split on both its common stock and its Series A
Convertible preferred stock. The Class A Common Stock was not part of the
reverse split. Due to the reverse split all share and per share data has been
retroactively restated in the accompanying consolidated financial statements
and
footnotes to conform to the post split share amounts.
Preferred
Stock -
The
Company has authorized 25,000,000 shares of preferred stock. The Board of
Directors at its discretion may determine the rights and preferences of the
preferred stock. In December 2005 the Company designated 100,000 shares as
Series A Convertible Preferred Stock (“Series A shares”). The Series A shares
upon issuance and consideration received by the Company is convertible to common
stock on a one-for-one basis at a minimum of 50 shares per conversion. The
conversion rate is not adjustable except for standard anti-dilution provisions,
such as stock splits, reorganization or recapitalizations. Upon liquidation
the
Series A stockholders would receive $100 per share plus any unpaid dividends.
Each Series A share has voting rights equal to 25 common shares. On January
20,
2006 the Company accepted a subscription from its CEO to purchase 100 Series
A
shares in exchange for a $5,000 portion of a promissory note due to the CEO.
Such note was previously due to a controlled affiliate of the CEO and assigned
to the CEO by that affiliate. In October 2006, the CEO resigned and executed
an
employment agreement as Head of Business Development. Among other compensation
the employment agreement grants 75 Series A preferred shares as compensation.
The shares were valued at $50 per share, the same amount he previously paid
and
expensed immediately in 2006 since it was not material. In November 2007 another
50 Series A Preferred Shares were granted to this former CEO and 25 shares
to
another director for services rendered. The shares were valued at an estimated
$100 per share based on their liquidation value and expensed immediately. In
April, 2008 the Company sold 50 shares to the former CEO for $50 per share.
In
May 2008 another 50 shares were granted to the former CEO under his employment
contract. The expense of $2,500 was not material.
Common
Stock and Class A Common Stock Issued for Cash and Subscriptions
Receivable
During
2007, the Company sold 1,033,401 common shares for net proceeds of $459,470
pursuant to a Regulation S Stock Purchase Agreement.
In
May
2007, the Company entered into a subscription agreement with an individual
to
purchase 100,000,000 shares of the Class A non voting common stock of the
Company. The total sales price is $1,000,000. It is to be paid in four blocks.
The Company issued the first block of 25,000,000 shares on July 11, 2007. The
remaining 75,000,000 shares were issued on October 1, 2007. All 100,000,000
shares are reflected in the accompanying balance sheet as common stock Class
A
non-voting and a subscription receivable at September 30, 2008.
Kaleidoscope
Venture Capital, Inc. and Subsidiary
(Formerly
known as Vocalscape Networks, Inc.)
Notes
to Consolidated Financial Statements
September
30, 2008
(Unaudited)
In
September 2007, the Company executed a settlement agreement with an individual
who had subscribed to 15,000 common shares for a $120,000 promissory note in
2006, which shares were issued to him, and never paid the subscription price.
The settlement resulted in the return of the shares to the Company and
cancellation of the subscription promissory note.
During
February and March 2008, the Company sold 321,715 common shares for net proceeds
of $109,785 pursuant to a Regulation S Stock Purchase Agreement. In September
2008 the Company sold 300,000 common shares for $8,980.
Common
Stock Issued as Settlement
In
late
2007, the Company agreed to issue an investor 10,000 shares that had been paid
for in 2006 but never issued but had been reflected as issuable in prior
financial statements. As settlement compensation, the Company also issued the
investor another 5,000. These were valued at the quoted trading price of $4.60
on the settlement date resulting in an expense of $23,000. The total 15,000
were
issued by the transfer agent in 2008.
Common
Stock Issued for Services
During
the third quarter of 2006, 1,000 shares were issued pursuant to a consulting
agreement that runs from July 15, 2006 through January 15, 2007. These shares
were valued at $80 per share based on the quoted trading price on the agreement
date and $33,333 was recorded as expense in the quarter and $46,667 was recorded
as Deferred Consulting Fees. The Deferred Consulting was fully amortized during
2007.
In
March
2008 the Company granted 17,500 common shares to a consultant for services
rendered. The shares were valued at the $4.80 quoted trading price on the grant
date resulting in an expense of $84,000. The shares are reflected as issuable
as
of June 30, 2008.
In
April
2008, the Company issued 37,500 and 80,000 common shares to two consultants,
respectively, pursuant to consulting agreements. The shares were valued at
the
$4.20 quoted trading price for a total of $493,500 to be recognized over the
service period. The consulting agreements have not been finalized at this time
so the total amount of $493,500 was recorded as an expense in the second quarter
of 2008.
Kaleidoscope
Venture Capital, Inc. and Subsidiary
(Formerly
known as Vocalscape Networks, Inc.)
Notes
to Consolidated Financial Statements
September
30, 2008
(Unaudited)
In
April
2008 the Company issued 50,000 options and 50,000 common shares and another
100,000 options to a related party director for services his law firm rendered.
The options were valued at $469,814 using the Black-Sholes method with
volatility of 214%, expected term of 5 years and interest rate of 4.8%. The
shares were valued at the $4.20 quoted trading price or $210,000 and expensed
immediately pursuant to the services agreement with the related party (see
Note
9)
In
April
2008 the Company granted 232,500 common shares to various employees and lenders.
The shares were valued at the $2.60 quoted trading price or $604,000 and
expensed. As of September 30, 2008 these shares have not been issued and are
shown in the accompanying consolidated financial statements as issuable
shares.
Common
Stock Issued for Exercise of Stock Options
In
January 2007, the Company issued 1,125 common shares upon exercise of a stock
option at $8.00 per share. The exercise price of $9,000 was paid for with a
payable that was due to the option holder. In May 2007, the company issued
2,875
common shares to the same option holder upon exercise of a stock option at
$2.00
per share in exchange for a payable of $5,750.
In
March
2007, the Company issued 15,000 common shares upon exercise of stock options
at
$2.00 per share and received the $30,000 exercise price in cash.
In
March
2007, the Company issued 5,000 common shares upon exercise of stock options
at
$4.00 per share which was paid for $18,150 with a payable due to the option
holder and the remaining $1,850 was expensed as a professional fee.
In
June
2007, the Company issued 2,500 common shares upon exercise of stock options
at
$2.00 per share in exchange for a payable of $5,000.
In
August
2007, the Company issued 1,000 common shares upon exercise of stock options
at
$3.20 per share in exchange for a payable of $3,200.
In
April
2008 a consultant exercised an option for 7,500 common shares and paid for
them
with $15,000 of services which were expensed.
Grants
of Options to Purchase Common Stock
In
January 2007, the Company granted 1,125 common stock options to a law firm
for
services provided. The options were valued at $7,876 ($7 per option) using
a
Black-Scholes option pricing model with the following assumptions: stock price
$15, exercise price of $8.00, volatility of 282%, term of 1 day, and interest
rate of 4.8%. The term of 1 day was used since as intended the recipient
exercised their options immediately on the grant date. (See above) The Company
recognized $7,876 in expense.
Kaleidoscope
Venture Capital, Inc. and Subsidiary
(Formerly
known as Vocalscape Networks, Inc.)
Notes
to Consolidated Financial Statements
September
30, 2008
(Unaudited)
In
March
2007, the Company granted options for 15,000 common shares at an exercise price
of $2.00 per share pursuant to a consulting agreement. The options were valued
at $60,000 ($4.00 per option), using a Black-Scholes option pricing model with
the following assumptions: stock price $6.00, exercise price of $2.00,
volatility of 282%, term of 1 day, and interest rate of 4.8%. The term of 1
day
was used since as intended the recipient exercised their options immediately
on
the grant date (see above). The value is to be recognized over the requisite
service period and accordingly, $50,000 was deferred as of March 31, 2007.
During the second quarter of 2007 $50,000 of the deferred consulting was
expensed.
In
March
2007, the Company granted 5,000 common stock options to a consultant for
services. The options were valued at $0.36 per option or $1,763 using a
Black-Scholes option pricing model with the following assumptions: stock price
$4.20, exercise price of $4.00, volatility of 282%, term of 1 day, and interest
rate of 4.8%. The term of 1 day was used since as intended the recipient
exercised their options immediately on the grant date. (See above) The Company
recognized $1,763 in expense.
In
May
2007, the Company granted 2,875 options to a law firm for services provided.
The
options were valued at $2,877 ($1.00 per option) using a Black-Scholes option
pricing model with the following assumptions: stock price $3.00, exercise price
of $2.00, volatility of 242%, term of 1 day, and interest rate of 4.8%. The
term
of 1 day was used since as intended the recipient exercised their options
immediately on the grant date. The Company recognized $2,877 in
expense
In
June
2007, the Company granted 2,500 options to a consultant for services provided.
The options were valued at $0.60 per option or $1,513 using a Black-Sholes
Option Pricing Model with the following assumptions: stock price $2.60, exercise
price of $2.00, volatility of 242%, term of 1 day, and interest rate of 4.8%.
The term of 1 day was used since as intended the recipient exercised their
options immediately on the grant date. The Company recognized $1,513 in
expense.
In
August
2007, the Company granted 1,000 options to a consultant for services provided.
The options were valued at $1.40 per option or $146 using a Black-Sholes Option
Pricing Model with the following assumptions: stock price of $3.20, exercise
price of $3.20, volatility of 220%, term of 1 day and interest rate of 4.8%.
The
term of 1 day was used since as intended the recipient exercised their options
immediately on the grant date. The Company recognized $146 in
expense.
In
March
2008, the Company granted 7,500 options and 17,500 common shares to a consultant
for services rendered. The options were valued at $21,002 using a Black-Sholes
option pricing model with the following assumptions: stock price of $4.80 and
exercise price of $2.00, volatility of 214%, term of 1 day and interest rate
of
4.8%. The term of 1 day was used since the recipient exercised their options
shortly after the grant date in April 2008. The shares were valued at the $4.80
quoted trading price or $84,000 and both amounts were expensed as
compensation
Kaleidoscope
Venture Capital, Inc. and Subsidiary
(Formerly
known as Vocalscape Networks, Inc.)
Notes
to Consolidated Financial Statements
September
30, 2008
(Unaudited)
Warrants
- Upon
the recapitalization in October 2005, the Company assumed outstanding warrants.
As of December 31, 2006, all warrants had expired except for 6 warrants at
an
exercise price of $20,000 which expire December 31, 2009.
Options
- On
September 30, 2008, 11 common stock options expired. There were no options
outstanding at September 30, 2008.
9.
RELATED
PARTY TRANSACTIONS
In
October 2006, the Company accepted a $165,000 subscription promissory note
from
a Director (former officer) as payment for the exercise of his 15,000 stock
options. Management believes this amount may be materially offset, with the
director’s approval, against loans and accrued compensation due to this director
or his controlled affiliates. Loans and accrued compensation due to this
director at September 30, 2008 was $620,947.
Notes
payable to a related party director or his affiliates were $111,886 at September
30, 2008
At
September 30, 2008, accrued expenses to related parties amounted to $588,342
which includes $28,403 of accrued interest
Certain
officers and directors of the Company remain as officers and directors of the
former parent, Vocalscape, Inc. now known as Nevstar.
The
Company has an agreement with a related party director dated August 25, 2005
for
legal services with his law firm whereby the related party is periodically
issued vested non-forfeitable common shares of the Company so the director
shall
hold 4.9% of the issued and outstanding common shares and any proceeds from
the
sale of such shares by the related party are credited against invoice amounts
due to that related party for legal services. The agreement has no stated term.
Due to the contingent nature of the proceeds and the unstated term of the legal
service agreement, the fair value of any shares issued will be expensed when
issued. The related party invoices are accrued to accounts payable, periodically
paid in cash and the accounts payable and legal expenses are credited for any
proceeds in the period the proceeds are received by the related party and
reported to the Company. As of September 30, 2007 proceeds in the amount of
$
42,871 were reported to the Company in 2007. These proceeds were credited to
legal expenses and reduced the payable to the related party. No additional
shares were issued as the director held in excess of 4.9% of the common stock
of
the Company. At December 31, 2007 and September 30, 2008 accounts payable to
this law firm were $240,779 and $306,180 and included in accounts payable,
related parties. In addition a loan payable to the law firm was $59,000 and
included in loans and notes payable, related parties. Expenses incurred by
the
Company during 2007 to this law firm were $33,352 after the $42,871 credit
above. Expenses in 2008 were $65,400 primarily relating to interest on
outstanding invoice balances. See Note 8 for common share grants to this related
party.
Kaleidoscope
Venture Capital, Inc. and Subsidiary
(Formerly
known as Vocalscape Networks, Inc.)
Notes
to Consolidated Financial Statements
September
30, 2008
(Unaudited)
10.
COMMITMENTS
AND CONTINGENCIES
Commitments
The
Company is a party to a five-year office lease agreement covering 2,238 square
feet, which commenced July 1, 2005, for the office in Vancouver, British
Columbia. The lease provides for 22 monthly payments of $2,238 Canadian dollars
(“CDN”) with two free months during the first 24 months of the agreement; 24
monthly payments of $2,331 CDN during the third and fourth years of the
agreement; and 12 monthly payments of $2,425 CDN during the final year of the
agreement. In addition, the agreement provides for a monthly common area
maintenance charge of $1,585 CDN. The Company moved out of this office in April
2008. The office has been leased by the landlord and the Company is negotiating
the final amounts due under the lease.
The
Company is a party to a second office lease agreement, with a two-year term,
covering 1,435 square feet, which commenced March 1, 2005, for the office in
White Plains, New York. The agreement calls for monthly rental of $2,350. The
lease expired on February 28, 2007 and the Company pays $2,500 per month, on
a
month to month basis. The Company moved out of this office in September
2008.
The
Company enters into sales agent and distributor agreements to sell its products.
These agreements are primarily commission based. There were no commissions
payable as of September 30, 2008.
Legal
Matters
The
Company continues to receive claims from a prior director of Dtomi, Inc.
relating to periods prior to the October 2005 recapitalization transaction
with
the Company. The cash amounts the director claims he is due total
approximately $520,000 and the total shares he claims he is due are estimated
by
the Company to be approximately 6,300. These amounts appear to relate to prior
license or other alleged agreements between the director and the Company.
The Company has accrued $86,000 in prior license fees due and has accounted
for,
in a prior period of Dtomi, Inc. approximately 15,278 common shares issued
by
the transfer agent in the director’s name. The director claims he never received
2,778 of the 15,278 shares or other anti-dilution shares. Management of
the Company disputes the remaining cash amounts and believes no anti-dilution
shares are due (which would account for the remaining 3,522 shares) since the
license agreement was terminated in early 2005 by the licensor. Management
believes it will prevail in this matter. Accordingly, no accruals have
been made for the disputed amounts. The termination of the Patent License
Agreement terminates these and other obligations during 2005. In May of 2006
the
director entered into an agreement with a third party whereby the director
assigned his rights to any financial obligations made by the Company. In
consideration of such assignment to such third party, the director was to
receive a payment of $15,000.
Kaleidoscope
Venture Capital, Inc. and Subsidiary
(Formerly
known as Vocalscape Networks, Inc.)
Notes
to Consolidated Financial Statements
September
30, 2008
(Unaudited)
In
July
and August 2005, the Company received correspondence from a former officer
and
former employee regarding threatened material litigation relating to alleged
compensation due to each employee. Although the Company disputes such amounts,
these amounts aggregating $ 687,407 had been previously accrued in a period
prior to 2005 and are included in accrued expenses.
In
late
2007, the Company was notified by the certain lenders of $160,000 that the
lenders had not converted and the shares issued to them were pursuant to a
collateral arrangement. Although management believes the conversion occurred,
they have reclassified the $160,000 into loans payable and removed them from
the
issued and outstanding shares as of December 31, 2007 and September 30, 2008.
(see Note 6) The lenders have threatened litigation, however, as of the date
of
this report, the Company has not been served.
11.
ACCRUED
EXPENSES
Accrued
expenses at September 30, 2008 consist of the following:
Accrued
license fees
|
|
$
|
$
36,000
|
|
Accrued
interest
|
|
|
585,003
|
|
Accrued
compensation
|
|
|
687,407
|
|
Accrued
expenses - other
|
|
|
179,889
|
|
Total
|
|
$
|
1,488,299
|
|
12.
PAYABLE
TO SHAREHOLDER
During
the second quarter of 2006 one of the shareholders of the Company, who is a
former director who resigned during the second quarter, was assigned certain
debts of the company pursuant to assignment agreements between the shareholder
and creditors as follows:
Payable
to Vocalscape, Inc. former parent (n.k.a.
Nevstar)
|
|
$
|
265,617
|
|
Former
officer note payable and accrued
compensation
|
|
|
214,410
|
|
Accounts
payable to related party
attorney
|
|
|
420,000
|
|
Total
|
|
$
|
900,027
|
|
There
was
no consideration given by the Company to assign these debts. They were assigned
from the vendors directly to the shareholder in a private transaction between
those parties.
Kaleidoscope
Venture Capital, Inc. and Subsidiary
(Formerly
known as Vocalscape Networks, Inc.)
Notes
to Consolidated Financial Statements
September
30, 2008
(Unaudited)
On
October 14, 2008 the Board of Directors of the Company approved the issuance
of
18,500,000 common shares of stock for consulting and advisory services and
2,000,000 common shares for payment against debt of the Company. The shares
issued for the consulting and advisory services will be expensed in the fourth
quarter for $1,110,000.
ITEM
2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS.
MANAGEMENT’S
DISCUSSION AND ANALYSIS
You
should read the following discussion and analysis of our financial condition
and
results of operations together with our financial statements and related
notes
appearing elsewhere in this Form 10-Q. This discussion and analysis contains
forward-looking statements that involve risks, uncertainties and assumptions.
Our actual results may differ materially from those anticipated in these
forward-looking statements.
OVERVIEW
The
following discussion relates to the business of Kaleidoscope Venture Capital
Inc., which includes the operations of its wholly owned subsidiary Vocalscape
Operating Subsidiary, Inc., which holds assets through which Kaleidoscope
provides services in connection with its business. Kaleidoscope is a next
generation communications provider that provides Voice over Internet Protocol
(“VoIP”) solutions. We were named “Vocalscape Networks, Inc.” until July 14,
2008, at which time we changed our name to “Kaleidoscope Venture Capital
Inc.”
PRODUCTS
AND SERVICES
Kaleidoscope
provides VoIP telephony solutions and communications software for Internet
Service Providers (“ISPs”), Internet Telephony Service Providers (“ITSPs”) and
telecommunications companies worldwide. Kaleidoscope develops VoIP and
interactive communications software including Softphone applications, Customer
Acquisition and Billing Systems, SIP Servers, Gatekeepers and Virtual Calling
Cards. Kaleidoscope’s strategy is to focus on VoIP software and long distance
termination solutions that bring together a full range of communications
solutions and services thereby providing a turn-key VoIP infrastructure for
ISPs, ITSPs and Telecommunications companies. Additionally, Kaleidoscope
is
actively seeking and negotiating strategic alliances with
companies.
COMPETITION
The
market for VoIP telephony software and services is relatively new and is
quickly
evolving and subject to rapid technological change. The VoIP telephony market
has also seen significant consolidation and this trend is projected to continue.
The companies following companies are not meant to be an exhaustive list
of
competitors to Kaleidoscope, but represent the largest and most active
participants in this market: Deltathree, VocalTec Communications Ltd. and
Net2Phone.
Kaleidoscope’s
software solutions operate on the customer’s choice of hardware. Our software
solutions support our customer’s choice of business models including, pre-paid,
post-paid or monthly subscriber billing systems. Kaleidoscope’s product
offerings are designed to streamline subscriber provisioning and subscriber
services online.
DISTRIBUTION
& MARKETING
Kaleidoscope
has a direct sales team and will build an indirect or reseller sales force.
Direct resources will target the ISP’s, ITSP’s and Alternative Providers with
the residential VoIP solution. Indirect channels will include VARs that supply
the growing VoIP provider market with IP PBX solutions.
The
direct sales force will also utilize web based leads (generated by search
engine, blog, publication and email marketing) and outbound telemarketing
to go
directly after the solution sales clients. A select number of tradeshows
will be
attended to build the Kaleidoscope brand and the awareness of the solutions
and
product offerings from the company.
GOING
CONCERN
Our
company has nominal revenues and has incurred net losses in the third quarter
of
$240,365 and net cash used in operations of $202,620 in the nine months ended
September 30, 2008. Our current liabilities exceed our current assets by
$5,867,464 and we have an accumulated deficit and stockholder’s deficit of
$16,022,773 and $5,835,301 respectively, at September 30, 2008. These conditions
give rise to substantial doubt about Kaleidoscope’s ability to continue as a
going concern. Kaleidoscope’s ability to continue developing its operations and
generate revenues or its ability to obtain additional funding will determine
its
ability to continue as a going concern. Our consolidated financial statements
do
not include any adjustments that might result from the outcome of this
uncertainty.
RESULTS
OF OPERATIONS
The
Company recorded revenues of $0 for the quarter ending September 30, 2008,
as
compared to revenues of $4,000 for the quarter ending September 30,
2007.
General
and administrative expenses decreased to $22,253 for the quarter ending
September 30, 2008, a decrease of 56% over expenses of $ 51,307 for the quarter
ending September 30, 2007. General and administrative expenses in this third
quarter of 2008 consist primarily of rent, telephone, travel sales and other
general corporate and office expenses.
Interest
expense was $62,907 for the quarter ending September 30, 2008, an decrease
of
43% over expense of $111,685 for the quarter ending September 30, 2007. This
interest expense consists of interest on various loans, and convertible
debentures.
Compensation
expense for the quarter ending September 30, 2008, was $116,100, as compared
to
$148,035 for the quarter ending September 30, 2007. Compensation expense
for the
current quarter consists of salaries paid to the Company’s employees and
officers.
Professional
fees increased to $31,314 for the quarter ending September 30, 2008, compared
to
$24,050 for the quarter ending September 30, 2007. These expenses consist
primarily of legal and accounting fees in 2008 as a result of the Company
being
a reporting issuer under the Securities Exchange Act of 1934, as
amended.
Consulting
fees expense for the quarter ending September 30, 2008 was $6,311, a decrease
of
--88% over expenses of $51,876 for the quarter ending September 30, 2007.
The
consulting fees in this third quarter of 2008 primarily relate to amounts
paid
to non-officer and director persons performing services on behalf of
Kaleidoscope and includes $0 of stock based expenses.
Depreciation
expense for the nine months ending September 30, 2008 was $5,059 compared
to
$7,276 for the nine months ending September 30, 2007.
The
net
loss for the quarter ending September 30, 2008 is $240,365 (net loss per
share
of $--0.11) compared to a net loss for quarter ending September 30, 2007
of
$382,664 (net loss per share of $0.48).
LIQUIDITY
AND CAPITAL RESOURCES
The
Company has cash and cash equivalents of $1,780, total current liabilities
of
$5,869,244 and total assets of $33,943 at September 30, 2008. The Company
continues to incur costs, but has not secured adequate new revenue to cover
the
costs. The Company does not currently have an adequate source of reliable,
long-term revenue to fund operations. As a result, Kaleidoscope is completely
dependent on outside sources of capital funding to continue operations. There
can be no assurances that the company will in the future achieve a consistent
and reliable revenue stream adequate to support continued operations. In
addition, there are no assurances that the Company will be able to secure
adequate sources of new capital funding, whether it is in the form of share
capital, debt, or other financing sources.
PLAN
OF OPERATION FOR THE NEXT 12 MONTHS
Kaleidoscope
has limited cash and will only be able to satisfy its cash requirements through
raising additional funds in the next 12 months.
The
company recognizes that, without additional financing, the success of
Kaleidoscope’s VOIP business is highly uncertain and Kaleidoscope must adapt its
business operations to this reality. We are therefore seeking to broaden
and
transform our business base through the acquisition of innovative,
value-differentiated products and services. Our focus is on revenue generating
businesses poised for rapid growth that can benefit from being part of a
public
company and benefit from the sharing of resources and the sharing of costs
associated with public filings and compliance.
We
have
limited funds with which to pursue the acquisition of new business
opportunities, as we have generated losses since our inception. In our pursuit
of acquiring new business opportunities, we anticipate needing additional
funds
to cover legal and accounting expenses, due diligence expenses and other
costs.
Subject to the availability of adequate financing, Kaleidoscope will continue
to
focus on providing services to our existing customers, marketing and selling
our
products to new customers and the continuous development of our products
and
services.
EVENTS
SUBSEQUENT TO THE QUARTER ENDED SEPTEMBER 30, 2008
None.
ITEM
3. CONTROLS AND PROCEDURES.
We
maintain disclosure controls and procedures, which are designed to ensure
that
information required to be disclosed in the reports we file or submit under
the
Securities Exchange Act of 1934, as amended (the “Exchange Act”), is recorded,
processed, summarized and reported within the time periods specified in the
Securities and Exchange Commission’s rules and forms, and that such information
is accumulated and communicated to our management, including our President,
who
also acts as our principal financial officer, as appropriate, to allow timely
decisions regarding required disclosure.
Under
the
supervision and with the participation of our management, including our
President and principal financial officer, an evaluation was performed on
the
effectiveness of the design and operation of our disclosure controls and
procedures as of the end of the period covered by this quarterly report.
Based
on that evaluation, our management, including our President, who also acts
as
our principal financial officer, concluded that our disclosure controls and
procedures were effective as of the end of the period covered by this report
for
the purpose of gathering, analyzing and disclosing of information that
Kaleidoscope is required to disclose in the reports it files under the
Securities Exchange Act of 1934, within the time periods specified in the
SEC’s
rules and forms.
There
were no changes in the Company’s internal controls over financial reporting
during the most recently completed fiscal quarter that have materially affected
or are reasonably likely to materially affect the Company’s internal control
over financial reporting.
PART
II. OTHER INFORMATION
ITEM
1. LEGAL PROCEEDINGS.
The
Company is not currently subject to any legal proceedings. From time to time,
the Company may become subjected to litigation or proceedings in connection
with
its business, as either a plaintiff or defendant. There are no such pending
legal proceedings to which the Company is a party that, in the opinion of
management, is likely to have a material adverse effect on the Company’s
business, financial condition or results of operations.
ITEM
2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF
PROCEEDS.
None.
ITEM
3. DEFAULTS UPON SENIOR SECURITIES.
None.
ITEM
4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.
None.
ITEM
5. OTHER INFORMATION.
None.
ITEM
6. EXHIBITS.
Exhibit
Number
|
Description
|
3.1.1
|
Articles
of Incorporation of the Company (incorporated by reference to the
Company’s Registration Statement on Form 10-SB 12G/A filed on November
26,
1999).
|
3.1.2
|
Certificate
of Amendment to Articles of Incorporation of the Company (incorporated
by
reference to the Company’s Registration Statement on Form 10-SB 12G/A
filed on November 26, 1999).
|
3.1.3
|
Certificate
of Amendment to Articles of Incorporation of the Company filed
October 25,
2001 (incorporated by reference to the Company’s Quarterly Report on Form
10-QSB filed on December 18, 2001).
|
3.1.4
|
Certificate
of Amendment to Articles of Incorporation of the Company filed
November 6,
2005 (incorporated by reference to the Company’s Annual Report on Form
10-KSB filed on May 18, 2006).
|
3.1.5
|
Certificate
of Amendment to Articles of Incorporation of the Company filed
January 3,
2007 (incorporated by reference to the Company’s Annual Report on Form
10-KSB filed on April 17, 2007).
|
3.1.6
|
Certificate of Amendment to Articles
of
Incorporation of the Company effective July 14, 2008 (incorporated
by
reference to the Company’s Current Report on Form 8-K filed on July 15,
2008).
|
3.1.7
|
Certificate of Change (incorporated
by
reference to the Company’s Current Report on Form 8-K filed on July 15,
2008).
|
3.2.1
|
Bylaws
(incorporated by reference to the Company’s Registration Statement on Form
10-SB 12G/A filed on November 26, 1999).
|
31.1
|
Certification of Principal Executive
Officer
pursuant to Section 302 of the Sarbanes-Oxley Act of
2002.
|
31.2
|
Certification of Principal Financial
Officer
pursuant to Section 302 of the Sarbanes-Oxley Act of
2002.
|
32.1
|
Certification of Principal Executive
Officer
and Principal Financial Officer Pursuant to Section 906 of the
Sarbanes-Oxley Act of 2002.
|
SIGNATURES
Pursuant
to the requirements of the Securities Exchange Act of 1934, the Registrant
has
duly caused this report to be signed on its behalf by the undersigned, thereunto
duly authorized.
|
|
|
|
Kaleidoscope
Venture Capital Inc.
(Name
of Registrant)
|
|
|
|
Date: November
19, 2008
|
By:
|
/s/ Ron
McIntyre
|
|
Ron
McIntyre
|
|
President
|
EXHIBIT
INDEX
Exhibit
Number
|
Description
|
3.1.1
|
Articles
of Incorporation of the Company (incorporated by reference to
the
Company’s Registration Statement on Form 10-SB 12G/A filed on November
26,
1999).
|
3.1.2
|
Certificate
of Amendment to Articles of Incorporation of the Company (incorporated
by
reference to the Company’s Registration Statement on Form 10-SB 12G/A
filed on November 26, 1999).
|
3.1.3
|
Certificate
of Amendment to Articles of Incorporation of the Company filed
October 25,
2001 (incorporated by reference to the Company’s Quarterly Report on Form
10-QSB filed on December 18, 2001).
|
3.1.4
|
Certificate
of Amendment to Articles of Incorporation of the Company filed
November 6,
2005 (incorporated by reference to the Company’s Annual Report on Form
10-KSB filed on May 18, 2006).
|
3.1.5
|
Certificate
of Amendment to Articles of Incorporation of the Company filed
January 3,
2007 (incorporated by reference to the Company’s Annual Report on Form
10-KSB filed on April 17, 2007).
|
3.1.6
|
Certificate of Amendment to Articles
of
Incorporation of the Company effective July 14, 2008 (incorporated
by
reference to the Company’s Current Report on Form 8-K filed on July 15,
2008).
|
3.1.7
|
Certificate of Change (incorporated
by
reference to the Company’s Current Report on Form 8-K filed on July 15,
2008).
|
3.2.1
|
Bylaws
(incorporated by reference to the Company’s Registration Statement on Form
10-SB 12G/A filed on November 26, 1999).
|
31.1
|
Certification of Principal Executive
Officer
pursuant to Section 302 of the Sarbanes-Oxley Act of
2002.
|
31.2
|
Certification of Principal Financial
Officer
pursuant to Section 302 of the Sarbanes-Oxley Act of
2002.
|
32.1
|
Certification of Principal Executive
Officer
and Principal Financial Officer Pursuant to Section 906 of the
Sarbanes-Oxley Act of 2002.
|
Kaleido Biosciences (CE) (USOTC:KLDO)
過去 株価チャート
から 11 2024 まで 12 2024
Kaleido Biosciences (CE) (USOTC:KLDO)
過去 株価チャート
から 12 2023 まで 12 2024