UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 


FORM 10-QSB

 


(Mark One)

x Quarterly report under Section 13 or 15(d) of the Securities Exchange Act of 1934

For the quarterly period ended September 30, 2007

 

¨ Transition report under Section 13 or 15(d) of the Exchange Act

Commission file number: 33-55254-36

 


E Med Future, Inc.

(Exact name of small business issuer as specified in its charter)

 


 

Nevada   87-0485314
(State of incorporation)   (I.R.S. Employer Identification No.)

794 Morrison Road, Suite 911, Columbus, Ohio 43230

(Address of principal executive offices)

 

330-674-1363   www.NeedleZap.com
(Issuer’s telephone number)   (Issuer’s website)

 


Check whether the issuer (1) filed all reports required to be filed by Section 13 or 15(d) of the Exchange Act during the past 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   ¨

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).    Yes   ¨     No   x

State the number of shares outstanding of each of the issuer’s classes of common equity, as of the latest practicable date: 42,513,415 shares of common stock, $0.001 par value per share, as of November 12, 2007.

Transitional Small Business Disclosure Format (check one):    Yes   ¨     No   x

 



TABLE OF CONTENTS

 

PART I—FINANCIAL INFORMATION

   1
  

Item 1.

  

Financial Statements

   1
   Item 2.    Management’s Discussion and Analysis    1
  

Our Products

   1
  

Recent Events

   2
  

Looking Ahead

   2
  

Our History

   2
  

Results of Operations

   3
  

Third Quarter of 2007 Compared to 2006

   3
      Net Sales    3
      Costs and Expenses    3
      Net Loss    3
  

First Nine Months of 2007 Compared to 2006

   3
      Net Sales    3
      Costs and Expenses    4
      Net Loss    4
  

Financial Condition and Liquidity

   4
  

Off-Balance Sheet Arrangements

   5
  

Forward Looking Statements

   5
  

How to Learn More About E Med

   6
   Item 3.    Controls and Procedures    6

PART II—OTHER INFORMATION

   7
   Item 1.    Legal Proceedings    7
   Item 2.    Unregistered Sales of Equity Securities and Use of Proceeds    8
   Item 3.    Defaults Upon Senior Securities    8
   Item 4.    Submission of Matters to a Vote of Security Holders    8
   Item 5.    Other Information    8
   Item 6.    Exhibits    8

SIGNATURES

   9

FINANCIAL STATEMENTS

   F-1


PART I—FINANCIAL INFORMATION

 

Item 1. Financial Statements

Our September 30, 2007 unaudited consolidated financial statements follow this quarterly report beginning on page F-1.

 

Item 2. Management’s Discussion and Analysis

Headquartered in Columbus, Ohio, E Med Future, Inc. manufactures and markets products designed to reduce accidental hypodermic needlestick injuries. Our primary product, NeedleZap ® , completely disintegrates the sharp portion of the needle. According to the American Nursing Association, there are an estimated one million accidental needlesticks reported in the United States in the healthcare industry alone. We believe the applications for the product are far reaching, and include healthcare professionals, law enforcement and correctional personnel, veterinarians, military, clinical researchers, hospitality, and sanitation workers. NeedleZap ® is designed to work within the parameters of OSHA needlestick mandates that require employers to take advantage of new technologies to prevent needlesticks in the workplace.

Our Products

Our primary product is the NeedleZap ® , a revolutionary safety device intended to help reduce accidental needlestick injuries by disintegrating the sharp portion of a hypodermic needle. When a hypodermic needle is inserted into the unit, the patented electrode system disintegrates the needle in approximately two seconds at 2200° F.

In July 2003, we announced the beginning of clinical testing and market evaluation of the first extensions to the NeedleZap ® product line which include a dental parking station and butterfly needle burner. We are presently in the process of obtaining patent protection for these new products. Because we lack sufficient funds to expedite the development of these products, both products remain in the development phase. We anticipate that both products will involve supplements to our existing FDA pre-market approval; therefore, introduction and timing of these products into the marketplace will be contingent on obtaining this approval.

The dental parking station is intended to provide a safer, temporary resting place for a hypodermic syringe. During a procedure, dentists often reuse a hypodermic needle on the same patient when additional anesthesia is required. Since the needle is not destroyed immediately after the initial use, dentists generally recap the needle or leave the needle exposed, increasing the risk of an accidental needlestick injury. The NeedleZap ® unit sets directly on the dental parking station enabling the dentist to recap, or disintegrate, the hypodermic needle easily with one hand at the end of the procedure, and significantly reducing the risk of a needlestick injury.

The butterfly needle burner is intended to accommodate needles not secured to a hypodermic syringe. Butterfly needles are used primarily for IV’s and kidney dialysis. Since the original NeedleZap ® unit was intended to disintegrate hypodermic needles held by a syringe, the

 

1


butterfly needle burner necessitated design modifications, including a change to the housing and repositioning of the electrode system.

On December 30, 2003, we acquired Medical Safety Technologies, Inc. from UTEK Corporation (AMEX:UTK), an innovative technology transfer company dedicated to building bridges between university developed technologies and commercial organizations. Medical Safety Technologies, or MSTI, holds the worldwide exclusive license to a patented invention, known as the “Safe Receptacle for Sharps,” that is designed to aid in the safe transport of sterile and used sharp medical instruments. This Emory University invention was developed to help reduce the possibility of needlestick injuries by maintaining medical instruments in an angled, accessible position while encasing their sharp edges. We believe the Safe Receptacle for Sharps device is complimentary to our NeedleZap ® product. By expanding our future product line, we hope to bring added value to the sales and distribution channel we are building. However, we are not presently pursuing the sharps receptacle as management believes resources should be conserved for marketing the currently approved product.

Recent Events

From July 9 through July 25, 2007, a Food and Drug Administration investigator conducted an inspection of our operations. At the conclusion of the inspection an FDA Form 483 was issued to the company listing observations of the inspector, which we responded to on August 7, 2007. The observations included deficiencies in our operating procedures, which will require correction. We voluntarily suspended shipment of our products to assure we are in compliance. We have completed the corrections and requested a re-inspection by the FDA. We believe we are now in compliance and expect shipments to resume before the end of the year.

Looking Ahead

We have incurred net losses while we obtained FDA approval and patent protection for our NeedleZap ® product and entered into distribution relationships. We have not had significant sales volume in prior years and sales in 2006 were less than projected. Sales have improved in 2007 but continue to be disappointing. We cannot guarantee that sales will increase or that we will be able to attain profitability. We are currently in receivership and our future is uncertain.

Our History

The Company was formed under the laws of the State of Nevada on March 14, 1990, but until 2003 we were a shell company with no significant operations other than seeking to identify an existing business to acquire. Trading in our stock was dependant on our acquisition of an operating business. On April 4, 2003, we participated in a merger in which we acquired E Med Future, Inc., our operating subsidiary. In connection with the transaction, we issued 19,850,000 unregistered shares of our common stock (95% of our then outstanding shares) to the former stockholders of E Med Future.

Pursuant to the terms of the merger agreement, we changed our corporate name from “Micro-Economics, Inc.” to “E Med Future, Inc.” In addition, our original directors resigned and were replaced by Robert J. Ochsendorf, D. Dane Donohue and Juan J. Perez. Our shares began trading on the OTC Bulletin Board under the symbol “EMDF.OB” on April 17, 2003. For additional information about the merger, please see the Report on Form 8-K dated April 4, 2003 that we filed with the SEC on April 11, 2003.

 

2


Results of Operations

We are a development stage company and did not have full approval to market and sell our products until March 2003. Initial sales in 2003 caused us to be optimistic that our revenues and profits would increase in subsequent years. We were disappointed when our results did not meet expectations due to lower than anticipated sales. Sales have improved in 2007 and customer interest has been positive. However, we have voluntarily suspended shipment of our products to assure we are in compliance with FDA requirements. We believe we are now in compliance and expect shipments to resume before the end of the year.

Third Quarter of 2007 Compared to 2006

Net Sales

We had net sales of $120 in the quarter ended September 30, 2007, compared with $16,014 for the same period in 2006, a decrease of $15,894, or 99.3%. This decrease is directly attributable to our voluntary suspension of shipments of our products until deficiencies cited in the FDA inspection in July 2007 have been corrected and the company has been re-inspected. We believe we are now in compliance and have requested a re-inspection by the FDA. We anticipate resumption of shipments before the end of the year.

Costs and Expenses

Operating costs and expenses decreased $64,934 or 51.6%, in the third quarter of 2007 to $61,028 from $125,962 in 2006. Operating costs and expenses for the third quarter of 2007 were lower despite increased legal and accounting fees in connection with the receivership in 2007 compared to 2006. As a percentage of net sales, cost of goods sold increased to 319.2% in 2007 from 58.7% in 2006 due to a minor write-off of unusable inventory and lower sales volume.

Other expenses increased $8,699 or 128.8%, to $15,455 in 2007 compared to $6,756 in 2006 due to a higher interest rate on our line of credit and $7,419 of other income in 2006 which offset interest expense.

Net Loss

In the third quarter of 2007, our net loss decreased to $76,363 from a net loss of $116,704 in 2006 as a result of continuing cost cutting measures by management and a reduction of legal expenses which were incurred in 2006 in connection with the termination of our distribution arrangement with Safe Medical Solutions.

First Nine Months of 2007 Compared to 2006

Net Sales

We had net sales of $123,268 for the nine months ended September 30, 2007, compared with $51,318 for the same period in 2006, an increase of $71,950 or 140.2%. This increase is primarily attributable to sales and shipments to international customers.

 

3


Costs and Expenses

Operating costs and expenses decreased $12,705 or 4.8%, in the first nine months of 2007 to $249,567 from $262,272 in 2006. Operating costs and expenses for 2007 decreased due to lower cost of goods sold partly offset by increased legal and accounting fees in 2007 compared to 2006. As a percentage of net sales, cost of goods sold decreased to 34.3% in 2007 from 61.0% in 2006 due to a reduction in warranty costs and a reduced cost basis versus historical cost of inventory sold attributable to a reduction in valuation required by ARB No. 43, Chapter 4, for the year ended December 31, 2005.

Other expenses increased $9,832 or 28.4%, to $44,447 in 2007 compared to $34,615 in 2006 due to an increase in interest expense resulting from higher interest rates on our interest bearing debt.

Net Loss

In the first nine months of 2007, our net loss decreased to $170,746 from a net loss of $245,569 in 2006 as a result of higher profit margins and sales.

Financial Condition and Liquidity

We had cash available of $12,967 on September 30, 2007, compared to $8,947 in cash available at the end of 2006. The increase is primarily the result of inventory reduction from increased sales. Cash provided by operations increased 208.4% to $28,521 in the first nine months of 2007 from $26,309 used in 2006, primarily due to decreased inventory and increases in accounts payable and accrued liabilities.

On November 12, 2002, we entered into a credit facility with Key Bank (NA). The facility provides us with a working capital line-of-credit of up to $150,000 and currently bears interest at 11.75%. The credit facility is secured by all of E Med’s assets and must be paid back in full on demand. We presently have drawn $121,396 on the facility.

On April 1, 2004, we entered into a loan agreement with a private investor in the amount of $750,000. The convertible promissory note bears interest at 7.5% payable quarterly with the principal due in five years and is secured by all of our assets. The note is convertible at the holder’s option into 1.5 million shares of our unregistered common stock, subject to adjustment for dilutive issuances. In connection with the loan, we also agreed to pay the lender a $3.00 royalty on each of the first 1.0 million and $2.00 on the second 1.0 million NeedleZap ® units sold, with maximum total royalty payments of $5.0 million. The loan agreement was amended effective December 31, 2004 to reduce the loan amount to $548,000. Payment of interest and royalties was deferred until January 1, 2006, provided we provide monthly sales reports to the lender when due. In addition, if we arrange an increase in bank financing, the lender agreed to subordinate its security interests to the secured interests of the banking institution up to a maximum of $500,000. We have not paid royalties to the lender and are currently in default under the loan. The lender has instituted suit in connection with this loan and Martin Management Services, Inc. was appointed as receiver for the Company on November 22, 2006. Martin Management is currently operating E Med for the benefit of its creditors.

From September 2004 to June 2006, Ronald L. Alexander, one of our directors, loaned E Med a total of $136,120. On June 15, 2006, we issued Mr. Alexander 3.5 million unregistered shares in partial satisfaction of this loan. On June 28, 2006, a private investor purchased 1.5 million

 

4


shares of our unregistered shares for $45,000, or $0.03 a share. On June 15, 2006, we issued 3.5 million unregistered shares to Donald Sullivan, our CFO, interim CEO and a director, for payment of accrued wages from January 1, 2005 through May 31, 2006.

Our primary need for capital is to fund operations and the development of new products. More recently we have been forced to expend significant funds to defend the company from various legal actions. Historically, our capital requirements have been met by a combination of loans from stockholders and other investors, our line of credit with Key Bank, and funds from operations. Although sales continue to be disappointing, we believe increased sales may eventually meet our capital needs in the long-term. However, current sales are not adequate to meet our cash needs, and without additional loans or equity infusions we will not be able to continue our operations.

Off-Balance Sheet Arrangements

We do not have any material off-balance sheet arrangements.

Forward Looking Statements

Some of the statements that we make in this report, including statements about our confidence in E Med’s prospects and strategies and our expectations about E Med’s sales expansion, are forward-looking statements within the meaning of § 21E of the Securities Exchange Act. Some of these forward-looking statements can be identified by words like “believe,” “expect,” “will,” “should,” “intend,” “plan,” or similar terms; others can be determined by context. Statements contained in this report that are not historical facts are forward-looking statements. These statements are necessarily estimates reflecting our best judgment based upon current information, and involve a number of risks and uncertainties. Many factors could affect the accuracy of these forward-looking statements, causing our actual results to differ significantly from those anticipated in these statements. While it is impossible to identify all applicable risks and uncertainties, they include:

 

 

our ability to continue operating as a going concern and emerge from receivership;

 

 

our ability to execute our business plan;

 

 

our ability to successfully market and sell our products;

 

 

our ability to continue to comply with rules and regulations governing our products;

 

 

our ability to gain and retain market share from our competitors, many of whom have greater financial and other resources than we do;

 

 

the introduction of competing products by other companies;

 

 

our ability to protect our patents, copyrights and other intellectual property rights;

 

 

pressure on pricing from our competitors or customers;

 

 

continued availability of components for our products and stability in the cost of these components;

 

 

our reliance on subcontractors to manufacture our products;

 

 

our reliance on independent distributors to market and sell our products;

 

5


 

our financial resources are limited and we are dependant on increasing sales to generate cash for operations; and

 

 

our ability to comply with SEC regulations and filing requirements applicable to us as a public company.

You should not place undue reliance on our forward-looking statements, which reflect our analysis only as of the date of this report. The risks and uncertainties listed above and elsewhere in this report and other documents that we file with the Securities and Exchange Commission, including our annual report on Form 10-KSB, quarterly reports on Form 10-QSB, and any current reports on Form 8-K, must be carefully considered by any investor or potential investor in E Med.

How to Learn More About E Med

We file annual, quarterly and special reports and other information with the SEC. Our SEC filings are available to the public over the internet at the SEC’s web site at SEC.gov. You may also read and copy any document we file at the SEC’s public reference room at 450 Fifth Street, N.W., Washington, D.C. 20549. You may obtain information on the operation of the SEC’s public reference room in Washington, D.C. by calling the SEC at 1-800-SEC-0330. To learn more about E Med you can also contact us directly at the address or phone number listed below or visit our website at NeedleZap.com.

E Med Future, Inc.

794 Morrison Road, Suite 911

Columbus, Ohio 43230

Phone: 330-674-1363

Email: info@NeedleZap.com

 

Item 3. Controls and Procedures

Donald Sullivan, our chief financial officer and interim president and chief executive officer, has reviewed E Med’s disclosure controls and procedures as of September 30, 2007. Based upon his review, he believes that our disclosure controls and procedures are effective in ensuring that material information related to E Med is communicated to him by others within the company responsible for reporting this information. There were no changes in our internal controls over financial reporting during the fiscal quarter ended September 30, 2007 that have materially affected or are reasonably likely to affect, our internal controls over financial reporting.

 

6


PART II—OTHER INFORMATION

 

Item 1. Legal Proceedings

On August 6, 2006, Complete Investment Management (“CIM”) filed an action against E Med and Kenneth A. Jackson titled Complete Investment, Ltd. v. E Med Future, Inc. and Kenneth A. Jackson d/b/a PR Market Research in the Common Pleas Court of Franklin County, Ohio. CIM sought the appointment of a receiver and the repayment of a loan made by CIM to E Med in the amount of $548,000. Martin Management Services, Inc. was appointed as receiver for the Company on November 22, 2006. Martin Management is currently operating E Med for the benefit of its creditors. Martin Management has filed cross-claims on E Med’s behalf against defendant Jackson, and has also filed third party complaints against Safe Medical Solutions, LLC (“Safe Med”) and IMET Corporation, both of which are owned by Jackson. These claims principally charge that each has improperly interfered with the business and assets of E Med. On June 22, 2007, the court granted a preliminary injunction against Jackson and third party defendant Safe Med, prohibiting each from holding themselves out to the public as having any legal rights in the patent or trademark of NeedleZap. This injunction did preserve Jackson’s right to pursue his cancellation of the trademark action before the TTAB, as discussed below, and permit him to continue to sell the NeedleZap product.

On July 31, 2006, Safe Med filed a suit against E Med titled Safe Medical Solutions, LLC v. E Med Future, Inc. in the Common Pleas Court of Franklin County, Ohio. The suit names E Med, Donald Sullivan, our CFO and interim CEO, Curtis Sheely, a former employee of Safe Med formerly employed by E Med, and Daniel Clevenger as defendants. Safe Med claimed that E Med was interfering with its business by contacting its customers. It claimed damages and sought an immediate temporary restraining order, which was not issued. We do not believe Safe Med’s claims against E Med have any merit. This action has been stayed by the appointment of the receiver. Safe Med’s motion to consolidate this case with the receivership has been denied. We are currently negotiating with Safe Med to settle this suit, although we cannot guarantee we will be able to agree on mutually acceptable terms.

On July 1, 2006, Kenneth Jackson filed a petition for cancellation of the registration of the NeedleZap trademark in the United States Patent and Trademark Office before the Trademark Trial and Appeal Board, or TTAB. The petition claimed that the trademark was being used so as to misrepresent the source of goods or services on or in connection with which the mark is used. E Med is the holder of the trademark by assignment of the registration. On December 18, 2006 we filed a motion to suspend the cancellation proceeding in the TTAB pending resolution of the CIM case filed August 6, 2006, as noted above. On June 14, 2007 the TTAB granted our motion suspending the cancellation proceeding pending final disposition of the civil action.

For additional information about these suits, please reference Item 3 of our December 31, 2006 Form 10-KSB that we filed with the SEC on April 17, 2007.

 

7


Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

Not applicable.

 

Item 3. Defaults Upon Senior Securities

Complete Investment Management (“CIM”) has loaned E Med a total of $548,000. E Med is in default of its payment obligations and CIM has instituted suit in connection with this loan. We hope to arrive at a mutually agreeable settlement with CIM. In connection with this suit, Martin Management Services, Inc. was appointed as receiver for the Company on November 22, 2006. Martin Management is currently operating E Med for the benefit of its creditors.

 

Item 4. Submission of Matters to a Vote of Security Holders

Not applicable.

 

Item 5. Other Information

Not applicable.

 

Item 6. Exhibits

 

31    Chief Financial Officer and Interim President and Chief Executive Officer’s Rule 13a-14(a)/15d-14(a) Certification Pursuant to § 302 of the Sarbanes-Oxley Act of 2002
32    Rule 13a-14(b)/15d-14(b) Certification Pursuant to § 906 of the Sarbanes-Oxley Act of 2002

 

8


SIGNATURES

In accordance with the requirements of the Exchange Act, E Med Future, Inc. caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

  E M ED F UTURE , I NC .
Date: November 19, 2007  

/s/ Donald Sullivan

  By Donald Sullivan,
  Chief Financial Officer and interim Chief Executive Officer

 

9


E MED FUTURE, INC. AND SUBSIDIARY

Formerly Micro-Economics, Inc.

(A Development Stage Company)

CONSOLIDATED BALANCE SHEETS

 

    

September 30,

2007

    December 31,
2006
 
     (Unaudited)        
ASSETS  

CURRENT ASSETS

    

Cash

   $ 12,967     $ 8,947  

Accounts receivable

     —         358  

Inventory

     61,574       82,711  

Deposit

     4,575       4,575  
                

Total Current Assets

     79,116       96,591  

EQUIPMENT, net of accumulated depreciation of $7,224 and $5,699, respectively

     9,637       11,162  
                

Total Assets

   $ 88,753     $ 107,753  
                
LIABILITIES AND STOCKHOLDERS’ DEFICIT  

CURRENT LIABILITIES

    

Notes payable to bank

   $ 121,396     $ 149,098  

Current portion of notes payable

     1,089       1,089  

Notes payable to related party

     71,321       68,120  

Accounts payable

     304,018       250,311  

Accounts payable to related party

     41,369       41,369  

Accrued expenses

     362,609       240,069  

Customer deposits

     75,000       75,000  
                

Total Current Liabilities

     976,802       825,056  

LONG –TERM DEBT

    

Convertible promissory note payable

     548,000       548,000  

STOCKHOLDERS’ DEFICIT

    

Common stock $0.001 par value, 50,000,000 authorized, 42,513,415 issued and outstanding at September 30, 2007 and December 31, 2006, respectively

     42,513       42,513  

Paid-in Capital

     3,476,637       3,476,637  

Deficit accumulated during development stage

     (4,955,199 )     (4,784,453 )
                

Total Stockholders’ Deficit

     (1,436,049 )     (1,265,303 )
                

Total Liabilities and Stockholders’ Deficit

   $ 88,753     $ 107,753  
                

See accompanying notes to consolidated financial statements.

 

F-1


E MED FUTURE, INC. AND SUBSIDIARY

Formerly Micro-Economics, Inc.

(A Development Stage Company)

 

CONSOLIDATED STATEMENTS OF OPERATIONS

(UNAUDITED)

 

    

Three Months Ended

September 30,

   

Nine Months Ended

September 30,

   

Period

March 14, 1990

(Inception) to
September 30,

2007

 
     2007     2006     2007     2006    

NET SALES

   $ 120     $ 16,014     $ 123,268     $ 51,318     $ 1,126,118  

COSTS AND EXPENSES

          

Cost of goods sold

     383       9,406       42,223       31,329       1,045,711  

Selling, general and administrative

     60,098       115,784       205,819       201,926       2,118,292  

Impairment of long lived assets

     —         —         —         —         273,844  

Research and development

     —         —         —         1,200       16,747  

Consulting expense

     —         —         —         25,500       2,112,400  

Impairment of goodwill

     —         —         —         —         188,500  

Depreciation and amortization

     547       772       1,525       2,317       147,521  
                                        

Total Costs and Expenses

     61,028       125,962       249,567       262,272       5,903,015  
                                        

NET OPERATING LOSS

     (60,908 )     (109,948 )     (126,299 )     (210,954 )     (4,776,897 )

OTHER INCOME (EXPENSE)

          

Interest and other income

     —         7,419       —         7,419       5,865  

Interest expense

     (15,455 )     (14,175 )     (44,447 )     (42,034 )     (184,167 )
                                        

Total Other Income (Expense)

     (15,455 )     (6,756 )     (44,447 )     (34,615 )     (178,302 )
                                        

NET LOSS

   $ (76,363 )   $ (116,704 )   $ (170,746 )   $ (245,569 )   $ (4,955,199 )
                                        

NET LOSS PER COMMON SHARE

          

(Basic and diluted)

   $ (0.00 )   $ (0.00 )   $ (0.00 )   $ (0.01 )   $ (0.52 )
                                        

WEIGHTED AVERAGE SHARES OUTSTANDING

     42,513,415       42,513,415       42,513,415       36,412,489       9,595,482  
                                        

See accompanying notes to consolidated financial statements.

 

F-2


E MED FUTURE, INC.

Formerly Micro-Economics, Inc.

(A Development Stage Company)

CONSOLIDATED STATEMENTS OF CASH FLOWS

(UNAUDITED)

 

     Nine Months Ended
September 30,
   

Period March 14,
1990 (Inception)
to September 30,

2007

 
     2007     2006    

CASH FLOWS FROM OPERATING ACTIVITIES

      

Net loss

   $ (170,746 )   $ (245,569 )   $ (4,955,199 )

Adjustments to reconcile net loss to net cash flows from operating activities:

      

Depreciation and amortization

     1,525       2,317       147,517  

Consulting expense

     —         25,500       2,112,400  

Research and development

     —         1,200       8,808  

Start-up costs

     —         —         19,177  

Amortization of prepaid expenses

     —         —         39,913  

Loss on inventory obsolescence

     —         —         225,110  

Impairment of long lived assets

     —         —         273,844  

Impairment of goodwill

     —         —         188,500  

Changes in operating assets and liabilities:

      

Accounts receivable

     358       11,728       —    

Inventory

     21,137       10,071       (135,669 )

Prepaid expenses

     —         —         (9,312 )

Deposits

     —         —         (4,575 )

Accounts payable

     63,949       230       316,015  

Accounts payable to related party

     —         (15,739 )     41,369  

Accrued expenses

     112,298       84,473       432,609  

Customer deposits

     —         99,480       75,000  
                        

Net cash provided by (used in) operating activities

     28,521       (26,309 )     (1,224,493 )
                        

CASH FLOWS FROM INVESTING ACTIVITIES

      

Purchases of property and equipment

     —         (4,280 )     (94,806 )

Proceeds from Sale of Equipment

     —         7,419       —    
                        

Net cash used in investing activities

     —         3,139       (94,806 )
                        

CASH FLOWS FROM FINANCING ACTIVITIES

       —      

Proceeds from issuance of common stock

     —         45,000       45,000  

Initial capitalization

     —         —         1,666  

Cash acquired in acquisition

     —         —         200,000  

Notes payable

     (27,702 )     (1,624 )     122,485  

Convertible promissory notes payable

     —         14,090       548,000  

Notes payable to related party

     3,201       —         415,115  
                        

Net cash provided by financing activities

     (24,501 )     57,466       1,332,266  
                        

NET INCREASE IN CASH

     4,020       34,296       12,967  

CASH, BEGINNING OF PERIOD

     8,947       (365 )     —    
                        

CASH, END OF PERIOD

     12,967       33,931       12,967  
                        

See accompanying notes to consolidated financial statements.

 

F-3


E MED FUTURE, INC. AND SUBSIDIARY

(A Development Stage Company)

 

CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)

 

(UNAUDITED)

 

     Nine Months Ended
September 30,
  

Period March 14,
1990 (Inception)
to September 30,

2007

     2007    2006   

Supplemental Disclosure of Cash Flow Information:

        

Interest paid

   7,298    42,034    53,505

Supplemental Schedule of Non-Cash Investing and Financing Activities:

        

Needlezap Partnership Contribution of Assets to Company

        

Inventory

   —      —      151,015

Equipment

   —      —      133,912

Patent

   —      —      189,089

Issuance of 750,000 shares valued at $0.03 to acquire Trademark

   —      —      22,500

Issuance of common stock for consulting services and compensation

   —      25,500    2,259,067

Loss on inventory obsolescence

   —      —      225,110

Impairment of long lived assets

   —      —      273,844

Issuance of 1,250,000 shares valued at $0.3108 per share to acquire MSTI and allocation of purchase price to license

   —      —      188,500

Issuance of common stock in payment of loan

   —      70,000    336,484

Issuance of common stock in payment of accounts payable

   —      12,000    12,000

Issuance of common stock in payment of accrued wages

   —      70,000    70,000

Settlement of notes payable with fixed assets

   —      —      7,310

See accompanying notes to consolidated financial statements.

 

F-4


E MED FUTURE, INC.

Formerly Micro-Economics, Inc.

(A Development Stage Company)

NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS

SEPTEMBER 30, 2007

NOTE A—BASIS OF PRESENTATION

The accompanying condensed consolidated financial statements have been prepared in accordance with generally accepted accounting principles for interim financial information. Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary in order to make the financial statements not misleading have been included. Results for the three and nine months ended September 30, 2007 are not necessarily indicative of the results that may be expected for the year ending December 31, 2007. For further information, refer to the financial statements and footnotes thereto included in the E Med Future, Inc., formerly Micro-Economics, Inc., annual report on Form 10-KSB for the year ended December 31, 2006.

NOTE B—GOING CONCERN

As indicated in the accompanying financial statements, the Company incurred a net loss of $170,746 for the nine months ended September 30, 2007, and has a negative working capital of $897,686 and Stockholders’ Deficit of $1,436,049 at September 30, 2007, and is considered a company in the development stage. Management’s plans include the raising of capital through short term financing to fund future operations and the generating of revenue through its business. Failure to raise capital, keep its products and manufacturing facilities in FDA compliance, and generate sales revenues could result in the Company having to curtail or cease operations. Additionally, even if the Company does raise sufficient capital to support its operating expenses and generate revenues, there can be no assurances that the revenue will be sufficient to enable it to develop business to a level where it will generate profits and cash flows from operations. These matters raise substantial doubt about the Company’s ability to continue as a going concern. However, the accompanying financial statements have been prepared on a going concern basis, which contemplates the realization of assets and satisfaction of liabilities in the normal course of business. These financial statements do not include any adjustments relating to the recovery of the recorded assets or the classification of the liabilities that might be necessary should the Company be unable to continue as a going concern.

NOTE C—CONCENTRATION

Approximately 87% of the Company’s sales for the nine months ended September 30, 2007 were with two customers.

NOTE D—CONVERTIBLE PROMISSORY NOTE PAYABLE

On November 22, 2006, Martin Management Services, Inc. (“Martin Management”) was appointed as receiver for the Company by the Franklin County, Ohio Common Pleas Court in the action filed on August 6, 2006 by Complete Investment Management, Ltd. (“CIM”). CIM has sought the repayment of a loan made by CIM to the Company in the amount of $548,000. The Company is in default in its payments to CIM due to declining revenue and cash flow. Martin Management has been operating the Company for the benefit of its creditors.

 

F-5


E MED FUTURE, INC.

Formerly Micro-Economics, Inc.

(A Development Stage Company)

 

NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS

SEPTEMBER 30, 2007

 

NOTE E—COMMITMENTS AND CONTINGENCIES

From July 9 through July 25, 2007, a Food and Drug Administration investigator conducted an inspection of the Company’s operations. At the conclusion of the inspection an FDA Form 483 was issued to the Company listing observations of the inspector, which the Company responded to on August 7, 2007. The observations included deficiencies in the Company’s operating procedures, which will require correction. The Company voluntarily suspended shipment of its products until the required corrections are completed and the FDA re-inspects the Company’s operations to assure that the Company is in compliance. The Company anticipates compliance will be achieved and shipments resume during the fourth quarter of 2007.

 

F-6

Grafico Azioni E Med Future (PK) (USOTC:EMDF)
Storico
Da Mag 2024 a Giu 2024 Clicca qui per i Grafici di E Med Future (PK)
Grafico Azioni E Med Future (PK) (USOTC:EMDF)
Storico
Da Giu 2023 a Giu 2024 Clicca qui per i Grafici di E Med Future (PK)