UNITED STATES
 
SECURITIES AND EXCHANGE COMMISSION
 
  WASHINGTON, D.C. 20549
 
FORM 10-QSB
 
[x] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
 
ACT OF 1934 For the quarterly period ended April 30, 2008
 
[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
 
ACT OF 1934 For the Transition Period From _____ to _____
 
Commission File Number: 333-130295
 
Wellstar International, Inc.
 
(Exact name of registrant as specified in its charter)
 
 
    Nevada
    20-1834908
  (State or other jurisdiction of incorporation or organization)
  (I.R.S. Employer Identification No.)
 
6911 Pilliod Road Holland, Ohio 43528
(Address of principal executive offices)

(419) 865-0069
(Issuer's telephone number)
 
Copies to:
Darrin M. Ocasio, Esq.
Sichenzia Ross Friedman Ference, LLP
1065 Avenue of the Americas
New York, New York 10018
(212) 930-9700
 
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]
 
APPLICABLE ONLY TO CORPORATE ISSUERS
 
State the number of shares outstanding of each of the issuer's classes of common equity, as of the latest practicable date: As of June 6, 2008, the registrant had 445,940,017 shares of common stock issued and outstanding.
 
Transitional Small Business Disclosure Format (check one): Yes [_] No [X]





 

INDEX
 

   
Page
PART I - FINANCIAL INFORMATION
 
     
Item 1.
Financial Statements.
F-1
     
Item 2.
Management's Discussion and Analysis or Plan of Operation.
3
     
Item 3.
Controls and Procedures.
6
     
PART II - OTHER INFORMATION
 
     
Item 1.
Legal Proceedings.
6
     
Item 2.
Unregistered Sale of Equity Securities and Use of Proceeds.
6
     
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
     
Item 7.
Signatures.
9


2

 
 







WELLSTAR INTERNATIONAL, INC.

CONSOLIDATED FINANCIAL STATEMENTS

APRIL 30, 2008 AND 2007








3




 


WELLSTAR INTERNATIONAL, INC. AND SUBSIDIARY

CONSOLIDATED FINANCIAL STATEMENTS

APRIL 30, 2008 AND 2007




CONTENTS

CONSOLIDATED BALANCE SHEETS
F-1, F-2
   
CONSOLIDATED STATEMENTS OF OPERATIONS
F-3
   
CONSOLIDATED STATEMENT OF CHANGES IN
 
STOCKHOLDERS’ EQUITY (DEFICIT)
F-4
   
CONSOLIDATED STATEMENT OF CASH FLOWS
F-5, F-6
   
NOTES TO CONSOLIDATED FINANCIAL STATEMENT
F-7 to F-21
 


4


WELLSTAR INTERNATIONAL, INC. AND SUBSIDIARY
CONSOLIDATED BALANCE SHEETS

ASSETS
 
   
April 30 
2008
(Unaudited)
   
July 31
2007
(Audited)
 
             
Current Assets:
           
Cash
  $ 34,586     $ 64,791  
Accounts Receivable
    -       50,000  
Prepaid Expenses
    5,154       12,624  
Rent Refund Receivable
    1,580       1,580  
Total Current Assets
    41,320       128,995  
                 
Fixed Assets:                
Imaging Equipment
    837,874       505,761  
Office Equipment and Fixtures
    154,539       150,354  
Subtotal
    992,413       656,115  
                 
Less: Accumulated Depreciation
    324,482       197,921  
Net Fixed Assets
    667,931       458,194  
                 
Intangible Assets:
               
Covenant Not To Compete
    20,000       20,000  
Manufacturing and Distribution Agreement
    700,000       700,000  
Subtotal
    720,000       720,000  
                 
Less: Accumulated Amortization     320,312       221,141  
Net Intangible Assets
    399,688       498,859  
                 
Other Assets:                
Loan Acquisition Cost (net of amortization of $202,612  
@ 4/30/08 and $167,663 @ 7/31/07)
     74,913       69,862  
Software and Manuals (net of amortization of $94,783
@ 4/30/08 and $65,425 @ 7/31/07)
    40,617       54,575  
Security Deposit
    4,425       4,425  
Total Other Assets
    119,955       128,862  
                 
Total Assets
  $ 1,228,894     $ 1,214,910  
 
See Accompanying Notes to Consolidated Financial Statements
 
F-1

 
WELLSTAR INTERNATIONAL, INC. AND SUBSIDIARY
CONSOLIDATED BALANCE SHEETS
LIABILITIES LESS SHAREHOLDERS’ DEFICIT
 
 
   
April 30
2008
(Unaudited)
   
July 31
2007
(Audited)
 
             
Current Liabilities:            
Accounts Payable
  $ 687,897     $ 140,380  
Accrued Expenses
    1,487,051       724,294  
Loan Payable - Other
    14,800       500  
Notes Payable
    750,000       750,000  
Derivative Instrument Liability  - Loan
    365,038       335,511  
Total Current Liabilities
     3,304,786       1,950,685  
                 
Long Term Liabilities:                
Convertible Debt
    349,216       119,486  
Derivative Instrument Liability - Convertible Notes
    6,951,870       6,310,525  
Derivative Instrument Liability - Warrants
    48,855       212,868  
Total Long-Term Liabilities
    7,349,941       6,642,879  
                 
Total Liabilities
    10,654,727       8,593,564  
                 
Stockholders’ Deficit:                
Common Stock
               
Authorized 500,000,000 Shares, par value .001 per share
Issued Shares, 399,940,117 - Outstanding Shares,
398,440,117 (4/30/08) and 119,083,975 (7/31/07)
    398,440       119,084  
Paid in Surplus
    1,146,802       1,102,545  
Retained Earnings (Deficit)
    (10,971,075 )     (8,600,283 )
Total Shareholders’ Deficit
    (9,425,833 )     (7,378,654 )
                 
Total Liabilities Less Stockholder’s Deficit
  $ 1,228,894     $ 1,214,910  
       
See Accompanying Notes to Consolidated Financial Statements
 
F-2

 
WELLSTAR INTERNATIONAL, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF OPERATIONS

(UNAUDITED)
 
   
Three Months April 30,
   
Nine Months April 30,
 
   
2008
   
2007
   
2008
   
2007
 
                         
Income :                        
Revenue from Medical Imaging
  $ - 0 -     $ - 0 -     $ - 0 -     $ 1,500  
Cost of Sales
    - 0 -       - 0 -       - 0 -       100  
Gross Profit (Loss)
    - 0 -       - 0 -       - 0 -       1,400  
                                 
Operating Expenses:                                
Selling, General and Administrative
    552,815       408,780       1,638,296       1,623,377  
Depreciation and Amortization
    87,163       83,088       290,039       250,231  
Total Operating Expenses
    639,978       491,868       1,928,335       1,873,608  
                                 
Loss from Operations
    (639,978 )     (491,868 )     (1,928,335 )     (1,872,208 )
                                 
Other Expense (Income):                                
Interest Income
    (321 )     (546 )     (2,172 )     (7,108 )
Interest Expense
    117,721       91,477       344,796       268,234  
Derivative Instrument, Net
    2,130,894       4,759,749       (202,867 )     3,273,872  
Delinquent Stock Registration Penalty
    120,300       24,000       302,700       24,774  
Total Other Expenses (Income)
    2,368,594       4,874,680    
­ ­  442,457
      3,559,772  
                                 
Income (Loss) before Provision for Taxes
    (3,008,572 )     (5,366,548 )     (2,370,792 )     (5,431,980 )
Provision for Taxes
    -       -       -       -  
Net Income (Loss)
  $ (3,008,572 )   $ (5,366,548 )   $ (2,370,792 )   $ (5,431,980 )
                                 
Net Income (Loss) Per Share, Basic and Diluted   $ (.01 )   $ (.05 )   $ (.01 )   $ (.06 )
                                 
Weighted Average Number of ommon Shares
Outstanding, Basic and Diluted
    271,161,961       104,854,246       189,709,238       93,635,793  
 
 
See Accompanying Notes to Consolidated Financial Statements
 
F-3

 
WELLSTAR INTERNATIONAL, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENT OF CHANGES IN
STOCKHOLDERS’ EQUITY (DEFICIT)
FOR THE NINE MONTHS ENDED APRIL 30, 2008

(UNAUDITED)


 
   
Common Stock
   
Additional
   
Accumulated
       
   
Shares
   
Amount
   
Paid in Capital
   
Deficit
   
Total
 
                               
Balance, August 1, 2007     119,083,975     $ 119,084     $ 1,102,545     $ (8,600,283 )   $ (7,378,654 )
                                         
Stock Issued to Consultants for Services     40,682,142       40,682       54,400               95,082  
                                         
Conversion of Debentures     238,674,100       238,674       (10,143 )             228,531  
                                         
Net Income for the Period                             (2,370,792 )     (2,370,792 )
                                         
Balance, April 30, 2008     398,440,217     $ 398,440     $ 1,146,802     $ (10,971,075 )   $ (9,425,833 )
 
 

 
See Accompanying Notes to Consolidated Financial Statements
 
F-4

 
WELLSTAR INTERNATIONAL, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENT OF CASH FLOWS

(UNAUDITED)
 
   
Nine Months Ended April 30,
 
   
2008
   
2007
 
             
Cash Flows from Operating Activities:
           
Net Loss
  $ (2,370,792 )   $ (5,431,980 )
Adjustments to Reconcile Net Loss to Net Cash used in Operating Activities:
               
Depreciation and Amortization
    290,039       250,231  
Delinquent Registration Penalty
    302,700       24,774  
Services Paid in Stock
    95,082       190,651  
Derivative Instrument Expense, Net
    (202,867 )     3,273,872  
Changes in Operating Assets and Liabilities:
               
Increase (Decrease) In:
               
Accounts Receivable
    50,000       6,100  
Prepaid Expenses
    7,470       10,501  
Accounts Payable
    247,517       84,395  
Accrued Expenses
    623,044       415,284  
Net Cash Used in Operating Activities
    (957,807 )     (1,176,172 )
                 
Cash Flows from Investing Activities:
               
Purchase of Equipment
    (51,698 )     (69,972 )
Loan Receivable - Officer
    -       (20,000 )
Security Deposit
    -       (2,496 )
Net Cash Used in Investing Activities
    (51,698 )     (92,468 )
                 
Cash Flows From Financing Activities:
               
Payments of Financing Costs
    (40,000 )     (22,500 )
Proceeds from Issuance of Convertible Notes
    1,005,000       1,065,000  
Loans Payable
    14,300       8,500  
Net Cash Provided by Financing Activities
    979,300       1,051,000  
                 
Net Increase in Cash
    (30,205 )     (217,640 )
                 
Cash at Beginning of Period
    64,791       245,268  
Cash at End of Period
  $ 34,586     $ 27,628  
                 
Cash Paid for Interest
  $ -0-     $ -0-  
                 
Cash Paid for Taxes
  $ -0-     $ -0-  
 
See Accompanying Notes to Consolidated Financial Statements
 
F-5

 
WELLSTAR INTERNATIONAL, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENT OF CASH FLOWS
FOR THE NINE MONTHS ENDED APRIL 30, 2008 AND 2007

 

Supplemental Disclosure of Non-Cash Investing and Financing Activities:


1.  
During the nine months ended April 30, 2008, stock purchase warrants exercisable for 45,000,000 shares of Common Stock were issued in connection with closings on $690,000 of convertible notes had no cash effect.

2.  
40,682,142 shares of Common Stock was issued for services rendered.  The amount was $95,082.

3.  
During the nine months ended April 30, 2008, convertible debentures in the amount of $228,531 were converted into 238,674,100 shares of Common Stock.

4.  
During the nine months ended April 30, 2008, the Company acquired software for cameras in the amount of $300,000, which was not paid for, as such, has no effect on cash in this period.

5.  
During the nine months ended April 30, 2007, stock purchase warrants exercisable for 5,833,334 shares of Common Stock were issued in connection with a closing on $1,065,000 of convertible notes had no cash effect.

6.  
12,800,147 shares of Common Stock was issued for services rendered in the nine months ended April 30, 2007.  The amount was $190,651.

7.  
During the nine months ended April 30, 2007, convertible debentures and related accrued interest in the amount of $617,190 were converted into16,499,000 shares of Common Stock.

8.  
During the nine months ended April 30, 2008 and 2007, delinquent registration penalties of $302,700 and $24,774, respectively, were recorded, no cash was expended.


 
See Accompanying Notes to Consolidated Financial Statements
 
F-6

 
WELLSTAR INTERNATIONAL, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENT
AS OF APRIL 30, 2008

(UNAUDITED)


NOTE 1
Summary of Significant Accounting Policies and Organization

 
a)
Organization and Recent Company History

Wellstar International, Inc. (the “Company”) was incorporated December 15, 1997, under the laws of the State of Nevada.  Through its wholly owned subsidiary, Trillennium Medical Imaging, Inc. (“TMI”), is developing and licensing the use of advanced thermal imaging technology.

 
b)
Principles of Consolidation
 
The consolidated financial statements include the accounts of Wellstar International, Inc. and its wholly owned subsidiary, Trillennium Medical Imaging, Inc. (collectively, the “Company”).

 
c)
Interim Condensed Consolidated Financial Statements
 
The consolidated financial statements as of and for the nine months ended April 30, 2008 and 2007 are unaudited.  In the opinion of management, such consolidated financial statements include all adjustments (consisting only of normal recurring accruals) necessary for the fair presentation of the consolidated financial position and the consolidated results of operations.  The consolidated results of operations for the nine months ended April 30, 2008 and 2007 are not necessarily indicative of the results to be expected for the full year.  The consolidated balance sheet information as of July 31, 2007 was derived from the audited consolidated financial statements included in the Company’s annual report Form 10-KSB for the year ended July 31, 2007.  The interim consolidated financial statements should be read in conjunction with that report.

 
d)
Revenue Recognition
 
The Company recognizes revenues utilizing the accrual method of accounting.  More specifically, the Company enters into licensing agreements for its advanced thermal imaging technology.  Under the licensing agreements, the Company supplies the camera equipment, related software and training for each facility.  Once the facility is operational, the licensing agreement provides for a fixed fee monthly fee for the use of the camera.  Accordingly, the revenue is recognized in the month that the camera is in use at the customer’s facility, which represents the Company’s right to receive the fixed fee.  The Company’s revenue recognition policy is in compliance with the provisions of EITF 00-21.

F-7


WELLSTAR INTERNATIONAL, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENT
AS OF APRIL 30, 2008

(UNAUDITED)

 
NOTE 1
Summary of Significant Accounting Policies and Organization (cont’d)
 
 
e)
Use of Estimates
 
The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes.  Although these estimates are based on management’s knowledge of current events and actions it may undertake in the future, they may ultimately differ from actual results.
 
 
f)
Cash
 
For the purpose of the Statement of Cash Flows, cash is defined as balances held in corporate checking accounts and money market accounts.
 
 
g)
Loss Per Share

Basic and diluted net loss per common share for the nine months ended April 30, 2008 and 2007 are computed based upon the weighted average number of common shares outstanding.  The assumed conversion of Common Stock equivalents was not included in the computation of diluted loss per share because the assumed conversion and exercise would be anti-dilutive due to the net loss incurred.  Based on the conversion formula in the Agreements (see Note 2 and 3) on the conversion of its convertible notes would have resulted in the issuance of additional common shares in the amount of 13,325,147,083 on April 30, 2008.
 
 
h)
Stock Based Compensation

Stock based compensation will be valued in accordance with SFAS 123(R) under the Fair Valued based method.  Compensation cost is measured at the grant date based on the value of the award and is recognized over the service period which is usually the vesting period.  Transactions with non-employees shall be accounted for based on the Fair Value of the consideration received or Fair Value of the equity installments issued, whichever is more reliably measurable.

 
i)
Derivative Instruments

In connection with the sale of debt or equity instruments, we may sell options or warrants to purchase our Common Stock.  In certain circumstances, these options or warrants may be classified as derivative liabilities, rather than as equity.  Additionally, the debt or equity instruments may contain embedded derivative instruments, such as conversion options, which in certain circumstances may be required to be bifurcated from the associated host instrument and accounted for separately as a derivative instrument liability.

F-8

 
WELLSTAR INTERNATIONAL, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENT
AS OF APRIL 30, 2008

(UNAUDITED)

 
NOTE 1
Summary of Significant Accounting Policies and Organization (cont’d)
 
 
i)
Derivative Instruments (cont’d)

The identification of, and accounting for, derivative instruments is complex.  Our derivative instrument liabilities are re-valued at the end of each reporting period, with changes in the fair value of the derivative liability recorded as charges or credits to income, in the period in which the changes occur.  For options, warrants and bifurcated conversion options that are accounted for as derivative instrument liabilities, we determine the fair value of these instruments using the Black -Scholes option pricing model.  That model requires assumptions related to the remaining term of the instrument and risk-free rates of return, our current Common Stock price and expected dividend yield, and the expected volatility of our Common Stock price over the life of the option.

 
j)
Income Taxes

The Company will provide for income taxes based on the provisions of Financial Accounting Standards Board (“FASB”) Statement of Financial Accounting Standards No. 109 (“SFAS No. 109"), “Accounting for Income Taxes”, which requires recognition of deferred tax assets and liabilities for the expected future tax con- sequences of events that have been included in the financial statements and tax returns in different years.  Under this method, deferred income tax assets and liabilities are determined based on the difference between the financial statement and tax basis of assets and liabilities using enacted tax rates in effect for the year in which the differences are expected to reverse.

 
k)
Concentration of Credit Risk

Financial instruments which potentially subject the Company to concentrations of credit risk consists of a checking account with a financial institution in excess of insured limits.  There was no excess above insured limits at April 30, 2008.  The Company does not anticipate non-performance by the financial institution.

 
l)
Fair Value of Financial Instruments

Carrying amounts of certain of the Company’s financial instruments, including cash and cash equivalents, accounts receivable and accounts payable approximate fair value because of their short maturities.


F-9

 
WELLSTAR INTERNATIONAL, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENT
AS OF APRIL 30, 2008

(UNAUDITED)
 
NOTE 1
Summary of Significant Accounting Policies and Organization   (cont’d)

 
m)
Equipment

Imaging and office equipment are recorded at cost and depreciated on the straight line method with an estimated life of five (5) years.  Imaging equipment is at the customers facility where the equipment is used or stored by the Company until placed in use.  The Company retains title to the imaging equipment while it is at the customers location.  Depreciation expense for the nine months ended April 30, 2008 and 2007 was $126,561 and $97,027, respectively.

 
n)
Intangible Assets
 
Loan acquisition costs are stated at cost and relate to the costs of acquiring the convertible notes (see Note 2) and to obtaining the $400,000 Note Payable (see Note 3).  Amortization is provided for under the straight line method over three (3) years, which is the term of the convertible notes and nine months for the original term of the Note Payable. Total amortization for the nine months ended April 30, 2008 and 2007 were $34,949 and $20,614, respectively.

Software and manuals, Covenant Not To Compete and Manufacturing & Distribution Agreement acquired in the acquisition of Micro Health Systems, Inc. (See Note 3) with cost of $80,000, $20,000 and $700,000 respectively are being amortized over a 24 month period for the software and the Covenant and 5 ½ years for the manufacturing and distribution agreement. The total amortization expense for the nine months ended April 30, 2008 and 2007 were $128,529 and $132,590, respectively.

 
o)
Derivative Instruments

Because of the limited trading history of our Common Stock, we have estimated the future volatility of our Common Stock price based on not only the history of our stock price but also the experience of other entities considered comparable to us.  The identification of, and accounting for, derivative instruments and the assumptions used to value them can significantly affect our financial statements.

 
p)
Registration Rights Agreements
 
In connection with the sale of debt or equity instruments, we may enter into Registration Rights Agreements.  Generally, these Agreements require us to file registration statements with the Securities and Exchange Commission to register common shares that may be issued on conversion of debt or preferred stock, to permit re-sale of common shares previously sold under an exemption from registration or to register common shares that may be issued on exercise of outstanding options or warrants.
 
F-10

 
WELLSTAR INTERNATIONAL, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENT
AS OF APRIL 30, 2008

(UNAUDITED)
 
 
NOTE 1
Summary of Significant Accounting Policies and Organization   (cont’d)
 
 
p)
Registration Rights Agreements (cont’d)

The Agreements usually require us to pay penalties for any time delay in filing the required registration statements, or in the registration statements becoming effective, beyond dates specified in the Agreement.  These penalties are usually expressed as a fixed percentage, per month, of the original amount we received on issuance of the debt or preferred stock, common shares, options or warrants.  We account for these penalties as a contingent liability and not as a derivative instrument.  Accordingly, we recognize the penalties when it becomes probable that they will be incurred.  Any penalties are expenses over the period to which they relate.
 
NOTE 2
Convertible Notes
 
On October 31, 2005, the Company entered into a Securities Purchase Agreement with AJW Partners, LLC and its related entities for the sale of $3,000,000 of 8% secured convertible notes, each advance is evidenced by a note which is due three years from the date of the advance, and for stock purchase warrants exercisable for a total of  5,000,000 shares of Common Stock each issuance of warrants expiring on the fifth anniversary from the date of issue.  The warrants are issued at the time funds are advanced at 1,666,667 per $1 million advanced.  The notes are convertible, at the holder’s option, into shares of Common Stock, in whole or in part, at any time after the original issue date.  No interest shall be due and payable for any month in which the Company’s stock trading price is greater than $0.1125 for each trading day of the month.

The number of shares of Common Stock issuable upon a conversion is to be determined by dividing the outstanding principal amount of the notes to be converted, plus related accrued interest, by the conversion price.  The conversion price in effect on any conversion date will be at the selling stockholder’s option, at the lower of(i) $0.12 or (ii) a 40% discount to the average of the three lowest intraday trading prices for the Common Stock on a principal market for the twenty trading days preceding, but not including, the conversion date for all notes except a discount of 67.50% relates to stock conversions for the convertible debentures dated April 22, 2008.  The total shares at April 30, 2008 were 12,168,307,500.

The stock purchase warrants have an exercise price of $0.50 per share.
The Company has closed on the entire $3,000,000 of convertible notes contemplated by the Securities Purchase Agreement and issued stock purchase warrants exercisable for 5,000,000 shares of Common Stock in connection therewith.  The dates of the advance of the funds of $1 million each were October 31, 2005 and January 20, 2006 and $500,000 each on July 25, 2006 and August 8, 2006. The stock registration was effective August 4, 2006.
 
F-11

 
WELLSTAR INTERNATIONAL, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENT
AS OF APRIL 30, 2008

(UNAUDITED)

 
NOTE 2
Convertible Notes (cont’d)
 
On November 30, 2006, the Company entered into an additional securities purchase agreement with AJW Partners, LLC and its related entities for the sale of $400,000 of 8% secured convertible notes due November 30, 2009, and for stock purchase warrants of 4,000,000 shares of Common Stock exercisable at anytime at $.08 per share, expiring on the seventh anniversary from the date of issue, November 30, 2013.

The funds were advanced on November 30, 2006, in the amount of $392,500, less a $7,500 charge as a loan acquisition cost, amortized over the loan period of 36 months.  The notes are convertible, at the holders option, into shares of Common Stock, in whole or in part, at any time after the original issue date.

No interest shall be due on any payable for any month in which the Company’s stock trading price is greater than $.0775 for each trading day of the month.  The notes are secured by all the assets and intellectual property of the Company.

On March 26, 2007, the Company entered into an additional securities purchase agreement with AJW Partners, LLC and its related entities for the sale of $165,000 of 8% secured convertible notes due March 26, 2010, and for stock purchase warrants of 1,000,000 shares of Common Stock exercisable at anytime at $.03 per share, expiring on the seventh anniversary from the date of issue, March 26, 2014.

The funds were advanced on March 26, 2007, in the amount of $150,000, less a $15,000 charge as a loan acquisition cost, amortized over the loan period of 36 months.  The notes are convertible, at the holders option, into shares of Common Stock, in whole or in part, at any time after the original issue date.   No interest shall be due or any payable for any month in which the Company’s stock trading price is greater than $.0775 for each trading day of the month.  The notes are secured by all the assets and intellectual property of the Company.

On May 30, 2007, the Company entered into an additional securities purchase agreement with AJW Partners, LLC and its related entities for the sale of $435,000 of 8% secured convertible notes due May 30, 2010, and for stock purchase warrants of 10,000,000 shares of Common Stock exercisable at anytime at $.02 per share, expiring on the seventh anniversary from the date of issue, May 30, 2014.

The funds were advanced on May 30, 2007, in the amount of $415,000, less a $20,000 charge as a loan acquisition cost, amortized over the loan period of 36 months.  The notes are convertible, at the holders option, into shares of Common Stock, in whole or in part, at any time after the original issue date.   No interest shall be due or any payable for any month in which the Company’s stock trading price is greater than $.0775 for each trading day of the month.  The notes are secured by all the assets and intellectual property of the Company.
 
F-12

 
WELLSTAR INTERNATIONAL, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
AS OF APRIL 30, 2008
 
 
NOTE 2
Convertible Notes (cont’d)
 
On October 12, 2007, the Company entered into an additional securities purchase agreement with AJW Partners, LLC and its related entities for the sale of $175,000 of 8% secured convertible notes due October 12, 2010, and for stock purchase warrants of 15,000,000 shares of common stock exercisable at anytime at $ .0001 per share expiring on the seventh anniversary from the date of issue October 12, 2014.

The funds were advanced on October 12, 2007 in the amount of $170,000, less a $5,000 charge as loan acquisition cost, amortized over the loan period of 36 months.  The notes are convertible, at the holders option, into shares of common stock, in whole or in part, at any time after the original issue date.  No interest shall be due or payable for any month in which the Company’s stock trading price is greater than $ .0775 for each trading day of the month.  The notes are secured by all the assets and intellectual property of the Company.

On November 15, 2007, the Company entered into an additional securities purchase agreement with AJW Partners, LLC and its related entities for the sale of $325,000 of 8% secured convertible notes due November 15, 2010, and for stock purchase warrants of 10,000,000 shares of common stock exercisable at anytime at $ .0001 per share expiring on the seventh anniversary from the date of issue November 15, 2014.

The funds were advanced on November 15, 2007 in the amount of $310,000, less a $15,000 charge as loan acquisition cost, amortized over the loan period of 36 months.  The notes are convertible, at the holders option, into shares of common stock, in whole or in part, at any time after the original issue date.  No interest shall be due or payable for any month in which the Company’s stock trading price is greater than $ .0775 for each trading day of the month.  The notes are secured by all the assets and intellectual property of the Company.

On December 14, 2007, the Company entered into an additional securities purchase agreement with AJW Partners, LLC and its related entities for the sale of $315,000 of 8% secured convertible notes due December 14, 2010, and for stock purchase warrants of 10,000,000 shares of common stock exercisable at anytime at $ .0001 per share expiring on the seventh anniversary from the date of issue December 14, 2014.

The funds were advanced on December 14, 2007 in the amount of $300,000, less a $15,000 charge as loan acquisition cost, amortized over the loan period of 36 months.  The notes are convertible, at the holders option, into shares of common stock, in whole or in part, at any time after the original issue date.  No interest shall be due or payable for any month in which the Company’s stock trading price is greater than $ .0775 for each trading day of the month.  The notes are secured by all the assets and intellectual property of the Company.

F-13


WELLSTAR INTERNATIONAL, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
AS OF APRIL 30, 2008

 
NOTE 2
Convertible Notes (cont’d)
 
On December 31, 2007, the Lender issued the Company a new note for all accrued unpaid interest.  The Lender applied all of its conversions from convertible notes into stock to the principal of its original note issued October 31, 2005.  The Company which had been applying the conversions to interest first then principal made this adjustment to be in agreement with the Lender and will apply all conversion to principal beginning January 1, 2008.  The Callable Secured Convertible Note dated December 31, 2007 in the amount of $427,759.61 bears interest at 2% per annum, payable quarterly.  The note is due December 31, 2010.  All of the terms are identical to the above notes, including the conversion options.

On April 22, 2008, the Company entered into an additional securities purchase agreement with AJW Partners, LLC and its related entities for the sale of $190,000 of 8% secured convertible notes due April 22, 2011, and for stock purchase warrants of 20,000,000 shares of common stock exercisable at anytime at $ .0001 per share expiring on the seventh anniversary from the date of issue April 22, 2015.

The funds were advanced on April 22, 2008 in the amount of $185,000, less a $5,000 charge as loan acquisition cost, amortized over the loan period of 36 months.  The notes are convertible, at the holders option, into shares of common stock, in whole or in part, at any time after the original issue date.  No interest shall be due or payable for any month in which the Company’s stock trading price is greater than $.0775 for each trading day of the month.  The notes are secured by all the assets and intellectual property of the Company.

See Paragraph 2 of this note related to the terms of conversion.  The total shares at April 30, 2008, included in Paragraph 2 above, includes all additional convertible notes.

All notes include a Registration Rights Agreement.  The Company was required to register additional shares in relation to all the additional agreements listed above, this was not done.  There is a penalty of 2% per month of the note amount, a penalty of $598,074 was accrued through April 30, 2008.

In connection with the aforementioned issuance of the $1,000,000 of convertible notes, on October 31, 2005, the Company granted a first priority security interest in all the assets of the Company.  The issuance of convertible notes resulted in conversion features being accounted for as embedded derivative liabilities in accordance with EITF00-19 and SFAS 133 (see Note 4).  The note holder’s have converted notes of $695,533 into 263,748,200 shares of Common Stock as of April 30, 2008.  The balance of the notes are $4,737,227  at April 30, 2008. Interest due of $132,346 is included in Accrued Expenses.

F-14


WELLSTAR INTERNATIONAL, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
AS OF APRIL 30, 2008

 
NOTE 3
Notes Payable
 
 
a)
The Company has borrowed $150,000 from an unrelated individual.  The Note is dated August 1, 2005.  The outstanding balance of the loan shall bear monetary interest at the fixed rate of six percent (6%) simple, non-compounding interest payable in arrears per annum.

The outstanding balance of principal and interest is due and payable on demand on or after August 1, 2006.  All payments shall apply first to interest accrued and then principal.  The Company may prepay all or part without a pre-payment penalty.  The loan was not paid on August 1, 2006 and was extended under the same terms by mutual agreement.  Interest due of $25,100 is included in Accrued Expenses.

Default shall occur upon (1) failure to make payment on the note or transfer of stock when due, (2) Company institutes bankruptcy or solvency proceedings or make an assignment for the benefit of creditors.

 
Note Payable - Current
$150,000

 
b)
The Company has entered into a loan agreement with an unrelated individual.  The note is dated October 11, 2005.  The note provides for a total loan of $400,000, the Company received $190,000 by October 31, 2005.  The balance of $210,000 was subsequently received on November 29, 2005.  The note bears interest at a fixed rate of 8%, plus the prevailing variable margin rate charged to the lender.  As of April 30, 2008, the margin rate was 7.625%.  The lender was paid a loan acquisition cost on December 5, 2005, in Common Stock of 1 million shares.

The cost was recorded at market value at the date of the loan which was $ .12 per share, for a total of $120,000.  The outstanding balance of principal and accrued interest was due and payable on April 11, 2006.  The note has been extended to February 28, 2007 by addendum under the current terms and interest is being accrued.  The addendum was signed on November 11, 2006.  In consideration of the waiver and extension, the Company, with the signing, paid the lender $20,000.  The lender was also issued additional warrants to purchase 400,000 shares of common stock, 200,000 at $0.10 per share and 200,000 at $0.20 per share, which expire on February 28, 2008. As of April 30, 2008, the note has not been paid.

At April 30, 2008, $155,283 of interest expense is included in Accrued Expenses.  As security for the loan, the Company has pledged all of its tangible and intangible assets.  Commencing on January 1, 2006, the Company shall establish an escrow account and shall deposit 25% of all proceeds generated by the thermal imaging cameras purchased with $210,000 of proceeds from the loan.  The funds shall remain in escrow for use in paying all sums due to the lender.  To April 30, 2008, no funds have been put into escrow.
 
F-15

 
WELLSTAR INTERNATIONAL, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
AS OF APRIL 30, 2008

 
NOTE 3
Notes Payable (cont’d)
 
In addition, the lender has the option to convert the loan into fully registered, unsecured Common Stock of the Company at a conversion price on the day of conversion, minus 40%.  The total shares at April 30, 2008,  were 1,156,839,583. The lender shall have the right to convert on the prepayment date or the due date, whichever occurs first.  The issuance of the notes and warrants resulted in conversion features being accounted for as embedded derivative liabilities in accordance with EITF00-19 and FASB 133 (see Note 4).

 
Balance due at April 30, 2008
$400,000

 
c)
On December 21, 2005, the Company completed the purchase of certain assets of Micro Health Systems, Inc. (“MHS”) under a definitive agreement.

Total consideration paid by the Company was $600,000, plus 2,000,000 shares of Restricted  Common Stock.  The Company paid $400,000 at closing.  A promissory note was executed for $200,000 with interest at 8% per annum. $100,000 is due with accrued interest on or before the 180 th day following the date of the Note which is June 19, 2006, with the balance of principal and interest due and payable on or before the 365 th day following the date of the note.

The 2,000,000 shares of Restricted Common Stock were issued on December 21, 2005 and priced at the market price of $ .10 per share for a total value of $200,000.  The cost was allocated as follows:

Mikron Manufacturing Distribution Agreement
Customer List and Intangible Assets
  $ 700,000  
Tangible Assets
    80,000  
Covenant Not-To-Compete
    20,000  
Total
  $ 800,000  

In addition, 1,500,000 shares of Restricted Common Stock are being held in escrow as security for the note payable of $200,000.  These shares have been shown as issued but not outstanding.  The Company is in default on $200,000 of the Note Payable and interest of $4,000 which was due June 19, 2006 on the first $100,000 of notes due.  Due to the default, the interest charged from June 19, 2006 is 18% on the $200,000 Note Payable.  Interest expense of $69,360 is included in Accrued Expenses.

F-16

 
WELLSTAR INTERNATIONAL, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
AS OF APRIL 30, 2008
 
 
NOTE 3
Notes Payable (cont’d)
 
On November 28, 2006, the Company received a letter due to the default, giving it ten (10) days to pay the note and accrued interest or the 1,500,000 shares held in escrow will be issued to the shareholder of Micro Health Systems, Inc.  As of April 30, 2008 and through June 12, 2008,  nothing has transpired.

 
Balance due at April 30, 2008
$200,000
 
NOTE 4
Derivative Financial Instrument Liabilities
 
We use the Black-Scholes option pricing model to value options and warrants, and the embedded conversion option components of any bifurcated embedded derivative instruments that are recorded as derivative liabilities.  See Note 1, related to embedded derivative instruments accounting policy.

In valuing the options and warrants and the embedded conversion option components of the bifurcated embedded derivative instruments, at the time they were issued and at April 30, 2008, we used the market price of our Common Stock on the date of valuation, an expected dividend yield of 0% and the remaining period to the expiration date of the options or warrants or repayment date of the convertible debt instrument.  All options, warrants and conversion options can be exercised by the holder at any time.

Because of the limited historical trading period of our Common Stock, the expected volatility of our Common Stock over the remaining life of the options and warrants has been estimated at 123%, based on a review of the historical volatility and of entities considered by management as comparable.  The risk-free rates of return used ranged from 4.55% to 5.00%, based on constant maturity rates published by the U.S. Federal Reserve, applicable to the remaining life of the options or warrants.

 

 

 
F-17

 
WELLSTAR INTERNATIONAL, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
AS OF APRIL 30, 2008
 
 
NOTE 4
Derivative Financial Instrument Liabilities  (cont’d)
 
At April 30, 2008, the following derivative liabilities related to Common Stock options and warrants and embedded derivative instruments were outstanding (see Notes 2 and 3):
 
Issue Date
 
Expiry Date
 
No. of
Warrants
 
Issued To
 
Exercise
Price Per
Share
   
Value - Issue
Date
   
Value - Apr. 30,
2008
 
10/11/05
 
04/11/06
    1,000,000  
Thompson
  $ .50     $ 41,526     $ 0  
11/19/06
 
02/18/08
    200,000  
Thompson
  $ .10       3,845       0  
11/19/06
 
02/18/08
    200,000  
Thompson
  $ .20       2,276       0  
10/31/05
 
10/31/10
    1,666,667  
AJW Partners
  $ .50       169,629       5  
01/20/06
 
01/20/11
    1,666,667  
AJW Partners
  $ .50       81,321       9  
07/25/06
 
07/25/11
    833,333  
AJW Partners
  $ .50       146,197       12  
08/04/06
 
08/04/11
    833,333  
AJW Partners
  $ .50       102,816       13  
11/30/06
 
11/30/13
    4,000,000  
AJW Partners
  $ .08       158,741       1,114  
03/26/07
 
03/26/14
    1,000,000  
AJW Partners
  $ .03       25,433       406  
05/30/07
 
05/30/14
    10,000,000  
AJW Partners
  $ .02       163,409       4,603  
10/12/07
 
10/12/14
    15,000,000  
AJW Partners
  $ .0001       179,353       11,622  
11/15/07
 
11/15/10
    10,000,000  
AJW Partners
  $ .0001       39,649       7,754  
12/14/07
 
12/14/10
    10,000,000  
AJW Partners
  $ .0001       24,000       7,758  
04/22/08
 
04/22/15
    20,000,000  
AJW Partners
  $ .0001       17,540       15,559  
Fair value of derivative instrument liabilities for warrants
          $ 1,155,735     $ 48,855  
 
F-18

 
WELLSTAR INTERNATIONAL, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
AS OF APRIL 30, 2008
 
 
NOTE 4
Derivative Financial Instrument Liabilities  (cont’d)
 
Issue Date
 
Due
Date
 
Note
Amount
 
Instrument
 
Exercise Price Per Share
 
Value - Issue Date
   
Value - Apr. 30,  2008
 
10/11/05
 
04/11/06
  $ 400,000  
Loan
 
Various
  $ 370,189     $ 365,038  
10/31/05
 
10/31/08
    1,000,000  
Convertible Notes
 
Various
    2,681,204       349,377  
01/20/06
 
01/20/09
    1,000,000  
Convertible Notes  
 
Various
    1,363,058       1,216,784  
07/25/06
 
07/25/09
    500,000  
Convertible Notes
 
Various
    791,994       673,568  
08/04/06
 
08/04/09
    500,000  
Convertible Notes
 
Various
    616,127       677,785  
11/30/06
 
11/30/09
    400,000  
Convertible Notes
 
Various
    523,047       567,412  
03/26/07
 
03/26/10
    165,000  
Convertible Notes
 
Various
    274,500       243,423  
05/30/07
 
05/30/10
    435,000  
Convertible Notes
 
Various
    825,801       654,182  
10/12/07
 
10/12/10
    175,000  
Convertible Notes
 
Various
    711,289       272,836  
11/15/07
 
11/15/10
    325,000  
Convertible Notes
 
Various
    465,052       510,032  
12/14/07
 
12/14/07
    315,000  
Convertible Notes
 
Various
    631,254       497,473  
12/31/07
 
12/31/10
    427,760  
Convertible Notes
 
Various
    894,835       677,986  
04/22/08
 
04/22/11
    190,000  
Convertible Notes
 
Various  
    569,394       611,012  
                                   
Fair value of bifurcated embedded derivative instrument liabilities
  $ 10,717,744     $ 7,316,908  
                                   
Total derivative financial instruments
  $
11,873,479
    $ 7,365,763  
 
 
 
F-19

 
WELLSTAR INTERNATIONAL, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
AS OF APRIL 30, 2008
 
 
NOTE 5
Stockholders’ Equity ( Deficit )
 
During the nine months ended April 30, 2008, the Company issued the following shares of restricted common stock for services rendered; for legal services 38,232,142 shares, at market value, for computer software 2,200,000 shares at 60% of market value and for medical consulting 250,000 shares at 50% of market value.  The total was recorded as common stock $40,682 and additional paid-in capital of $54,400.  The total of $95,082 is reflected as an expense in the Statement of Operations.
 
NOTE 6
Derivative Instruments Income, Net
 
Derivative instruments income of $202,867 represents the net unrealized (non-cash) change during the nine months ended April 30, 2008, in the fair value of our derivative instrument liabilities related to certain warrants and embedded derivatives in our convertible debt that have been bifurcated and accounted for separately.
 
NOTE 7
Going Concern
 
The accompanying consolidated financial statements have been prepared on a going concern basis, which contemplates the realization of assets and the settlement of liabilities and commitments in the normal course of business.

As reflected in the accompanying consolidated financial statements, the Company had a net loss of $2,370,792 and a negative cash flow from operations of $957,807 for the nine months ended April 30, 2008, negative working capital of $3,263,466 and a stockholders’ deficiency of $9,425,833 at April 30, 2008.

The ability of the Company to continue as a going concern is dependent on the Company’s ability to raise additional funds and implement its business plan.  The accompanying consolidated financial statements do not include any adjustments that might be necessary if the Company is unable to continue as a going concern.

Management’s plans include the raising of additional capital through private or public transactions and implementation of its business and marketing plan to increase revenues.




F-20

 
WELLSTAR INTERNATIONAL, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
AS OF APRIL 30, 2008

 
NOTE 8
Lease Agreement
 
On July 17, 2007, Trillenium Medical Imaging, Inc., a wholly owned subsidiary, entered into a lease agreement with an unrelated party for a facility in New York City.  The lease replaced a prior lease in the same facility.  The lease is for a period of one year with a monthly rent of $4,175.  The lease expires July 16, 2008.  The Company incurred a rent expense of approximately $37,375 for the nine months ended April 30, 2008.  Future rental payments under the lease for the year ended July 31, 2008 is $12,525.
 
NOTE 9
Subsequent Events
 
AJW Partners, LLC and related entities converted a portion of their notes (See Note 2) into   40,800,000 shares of Common Stock during the period May 1, 2008 through May 22, 2008.

The Company, under the securities agreement dated April 22, 2008 with AJW Partners, LLC and related entries closed on the balance with the sale of an additional $135,000 of 8%, secured convertible notes dated June 12, 2008 at 8% interest due June 12, 2011.


 
F-21


ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF OPERATIONS AND LIQUIDITY AND CAPITAL RESOURCES
 
Forward-Looking Statements
 
The information in this quarterly report contains forward-looking statements within the meaning of the Private Securities litigation Reform Act of 1995. This Act provides a "safe harbor" for forward-looking statements to encourage companies to provide prospective information about themselves so long as they identify these statements as forward looking and provide meaningful cautionary statements identifying important factors that could cause actual results to differ from the projected results. All statements other than these statements of historical fact made in this report are forward looking. In particular, the statements herein regarding industry prospects and future results of operations or financial position are forward looking statements. Forward-looking statements reflect management's current expectations and are inherently uncertain. Our actual results may differ significantly from management's expectations.
 
The following discussion and analysis should be read in conjunction with the financial statements of Wellstar International, Inc., included herewith. This discussion should not be construed to imply that the results discussed herein will necessarily continue into the future, or that any conclusion reached herein will necessarily be indicative of actual operating results in the future. Such discussion represents only the best present assessment of our management.
 
Overview and Plan of Operation
 
Wellstar International, Inc. ("Wellstar" or the "Company") was formed in the State of Nevada on December 5, 1997. Wellstar was a development stage company with no operating activities. On July 12, 2005, Wellstar entered into a share exchange agreement with Trillennium Medical Imaging, Inc. ("Trillennium" or "TMI"), a development stage company formed in June, 2005. As a result of the share exchange agreement, Trillennium became a subsidiary of Wellstar.
 
Wellstar, through its Trillennium subsidiary, is dedicated to developing and licensing the use of advanced thermal imaging technology in the consumer health care and veterinary markets throughout the United States. Wellstar has obtained the rights to market a thermal imaging camera using infrared technology approved by the Food and Drug Administration as an adjunctive diagnostic device and software for thermal imaging pursuant to an exclusive supplier contract with the camera's manufacturer. Mikron Instrument, Inc. (Wellstar does not manufacture the thermal imaging cameras). Our camera and software technology is known as the TMI Thermal Imaging System.
 
We have been developing our market opportunity since the inception of Trillennium Medical Imaging, Inc. and initially positioned our equipment in pain clinics and acute care facilities. However we have refocused our direction exclusively to the Pressure Ulcer market.  The management decision to dedicate the resources of TMI to the Pressure Ulcer market is based on the capability of our system to detect patterns of tissue injury and continue to monitor said injury. In addition, the financial benefit to TMI will be recognized once hospitals will be denied reimbursement for hospital acquired pressure ulcers under the Medicare Hospital Patient Safety Initiative.  TMI’s system will allow hospitals to more accurately recognize patterns of injury upon POA to the hospital.
 
In furtherance of our refocused business strategy, we have entered into an agreement with Duke Medical Center pursuant to which Duke Medical Center has agreed to use our TMI Thermal Imaging System imaging systems in research studies conducted at Duke Medical Center's facilities.

TMI and the DUMC Wound Management Institute are in the final stages of  a 100 Patient Study using TMI Thermal Imaging Systems to document patterns of injury consistent with pressure ulcer development.  The 100 patients have been completed and the company is waiting for the initial results of the study.

The Department of Rheumatology utilized the TMI system in an study that was completed this fall.    An additional study is being contemplated in the area of Radiation Oncology to monitor the dosage of radiation for breast cancer patients.
 
While we continue to develop our plan to penetrate the equine market, we have not yet entered into any license agreements in this industry. In addition, we are continuing to seek qualified directors, employees and consultants, and to pursue agreements with pain clinic owners and operators.
 
 
Results of Operations
 
Three Months Ended April 30, 2008 compared to Three Months Ended April 30, 2007
 
 
5


 
 
Revenue and Gross Profit
 
Our revenue and gross profit for the three months ended April 30, 2008 was zero and for April 30, 2007 the revenue was zero. We have refocused our business strategy towards research and development of our thermal imaging technology. Accordingly, we have not yet installed our thermal imaging systems at revenue generating customer locations in the last  six operating quarters.
 
Net Income
 
For the three months ended April 30, 2008, we incurred a net loss of $3,008,572, or $.01 per share, which was a decrease of $ 2,357,976 from the net loss of $5,366,548, or $.05 per share for the three months ended April 30, 2007. The decrease in net loss is primarily attributable to the Derivative Instrument Net Expense, which decreased by $2,628,855 from an expense of $ 2,130,894 for the quarter ended April 30, 2008 as compared to an expense of $4,759,749 for the quarter ended April 30, 2007. This decrease in expense from the derivative instrument is a result of our stock price being lower at April 30, 2008 as compared to April 30, 2007, thereby resulting in the decline of our derivative liabilities as compared to the same quarter one year ago. As a result, we recorded a decrease in net expense related to our derivative liabilities. These decreases in net expense may be reversed in the future if the liabilities increase, depending on our stock price.
 
Operating Expenses
 
Total operating expenses for the three months ended April 30, 2008 increased by $148,110 to $639,978 from $491,868 for the three months ended April 30, 2007. This change is due principally to an increase in expense for research and development to $172,800 from $50,520 and is due to an increase in expense for interest to $117,721 from $90,935.
 
Nine Months Ended April 30, 2008 compared to Nine Months Ended April 30, 2007Revenue and Gross Profit
Our revenue for the nine months ended April 30, 2008 was zero, as compared to revenue of $1,500 for the nine months ended April 30, 2007. Our gross profit for the nine months ended April 30, 2008 was zero, as compared to a $1,400 for the nine months ended April 30, 2007. We have refocused our business strategy towards research and development of our thermal imaging technology. Accordingly, we have installed our thermal imaging systems at revenue generating customer locations on a limited basis.
 
Net Income
 
For the nine months ended April 30, 2008, we incurred a net loss of $2,370,792, or .01 per share, which was an decrease of $3,061,188 from the net loss of $5,431,980, or $.06 per share for the nine months ended April 30, 2007. The decrease in net loss is attributable to Derivative Instrument Net Income or Expense, which decreased by $3,476,739 from an income of $202,867 for the nine months ended April 30, 2008 as compared to a net expense of $3,273,872 for the nine months ended April 30, 2007. This decrease in net expense from the derivative instrument  is a result of our stock price being lower at April 30, 2008 as compared to April 30, 2007, thereby resulting in the decline of our derivative liabilities as compared to the same date one year ago. As a result, we recorded a decrease in net expense related to our derivative liabilities. These decreases in net expense may be reversed in the future if the liabilities increase, depending on our stock price.
 
Operating Expenses
 
Total operating expenses for the nine months ended April 30, 2008 increased by $54,727 to $1,928,335 from $1,873,608 for the nine months ended April 30, 2007. This change is due principally to an increase in expenses for research and development from zero to $259,5200 along with a decrease in expenses for professional fees from $368,020 to $226,638 and travel from $158,371 to $119,504.
 
Liquidity and Capital Resources
 
As of April 30, 2008, we had a working capital deficit of approximately $3,293,166, and cash of $34,586. We have acquired additional financing in the amount of  $190,000 pursuant to  Securities Purchase Agreements with AJW Partners, LLC and affiliates entered into in April of 2008. However, we do not have the funds necessary to maintain our operations for the remainder of our fiscal year, and will need to raise additional funding.
 
We presently do not have any available credit, bank financing or other external sources of liquidity. Due to our brief operating history as a start up company, our operations have not been a source of liquidity. We will need to obtain additional capital in order to maintain and expand our operations. We are currently investigating other financial alternatives, including additional equity and/or debt financing. In order to obtain capital, we may need to sell additional shares of our common stock or borrow funds from private lenders. However, there can be no assurance that that any additional financing will become available to us, and if available, on terms acceptable to us.
 
Recent Financings
 
In April, 2008, Wellstar International, Inc. ("Wellstar" or the "Company") entered into a Securities Purchase Agreement with AJW Partners, LLC ("Partners"), AJW Offshore, Ltd. ("Offshore"), AJW Qualified Partners, LLC ("Qualified") and New Millennium Capital Partners, II, LLC ("Millennium") for the sale of (i) 8% secured convertible notes in an aggregate principal amount of $190,000 (the "Notes"); and (ii) warrants to purchase 20,000,000 shares of the Company's common stock (the "Warrants")(Partners, Offshore, Qualified and Millennium are collectively referred to as the "Purchasers"). Net proceeds of $185,000 were disbursed to the Company upon closing.
 
 
 
The Notes bear interest at the rate of 8% per annum. Interest is payable quarterly, unless the Company's common stock is greater than $0.0775 per share for each trading day of a month, in which event no interest is payable during such month. Any interest not paid when due shall bear interest of 15% per annum from the date due until the same is paid. The Notes mature three years from the date of issuance, and are convertible into common stock, at the Purchasers' option, at the lesser of (i) $0.12 or (ii) a 67.5% discount to the average of the three lowest trading prices of the common stock during the 20 trading day period prior to conversion. At the Company's option, in any month where the current stock price is below the Initial Market Price, the Company can pay the outstanding principal and interest due for that month and this will stay any conversions for that month. The term "Initial Market Price" means the volume weighted average price of the common stock for the five trading days immediately preceding the closing which was $0.09. The Notes contain a call option whereby, if the Company's stock price is below $0.15, the Company may prepay the outstanding principal amount of the Notes, subject to the conditions set forth in the call option. The Notes also contain a partial call option whereby, if the Company's stock price is below $0.09, the Company may prepay a portion of the outstanding principal amount of the Note, subject to the conditions set forth in the partial call option.
 
The full principal amount of the Notes are due upon a default under the terms of the Notes. In addition, the Company granted the Purchasers a security interest in substantially all of the Company's assets and intellectual property. The Company is required to file a registration statement with the Securities and Exchange Commission within 60 days of closing, which will include the common stock underlying the Notes and the Warrants.
 
The Warrants are exercisable until seven years from the date of issuance at a purchase price of $0.0001 per share. The Purchasers may exercise the Warrants on a cashless basis if the shares of common stock underlying the Warrants are not then registered pursuant to an effective registration statement. In the event the Purchasers exercise the Warrants on a cashless basis, then the Company will not receive any proceeds. Upon an issuance of shares of common stock below the market price, the exercise price of the Warrants will be reduced accordingly. The market price is determined by averaging the last reported sale prices for the Company's shares of common stock for the five trading days immediately preceding such issuance as set forth on the Company's principal trading market. The exercise price shall be determined by multiplying the exercise price in effect immediately prior to the dilutive issuance by a fraction. The numerator of the fraction is equal to the sum of the number of shares outstanding immediately prior to the offering plus the quotient of the amount of consideration received by us in connection with the issuance divided by the market price in effect immediately prior to the issuance. The denominator of such issuance shall be equal to the number of shares outstanding after the dilutive issuance.
 
The conversion price of the Notes and the exercise price of the Warrants may be adjusted in certain circumstances such as if the Company pays a stock dividend, subdivides or combines outstanding shares of common stock into a greater or lesser number of shares, or takes such other action as would otherwise result in dilution of the selling stockholder's position.
 
The Purchasers have agreed to restrict their ability to convert their Notes or exercise their Warrants and receive shares of common stock such that the number of shares of common stock held by them in the aggregate and their affiliates after such conversion or exercise does not exceed 4.99% of the then issued and outstanding shares of common stock.

The details of this financing along with the relevant documents were previously filed with the SEC by the Company on Form 8-K on May 6, 2008.
 
Critical Accounting Policies and Estimates
 
The preparation of financial statements in accordance with accounting principles generally accepted in the United States requires that management make a number of assumptions and estimates that affect the reported amounts of assets, liabilities, revenues and expenses in our consolidated financial statements and accompanying notes. Management bases its estimates on historical information and assumptions believed to be reasonable. Although these estimates are based on management's best knowledge of current events and circumstances that may impact the Company in the future, actual results may differ from these estimates.
 
Our critical accounting policies are those that affect our financial statements materially and involve a significant level of judgment by management.
 
The Company has adopted the policy of capitalizing the cost of its imaging equipment and depreciating the cost against earnings over the straight line method using an estimated useful life of five years. Because the useful life of any new technology is difficult to estimate due to factors such as competition, obsolescence, government regulations, etc., this accounting estimate is reasonably likely to change from period to period with a material impact on our financial statements. The significance of the accounting estimate to the Company's financial statements is that the equipment on the balance sheet is stated at cost less accumulated amortization and the corresponding depreciation is an expense on the statement of operations. The estimate as to the useful life of these assets will directly affect the carrying amount on the balance sheet and the expense for depreciation recorded in the statement of operations. Accordingly, shareholders' equity and earnings will be materially affected.
 
Revenue Recognition
 
Revenue will be recognized as earned per the licensing agreements which provide for a fixed fee for each thermal imaging camera we install. The revenue is recognized in the month that the camera is in use at the customer's facility.
 

 
 
Derivative Instruments
 
In connection with the sale of debt or equity instruments, we may sell options or warrants to purchase our common stock. In certain circumstances, these options or warrants may be classified as derivative liabilities, rather than as equity. Additionally, the debt or equity instruments may contain embedded derivative instruments, such as conversion options, which in certain circumstances may be required to be bifurcated from the associated host instrument and accounted for separately as a derivative instrument liability.
 
The identification of, and accounting for, derivative instruments is complex. Our derivative instrument liabilities are re-valued at the end of each reporting period, with changes in the fair value of the derivative liability recorded as charges or credits to income, in the period in which the changes occur. For options, warrants and bifurcated conversion options that are accounted for as derivative instrument liabilities, we determine the fair value of these instruments using the Black-Scholes option pricing model. That model requires assumptions related to the remaining term of the instruments and risk-free rates of return, our current common stock price and expected dividend yield, and the expected volatility of our common stock price over the life of the option. Because of the limited trading history for our common stock, we have estimated the future volatility of our common stock price based on not only the history of our stock price but also the experience of other entities considered comparable to us. The identification of, and accounting for, derivative instruments and the assumptions used to value them can significantly affect our financial statements.
 
Registration Rights Agreements
 
In connection with the sale of debt or equity instruments, we may enter into registration rights agreements. Generally, these registration rights agreements require us to file registration statements with the Securities and Exchange Commission to register common shares that may be issued on conversion of debt or preferred stock, to permit re-sale of common shares previously sold under an exemption from registration or to register common shares that may be issued on exercise of outstanding options or warrants.
 
The registration rights agreements usually require us to pay penalties for any time delay in filing the required registration statements, or in the registration statements becoming effective, beyond dates specified in the registration rights agreement. These penalties are usually expressed as a fixed percentage, per month, of the original amount we received on issuance of the debt or preferred stock, common shares, options or warrants. We account for these penalties as a contingent liability and not as a derivative instrument. Accordingly, we recognize the penalties when it becomes probable that they will be incurred. Any penalties are expensed over the period to which they relate.
 
Recent Accounting Pronouncements
 
Emerging Issues Task Force Pronouncement 00-27, relating to certain convertible instruments, requires the discounting of certain debt instruments when the conversion feature meets certain criteria. FASB 123R, Stock Options To Employees And Consultants. This pronouncement relates to employees and consultants who receive stock based pay.
 
The Company will account for the fair value of employee and non-employee options and warrants in accordance with SFAS No. 123R, "Share-Based Payment", which is effective for options and warrants during the annual reporting period beginning after December 15, 2005. The compensation cost will be measured after the grant date based on the value of the reward and is recognized over the service period. The fair value of each option grant is estimated on the date of the grant using the Black-Scholes stock option pricing model. The Company has not yet adopted a stock option plan but is evaluating the affect of a stock option plan on its financial position and results of operations in future periods.
 
ITEM 3. CONTROLS AND PROCEDURES
 
(a) Evaluation of Disclosure Controls and Procedures. As of the end of the period covered by this report, we conducted an evaluation, under the supervision and with the participation of our chief executive officer and chief financial officer of our disclosure controls and procedures (as defined in Rule 13a-15(e) and Rule 15d-15(e) of the Exchange Act). Based upon this evaluation, our chief executive officer and chief financial officer concluded that our disclosure controls and procedures are effective to ensure that information required to be disclosed by us in the reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported, within the time periods specified in the Commission's rules and forms.
 
(b) Changes in internal controls. There was no change in our internal controls or in other factors that could affect these controls during our last fiscal quarter that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.
 
PART II - OTHER INFORMATION
 
ITEM 1. LEGAL PROCEEDINGS
 
Wellstar is not a party to any pending legal proceeding, nor is its property the subject of a pending legal proceeding, that is not in the ordinary course of business or otherwise material to the financial condition of Wellstar's business.
 
ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
 
 
 
8


 
In August, 2007 we issued the following shares of common stock:
 o
2,232,142 shares to an individual for legal services
 o
2,200,000 to a consultant for computer software development
In October, 2007 we issued the following shares of common stock:
 o
1,000,000 shares to an individual for legal services
 o
250,000 shares to an individual for medical consulting services
In November, 2007 we issued the following shares of common stock:
 o
2,000,000 shares to an individual for legal services
 
 
ITEM 3. DEFAULTS UPON SENIOR SECURITIES
 
On December 1, 2006, the Company received a notice of default in connection with the secured promissory note issued to Micro Health Systems, Inc. on January 31, 2006 as part of the purchase price for the assets of Micro Health Systems (the "MHS Note"). The MHS note is secured by 1,500,000 shares of the Company's common stock. The MHS Note currently has an outstanding principal balance and accrued interest as of the first maturity date of June 21, 2006 of $207,891.20. The default notice states that the pledged shares will be released from escrow if the outstanding principal balance and accrued interest is not paid within ten days from receipt of the default notice.
 
We are in default pursuant to the registration rights agreement entered into in connection with our November 2006 convertible note financing. The default arises from our failure to file a registration statement by the filing deadline set forth in the registration rights agreement. As a result, we are required to pay to the convertible note holders liquidated damages equal to two percent of the outstanding principal balance of the convertible notes per month.
 
ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITIES HOLDERS
 
None.
 
ITEM 5. OTHER INFORMATION
 
None.

 
9

 
 

ITEM 6. EXHIBITS
 
EXHIBITS
 
31.1
Certification by John Antonio, President and Chief Executive Officer, pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
   
31.2
Certification by Howard Bielski, Chief Financial Officer, pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
   
32.1
Certification by John Antonio, President and Chief Executive Officer, pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
   
32.2
Certification by Howard Bielski, Chief Financial Officer, pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

 
 
ITEM 7. SIGNATURES
 
 
10


SIGNATURES
 
Pursuant to the requirements of the Securities and Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
     
 
WELLSTAR INTERNATIONAL, INC.
     
Date:  June 19, 2008
By:  
/s/ John Antonio
 
John Antonio
 
Chief Executive Officer
(Principal Executive Officer)
 
     
   
     
 Date:  June 19, 2008
By:  
/s/ Howard Bielski
 
Howard Bielski
 
Chief Financial Officer
(Principal Financial and Accounting Officer)
 
 
 
 
 
 
 
 
11
Grafico Azioni Wellstar (CE) (USOTC:WLSI)
Storico
Da Giu 2023 a Giu 2024 Clicca qui per i Grafici di Wellstar (CE)