|
Delaware
(State
or Other Jurisdiction of
Incorporation
or Organization)
|
|
20-5456087
(I.R.S.
Employer
Identification
No.)
|
|
|
|
|
|
|
|
10801
Johnston Road suite 210
Charlotte,
NC
(Address
of Principal Executive Offices)
|
|
28226
(Zip
Code)
|
|
Title
of Each Class to be
so
Registered
|
|
Name
of Each Exchange on
Which
Each Class is to be Registered
|
|
None.
|
|
PART
I
|
|
|
|
|||
|
|
Item
1.
|
|
Description
of Business
|
4
|
|
|
|
Item
2.
|
|
Management’s
Discussion and Analysis or Plan of Operation
|
21
|
|
|
|
Item
3.
|
|
Description
of Property
|
31
|
|
|
|
Item
4.
|
|
Security
Ownership of Certain Beneficial Owners and
Management
|
31
|
|
|
|
Item
5.
|
|
Directors,
Executive Officers, Promoters and Control Persons
|
32
|
|
|
|
Item
6.
|
|
Executive
Compensation
|
36
|
|
|
|
Item
7.
|
|
Certain
Relationships and Related Transactions
|
45
|
|
|
|
Item
8.
|
|
Description
of Securities
|
46
|
|
PART
II
|
|
|
|
|
|
|
|
|
Item
1.
|
|
Market
Price and Dividends on the Registrant's Common Equity and Related
Shareholder Matters.
|
49
|
|
|
|
Item
2.
|
|
Legal
Proceedings
|
49
|
|
|
|
Item
3.
|
|
Changes
in and Disagreements With Accountants
|
50
|
|
|
|
Item
4.
|
|
Recent
Sales of Unregistered Securities
|
50
|
|
|
|
Item
5.
|
|
Indemnification
of Directors and Officers
|
52
|
|
FINANCIAL
STATEMENTS
|
|
|
|
|||
|
|
|
|
|
||
|
|
|
|
Audited
Financials - Statements of Anchor Funding Services LLC for the years
ended
December 31, 2006 and 2005
|
F-1
|
|
|
|
|
|
|
|
|
|
|
|
|
Unaudited
Condensed Consolidated Pro-Forma
Financial Information
|
P-1
|
|
|
|
|
|
|
|
|
Unaudited
Consolidated Financials of the Company for the quarter ended March
31,
2007 and 2006 and pro forma Unaudited condensed statement of operations
for the quarter ended March 31, 2007
|
Q-1
|
|||||
PART
III
|
|
|
|
|
|
|
|
|
Item
1.
|
|
Index
to Exhibits
|
55
|
|
|
|
|
|
|
|
|
SIGNATURES
|
|
|
|
|
56
|
|
•
|
the
timing and success of our acquisition strategy;
|
|
|
|
|
•
|
the
timing and success of our expanding our market presence in our current
locations, successfully entering into new markets, adding new services
and
integrating acquired businesses;
|
|
|
|
|
•
|
the
timing, magnitude and terms of a revised credit facility to accommodate
our growth;
|
|
|
|
|
•
|
competition
within our industry; and
|
|
|
|
|
•
|
the
availability of additional capital on terms acceptable to
us.
|
·
|
Faster
application process since factoring is focused on credit worthiness
of the
accounts receivable as security and not the financial performance
of the
company;
|
·
|
Unlimited
funding based on “eligible” and “credit worthy” accounts receivable;
and
|
·
|
No
financial covenants.
|
·
|
Acquire
companies that provide factoring services to small businesses.
Our
primary strategy is to increase revenues and profitability by acquiring
the accounts receivable portfolios and possibly the business development
and management teams of other local and regional factoring firms,
primarily firms in the United States with revenues of generally
less than
$5 million. Significant operating leverage and reduced costs are
achieved
by consolidating back office support functions. Increased revenues
across
a larger accounts receivable portfolio is anticipated to lead to
lower
costs of capital, which may enhance profitability. We are working
with an
acquisition advisory firm to assist us in our acquisition strategy.
We
intend to evaluate acquisitions using numerous criteria including
historical financial performance, management strength, service
quality,
diversification of customer base and operating characteristics.
Our senior
management team has prior experience in other service industries
in
identifying and evaluating attractive acquisition targets and integrating
acquired businesses. As of the filing date of this Form 10-SB/A,
we have
not entered into any definitive agreements to complete any mergers
or
acquisitions.
|
·
|
Expand
our service offerings by acquiring related specialty finance firms
that
serve small businesses. These specialty firms will broaden the
services that we provide so that we can fulfill additional financial
service needs of existing clients and target additional small businesses
in different industries. For example, manufacturers have a need for
purchase order financing in addition to factoring. The following
are types
of specialty finance firms that we will target and is not
all-inclusive:
|
o
|
Purchase
order financing;
|
o
|
Import/export
financing;
|
o
|
Credit
card financing;
|
o
|
Government
contract financing;
|
o
|
Agricultural
receivable financing; and
|
o
|
Construction
receivable financing.
Transportation
/ freight invoice financing
|
·
|
Expand
our discount factoring business by creating a national factoring
brand.
Inform and educate small businesses owners that factoring can increase
cash flow and outsource credit risk and accounts receivable management.
Our experience has been that many small businesses have limited
awareness that factoring exists and is a viable financing alternative
option for them. We have recently hired a marketing manager to assist
us
in creating a national factoring brand identity. This is expected
to be
accomplished through various marketing initiatives and business alliances
that will create in-bound sales leads. These marketing strategies
include:
|
o
|
Media
advertising in key metropolitan markets;
|
|
§
|
Increase
our pay-per-click internet advertising which in the past has been
a
successful strategy for Anchor; and
|
§
|
Radio
- test market selective radio spot advertising on talk radio and
sports
oriented programming whose primary demographic are small business
owners.
|
|
o
|
Establish
cross-selling alliances with other small business providers
including:
|
§
|
Small
business accounting and tax preparation service firms;
|
§
|
Small
business service centers, providing packing and shipping;
and
|
§
|
Commercial
insurance brokers.
|
|
o
|
Develop
a referral network of business brokers, consultants and accountants
and
attorneys;
|
§
|
Attend
cash flow trade shows and advertise in cash flow trade
publications.
|
·
|
Expand
into the growing Hispanic business market. We continue to seek
opportunities to expand the reach of our brands into new markets,
including the Hispanic business market. We plan to create a Spanish
language version of our website, advertise in Hispanic media publications
and enter into alliances with Hispanic commercial banks for small
business
referral prospects who do not meet the banks’ suitability
requirements.
|
o
|
Limited
growth capital for small factors. Small factoring firms may have
credit
availability constraints limiting the business volume which they
can
factor. The financial leverage that banks typically provide a
finance
company is a function of the capital in the business. The opportunity
to
combine their businesses with Anchor’s capital and possible lower cost of
funds, back office support and potentially a larger credit facility
are
incentives to sell their business, particularly where they would
receive
our capital stock in return as part or all of the transaction
price.
|
o
|
Anchor
would provide an exit strategy for owners of small factoring
firms who may
have much of their personal wealth tied to the business and want
to
retire. A cash sale of a factoring firm would provide liquidity
to the
owner of a factoring firm and the opportunity to receive a price
over the
factoring firm’s book value. Management believes that we can obtain
adequate credit facilities to leverage our intended business
plan to
acquire other Small Financing Companies for cash and/or Common
Stock of
our Company.
|
o
|
Background
and credit checks are performed on the owners.
|
o
|
Personal
or validity guarantees are sometimes obtained from the
owners.
|
o
|
We
“Notify” all accounts that are purchased. Anchor is a notification factor,
which means that we notify in writing all accounts purchased that
we have
purchased the account and payments are to be made to Anchor’s central
lockbox. Our client’s invoices also provide Anchor’s lockbox as address
for payments. We also have a notification statement on our clients’
invoices that indicate we have purchased the account and payment
is to be
made to Anchor.
|
o
|
Initially
we attempt to verify most of a new customer’s accounts. Verification
includes review of third-party documentation and telephone discussions
with the client’s customer so that we may substantiate that invoices are
valid and without dispute.
|
o
|
We
typically evaluate the creditworthiness on accounts with more than
a
$2,500 balance.
|
o
|
Other
standard diligence testing includes payroll tax payment verification,
company status with state of incorporation, pre and post filing lien
searches and review of prior years’ corporate tax
returns.
|
o
|
We
require that our clients enter into a factoring and security agreement
with Anchor and file a first senior lien on purchased accounts, and
on a
case-by-case basis, sometimes on all of our clients’ tangible and
intangible assets.
|
·
|
Not-for-profit
entities; we recently factored a foster home’s invoice to a local
county.
|
·
|
Companies
with tax liens by providing funding based upon its eligible accounts
receivable; we were successful in paying off the IRS for a client
that had
tax liens by funding its accounts
receivable.
|
·
|
Free
lance consultants and independent contractors that cannot wait to
receive
payment from their client.
|
●
|
Media
advertising in key metropolitan markets;
|
|
|
Increase
our pay-per-click internet advertising which in the past has been
a
successful strategy for Anchor; and
|
Radio
- test market selective radio spot advertising on talk radio and
sports
oriented programming whose primary demographic are small business
owners.
|
||
●
|
Establish
cross-selling alliances with other small business providers
including:
|
Small
business accounting and tax preparation service firms;
|
|
Small
business service centers, providing packing and shipping;
and
|
●
|
Commercial
insurance brokers.
|
●
|
Develop
a referral network of business brokers, consultants and accountants
and
attorneys;
|
Attend
cash flow trade shows and advertise in cash flow trade
publications.
|
•
|
regulate
credit granting activities, including establishing licensing requirements,
if any, in various jurisdictions,
|
•
|
require
disclosures to customers,
|
•
|
govern
secured transactions,
|
•
|
Set
collection, foreclosure, repossession and claims handling procedures
and
other trade practices,
|
•
|
prohibit
discrimination in the extension of credit,
and
|
•
|
regulate
the use and reporting of information related to a seller’s credit
experience and other data
collection.
|
·
|
the
diversion of our management's attention from our everyday business
activities;
|
·
|
the
contingent and latent risks associated with the past operations of,
and
other unanticipated problems arising in, the acquired business;
and
|
·
|
the
need to expand management, administration, and operational
systems.
|
·
|
we
will be able to successfully integrate the operations and personnel
of any
new businesses into our business;
|
·
|
we
will realize any anticipated benefits of completed
acquisitions;
|
·
|
there
will be substantial unanticipated costs associated with acquisitions,
including potential costs associated with liabilities undiscovered
at the
time of acquisition; or
|
·
|
stockholder
approval of an acquisition will be
sought.
|
·
|
potentially
dilutive issuances of our equity shares;
|
·
|
the
incurrence of additional debt;
|
·
|
restructuring
charges; and
|
·
|
the
recognition of significant charges for depreciation and amortization
related to intangible assets.
|
|
• experience
significant variations
in operating
results;
|
|
• have
narrower product lines and
market shares than their larger
competitors;
|
|
• be
particularly
vulnerable to changes in customer preferences and market
conditions;
|
|
• be
more dependent than larger
companies on one or more major customers, the loss of which could
materially impair their business, financial condition and
prospects;
|
|
• face
intense competition,
including from companies with greater financial, technical, managerial
and
marketing resources;
|
|
• depend
on the management talents
and efforts of a single individual or a small group of persons for
their
success, the death, disability or resignation of whom could materially
harm the client’s financial condition or
prospects;
|
|
• have
less skilled or experienced
management personnel than larger
companies; or
|
|
• do
business in
regulated industries, such as the healthcare industry, and could
be
adversely affected by policy or regulatory
changes.
|
·
|
directing
the proceeds of collections of its accounts receivable to bank accounts
other than our established
lockboxes;
|
·
|
failing
to accurately record accounts receivable
aging;
|
·
|
overstating
or falsifying records showing accounts receivable or
inventory; or
|
·
|
providing
inaccurate reporting of other financial
information.
|
|
|
•
|
problems
with the client’s
underlying product or services which result in greater than anticipated
returns or disputed accounts;
|
|
•
|
unrecorded
liabilities such as rebates, warranties or
offsets;
|
•
|
the
disruption or bankruptcy of key customers who are responsible for
material
amounts of the accounts receivable; and
|
|
|
•
the
client misrepresents, or does
not keep adequate records of, important information concerning the
accounts receivable.
|
•
|
specialty
and commercial finance companies; and
|
|
•
|
national
and regional banks that have factoring divisions or
subsidiaries.
|
Management’s
Discussion and Analysis or Plan of
Operation.
|
1)
|
Fixed
Transaction Fee. Fixed transaction fees are a fixed
percentage of the purchased invoice. This percentage does not
change from the date the purchased invoice is funded until the
date the
purchased invoice is
collected.
|
2)
|
Variable
Transaction Fee. Variable transaction fees are
variable based on the length of time the purchased invoice is
outstanding. As specified in its contract with the
client, the Company charges variable increasing percentages of
the
purchased invoice as time elapses from the purchase date to the
collection
date.
|
Three
Months Ended March 31,
|
||||||||||||||||
2007
|
2006
|
$
Change
|
%
Change
|
|||||||||||||
Finance
revenues
|
$ |
100,106
|
$ |
240,842
|
$ | (140,736 | ) | (58.4 | ) | |||||||
Interest
income (expense), net
|
24,775
|
(82,447 | ) |
107,222
|
-
|
|||||||||||
Net
finance revenues
|
124,881
|
158,395
|
(33,514 | ) | (21.1 | ) | ||||||||||
Provision
for credit losses
|
-
|
-
|
||||||||||||||
Finance
revenues, net of interest expense and credit losses
|
124,881
|
158,395
|
(33,514 | ) | (21.1 | ) | ||||||||||
Operating
expenses
|
269,788
|
59,685
|
210,103
|
352.0
|
||||||||||||
Net
income (loss) before income taxes
|
(144,907 | ) |
98,710
|
(243,617 | ) | |||||||||||
Income
tax (provision) benefit:
|
15,000
|
|||||||||||||||
Net
income (loss)
|
$ | (129,907 | ) | $ |
98,710
|
$ | (228,617 | ) |
Key
changes in certain selling, general and administrative
expenses:
|
|||||||||||||
Three
Months Ended
|
|||||||||||||
March
31,
|
|||||||||||||
2007
|
2006
|
$
Change
|
Explanation
|
||||||||||
Professional
fees
|
$ |
64,324
|
$ |
7,558
|
$ |
56,766
|
Increased
cost for 2006 and 2005 audits. Additional legal fees for corporate
matters.
|
||||||
Compensation
expense related to stock options
|
45,984
|
45,984
|
Compensation
expense related to stock options
|
||||||||||
Payroll,
payroll taxes and benefits
|
68,518
|
22,781
|
45,737
|
Increased
payroll and health benefits for President and increased health benefits
for CEO and a Director
|
|||||||||
Advertising
|
31,685
|
15,712
|
15,973
|
Increased
marketing
|
|||||||||
Consulting
expense
|
15,000
|
15,000
|
Monthly
advisory fee to investment banking firm for acquiring other
companies
|
||||||||||
Insurance
|
13,377
|
13,377
|
Premiums
for insurance policies including Directors and Officers and fidelity
policies
|
||||||||||
$ |
240,895
|
$ |
48,057
|
$ |
192,837
|
Year
Ended December 31,
|
||||||||||||||||
2006
|
2005
|
$
Change
|
%
Change
|
|||||||||||||
Finance
revenue
|
$ |
558,816
|
$ |
231,700
|
$ |
327,116
|
141.2 | % | ||||||||
Interest
expense
|
(193,595 | ) | (96,193 | ) | (97,402 | ) | 101.3 | % | ||||||||
Net
finance revenue
|
365,221
|
135,507
|
229,714
|
169.5 | % | |||||||||||
Provision
for credit losses
|
-
|
-
|
-
|
|||||||||||||
Finance
revenue net of interest expense and credit provision
|
365,221
|
135,507
|
229,714
|
169.5 | % | |||||||||||
Operating
expenses
|
223,336
|
175,303
|
48,033
|
27.4 | % | |||||||||||
Net
income (loss)
|
$ |
141,885
|
$ | (39,796 | ) | $ |
181,681
|
-
|
Description
of Property.
|
Item
4.
|
Security
Ownership of Certain Beneficial Owners and
Management.
|
·
|
each
of our stockholders who is known by us to beneficially own more than
5% of
our common stock;
|
·
|
each
of our executive officers; and
|
·
|
each
of our directors.
|
Name
of Beneficial Owner
|
Shares
of Common Stock Beneficially Owned
|
|
%
of Shares of Common Stock
Beneficially
Owned
|
Shares
of Series 1
Preferred
Stock
Beneficially
Owned
|
%
of Shares of Series 1 Preferred Stock Beneficially Owned
|
%
of Shares of Voting Stock Beneficially Owned
|
|
|
|
|
|||
Morry
F. Rubin (1)
|
3,804,167
|
|
31.6%
|
-0-
|
-0-
|
19.2
|
|
|
|
|
|||
George
Rubin (1)
|
2,464,500
|
|
20.8%
|
-0-
|
-0-
|
12.6
|
|
|
|
|
|||
Ilissa
and Brad Bernstein (2)
|
2,316,667
|
|
19.1%
|
-0-
|
-0-
|
11.6
|
|
|
|
|
|||
Frank
DeLape (3)(4)
|
1,360,000
|
|
11.4%
|
-0-
|
-0-
|
6.9
|
|
|
|
|
|||
Kenneth
Smalley (3)(4)
|
60,000
|
|
.5%
|
-0-
|
-0-
|
-0-
|
|
|
|
|
|||
All
officers and directors as a group (five persons) (5)
|
9,933,334
|
|
79.6%
|
-0-
|
-0-
|
49.1
|
|
|
|
|
|||
William
Baquet(6)
|
2,842,500
|
|
21.6%
|
-0-
|
-0-
|
13.6
|
|
|
|
|
|||
Buechel
Family Ltd partnership (7)
|
1,000,000
|
|
7.2%
|
200,000
|
14.9
|
5.9
|
|
|
|
|
|||
Buechel
Patient Care Research & Education Fund (7)
|
1,000,000
|
|
7.2%
|
200,000
|
14.9
|
5.9
|
|
(1)
|
Morry
Rubin’s beneficial ownership includes options to purchase 216,667 shares
of Common Stock of a total of 650,000 options granted to him
and 72,000 shares in which Morry Rubin’s wife and George Rubin are
co-trustees of certain family trusts. Morry Rubin’s options vested
one-third on January 31, 2007 and will vest one-third on February
29, 2008
and one-third on February 28, 2009. George Rubin’s beneficial ownership
includes 72,000 shares in which Morry Rubin’s wife and George Rubin are
co-trustees of certain family
trusts.
|
|
(2)
|
Of
the 2,316,667 shares beneficially owned by them, 2,000,000 common
are
owned by Illissa Bernstein, Brad Bernstein’s wife. The remaining 316,667
shares represent options to purchase a like amount of shares of Common
Stock of a total of 950,000 options granted to Brad
Bernstein.
|
|
(3)
|
Includes
options to purchase 60,000 shares of Common Stock of a total of 180,000
options.
|
|
(4)
|
Includes
700,000 common shares owned by Benchmark Equity Group, and 600,000
shares
held in three family trusts.
|
|
|
|
|
(5)
|
Includes
all options referenced above.
|
|
(6)
|
The
shares held by William Baquet include 1,500,000 shares which are
directly
beneficially owned by him and warrants to purchase 1,342,500 shares
of our
Common Stock, exercisable at a purchase price of $1.10 per share
through
January 31, 2012, which warrants were issued to Fordham Financial
Management, Inc. in connection with the completion of our recent
private
placement of Series 1 Convertible Preferred Stock. William Baquet
is an
executive officer, director and principal of Fordham Financial Management,
Inc.
|
|
(7)
|
This
person beneficially owns 200,000 shares of Series 1 Preferred Stock
convertible into 1,000,000 shares of Common Stock. Each beneficial
owner
has the right to vote at each stockholder meeting the equivalent
of
1,157,540 shares of Common Stock. These beneficial owners are under
common
control of Frederick Buechel.
|
Name
|
Age
|
Position(s)
|
||
George
Rubin *
|
78
|
Co-Chairman
and Co-Founder
|
||
Morry
F. Rubin *
|
47
|
Co-Chairman,
CEO, Director, Co-Founder
|
||
Brad
Bernstein
|
42
|
President,
CFO & Co-Founder
|
||
Frank
Delape
|
52
|
Director
|
||
Kenneth
Smalley
|
44
|
Director
|
|
___________
|
|
*
George Rubin is the father of Morry F.
Rubin.
|
Item
6.
|
Executive
Compensation.
|
Fiscal
Year
|
Salary
($)
|
Bonus
($)
|
Stock
Awards
($)
|
Options
Awards
($)(1)
|
Non-Equity
Incentive Plan
Compensation
($)
|
Nonqualified
Deferred
Compensation
Earnings ($)
|
All Other
Compensation
($) (2)(3)
|
Total ($)
|
|||||||||||||||||||||||||
Morry
F. Rubin
|
2006
|
$ |
-0-
|
$ |
-0-
|
$ |
-0-
|
$ |
-0-
|
$ |
-0-
|
$ |
-0-
|
$ |
-0-
|
$ |
-0-
|
||||||||||||||||
Chief
Executive
|
|||||||||||||||||||||||||||||||||
Officer
|
|||||||||||||||||||||||||||||||||
Brad Bernstein |
2006
|
$ |
-0-
|
$ | -0- | $ | -0- | $ | -0- | $ | -0- | $ | -0- | $ | -0- | $ | -0- | ||||||||||||||||
President
|
(1)
|
Reflects
dollar amount expensed by Anchor Funding Services, LLC during applicable
fiscal year for financial statement reporting purposes pursuant to
FAS
123R. FAS 123R requires the company to determine the overall value
of the restricted stock awards and options as of the date of grant
based
upon the Black-Scholes method of valuation, and to then expense that
value
over the service period over which the restricted stock awards and
options
become vested. As a general rule, for time-in-service-based
restricted stock awards and options, the company will immediately
expense
any restricted stock awards and option or portion thereof which is
vested
upon grant, while expensing the balance on a pro rata basis over
the
remaining vesting term of the restricted stock awards and options.
For a description FAS 123R and the assumptions used in determining
the
value of the restricted stock awards and options under the Black-Scholes
model of valuation, see the notes to the consolidated financial statements
included with this Form
10-SB/A.
|
|
(2)
|
Includes
all other compensation not reported in the preceding columns, including
(i) perquisites and other personal benefits, or property, unless
the
aggregate amount of such compensation is less than $10,000; (ii)
any
“gross-ups” or other amounts reimbursed during the fiscal year for the
payment of taxes; (iii) discounts from market price with respect
to
securities purchased from the company except to the extent available
generally to all security holders or to all salaried employees; (iv)
any
amounts paid or accrued in connection with any termination (including
without limitation through retirement, resignation, severance or
constructive termination, including change of responsibilities) or
change
in control; (v) contributions to vested and unvested defined contribution
plans; (vi) any insurance premiums paid by, or on behalf of, the
company
relating to life insurance for the benefit of the named executive
officer;
and (vii) any dividends or other earnings paid on stock or option
awards
that are not factored into the grant date fair value required to
be
reported in a preceding column.
|
(3)
|
Includes
compensation for service as a director described under Director
Compensation, below.
|
Option Awards
|
Stock Awards
|
|||||||||||||||||||||||||||||
Name
|
Number of
Securities
Underlying
Unexercised
Options(#)
Exercisable
|
Number of
Securities
Underlying
Unexercised
Options(#)
Unexercisable
|
Equity
Incentive Plan
Awards:
Number of
Securities
Underlying
Unexercised
Unearned
Options (#)
|
Option
Exercise
Price ($)
|
Option
Expiration
Date
|
Number of
Shares or
Units of
Stock That
Have Not
Vested (#)
|
Market
Value of
Shares or
Units of
Stock
That
Have Not
Vested
|
Equity
Incentive
Plan
Awards:
Number
of
Unearned
Shares,
Units or
Other
Rights
That Have
Not
Vested
|
Equity
Incentive Plan
Awards:
Market or
Payout Value of
Unearned
Shares, Units or
Other Rights
That Have Not
Vested
|
|||||||||||||||||||||
Morry
F. Rubin
|
-0-
|
-0-
|
-0-
|
N/A
|
N/A
|
-0-
|
-0-
|
-0-
|
-0-
|
|||||||||||||||||||||
Brad
Bernstein
|
-0-
|
-0-
|
-0-
|
N/A
|
N/A
|
-0-
|
-0-
|
-0-
|
-0-
|
|||||||||||||||||||||
______________
|
Name
|
|
Position
|
|
Annual Salary(1)
|
|
Bonus (2)
|
|
|
Morry
F. Rubin
|
|
Chief
Executive Officer
|
|
$
|
1
(1)
|
|
Annual
bonuses at the discretion of the Board in an amount determined by
the
compensation committee.
|
|
|
|
|
|
|
|
|
|
|
BraBernstein
|
|
President
|
|
$
|
205,000
(2)
|
|
Annual
bonuses at the discretion of the Board in an amount determined by
the
compensation committee.
|
|
|
(1)
|
Effective
commencing on the first day of the first month following such time
as the
Company shall have, within any period beginning on January 1 and
ending
not more than 12 months thereafter, earned pre-tax net income exceeding
$1,000,000, Mr. Rubin’s Base Salary shall be adjusted to an amount, to be
mutually agreed upon between Employee and the Company, reflecting
the fair
value of the services provided, and to be provided, by Employee taking
into account (i) Employee’s position, responsibilities and performance,
(ii) the Company’s industry, size and performance, and (iii) other
relevant factors.
|
(2)
|
The
Company shall pay Mr. Bernstein a fixed base salary of $205,000 during
the
first year of the Employment Term, $220,000 during the second year
of the
Employment Term and $240,000 during the Third Year and any additional
year
of the Employment Term. The Board may periodically review Mr. Bernstein’s
Base Salary and may determine to increase (but not decrease) the
Base
Salary, in accordance with such policies as the Company may hereafter
adopt from time to time, if it deems
appropriate.
|
·
|
Each
Executive shall receive a base salary and bonuses as described above.
M.
Rubin and Bernstein shall be entitled to a monthly automobile allowance
of
$1,500 and $1,000, respectively;
|
·
|
M.
Rubin and Bernstein were granted on January 31, 2007 10-year options
to
purchase 650,000 and 950,000 shares, respectively, exercisable at
$1.25
per share, pursuant to the Company’s 2007 Omnibus Equity Compensation
Plan. Vesting of the options is one-third immediately, one-third
on
February 29, 2008 and one-third on February 28, 2009, provided that
in the
event of a change in control or Executive is terminated without cause
or
Executive terminates for good reason, all unvested options shall
accelerate and immediately vest and become exercisable in full on
the
earliest of the date of change in control or date of Executive’s
termination for good reason by Executive or by the Company without
cause;
|
·
|
The
Agreement shall be automatically renewed for additional one year
terms
unless either party notifies the other, in writing, at least 60 days
prior
to the expiration of the term, of such party’s intention not to renew the
Agreement;
|
·
|
Each
Executive shall be required to devote his full business time and
efforts
to the business and affairs of the Company. Each executive shall
be
entitled to indemnification to the full extent permitted by law.
Each
executive is subject to provisions relating to non-compete,
non-solicitation of employees and customers during the term of the
Agreement and for a specified period thereafter (other than for
termination without cause or by the Executive for good
reason.
|
·
|
Each
Executive shall be entitled to participate in such Executive benefit
and
other compensatory or non-compensatory plans that are available to
similarly situated executives of the Company and shall be entitled
to be
reimbursed for up to $25,000 of medical costs not covered by the
Company’s
health insurance per year.
|
·
|
Bernstein
shall be entitled to reimbursement for out-of-pocket moving costs
incurred
in connection with the relocation of the Company’s Executive offices to
Boca Raton, FL;
|
·
|
The
Company shall, to the extent such benefits can be obtained at a reasonable
cost, provide the Executive with disability insurance benefits of
at least
60% of his gross Base Salary per month; provided that for purposes
of the
foregoing, prior to the date on which M. Rubin’s Base Salary is adjusted
above $1.00 as described above, M. Rubin’s Base Salary shall be deemed to
be $300,000. In the event of the Executive’s Disability, the Executive and
his family shall continue to be covered by all of the Company’s Executive
welfare benefit plans at the Company’s expense, to the extent such
benefits may, by law, be provided, for the lesser of the term of
such
Disability and 24 months, in accordance with the terms of such plans;
and
|
·
|
The
Company shall, to the extent such benefits can be obtained at a reasonable
cost, provide the Executive with life insurance benefits in the amount
of
at least $500,000. In the event of the Executive’s death, the Executive’s
family shall continue to be covered by all of the Company’s Executive
welfare benefit plans, at the Company’s expense, to the extent such
benefits may, by law, be provided, for 12 months following the Executive’s
death in accordance with the terms of such
plans.
|
DIRECTOR COMPENSATION
|
||||||||||||||||||||||||||||
Name and
Principal
Position
|
Fees
Earned
or Paid
in Cash
($)
|
Stock
Awards
($)
(1)
|
Option
Awards ($)
(1)
|
Non-Equity
Incentive Plan
Compensation
($) (2)
|
Nonqualified
Deferred
Compensation
Earnings ($)
|
All Other
Compensation
($)
(3)
|
Total ($)
|
|||||||||||||||||||||
KennethSmalley,
Director
|
$ |
-0-
|
$ |
-0-
|
$ |
-0-
|
$ |
-0-
|
$ |
-0-
|
$ |
-0-
|
$ |
-0-
|
||||||||||||||
Frank
DeLape, Director (4)
|
$ |
-0-
|
$ |
-0-
|
$ |
-0-
|
$ |
-0-
|
$ |
-0-
|
$ |
-0-
|
$ |
-0-
|
||||||||||||||
George
Rubin, Director (5)
|
$ |
-0-
|
$ |
-0-
|
$ |
-0-
|
$ |
-0-
|
$ |
-0-
|
$ |
-0-
|
$ |
-0-
|
(1)
|
Reflects
dollar amount expensed by the company during applicable fiscal year
for
financial statement reporting purposes pursuant to FAS 123R. FAS
123R requires the company to determine the overall value of the restricted
stock awards and the options as of the date of grant based upon the
Black-Scholes method of valuation, and to then expense that value
over the
service period over which the restricted stock awards and the options
become exercisable vested. As a general rule, for
time-in-service-based restricted stock awards and options, the company
will immediately expense any restricted stock award or option or
portion
thereof which is vested upon grant, while expensing the balance on
a pro
rata basis over the remaining vesting term of the restricted stock
award
and option. For a description FAS 123 R and the assumptions used in
determining the value of the restricted stock awards and options
under the
Black-Scholes model of valuation, see the notes to the financial
statements included with this Form
10-SB/A.
|
(2)
|
Excludes
awards or earnings reported in preceding
columns.
|
(3)
|
Includes
all other compensation not reported in the preceding columns, including
(i) perquisites and other personal benefits, or property, unless
the
aggregate amount of such compensation is less than $10,000; (ii)
any
“gross-ups” or other amounts reimbursed during the fiscal year for the
payment of taxes; (iii) discounts from market price with respect
to
securities purchased from the company except to the extent available
generally to all security holders or to all salaried employees; (iv)
any
amounts paid or accrued in connection with any termination (including
without limitation through retirement, resignation, severance or
constructive termination, including change of responsibilities) or
change
in control; (v) contributions to vested and unvested defined contribution
plans; (vi) any insurance premiums paid by, or on behalf of, the
company
relating to life insurance for the benefit of the director; (vii)
any
consulting fees earned, or paid or payable; (viii) any annual costs
of
payments and promises of payments pursuant to a director legacy program
and similar charitable awards program; and (ix) any dividends or
other
earnings paid on stock or option awards that are not factored into
the
grant date fair value required to be reported in a preceding
column.
|
(4)
|
Does
not include 1,500,000 shares of Common Stock purchased in December
2006 at
a purchase price of $.025 per share (the “Purchase Price”) at a time when
former BTHC XI had no material assets or liabilities. Management
believes
that the Purchase Price paid by Mr. DeLape was made in an arms length
transaction at no less than the fair market value of the former BTHC
XI’s
Common Stock.
|
(5)
|
See
“Item 7 Certain Relationships and Related Transactions” for a description
of the issuance of 2,400,000 shares to George Rubin on January 31,
2007 in
connection with the completion of the Anchor Transaction in which
George
Rubin, as a member of Anchor Funding Services, LLC, exchanged his
membership interest for restricted shares of our
company.
|
2007
Omnibus Equity Compensation Plan
|
||
Name
and Position
|
Dollar
Value ($)
|
Number
of Options
|
|
|
|
Morry
R. Rubin, Chief Executive Officer (2)
|
30,420
(1)
|
650,000
|
|
|
|
Brad
Bernstein, President (2)
|
44,460
(1)
|
950,000
|
|
|
|
Executive
Group (2)
|
74,880
(1)
|
1,600,000
|
|
|
|
Non-Executive
Director Group (two persons) (2)
|
16,848
(1)
|
360,000
|
|
|
|
Non-Executive
Officer Employee Group (2)
|
$-0-
|
-0-
|
(1)
|
On
January 31, 2007, we issued stock options to the
Chief Executive Officer (650,000), President (950,000) and two directors
(360,000). The fair value of these options ($.0468 each) was computed
using the Black Scholes option pricing model. The vested number of
these
options (893,333) has been
recorded.
|
(2)
|
On
January 31, 2007, we established a stock option plan covering 2,100,000
shares and granted non-statutory stock options to purchase 950,000,
shares
and 650,000 shares to Brad Bernstein and Morry F. Rubin, respectively,
exercisable at $1.25 per share and granted non-statutory stock options
to
purchase 180,000 shares to each of Kenneth Smalley and Frank Delape,
exercisable at $1.25 per share. These options will have a term of
ten
years and will vest one third on the date of grant, one-third on
February
29, 2008 and one-third on February 28,
2009.
|
|
•
|
the
acquisition by any person of direct or indirect ownership of securities
representing more than 50% of the voting power of our then outstanding
stock;
|
|
|
|
|
•
|
a
consolidation or merger of our Company resulting in the stockholders
of
the Company immediately prior to such event not owning at least a
majority
of the voting power of the resulting entity’s securities outstanding
immediately following such event;
|
|
|
|
|
•
|
the
sale of substantially all of our assets; or
|
|
|
|
|
•
|
The
liquidation or dissolution of our Company.
|
|
|
|
Certain
Relationships and Related
Transactions.
|
Description
of Securities.
|
Conversion
Ratio
|
Each
share of Series 1 Preferred Stock will be convertible into five (5)
shares
of the Company’s Common Stock (the “Conversion Ratio”) at any time at the
option of the holder (with each date of conversion being referred
to as
the “Conversion Date”). Upon conversion, all accrued and unpaid
(undeclared) dividends on the Series 1 Preferred Stock through the
Conversion Date shall be paid in additional shares of Common Stock
as if
such dividends had been paid in additional shares of Series 1 Preferred
Stock rounded up to the nearest whole number, and then automatically
converted into additional shares of Common Stock at the then applicable
Conversion Ratio. The Conversion Ratio is subject to adjustment in
the
event of stock splits, stock dividends, combinations, reclassifications
and alike and to weighted average anti-dilution protection for sales
of
Common Stock at a purchase price below $1.00 per
share.
|
Dividends
|
Cumulative
annual dividends shall be paid in shares of Series 1 Preferred Stock
or,
in certain instances in cash, at an annual rate of 8% ($.40 per share
of
Series 1 Preferred Stock), payable on December 31 of each year commencing
December 31, 2007. Dividends payable on outstanding Shares of Series
1
Preferred Stock shall begin to accrue on the date of each closing
and
shall cease to accrue and accumulate on the earlier of December 31,
2009
or the applicable Conversion Date (the “Final Dividend Payment Date”).
Thereafter, the holders of Series 1 Preferred Stock shall have the
same
dividend rights as holders of Common Stock of the Company, as if
the
Series 1 Preferred Stock has been fully converted into Common Stock.
The
dividends payable on December 31, 2007 will be prorated or adjusted
for
the period from the date of issuance through December 31, 2007. Unpaid
dividends will accumulate and be payable prior to the payment of
any
dividends on shares of Common Stock or any other class of Preferred
Stock.
Cash dividends will only be payable from funds legally available
therefore, when and as declared by the Board of Directors of the
Company,
and unpaid dividends will accumulate until the Company has the legal
ability to pay the dividends. The Company shall pay a cash dividend
in
lieu of a stock dividend where on the date of declaration of the
dividend,
it is the Board’s determination that the Company’s Common Stock is trading
consistently at a market price below $1.00 per share. Cash dividends
shall
not apply to the payment of accrued and unpaid (undeclared) dividends
which are paid on a Conversion Date. Dividends paid in shares of
Series 1
Preferred Stock shall be based upon an assumed value of $5.00 per
share of
Series 1 Preferred Stock. Notwithstanding anything contained herein
to the
contrary, the Company’s Board of Directors shall timely declare dividends
on its Series 1 Preferred Stock each year unless the payment of such
dividends would be in violation of applicable state law.
|
Registration
Rights
|
The
holders of the Series 1 Preferred Stock and the Underlying Common
Stock
will have unlimited piggy-back registration rights for a period of
48
months, exercisable commencing 12 months from March 30, 2007, the
final
closing date of our recently completed a private placement offering
of
Series 1 Preferred Stock (the “Offering”). The piggy-back registration
rights are not applicable to a registration statement filed by the
Company
on Form S-4, Form S-8 or any other inappropriate form. Pursuant to
a
Placement Agent Agreement, the Company is prohibited from filing
a
registration statement on Form SB-2, Form S-1 or other similar form
for a
period of 18 months following the final closing date of the Offering
without the prior written consent of the Placement Agent. Further,
before
we file a Form S-8 Registration Statement or grant options under
one or
more stock option plan(s), as the case may be, we must deliver to
the
Placement Agent 18-month lock-up agreements from January 31, 2007.
The
lock-up agreement shall cover any shares of common stock that may
be
issued pursuant to the plan(s).
|
Voting
Rights
|
The
holders of shares of Series 1 Preferred Stock shall vote with holders
of
the Common Stock, together as single class, upon all matters submitted
to
a vote of stockholders, including, without limitation, for the election
of
directors. For such purpose, each holder of Series 1 Preferred Stock
shall
be entitled to the voting rights of 5.7877 common
shares.
|
Liquidation
Preference
|
Through
the Final Dividend Payment Date, the shares of Series 1 Preferred
Stock will have a liquidation preference over the Common Stock of
$5.00
per share, plus all accumulated and unpaid dividends in arrears.
Commencing on the Final Dividend Payment Date, the holders of Series
1
Preferred Stock shall have the same liquidation rights as holders
of
Common Stock on a fully converted
basis.
|
Information
Rights
|
The
Company will provide holders of shares of Series 1 Preferred Stock
with
all notices, reports and other information provided to the holders
of
Common Stock.
|
|
|
|
Market
Price and Dividends on the Registrant’s Common Equity and Related
Shareholder Matters.
|
(a)
Number
of Common
Shares
to
be
issued upon exercise
of
outstanding options
|
(b)
Weighted
average
exercise
price of
outstanding
options (1)
|
(c)
Number
of Common Shares
remaining
available for future issuance under our equity compensation plan
(excluding securities) reflected in column (a))
|
||||||||||
Equity
compensation plans approved by security holders
|
1,970,000
|
$ |
1.25
|
130,000
|
||||||||
(1)
|
As
of June 30, 2007, we have outstanding options to purchase 1,970,000
common
shares, exercisable at $1.25 per
share
|
Item
2.
|
Legal
Proceedings.
|
Item
3.
|
Changes
in and Disagreements With
Accountants.
|
Date
of Sale
|
|
Title
of Security
|
|
Number
Sold
|
|
Consideration
Received,
Commissions
|
|
Purchasers
|
|
Exemption
from
Registration
Claimed
|
|
August
16, 2006
|
Common
Stock
|
158,055
shares
(1)
|
---
(1)
|
499
general
unsecured
creditors
|
Section
3(a)(7)
|
||||||
August
16, 2006
|
Common
Stock
|
367,500
shares
(1)
|
---
(1)
|
One
Administrative
Claimant
|
Section
3(a)(7)
|
||||||
December
2006
|
|
Common
Stock
|
|
3,295,000
shares
|
|
$0.25
per share; no
Commissions
paid
|
|
14
sophisticated
and
accredited
investors
(2)
|
|
Section
4(2) of the Securities Act of 1933 and/or Rule 506
promulgated
thereunder(5)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
January
31, 2007
|
|
Common
Stock
|
|
8,000,000
shares
|
|
Exchange
of securities; no cash received; no commissions paid
|
|
Three
sophisticated and accredited
investors
(2)
|
|
Section
4(2) of the Securities Act of 1933 and/or Rule 506
promulgated
thereunder
(5)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
January
31, 2007
through
March
31, 2007
|
|
Series
1
Preferred
Stock
|
|
1,342,500
shares
|
|
$5.00
per share; 14% compensation paid to broker/dealer plus
warrants
to purchase
1,342,500
shares of
common
stock
|
|
86
accredited investors
|
|
Section
4(2) of the Securities Act of 1933 and/or Rule 506
promulgated
thereunder
(4)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
January
31, 2007
through
March
31, 2007
|
|
Warrants
to purchase
Common
Stock
|
|
1,342,500
shares
|
|
--- (3)
|
|
One
sophisticated and accredited investor (2)
|
|
Section
4(2) of the Securities Act of 1933 and/or Rule 506
promulgated
thereunder
(4)
|
January
31 and June 11, 2007
and
September
28, 2007
|
|
Common
Stock
|
|
Options
to
purchase
1,970,000
common shares
|
|
Securities
granted under Equity Compensation Plan; no cash received; no commissions
paid
|
|
Directors
and
Officers
|
|
Rule
701;
Section
4(2) of the Securities Act of 1933 and/or Rule 506
promulgated
thereunder
(6)
|
|
(1)
|
Plan
shares issued to general unsecured claimants and for administrative
claims
pursuant to the First Amended Joint Plan of Reorganization as authorized
by the Bankruptcy Court Order confirming the Chapter 11 proceeding
of In
re: Ballantrae Healthcare LLC, et al case # 03-33152-HDH-11, US Bankruptcy
Court for the Northern District Division, pursuant to Section 1145(a)(1)
of Title 11 of the United States Bankruptcy Code. No commissions
were paid
in connection with the issuance of the Plan shares. It should be
noted
that while we have listed the Plan shares in the table above, Section
5 of
the Securities Act is inapplicable to the issuance of the Plan shares
and
that the Plan shares issued to the general unsecured claimants and
for the
administrative claims totaling 525,555 shares are considered to be
issued
in a public offering pursuant to Section 1145(c) of the Bankruptcy
Code.
|
(2)
|
Accredited
Investors is defined in Rule 501 of Regulation D promulgated under
the
Securities Act of 1933, as amended.
|
(3)
|
Issued
to Fordham Financial Management, Inc. as partial consideration for
Placement Agent services rendered in connection with our private
placement
of 1,342,500 shares of Series 1 Preferred Stock resulting in gross
proceeds of $6,712,500. No additional consideration was paid by Fordham
for said warrants.
|
(4)
|
We
believe that the transaction is exempt from registration under the
section
cited above and did not involve a public offering. Each certificate
contains an appropriate restrictive
legend.
|
(5)
|
We
believe that the transaction is exempt from registration under the
section
cited above and did not involve a public offering. Each certificate
contains an appropriate restrictive legend. No sales commissions
were
paid.
|
(6)
|
Represents
options to purchase common stock granted under our 2007 Omnibus Equity
Compensation Plan as incentive to directors and officers of our
company.
|
|
|
Page
No.
|
|
|
|
REPORT
OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
|
|
F-1
|
|
|
|
FINANCIAL
STATEMENTS:
|
|
|
|
|
|
Balance
Sheets
|
|
F-2
|
|
|
|
Statements
of Operations
|
|
F-3
|
|
|
|
Statements
of changes in Members' Equity
|
|
F-4
|
|
|
|
Statements
of Cash Flows
|
|
F-5
|
|
|
|
Notes
to Financial Statements
|
|
F-6
- F-13
|
|
|
|
Unaudited
Condensed Consolidated Pro-Forma
Financial Information
|
|
P-1
-P-5
|
|
|
|
Consolidated
financial statements
|
||
Consolidated
balance sheet of March 31, 2007 (unaudited)
and
December 31, 2006
|
Q-1
|
|
Consolidated
statement of operations (unaudited)
|
Q-2
|
|
Consolidated
statement of changes in stockholders' equity (unaudited)
|
Q-3
|
|
Consolidated
statement of cash flows (unaudited)
|
Q-4
|
|
Notes
to unaudited consolidated financial statements
|
Q-5-Q-16
|
ANCHOR
FUNDING SERVICES, LLC
|
||||||||
BALANCE
SHEETS
|
||||||||
December
31, 2006 and 2005
|
||||||||
|
|
|||||||
|
|
|||||||
ASSETS
|
(Restated)
|
(Restated)
|
||||||
2006
|
2005
|
|||||||
CURRENT
ASSETS:
|
||||||||
Cash
|
$ |
49,501
|
$ |
30,240
|
||||
Retained
interest in purchased accounts receivable
|
440,324
|
1,015,381
|
||||||
Prepaid
expenses
|
41,134
|
5,569
|
||||||
Total
current assets
|
530,959
|
1,051,190
|
||||||
PROPERTY
AND EQUIPMENT, net
|
4,010
|
8,157
|
||||||
DUE
FROM RELATED COMPANY
|
-
|
95,455
|
||||||
$ |
534,969
|
$ |
1,154,802
|
|||||
LIABILITIES
AND MEMBERS' EQUITY
|
||||||||
CURRENT
LIABILITIES:
|
||||||||
Due
to financial institution
|
$ |
44,683
|
$ |
823,578
|
||||
Accounts
payable
|
39,218
|
-
|
||||||
Due
to related company
|
21,472
|
-
|
||||||
Accrued
payroll and related taxes
|
37,796
|
42,828
|
||||||
Subordinated
related party demand notes payable and accrued interest
|
-
|
494,481
|
||||||
Total
current liabilities
|
143,169
|
1,360,887
|
||||||
COMMITMENTS
AND CONTINGENCIES
|
||||||||
MEMBERS'
EQUITY
|
391,800
|
(206,085 | ) | |||||
$ |
534,969
|
$ |
1,154,802
|
|||||
The
accompanying notes to financial statements are an integral
part of these
statements.
|
ANCHOR
FUNDING SERVICES, LLC
|
||||||||
STATEMENTS
OF OPERATIONS
|
||||||||
For
the years ended December 31, 2006 and 2005
|
||||||||
|
|
|||||||
(Restated)
|
(Restated)
|
|||||||
2006
|
2005
|
|||||||
FINANCE
REVENUES
|
$ |
558,816
|
$ |
231,700
|
||||
INTEREST
EXPENSE, net - financial institution
|
(134,231 | ) | (23,403 | ) | ||||
INTEREST
EXPENSE, net - related parties
|
(59,364 | ) | (72,790 | ) | ||||
NET
FINANCE REVENUES
|
365,221
|
135,507
|
||||||
PROVISION
FOR CREDIT LOSSES
|
-
|
-
|
||||||
FINANCE
REVENUES, NET OF INTEREST EXPENSE
|
||||||||
AND
CREDIT LOSSES
|
365,221
|
135,507
|
||||||
OPERATING
EXPENSES
|
223,336
|
175,303
|
||||||
NET
INCOME (LOSS)
|
$ |
141,885
|
$ | (39,796 | ) | |||
EARNINGS
(LOSS) PER SHARE - BASIC AND DILUTED
|
N/A
|
N/A
|
||||||
WEIGHTED
AVERAGE NUMBER OF UNITS -
|
||||||||
BASIC
AND DILUTED
|
N/A
|
N/A
|
||||||
ANCHOR
FUNDING SERVICES, LLC
|
||||
STATEMENTS
OF CHANGES IN MEMBERS' EQUITY
|
||||
(Restated)
|
||||
For
the years ended December 31, 2006 and 2005
|
||||
MEMBERS'
DEFICIT, January 1, 2005
|
$ | (166,289 | ) | |
NET
LOSS, year ended December 31, 2005
|
(39,796 | ) | ||
MEMBERS'
DEFICIT, December 31, 2005
|
(206,085 | ) | ||
NET
INCOME, year ended December 31, 2006
|
141,885
|
|||
CONTRIBUTION
OF RELATED PARTY DEMAND NOTES
|
||||
PAYABLE
TO MEMBERS' EQUITY
|
456,000
|
|||
MEMBERS'
EQUITY, December 31, 2006
|
$ |
391,800
|
||
ANCHOR
FUNDING SERVICES, LLC
|
||||||||
STATEMENTS
OF CASH FLOWS
|
||||||||
For
the years ended December 31, 2006 and 2005
|
||||||||
|
|
|||||||
(Restated)
|
(Restated)
|
|||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
2006
|
2005
|
||||||
Net
income (loss):
|
$ |
141,885
|
$ | (39,796 | ) | |||
Adjustments
to reconcile net income (loss) to net cash provided
|
||||||||
by
(used in) operating activities:
|
||||||||
Depreciation
and amortization
|
5,476
|
4,502
|
||||||
Decrease
(increase) in retained interest in purchased accounts
receivable
|
575,057
|
(884,958 | ) | |||||
Increase
in prepaid expenses
|
(35,565 | ) | (12,928 | ) | ||||
Increase
in accounts payable
|
39,218
|
-
|
||||||
(Decrease)
increase in accrued payroll and related taxes
|
(5,032 | ) |
13,470
|
|||||
(Decrease)
increase in accrued interest - related party
|
(38,481 | ) |
26,485
|
|||||
Net
cash provided by (used in) operating activities
|
682,558
|
(893,225 | ) | |||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
Purchases
of property and equipment
|
(1,329 | ) | (9,148 | ) | ||||
Collections
from related company
|
95,455
|
-
|
||||||
Loans
to related company
|
-
|
(95,455 | ) | |||||
Net
cash provided by (used in) investing activities
|
94,126
|
(104,603 | ) | |||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
(Payments
to) borrowings from financial institution, net
|
(778,895 | ) |
823,577
|
|||||
Borrowings
from subordinated related party demand notes payable
|
-
|
345,000
|
||||||
Borrowings
from related company
|
21,472
|
-
|
||||||
Principal
payments on loan from related company
|
-
|
(213,124 | ) | |||||
Net
cash (used in) provided by financing activities
|
(757,423 | ) |
955,453
|
|||||
INCREASE
(DECREASE) IN CASH
|
19,261
|
(42,375 | ) | |||||
CASH,
beginning of period
|
30,240
|
72,615
|
||||||
CASH,
end of period
|
$ |
49,501
|
$ |
30,240
|
||||
SUPPLEMENTAL
DISCLOSURES OF CASH FLOWS:
|
||||||||
Cash
paid during the year for interest
|
$ |
240,000
|
$ |
69,700
|
||||
Subordinated
debt converted to equity
|
$ |
456,000
|
$ |
0
|
||||
1.
|
ORGANIZATION:
|
|
Effective
August 2005, ANCHOR FUNDING SERVICES, LLC (“the Company”) became a North
Carolina limited liability company. From January 2003 to July
2005 the Company was a South Carolina limited liability
company. The Company will continue in existence until
terminated in accordance with its operating agreement. The
Company was formed for the purpose of providing factoring
and back office
services to businesses located throughout the United States
of
America.
|
2.
|
SUMMARY
OF SIGNIFICANT ACCOUNTING
POLICIES:
|
|
Estimates
– The preparation of financial statements in conformity
with
accounting principles generally accepted in the United States
of America
requires management to make estimates that affect the reported
amounts of
assets and liabilities and disclosure of contingent assets
and liabilities
at the date of the financial statements and the reported
amounts of
revenues and expenses during the reporting period. Actual
results could differ from those
estimates.
|
|
Revenue
Recognition – The Company charges fees to its customers in one
of
two ways as follows:
|
1)
|
Fixed
Transaction Fee. Fixed transaction fees are a fixed
percentage of the purchased invoice. This percentage does not
change from the date the purchased invoice is funded until
the date the
purchased invoice is collected.
|
2)
|
Variable
Transaction Fee. Variable transaction fees are
variable based on the length of time the purchased invoice
is
outstanding. As specified in its contract with the
client, the Company charges variable increasing percentages
of the
purchased invoice as time elapses from the purchase date
to the collection
date.
|
|
For
both Fixed and Variable Transaction fees, the Company recognizes
revenue
by using one of two methods depending on the type of
customer. For new customers the Company recognizes revenue
using the cost recovery method. For established customers the
Company recognizes revenue using the accrual
method.
|
|
Under
the cost recovery method, all revenue is recognized upon
collection of the
entire amount of purchased accounts
receivable.
|
|
The
Company considers new customers to be accounts whose initial
funding has
been within the last three months or less. Management believes
it needs three months of history to reasonably estimate a
customer’s
collection period and accrued revenues. If three months of
history has a limited number of transactions, the cost recovery
method
will continue to be used until a reasonable revenue estimate
can be made
based on additional history. Once the Company obtains
sufficient historical experience, it will begin using the
accrual method
to recognize revenue.
|
|
For
established customers the Company uses the accrual method
of
accounting. The Company applies this method by multiplying the
historical yield, for each customer, times the amount advanced
on each
purchased invoice outstanding for that customer, times the
portion of a
year that the advance is outstanding. The customers’ historical
yield is based on the Company’s last six months of experience with the
customer along with the Company’s experience in the customer’s industry,
if applicable.
|
|
The
amounts recorded as revenue under the accrual method described
above are
estimates. As purchased invoices are collected, the Company
records the appropriate adjustments to record the actual
revenue earned on
each purchased invoice. These adjustments from the estimated
revenue to
the actual revenue have not been
material.
|
|
Retained
Interest in Purchased Accounts Receivable – Retained interest in
purchased accounts receivable represents the gross amount
of invoices
purchased from factoring customers less amounts maintained
in a reserve
account and collected but unearned fee income, plus earned
but uncollected
fee income. The Company purchases a customer’s accounts
receivable and advances them a percentage of the invoice
total. The difference between the purchase price and amount
advanced is maintained in a reserve account. The reserve
account is used to offset any potential losses the Company
may have
related to the purchased accounts
receivable.
|
|
Property
and Equipment – Property and equipment, consisting primarily of
computers and software, are stated at cost. Depreciation is
provided over the estimated useful lives of the depreciable
assets using
the straight-line method. Estimated useful lives range from 2
to 5 years.
|
|
Advertising
Costs – The Company charges advertising costs to expense
as
incurred. Total advertising costs were approximately $68,200
and $68,400 for 2006 and 2005,
respectively.
|
|
Earnings
per Share – The Company computes net income per share in
accordance with SFAS No. 128 “Earnings Per Share.” Basic net
income per share is computed by dividing the net income for
the period by
the weighted average number of common shares outstanding
during the
period. Basic and diluted per share results are the same since
the Company did not have any common stock equivalents outstanding
at
December 31, 2006 or 2005.
|
|
Stock
Based Compensation until December 31, 2005 - In
December 2004,
the Financial Accounting Standards Board (“FASB”) issued Statement of
Financial Accounting Standard (“SFAS”) No. 123(R), “Accounting for
Stock-Based Compensation.” SFAS No. 123(R) establishes standards for the
accounting for transactions in which an entity exchanges
its equity
instruments for goods or services. This statement focuses
primarily on
accounting for transactions in which an entity obtains employee
services
in share-based payment transactions. SFAS No. 123(R) requires
that the
fair value of such equity instruments be recognized as an
expense in the
historical financial statements as services are performed.
Prior to SFAS
No. 123(R), only certain pro forma disclosures of fair value
were
required. The provisions of this statement were effective
for the first
interim reporting period that began after December 15, 2005.
We adopted
the provisions of SFAS No.123(R) in the first quarter of
Fiscal
2006.
|
|
The
adoption of SFAS No. 123(R) had no impact on the Company’s December 31,
2006 and 2005 financial statements.
|
|
Recent
Accounting Pronouncements
–
|
|
Fair
Value of Financial Instruments – The carrying value of cash
equivalents, retained interest in purchased accounts receivable,
due to
financial institution, accounts payable, accrued liabilities
and
subordinated related party demand notes approximates their
fair
value.
|
|
Cash
and cash equivalents – Cash and cash equivalents consist
primarily of highly liquid cash investment funds with original
maturities
of three months or less when
acquired.
|
3.
|
INCOME
TAXES:
|
|
The
Company is treated as a partnership for Federal and state
income tax
purposes. Its earnings and losses are included in the personal
tax returns of its members; therefore, no provision or benefit
from income
taxes has been included in these financial
statements.
|
4.
|
RETAINED
INTEREST IN PURCHASED ACCOUNTS
RECEIVABLE:
|
|
Retained
interest in purchased accounts receivable consists of the
following:
|
2006
|
2005
|
|||||||
Purchased
accounts receivable outstanding
|
$ |
614,034
|
$ |
1,300,648
|
||||
Reserve
account
|
(172,779 | ) | (278,470 | ) | ||||
441,255
|
1,022,178
|
|||||||
Collected
but unearned fee income
|
(11,730 | ) | (34,683 | ) | ||||
Earned
but uncollected fee income
|
10,799
|
27,886
|
||||||
$ |
440,324
|
$ |
1,015,381
|
|||||
|
Total
accounts receivable purchased were approximately $11,469,000
and
$6,103,000 for 2006 and 2005,
respectively.
|
|
Retained
interest in purchased accounts receivable consists of United
States
companies in the following
industries:
|
Industry
|
2006
|
2005
|
||||||
Staffing
|
$ |
397,061
|
$ |
315,413
|
||||
Transportation
|
(52,854 | ) |
328,106
|
|||||
Logistics
|
-
|
279,000
|
||||||
Publishing
|
45,971
|
55,791
|
||||||
Construction
|
26,591
|
-
|
||||||
Service
|
14,951
|
37,433
|
||||||
Other
|
9,535
|
6,435
|
||||||
$ |
441,255
|
$ |
1,022,178
|
|||||
5.
|
PROPERTY
AND EQUIPMENT:
|
|
Property
and equipment consist of the
following:
|
2006
|
2005
|
|||||||
Furniture
and fixtures
|
$ |
1,235
|
$ |
1,235
|
||||
Computers
and software
|
15,531
|
14,201
|
||||||
16,766
|
15,436
|
|||||||
Less
accumulated depreciation
|
(12,756 | ) | (7,279 | ) | ||||
$ |
4,010
|
$ |
8,157
|
6.
|
DUE
TO FINANCIAL INSTITUTION:
|
|
The
Company has an agreement with a financial institution under
which the
institution finances their purchased accounts receivable. The
institution receives a fee of .3 percent of the receivables
financed plus
interest as described below. This agreement expires September
2007 and will automatically renew for one year unless either
party
provides a written termination notice sixty days in advance
of the
termination date.
|
|
Borrowings
are made at the request of the Company. The amount eligible to
be borrowed is the lower of $1,000,000 or a borrowing base
formula as
defined in the agreement. The interest on borrowings is paid
monthly at a rate ranging from the institution’s prime rate plus 1% to
12.75%.
|
|
The
agreement is collateralized by all current and future Company
assets and
is guaranteed by its members. The related party demand notes
payable were subordinated to this agreement (Note
8).
|
|
The
agreement requires the Company to maintain a specified level
of tangible
net worth. Tangible net worth, as defined in the agreement,
included subordinated related party notes payable. The
agreement also has a change of control covenant. As of December
31, 2006 and 2005, the Company was in compliance with all
terms of this
agreement.
|
7.
|
CAPITAL
STRUCTURE:
|
|
The
Company’s operating agreement specifies only one class of
units. All units issued and outstanding have voting
rights. Distributions are made as authorized by the
members.
|
|
The
operating agreement restricts the transfer of any member’s
interest. The agreement requires any member to obtain approval
from the Company’s manager before any transfer is
permitted.
|
8.
|
RELATED
PARTY TRANSACTIONS:
|
|
Due
from/to Related Company – The Company has borrowing and loan
transactions with a limited liability company (LLC) related
through common
ownership. These amounts are unsecured, interest bearing (at 10
percent), and payable on demand. During 2006 and 2005, the
Company recorded the following interest income (expense)
amounts related
to this activity:
|
2006
|
2005
|
|||||||
Interest
|
$ |
29,000
|
$ |
200
|
||||
(Expense)
|
(17,000 | ) | (23,700 | ) | ||||
$ |
12,000
|
$ | (23,500 | ) | ||||
|
|
Administrative
Charges – The Company uses the administrative staff and
facilities of the LLC referred to above. The services provided
by the LLC consist primarily of rent, credit, collection,
invoicing,
payroll and bookkeeping. The Company pays the LLC a fee for
these services. The fee is computed as a percentage of accounts
receivable purchased by the Company. The administrative fees
paid to the LLC were $28,668 in 2006 and $20,352 in
2005.
|
|
Subordinated
Demand Loans Payable – These loans were payable to two of the
Company’s members. During 2006 the members contributed the
principal amounts to members’ equity and the Company paid all interest due
on these loans. These loans were unsecured, subordinated to the
financial institution (Note 6), payable on demand and bore
interest at 15
percent. These loans consisted of the
following:
|
|
2006
|
2005
|
|||||||
Principal
|
$ |
-
|
$ |
456,000
|
||||
Accrued
interest
|
-
|
38,481
|
||||||
$ |
-
|
$ |
494,481
|
|||||
9.
|
SUBSEQUENT
EVENT:
|
|
Exchange
Transaction
|
|
On
January 31, 2007, the Company and its members entered into
a Securities
Exchange Agreement with BTHC XI, Inc. The members namely,
George Rubin, Morry F. Rubin (“M. Rubin”) and Ilissa Bernstein exchanged
their units in the Company in exchange for an aggregate of
8,000,000
common shares of BTHC XI, Inc. issued to George Rubin (2,400,000
shares),
M. Rubin (3,600,000 shares) and Ilissa Bernstein (2,000,000
shares). Upon the closing of this transaction the Company
became a wholly-owned subsidiary of BTHC XI,
Inc.
|
|
At
the time of this transaction, BTHC XI, Inc. had no operations
and no
assets or liabilities. After this transaction the former
members of Anchor
Funding Services, LLC owned approximately 67.7% of the outstanding
common
stock of BTHC XI, Inc.
|
|
Employment
and Stock Option Agreements
|
|
At
closing of the transaction described above, M. Rubin and
Brad Bernstein
(“B. Bernstein”), the husband of Ilissa Bernstein and President of the
Company, entered into employment contracts and stock option
agreements
with the BTHC XI, Inc. Additionally, at closing two
non-employee directors entered into stock option agreements
with BTHC XI,
Inc.
|
|
.
|
|
The
following summarizes M. Rubin’s employment agreement and stock
options:
|
·
|
The
employment agreement with M. Rubin retains his services as
Co-chairman and
Chief Executive Officer for a three-year
period.
|
·
|
An
annual salary of $1 until, the first day of the first month
following such
time as BTHC XI, Inc. shall have, within any period beginning
on January 1
and ending not more than 12 months thereafter, earned pre-tax
net income
exceeding $1,000,000, M. Rubin’s base salary shall be adjusted to an
amount, to be mutually agreed upon between M. Rubin and BTHC
XI, Inc.,
reflecting the fair value of the services provided, and to
be provided, by
M. Rubin taking into account (i) his position, responsibilities
and
performance, (ii) BTHC XI, Inc.’s industry, size and
performance, and (iii) other relevant factors. M. Rubin is
eligible to
receive annual bonuses as determined by BTHC XI, Inc.’s compensation
committee. M. Rubin shall be entitled to a monthly automobile
allowance of $1,500.
|
·
|
10-year
options to purchase 650,000 shares exercisable at $1.25 per
share,
pursuant to BTHC XI, Inc.’s 2007 Omnibus Equity Compensation Plan. Vesting
of the options is one-third immediately, one-third on February
29, 2008
and one-third on February 28, 2009, provided that in the
event of a change
in control or M. Rubin is terminated without cause or M.
Rubin terminates
for good reason, all unvested options shall accelerate and
immediately
vest and become exercisable in full on the earliest of the
date of change
in control or date of M. Rubin’s voluntary termination or by BTHC XI, Inc.
without cause.
|
|
The
following summarizes B. Bernstein’s employment agreement and stock
options:
|
·
|
The
employment agreement with B. Bernstein retains his services
as President
for a three-year period.
|
·
|
An
annual salary of $205,000 during the first year, $220,000
during the
second year and
$240,000 during the third year and any additional
year of
employment. The Board may periodically review B. Bernstein’s
base salary and may determine to increase (but not decrease)
the base
salary in accordance with such policies as BTHC XI, Inc.
may hereafter
adopt from time to time, if it deems appropriate. B. Bernstein
is eligible to receive annual bonuses as determined by BTHC
XI, Inc.’s
compensation committee. B. Bernstein shall be entitled to a
monthly automobile allowance of
$1,000.
|
·
|
10-year
options to purchase 950,000 shares exercisable at $1.25 per
share,
pursuant to BTHC XI, Inc.’s 2007 Omnibus Equity Compensation Plan. Vesting
of the options is one-third immediately, one-third on February
29, 2008
and one-third on February 28, 2009, provided that in the
event of a change
in control or B. Bernstein is terminated without cause or
B. Bernstein
terminates for good reason, all unvested options shall accelerate
and
immediately vest and become exercisable in full on the earliest
of the
date of change in control or date of B. Bernstein’s voluntary termination
or by BTHC XI, Inc. without cause.
|
|
The
following summarizes the non-employee stock option agreements
entered into
with two directors:
|
·
|
10-year
options to purchase 360,000 shares exercisable at $1.25 per
share,
pursuant to BTHC XI, Inc.’s 2007 Omnibus Equity Compensation Plan. Vesting
of the options is one-third immediately, one-third on February
29, 2008
and one-third on February 28, 2009. If either director ceases
serving BTHC XI, Inc. for any reason, all unvested options
shall terminate
immediately and all vested options must be exercised within
90 days after
the director ceases serving as a
director.
|
|
The
following table summarizes information about stock options
as of January
31, 2007:
|
Weighted
Average
|
||||||
Exercise
|
Number
|
Remaining
|
Number
|
|||
Price
|
Outstanding
|
Contractual
Life
|
Exercisable
|
|||
$1.25
|
1,960,000
|
10
years
|
653,000
|
|||
|
BTHC
XI, Inc. will record the issuance of these options as of
January 31, 2007
in accordance with SFAS No. 123(R). The following information
was input into a Black Scholes option pricing model to compute
a per
option price of $.0468:
|
Exercise
price
|
$1.25
|
||||
Term
|
10
years
|
||||
Volatility
|
2.5
|
Dividends
|
0%
|
||||
Discount
rate
|
4.75%
|
||||
|
|
The
financial effect of these option agreements will be recorded
in the
January 31, 2007 financial statements and is anticipated
to be as
follows:
|
Options
to value
|
893,333
|
|||
Option
price
|
$ |
0.0468
|
||
Pre-tax
effect
|
41,808
|
|||
Tax
benefit (34%)
|
(14,215 | ) | ||
After-tax
effect
|
$ |
27,593
|
|
Sale
of Convertible Preferred Stock
|
Gross
proceeds
|
$ |
6,712,500
|
||
Cash
fees:
|
||||
Placement
agent
|
(949,050 | ) | ||
Legal
|
(177,853 | ) | ||
Blue
sky
|
(39,348 | ) | ||
Net
cash proceeds
|
$ |
5,546,249
|
||
Non-cash
fees:
|
||||
Placement
agents fees - warrants
|
(62,695 | ) | ||
Net
proceeds
|
$ |
5,483,554
|
||
|
The
placement agent was issued warrants to purchase 1,342,500
shares of BTHC
XI, Inc.’s common stock. The following information was input
into a Black Scholes option pricing model to compute a per
option price of
$.0462:
|
|
Exercise
price
|
$1.10
|
|||
Term
|
5
years
|
|||
Volatility
|
2.5
|
|||
Dividends
|
0%
|
|||
Discount
rate
|
4.70%
|
|||
Weighted
Average
|
||||||
Exercise
|
Number
|
Remaining
|
Number
|
|||
Price
|
Outstanding
|
Contractual
Life
|
Exercisable
|
|||
$1.10
|
1,342,500
|
5
years
|
1,342,500
|
|||
10.
|
CONCENTRATIONS:
|
|
Revenues
– Revenues consist of the following amounts from
United States
companies in the following
industries:
|
|
Industry
|
2006
|
2005
|
||||||
Staffing
|
$ |
189,395
|
$ |
116,655
|
||||
Transportation
|
93,956
|
76,404
|
||||||
Logistics
|
224,214
|
9,958
|
||||||
Publishing
|
26,481
|
8,803
|
||||||
Construction
|
2,017
|
-
|
||||||
Service
|
9,970
|
8,327
|
||||||
Other
|
12,783
|
11,554
|
||||||
$ |
558,816
|
$ |
231,700
|
|||||
|
Major
Customers – The Company had the following transactions and
balances with three unrelated customers which represent 10
percent or more
of its revenues as follows:
|
For
the year ended December 31, 2006
|
||||||||||||
Revenues
|
$ |
228,079
|
$ |
95,495
|
$ |
87,458
|
||||||
As
of December 31,2006
|
||||||||||||
Purchased
accounts
|
||||||||||||
receivable
outstanding
|
-
|
$ |
14,957
|
$ |
146,392
|
|||||||
For
the year ended December 31, 2005
|
||||||||||||
Revenues
|
$ |
85,627
|
$ |
62,340
|
$ |
36,264
|
||||||
As
of December 31,2005
|
||||||||||||
Purchased
accounts
|
||||||||||||
receivable
outstanding
|
$ |
277,679
|
$ |
163,843
|
$ |
55,791
|
||||||
|
Cash
– The Company maintains cash deposits with a bank. At
various times throughout the year, these balances exceeded
the federally
insured limit of $100,000.
|
11.
|
RESTATEMENT
OF FINANCIAL STATEMENTS:
|
|
The
Company previously issued balance sheets as of December 31,
2006 and 2005
and statements of operations, members’ equity and cash flows for the years
then ended. These statements have been restated to
correct the Company’s method of revenue
recognition. Historically, the Company recognized transaction
fees upon the purchase of an accounts receivable and time
based fees from
the time an invoice is purchased until collected. Management
researched the current accounting literature and concluded
revenue should
be recognized on new customers using the cost recovery method
and the
accrual method for established customers. The impact of these
changes as of and for the year ended December 31, 2004, was
not
material.
|
December
31,
|
December
31,
|
|||||||||||
ASSETS
|
2006
|
2006
|
||||||||||
(As
Reported)
|
Adjustments
|
(As
Restated)
|
||||||||||
CURRENT
ASSETS:
|
||||||||||||
Cash
|
$ |
49,501
|
$ |
49,501
|
||||||||
Retained
interest in purchased accounts receivable
|
473,092
|
$ | (32,768 | ) |
440,324
|
|||||||
Prepaid
expenses
|
41,134
|
41,134
|
||||||||||
Total
current assets
|
563,727
|
530,959
|
||||||||||
PROPERTY
AND EQUIPMENT, net
|
4,010
|
4,010
|
||||||||||
$ |
567,737
|
$ | (32,768 | ) | $ |
534,969
|
||||||
LIABILITIES
AND MEMBERS' EQUITY
|
||||||||||||
CURRENT
LIABILITIES:
|
||||||||||||
Due
to financial institution
|
$ |
44,683
|
$ |
44,683
|
||||||||
Accounts
payable
|
39,218
|
39,218
|
||||||||||
Due
to related company
|
21,472
|
21,472
|
||||||||||
Accrued
payroll and related taxes
|
37,796
|
37,796
|
||||||||||
Total
current liabilities
|
143,169
|
143,169
|
||||||||||
MEMBERS'
EQUITY
|
424,568
|
$ | (32,768 | ) |
391,800
|
|||||||
$ |
567,737
|
$ | (32,768 | ) | $ |
534,969
|
||||||
December
31,
|
December
31,
|
|||||||||||
ASSETS
|
2005
|
2005
|
||||||||||
(As
Reported)
|
Adjustments
|
(As
Restated)
|
||||||||||
CURRENT
ASSETS:
|
||||||||||||
Cash
|
$ |
30,240
|
$ |
30,240
|
||||||||
Retained
interest in purchased accounts receivable
|
1,037,680
|
$ | (22,299 | ) |
1,015,381
|
|||||||
Prepaid
expenses
|
5,569
|
5,569
|
||||||||||
Total
current assets
|
1,073,489
|
1,051,190
|
||||||||||
PROPERTY
AND EQUIPMENT, net
|
8,157
|
8,157
|
||||||||||
DUE
FROM RELATED COMPANY
|
95,455
|
95,455
|
||||||||||
$ |
1,177,101
|
$ | (22,299 | ) | $ |
1,154,802
|
||||||
LIABILITIES
AND MEMBERS' EQUITY
|
||||||||||||
CURRENT
LIABILITIES:
|
||||||||||||
Due
to financial institution
|
$ |
823,578
|
$ |
823,578
|
||||||||
Accrued
payroll and related taxes
|
42,828
|
42,828
|
||||||||||
Subordinated
related party demand notes
|
||||||||||||
payable
and accrued interest
|
494,481
|
494,481
|
||||||||||
Total
current liabilities
|
1,360,887
|
1,360,887
|
||||||||||
MEMBERS'
EQUITY
|
(183,786 | ) | $ | (22,299 | ) | (206,085 | ) | |||||
$ |
1,177,101
|
$ | (22,299 | ) | $ |
1,154,802
|
||||||
December
31,
|
December
31,
|
|||||||||||
2006
|
2006
|
|||||||||||
(As
Reported)
|
Adjustments
|
(As
Restated)
|
||||||||||
FINANCE
REVENUES
|
$ |
569,285
|
$ | (10,469 | ) | $ |
558,816
|
|||||
INTEREST
EXPENSE, net - financial institution
|
(134,231 | ) | (134,231 | ) | ||||||||
INTEREST
EXPENSE, net - related parties
|
(59,364 | ) | (59,364 | ) | ||||||||
NET
FINANCE REVENUES
|
375,690
|
365,221
|
||||||||||
PROVISION
FOR CREDIT LOSSES
|
-
|
-
|
||||||||||
FINANCE
REVENUES, NET OF INTEREST
|
||||||||||||
EXPENSE
AND CREDIT LOSSES
|
375,690
|
365,221
|
||||||||||
OPERATING
EXPENSES
|
223,336
|
223,336
|
||||||||||
NET
INCOME (LOSS)
|
$ |
152,354
|
$ | (10,469 | ) | $ |
141,885
|
|||||
December
31,
|
December
31,
|
|||||||||||
2005
|
2005
|
|||||||||||
(As
Reported)
|
Adjustments
|
(As
Restated)
|
||||||||||
FINANCE
REVENUES
|
$ |
253,999
|
$ | (22,299 | ) | $ |
231,700
|
|||||
INTEREST
EXPENSE, net - financial institution
|
(23,403 | ) | (23,403 | ) | ||||||||
INTEREST
EXPENSE, net - related parties
|
(72,790 | ) | (72,790 | ) | ||||||||
NET
FINANCE REVENUES
|
157,806
|
135,507
|
||||||||||
PROVISION
FOR CREDIT LOSSES
|
-
|
-
|
||||||||||
FINANCE
REVENUES, NET OF INTEREST
|
||||||||||||
EXPENSE
AND CREDIT LOSSES
|
157,806
|
135,507
|
||||||||||
OPERATING
EXPENSES
|
175,303
|
175,303
|
||||||||||
NET
INCOME (LOSS)
|
$ | (17,497 | ) | $ | (22,299 | ) | $ | (39,796 | ) | |||
Historical
|
Pro-Forma
|
|||||||||||||||||||
Anchor
Funding
|
Historical
|
Pro-Forma
|
Statement
of
|
|||||||||||||||||
Services,
LLC
|
BTHC
XI, INC.
|
Adjustments
|
Operations
|
|||||||||||||||||
FINANCE
REVENUES
|
$ |
558,816
|
$ |
0
|
$ |
0
|
$ |
558,816
|
||||||||||||
INTEREST
EXPENSE, net - financial institution
|
(134,231 | ) |
0
|
0
|
(134,231 | ) | ||||||||||||||
INTEREST
EXPENSE, net - related parties
|
(59,364 | ) |
0
|
0
|
(59,364 | ) | ||||||||||||||
NET
FINANCE REVENUES
|
365,221
|
0
|
0
|
365,221
|
||||||||||||||||
PROVISION
FOR CREDIT LOSSES
|
0
|
0
|
0
|
0
|
||||||||||||||||
FINANCE
REVENUES, NET OF INTEREST EXPENSE
|
||||||||||||||||||||
AND
CREDIT LOSSES
|
365,221
|
0
|
0
|
365,221
|
||||||||||||||||
OPERATING
EXPENSES
|
223,336
|
2,105
|
(1 | ) |
205,000
|
430,441
|
||||||||||||||
NET
INCOME (LOSS) BEFORE INCOME TAXES
|
141,885
|
(2,105 | ) | (205,000 | ) | (65,220 | ) | |||||||||||||
INCOME
TAX (PROVISION) BENEFIT
|
||||||||||||||||||||
Current
|
0
|
0
|
0
|
0
|
||||||||||||||||
Deferred
|
0
|
0
|
(2 | ) |
18,500
|
22,000
|
||||||||||||||
(2 | ) | (18,500 | ) | (22,000 | ) | |||||||||||||||
Total
|
0
|
0
|
0
|
0
|
||||||||||||||||
NET
INCOME (LOSS)
|
141,885
|
(2,105 | ) | (205,000 | ) | (65,220 | ) | |||||||||||||
DEEMED
DIVIDEND ON CONVERTIBLE PREFERRED STOCK
|
0
|
0
|
(3 | ) | (537,000 | ) | (537,000 | ) | ||||||||||||
NET
INCOME (LOSS) ATTRIBUTED TO COMMON STOCKHOLDER
|
$ |
141,885
|
$ | (2,105 | ) | $ | (742,000 | ) | $ | (602,220 | ) | |||||||||
NET
EARNING (LOSS) ATTRIBUTED TO COMMON STOCKHOLDERS, PER
SHARE
|
||||||||||||||||||||
Basic
|
$ |
N/A
|
$ | (0.00 | ) |
-
|
$ | (0.05 | ) | |||||||||||
Dilutive
|
$ |
N/A
|
$ | (0.00 | ) |
-
|
$ | (0.05 | ) | |||||||||||
WEIGHTED
AVERAGE SHARES OUTSTANDING-
|
||||||||||||||||||||
Basic
|
N/A
|
3,540,911
|
(4 | ) |
8,000,000
|
11,540,911
|
||||||||||||||
Dilutive
|
N/A
|
3,540,911
|
-
|
18,253,411
|
||||||||||||||||
(1)
|
To
record compensation for 2006 to the President ($205,000). No
amount was
recorded for this in the historical financial statements. The
amount recorded
agrees with the first year compensation in the President's
employment
agreement executed on January 31,
2007.
|
(2)
|
There
are no significant permanent or temporary differences between
net income
before income taxes and taxable income. Management used
34% as
a tax rate for this
computation.
|
(3)
|
To
reflect dividends on the 8% convertible preferred stock (8%
times $6,712,500). The
$537,000 preferred stock dividend would also reduce retained
earnings.
|
(4)
|
To
record issance of 8,000,000 common shares to former members
of Anchor
Funding Services, LLC (see Note 9 to the December 31, 2006
financial
statements).
|
Effective
Number
|
||||||||||||||||
of
Common
|
||||||||||||||||
Shares
|
||||||||||||||||
Outstanding
in
|
||||||||||||||||
Accordance
with
|
Days
|
Weighted
|
||||||||||||||
Date(s)
|
SFAS
No. 128
|
Outstanding
|
Computation
|
|||||||||||||
Janaury
1, 2006 to December 12, 2006
|
18,238,055
|
(1 | ) |
346
|
6,310,367,030
|
|||||||||||
December
12, 2006 to December 31, 2006
|
18,533,055
|
(1 | ) |
19
|
352,128,045
|
|||||||||||
365
|
6,662,495,075
|
|||||||||||||||
Weighted
Average
|
18,253,411
|
(1)
|
Prepared
assuming shares issued in connection with acquisition of
Anchor
Funding Services, LLC (8,000,000) and convertible preferred
shares issued (1,342,500 x 5 = 6,712,500) were issued
on January 1, 2006.
|
ANCHOR
FUNDING SERVICES, INC.
|
||||
PRO-FORMA
|
||||
UNAUDITED
CONDENSED STATEMENT OF OPERATIONS
|
||||
For
the quarter ended March 31, 2007
|
Historical
|
Pro-Forma
|
|||||||||||||||||||
Anchor
Funding
|
Historical
|
Pro-Forma
|
Statement
of
|
|||||||||||||||||
Services,
LLC
|
BTHC
XI, INC.
|
Adjustments
|
Operations
|
|||||||||||||||||
FINANCE
REVENUES
|
$ |
100,106
|
$ |
0
|
$ |
0
|
$ |
100,106
|
||||||||||||
INTEREST
EXPENSE, net - financial institution
|
0
|
0
|
0
|
0
|
||||||||||||||||
INTEREST
EXPENSE, net - related parties
|
(4,169 | ) |
28,944
|
0
|
24,775
|
|||||||||||||||
NET
FINANCE REVENUES
|
95,937
|
28,944
|
0
|
124,881
|
||||||||||||||||
PROVISION
FOR CREDIT LOSSES
|
0
|
0
|
0
|
0
|
||||||||||||||||
FINANCE
REVENUES, NET OF INTEREST EXPENSE
|
||||||||||||||||||||
AND
CREDIT LOSSES
|
95,937
|
28,944
|
0
|
124,881
|
||||||||||||||||
OPERATING
EXPENSES
|
223,928
|
45,860
|
(1 | ) |
17,083
|
286,871
|
||||||||||||||
NET
INCOME (LOSS) BEFORE INCOME TAXES
|
(127,991 | ) | (16,916 | ) | (17,083 | ) | (161,990 | ) | ||||||||||||
INCOME
TAX (PROVISION) BENEFIT
|
||||||||||||||||||||
Current
|
0
|
0
|
0
|
0
|
||||||||||||||||
Deferred
|
0
|
15,000
|
(2 | ) |
40,000
|
55,000
|
||||||||||||||
(2 | ) | (40,000 | ) | (40,000 | ) | |||||||||||||||
Total
|
0
|
15,000
|
0
|
15,000
|
||||||||||||||||
NET
INCOME (LOSS)
|
(127,991 | ) | (1,916 | ) | (17,083 | ) | (146,990 | ) | ||||||||||||
DEEMED
DIVIDEND ON CONVERTIBLE PREFERRED STOCK
|
0
|
0
|
(3 | ) | (133,882 | ) | (133,882 | ) | ||||||||||||
NET
INCOME (LOSS) ATTRIBUTED TO COMMON STOCKHOLDER
|
$ | (127,991 | ) | $ | (1,916 | ) | $ | (150,965 | ) | $ | (280,872 | ) | ||||||||
NET
EARNING (LOSS) ATTRIBUTED TO COMMON STOCKHOLDERS, PER
SHARE
|
||||||||||||||||||||
Basic
|
N/A
|
$ | (0.00 | ) |
-
|
$ | (0.02 | ) | ||||||||||||
Dilutive
|
N/A
|
$ | (0.00 | ) |
-
|
$ | (0.02 | ) | ||||||||||||
WEIGHTED
AVERAGE SHARES OUTSTANDING-
|
||||||||||||||||||||
Basic
|
N/A
|
9,064,999
|
-
|
11,820,555
|
||||||||||||||||
Dilutive
|
N/A
|
13,432,638
|
-
|
18,533,055
|
(1)
|
To
record compensation for the month of January 2007 to
the President.No
amount was recorded for this in the historical financial
statements
because his
employment agreement was not effective until February
1,
2007. The amount
recorded agrees with the 1/12 of the President's compensation
($205,000
x 1/12 = 17,083) as specified in his employment agreement
executed
on January 31, 2007.
|
(2)
|
There
are no significant permanent differences between net
income before income
taxes and taxable income, therefore management is
using and expected income tax rate of 34%.
The
only significant temporary differences between net income
before income
taxes and taxable income is compensation costs related
to the issuance
of stock options and net operating loss
carryforwards. The compensation
costs related to the issuance of stock options in the March
31, 2007 statement of operations was approximately $45,000,
which
resulted
in a $15,000 tax benefit (See Note 9 to the March 31,
2007 financial
statements).
The
taxable loss of approximately $117,000 ($162,000 less
$45,000) for
the quarter
ending March 31, 2007 is being carried forward to offset
future taxable
income. The amount of this deferred tax asset $40,000
(computed as
$117,000 x 34%) is reduced by a valuation allowance of
the
same amount
because management is uncertain if this net operating
loss will be
used before
its
expiration.
|
(3)
|
To
record dividends on 8% convertible preferred stock
|
Preferred
stock
|
6,712,500
|
|||
Dividend
rate
|
8 | % | ||
537,000
|
||||
#
of days in year
|
365
|
|||
Dividends
per day
|
1,471
|
|||
#
of days to record as of March 31, 2007
|
91
|
|||
$ |
133,882
|
Additional
disclosure to support basic weighted average shares
outstanding:
|
Effective
Number
|
||||||||||||||||||||
of
Common
|
||||||||||||||||||||
Shares
|
||||||||||||||||||||
Outstanding
in
|
||||||||||||||||||||
Accordance
with
|
Days
|
Weighted
|
||||||||||||||||||
Date(s)
|
SFAS
No. 128
|
Outstanding
|
Computation
|
|||||||||||||||||
January
1, 2007 to March 31, 2007
|
11,820,555
|
(1 | ) |
91
|
1,075,670,505
|
|||||||||||||||
91
|
1,075,670,505
|
|||||||||||||||||||
Weighted
Average
|
11,820,555
|
|||||||||||||||||||
(1 | ) |
Shares
outstanding
|
||||||||||||||||||
at
December 31, 2006
|
3,820,555
|
|||||||||||||||||||
Shares
issued
|
||||||||||||||||||||
related
to
|
||||||||||||||||||||
acquisition
of
|
||||||||||||||||||||
Anchor
Funding
|
||||||||||||||||||||
Services,
LLC
|
8,000,000
|
|||||||||||||||||||
11,820,555
|
||||||||||||||||||||
Additional
disclosure to fully diluted weighted average shares
outstanding:
|
||||||||||||||||||||
Effective
Number
|
||||||||||||||||||||
of
Common
|
||||||||||||||||||||
Shares
|
||||||||||||||||||||
Outstanding
in
|
||||||||||||||||||||
Accordance
with
|
Days
|
Weighted
|
||||||||||||||||||
Date(s)
|
SFAS
No. 128
|
Outstanding
|
Computation
|
|||||||||||||||||
January
1, 2007 to March 31, 2007
|
18,533,055
|
(1 | ) |
91
|
1,686,508,005
|
|||||||||||||||
91
|
1,686,508,005
|
|||||||||||||||||||
Weighted
Average
|
18,533,055
|
|||||||||||||||||||
(1 | ) |
Shares
outstanding
|
||||||||||||||||||
at
December 31, 2006
|
3,820,555
|
|||||||||||||||||||
Shares
issued
|
||||||||||||||||||||
related
to
|
||||||||||||||||||||
acquisition
of
|
||||||||||||||||||||
Anchor
Funding
|
||||||||||||||||||||
Services,
LLC
|
8,000,000
|
|||||||||||||||||||
Shares
issued upon
|
||||||||||||||||||||
conversion
of
|
||||||||||||||||||||
preferred
stock to
|
||||||||||||||||||||
common
stock
|
||||||||||||||||||||
(1,342,500x5)
|
6,712,500
|
|||||||||||||||||||
18,533,055
|
||||||||||||||||||||
|
||||||||
(Unaudited
&
|
(Audited
&
|
|||||||
Restated)
|
(Restated)
|
|||||||
March
|
December
|
|||||||
31,
2007
|
31,
2006
|
|||||||
CURRENT
ASSETS:
|
||||||||
Cash
|
$ |
5,223,072
|
$ |
55,771
|
||||
Retained
interest in purchased accounts receivable
|
564,256
|
440,324
|
||||||
Due
from financial institution
|
86,162
|
-
|
||||||
Prepaid
expenses
|
26,109
|
41,134
|
||||||
Total
current assets
|
5,899,599
|
537,229
|
||||||
PROPERTY
AND EQUIPMENT, net
|
4,162
|
4,010
|
||||||
$ |
5,903,761
|
$ |
541,239
|
|||||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
||||||||
CURRENT
LIABILITIES:
|
||||||||
Due
to financial institution
|
$ |
-
|
$ |
44,683
|
||||
Accounts
payable
|
3,878
|
39,218
|
||||||
Due
to related company
|
12,030
|
21,472
|
||||||
Accrued
payroll and related taxes
|
79,827
|
37,796
|
||||||
Accrued
expenses
|
26,587
|
-
|
||||||
Total
current liabilities
|
122,322
|
143,169
|
||||||
COMMITMENTS
AND CONTINGENCIES
|
||||||||
MEMBERS'
EQUITY
|
-
|
391,800
|
||||||
PREFERRED
STOCK
|
6,662,500
|
-
|
||||||
COMMON
STOCK
|
11,795
|
3,795
|
||||||
ADDITIONAL
PAID IN CAPITAL - equity issuance fees
|
(1,317,436 | ) | (75,000 | ) | ||||
ADDITIONAL
PAID IN CAPITAL - common stock
|
463,380
|
79,580
|
||||||
ADDITIONAL
PAID IN CAPITAL - stock warrants
|
62,228
|
-
|
||||||
ADDITIONAL
PAID IN CAPITAL - stock options,
|
||||||||
net
of tax benefit of $15,000
|
30,984
|
-
|
||||||
ACCUMULATED
DEFICIT
|
(132,012 | ) | (2,105 | ) | ||||
5,781,439
|
398,070
|
|||||||
$ |
5,903,761
|
$ |
541,239
|
|||||
|
(Unaudited
&
|
(Unaudited
&
|
|||||||
Restated)
|
Restated)
|
|||||||
2007
|
2006
|
|||||||
FINANCE
REVENUES
|
$ |
100,106
|
$ |
240,842
|
||||
INTEREST
EXPENSE - financial institution
|
(4,170 | ) | (64,518 | ) | ||||
INTEREST
INCOME
|
28,945
|
986
|
||||||
INTEREST
EXPENSE, net - related parties
|
-
|
(18,915 | ) | |||||
NET
FINANCE REVENUES
|
124,881
|
158,395
|
||||||
PROVISION
FOR CREDIT LOSSES
|
-
|
-
|
||||||
FINANCE
REVENUES, NET OF INTEREST EXPENSE
|
||||||||
AND
CREDIT LOSSES
|
124,881
|
158,395
|
||||||
OPERATING
EXPENSES
|
269,788
|
59,685
|
||||||
NET
INCOME (LOSS) BEFORE INCOME TAXES
|
(144,907 | ) |
98,710
|
|||||
INCOME
TAX (PROVISION) BENEFIT:
|
||||||||
Current
|
-
|
-
|
||||||
Deferred
|
15,000
|
-
|
||||||
Total
|
15,000
|
-
|
||||||
NET
INCOME (LOSS)
|
(129,907 | ) |
98,710
|
|||||
DEEMED
DIVIDEND ON CONVERTIBLE PREFERRED STOCK
|
(1,460 | ) |
-
|
|||||
NET
INCOME (LOSS) ATTRIBUTABLE TO COMMON
|
||||||||
SHAREHOLDER
|
$ | (131,367 | ) | $ |
98,710
|
|||
NET
INCOME (LOSS) ATTRIBUTABLE TO COMMON
|
||||||||
SHAREHOLDER,
per share
|
||||||||
Basic
|
$ | (0.01 | ) |
N/A
|
||||
Dilutive
|
$ | (0.01 | ) |
N/A
|
||||
WEIGHTED
AVERAGE NUMBER OF SHARES OUTSTANDING
|
||||||||
Basic
|
9,064,999
|
N/A
|
||||||
Dilutive
|
13,432,638
|
N/A
|
||||||
|
||||||||||||||||||||||||||||||||
Additional
|
|
|
|
|||||||||||||||||||||||||||||
Paid
in Capital,
|
Additional Paid
in |
Additional Paid
in |
Additional
|
|||||||||||||||||||||||||||||
Members'
|
Preferred
|
Common
|
equity
issuance
|
Capital,
common
|
Capital,
stock
|
Paid
in Capital, stock |
Accumulated
|
|||||||||||||||||||||||||
Equity
|
Stock
|
Stock
|
fees
|
stock
|
warrants
|
options
|
Deficit
|
|||||||||||||||||||||||||
Beginning
Balance, December 31, 2006 (audited and restated)
|
$ |
391,800
|
$ |
-
|
$ |
3,795
|
$ | (75,000 | ) | $ |
79,580
|
$ |
-
|
$ |
-
|
$ | (2,105 | ) | ||||||||||||||
To
record the exchange of 8,000,000 common shares of BTHC XI,
Inc. stock
for
|
||||||||||||||||||||||||||||||||
100,000
membership units of Anchor Funding Services, LLC
|
(391,800 | ) |
-
|
8,000
|
-
|
383,800
|
-
|
-
|
-
|
|||||||||||||||||||||||
To
record issuance of 1,332,500 shares of convertible preferred
stock and
related
|
||||||||||||||||||||||||||||||||
costs
of raising this capital
|
-
|
6,662,500
|
-
|
(1,242,436 | ) |
-
|
62,228
|
-
|
-
|
|||||||||||||||||||||||
To
record the issuance of 1,960,000 stock options
|
-
|
-
|
-
|
-
|
-
|
-
|
30,984
|
-
|
||||||||||||||||||||||||
Net
loss for the quarter ended March 31, 2007
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(129,907 | ) | |||||||||||||||||||||||
Ending
Balance, March 31, 2007 (unaudited and restated)
|
$ |
0
|
$ |
6,662,500
|
$ |
11,795
|
$ | (1,317,436 | ) | $ |
463,380
|
$ |
62,228
|
$ |
30,984
|
$ | (132,012 | ) | ||||||||||||||
|
(Unaudited
&
|
(Unaudited
&
|
|||||||
Restated)
|
Restated)
|
|||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
2007
|
2006
|
||||||
Net
income (loss):
|
$ | (129,907 | ) | $ |
98,710
|
|||
Adjustments
to reconcile net income (loss) to net cash
|
||||||||
used
in operating activities:
|
||||||||
Depreciation
and amortization
|
1,606
|
1,560
|
||||||
Compensation
expense related to issuance of stock options
|
45,984
|
-
|
||||||
Benefit
for income taxes
|
(15,000 | ) |
-
|
|||||
Increase
in retained interest in purchased accounts receivable
|
(123,932 | ) | (847,197 | ) | ||||
Decrease
in prepaid expenses
|
15,025
|
5,002
|
||||||
(Decrease)
increase in accounts payable
|
(35,340 | ) |
1,583
|
|||||
Decrease
in due to related company
|
(9,442 | ) |
-
|
|||||
Increase
in accrued payroll and related taxes
|
42,031
|
6,746
|
||||||
Increase
in accrued expenses
|
26,587
|
-
|
||||||
Net
cash used in operating activities
|
(182,388 | ) | (733,596 | ) | ||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
Purchases
of property and equipment
|
(1,758 | ) | (1,006 | ) | ||||
Loans
to related company
|
-
|
(36,894 | ) | |||||
Net
cash used in investing activities
|
(1,758 | ) | (37,900 | ) | ||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
(Payments
to) borrowings from financial institution, net
|
(130,845 | ) |
706,663
|
|||||
Borrowings
from subordinated related party demand notes payable
|
-
|
129,401
|
||||||
Proceeds
from sale of preferred stock
|
6,662,500
|
-
|
||||||
Payments
made related to sale of preferred stock
|
(1,180,208 | ) |
-
|
|||||
Net
cash provided by financing activities
|
5,351,447
|
836,064
|
||||||
INCREASE
IN CASH
|
5,167,301
|
64,568
|
||||||
CASH,
beginning of period
|
55,771
|
30,240
|
||||||
CASH,
end of period
|
$ |
5,223,072
|
$ |
94,808
|
||||
1.
|
BACKGROUND
AND DESCRIPTION OF
BUSINESS:
|
|
The
consolidated financial statements include the accounts
of BTHC XI, Inc.
and its wholly owned subsidiary, Anchor Funding Services,
LLC (“the
Company”). In April of 2007, BTHC XI, Inc. changed its name to
Anchor Funding Services, Inc. All significant intercompany
balances and transactions have been eliminated in
consolidation.
|
|
BTHC
XI, Inc. is a Delaware corporation. BTHC XI, Inc. has no
operations; substantially all operations of the Company
are the
responsibility of Anchor Funding Services,
LLC.
|
|
Anchor
Funding Services, LLC is a North Carolina limited liability
company. Anchor Funding Services, LLC was formed
for the purpose of providing factoring and back office
services to
businesses located throughout the United States of
America.
|
|
On
January 31, 2007, BTHC XI, Inc acquired Anchor Funding
Services, LLC by
exchanging shares in BTHC XI, Inc. for all the outstanding
membership
units of Anchor Funding Services, LLC (See Note
8). Anchor Funding Services, LLC is considered the
surviving entity therefore these financial statements include
the accounts
of BTHC XI, Inc. and Anchor Funding Services, LLC since
January 1,
2007.
|
2.
|
SUMMARY
OF SIGNIFICANT ACCOUNTING
POLICIES:
|
|
Estimates
– The preparation of financial statements in conformity
with
accounting principles generally accepted in the United
States of America
requires management to make estimates that affect the reported
amounts of
assets and liabilities and disclosure of contingent assets
and liabilities
at the date of the financial statements and the reported
amounts of
revenues and expenses during the reporting period. Actual
results could differ from those
estimates.
|
|
Revenue
Recognition – The Company charges fees to its customers in one
of
two ways as follows:
|
1)
|
Fixed
Transaction Fee. Fixed transaction fees are a fixed
percentage of the purchased invoice. This percentage does not
change from the date the purchased invoice is funded until
the date the
purchased invoice is collected.
|
2)
|
Variable
Transaction Fee. Variable transaction fees are
variable based on the length of time the purchased invoice
is
outstanding. As specified in its contract with the
client, the Company charges variable increasing percentages
of the
purchased invoice as time elapses from the purchase date
to the collection
date.
|
|
For
both Fixed and Variable Transaction fees, the Company recognizes
revenue
by using one of two methods depending on the type of
customer. For new customers the Company recognizes revenue
using the cost recovery method. For established customers the
Company recognizes revenue using the accrual
method.
|
|
Under
the cost recovery method, all revenue is recognized upon
collection of the
entire amount of purchased accounts
receivable.
|
|
The
Company considers new customers to be accounts whose initial
funding has
been within the last three months or less. Management believes
it needs three months of history to reasonably estimate
a customer’s
collection period and accrued revenues. If three months of
history has a limited number of transactions, the cost
recovery method
will continue to be used until a reasonable revenue estimate
can be made
based on additional history. Once the Company obtains
sufficient historical experience, it will begin using the
accrual method
to recognize revenue.
|
|
For
established customers the Company uses the accrual method
of
accounting. The Company applies this method by multiplying the
historical yield, for each customer, times the amount advanced
on each
purchased invoice outstanding for that customer, times
the portion of a
year that the advance is outstanding. The customers’ historical
yield is based on the Company’s last six months of experience with the
customer along with the Company’s experience in the customer’s industry,
if applicable.
|
|
The
amounts recorded as revenue under the accrual method described
above are
estimates. As purchased invoices are collected, the Company
records the appropriate adjustments to record the actual
revenue earned on
each purchased invoice. These adjustments from the estimated
revenue to
the actual revenue have not been
material.
|
|
Retained
Interest in Purchased Accounts Receivable – Retained interest in
purchased accounts receivable represents the gross amount
of invoices
purchased from factoring customers less amounts maintained
in a reserve
account and collected but unearned fee income, plus earned
but uncollected
fee income. The Company purchases a customer’s accounts
receivable and advances them a percentage of the invoice
total. The difference between the purchase price and amount
advanced is maintained in a reserve account. The reserve
account is used to offset any potential losses the Company
may have
related to the purchased accounts
receivable.
|
|
Property
and Equipment – Property and equipment, consisting primarily
of
computers and software, are stated at cost. Depreciation is
provided over the estimated useful lives of the depreciable
assets using
the straight-line method. Estimated useful lives range from 2
to 5 years.
|
|
Advertising
Costs – The Company charges advertising costs to expense
as
incurred. Total advertising costs were approximately $31,700
and $15,700 for the quarters ending March 31, 2007 and
2006,
respectively.
|
|
Earnings
per Share – The Company computes net income per share in
accordance with SFAS No. 128 “Earnings Per Share.” Basic net
income per share is computed by dividing the net income
for the period by
the weighted average number of common shares outstanding
during the
period. Dilutive net income per share includes the potential
impact of dilutive securities, such as convertible preferred
stock, stock
options and stock warrants. The dilutive effect of stock
options and warrants is computed using the treasury stock
method, which
assumes the repurchase of common shares at the average
market
price.
|
|
Stock
Based Compensation until December 31, 2005 - In
December 2004,
the Financial Accounting Standards Board (“FASB”) issued Statement of
Financial Accounting Standard (“SFAS”) No. 123(R), “Accounting for
Stock-Based Compensation.” SFAS No. 123(R) establishes standards for the
accounting for transactions in which an entity exchanges
its equity
instruments for goods or services. This statement focuses
primarily on
accounting for transactions in which an entity obtains
employee services
in share-based payment transactions. SFAS No. 123(R) requires
that the
fair value of such equity instruments be recognized as
an expense in the
historical financial statements as services are performed.
Prior to SFAS
No. 123(R), only certain pro forma disclosures of fair
value were
required. The provisions of this statement were effective
for the first
interim reporting period that began after December 15,
2005. The Company
adopted the provisions of SFAS No.123(R) in the first quarter
of fiscal
2006.
|
|
See
Note 9 for the SFAS No. 123(R) impact on the operating
results for the
quarter ended March 31, 2007. The adoption of SFAS No. 123(R)
had no impact on the Company’s operating results for the three months
ended March 31, 2006.
|
|
Recent
Accounting Pronouncements
–
|
|
Fair
Value of Financial Instruments – The carrying value of cash
equivalents, retained interest in purchased accounts receivable,
due
from/to financial institution, accounts payable and accrued
liabilities
approximates their fair value.
|
|
Cash
and cash equivalents – Cash and cash equivalents consist
primarily of highly liquid cash investment funds with original
maturities
of three months or less when
acquired.
|
|
Income
Taxes – Effective January 31, 2007, the Company became
a “C”
corporation for income tax purposes. In a “C” corporation
income taxes are provided for the tax effects of transactions
reported in
the financial statements plus deferred income taxes related
to the
differences between financial statement and taxable
income.
|
|
The
primary difference between financial statement and taxable
income for the
Company is net operating loss carryforwards. The deferred tax
asset represents the future tax return consequences of
utilizing this net
operating loss. Deferred tax assets are reduced by a
valuation reserve, when management is uncertain if the
net operating loss
carryforwards will ever be
utilized.
|
3.
|
RETAINED
INTEREST IN PURCHASED ACCOUNTS
RECEIVABLE:
|
|
Retained
interest in purchased accounts receivable consists of the
following:
|
March
31, 2007
|
December
31, 2006
|
|||||||
Purchased
accounts receivable outstanding
|
$ |
702,506
|
$ |
614,034
|
||||
Reserve
account
|
(141,638 | ) | (172,779 | ) | ||||
560,868
|
441,255
|
|||||||
Collected
but unearned fee income
|
(15,696 | ) | (11,730 | ) | ||||
Earned
but uncollected fee income
|
19,084
|
10,799
|
||||||
$ |
564,256
|
$ |
440,324
|
|||||
|
Total
accounts receivable purchased were approximately $1,695,000
and $5,354,000
for the quarters ended March 31, 2007 and March 31, 2006,
respectively.
|
|
Retained
interest in purchased accounts receivable consists of United
States
companies in the following
industries:
|
Industry
|
March
31, 2007
|
December
31, 2006
|
||||||
Staffing
|
$ |
521,594
|
$ |
397,061
|
||||
Transportation
|
(10,938 | ) | (52,854 | ) | ||||
Publishing
|
-
|
45,971
|
||||||
Construction
|
-
|
26,591
|
||||||
Service
|
29,763
|
14,951
|
||||||
Other
|
20,449
|
9,535
|
||||||
$ |
560,868
|
$ |
441,255
|
|||||
4.
|
PROPERTY
AND EQUIPMENT:
|
|
Property
and equipment consist of the
following:
|
March
31, 2007
|
December
31, 2006
|
|||||||
Furniture
and fixtures
|
$ |
1,986
|
$ |
1,235
|
||||
Computers
and software
|
16,538
|
15,531
|
||||||
18,524
|
16,766
|
|||||||
Less
accumulated depreciation
|
(14,362 | ) | (12,756 | ) | ||||
$ |
4,162
|
$ |
4,010
|
|||||
5.
|
DUE
FROM/TO FINANCIAL
INSTITUTION:
|
|
The
Company has an agreement with a financial institution under
which the
institution finances their purchased accounts receivable. The
institution receives a fee of .3 percent of the receivables
financed plus
interest as described below. This agreement expires September
2007 and will automatically renew for one year unless either
party
provides a written termination notice sixty days in advance
of the
termination date (Note 14).
|
|
Borrowings
are made at the request of the Company. The amount eligible to
be borrowed is the lower of $1,000,000 or a borrowing base
formula as
defined in the agreement. The interest on borrowings is paid
monthly at a rate ranging from the institution’s prime rate plus 1% to
12.75%.
|
|
As
of March 31, 2007, the financial institution had collected
more cash from
previously factored receivables than was loaned to fund
current factored
receivables. The excess collected is recorded as a receivable
from the financial institution.
|
|
The
agreement is collateralized by all current and future Company
assets and
is guaranteed by the Company’s majority
shareholders.
|
|
The
agreement requires the Company to maintain a specified
level of tangible
net worth. As of March 31, 2007 and December 31, 2006, the
Company was in compliance with all terms of this
agreement.
|
6.
|
CAPITAL
STRUCTURE:
|
|
The
Company’s capital structure consists of preferred and common stock
as
described below:
|
|
Preferred
Stock – The Company is authorized to issue 10,000,000
shares of
$.001 par value preferred stock. The Company’s Board of
Directors determines the rights and preferences of its
preferred
stock.
|
|
On
January 31, 2007, the Company filed a Certificate of Designation
with the
Secretary of State of Delaware. Effective with this filing,
2,000,000 preferred shares became Series 1 Convertible
Preferred
Stock. Series 1 Convertible Preferred Stock will rank senior to
Common Stock.
|
|
Series
1 Convertible Preferred Stock is convertible into 5 shares
of the
Company’s Common Stock. The holder of the Series 1 Convertible
Preferred Stock has the option to convert the shares to
Common Stock at
any time. Upon conversion all accumulated and unpaid dividends
will be paid as additional shares of Common
Stock.
|
|
The
dividend rate on Series 1 Convertible Preferred Stock is
8%. Dividends are paid annually on December 31st in the form
of
additional Series 1 Convertible Preferred Stock unless
the Board of
Directors approves a cash dividend. Dividends on Series 1
Convertible Preferred Stock shall cease to accrue on the
earlier of
December 31, 2009, or on the date they are converted to
Common
Shares. Thereafter, the holders of Series 1 Convertible
Preferred Stock have the same dividend rights as holders
of Common Stock,
as if the Series 1 Convertible Preferred Stock had been
converted to
Common Stock.
|
|
Common
Stock – The Company is authorized to issue 40,000,000
shares of
$.001 par value Common Stock. Each share of Common Stock
entitles the holder to one vote at all stockholder
meetings. Dividends on Common Stock will be determined annually
by the Company’s Board of
Directors.
|
|
The
changes in Series 1 Convertible Preferred Stock and Common
Stock shares
for the three months ended March 31, 2007 is summarized
as
follows:
|
Series
1 Convertible
|
Common
|
|||||||
Preferred
Stock
|
Stock
|
|||||||
Beginning
Balance, December 31, 2006
|
-
|
3,820,555
|
||||||
Shares
issued in exchange for
|
||||||||
the
membership units of
|
||||||||
Anchor
Funding Services, LLC
|
-
|
8,000,000
|
||||||
Shares
issued in connection
|
||||||||
with
sale of Series 1 Convertible
|
||||||||
Preferred
Stock
|
1,332,500
|
-
|
||||||
Ending
Balance, March 31, 2007
|
1,332,500
|
11,820,555
|
||||||
7.
|
RELATED
PARTY TRANSACTIONS:
|
|
Due
from/to Related Company – Prior to December 31, 2006, the Company
had borrowing and loan transactions with a limited liability
company (LLC)
related through common ownership. These amounts were unsecured,
interest bearing (at 10 percent), and payable on
demand.
|
March
31, 2007
|
March
31, 2006
|
|||||||
Income
|
$ |
-
|
$ |
2,368
|
||||
(Expense)
|
-
|
(21,283 | ) | |||||
$ |
-
|
$ | (18,915 | ) | ||||
|
|
Administrative
Charges – The Company uses the administrative staff and
facilities of the LLC referred to above (Note 14). The services
provided by the LLC consist primarily of rent, credit,
collection,
invoicing, payroll and bookkeeping. The Company pays the LLC a
fee for these services. The fee is computed as a percentage of
accounts receivable purchased by the Company. The
administrative fee charged by the LLC was $6,800 and $7,700
for the
quarters ended March 31, 2007 and 2006,
respectively.
|
|
On
January 31, 2007, Anchor Funding Services, LLC and its
members entered
into a Securities Exchange Agreement with BTHC XI, Inc. The
members namely, George Rubin, Morry Rubin (“M. Rubin”) and Ilissa
Bernstein exchanged their units in Anchor Funding Services,
LLC for an
aggregate of 8,000,000 common shares of BTHC XI, Inc. issued
to George
Rubin (2,400,000 shares), M. Rubin (3,600,000 shares) and
Ilissa Bernstein
(2,000,000 shares). Upon the closing of this transaction Anchor
Funding Services, LLC became a wholly-owned subsidiary
of BTHC XI,
Inc.
|
|
At
the time of this transaction, BTHC XI, Inc. had no operations
and no
assets or liabilities. After this transaction the former
members of Anchor
Funding Services, LLC owned approximately 67.7% of the
outstanding common
stock of BTHC XI, Inc.
|
|
At
closing of the exchange transaction described above, M.
Rubin and Brad
Bernstein (“B. Bernstein”), the husband of Ilissa Bernstein and President
of the Company, entered into employment contracts and stock
option
agreements with the BTHC XI, Inc. Additionally, at closing two
non-employee directors entered into stock option agreements
with BTHC XI,
Inc.
|
|
.
|
|
The
following summarizes M. Rubin’s employment agreement and stock
options:
|
·
|
The
employment agreement with M. Rubin retains his services
as Co-chairman and
Chief Executive Officer for a three-year
period.
|
·
|
An
annual salary of $1 until, the first day of the first month
following such
time as BTHC XI, Inc. shall have, within any period beginning
on January 1
and ending not more than 12 months thereafter, earned pre-tax
net income
exceeding $1,000,000, M. Rubin’s base salary shall be adjusted to an
amount, to be mutually agreed upon between M. Rubin and
BTHC XI, Inc.,
reflecting the fair value of the services provided, and
to be provided, by
M. Rubin taking into account (i) his position, responsibilities
and
performance, (ii) BTHC XI, Inc.’s industry, size and
performance, and (iii) other relevant factors. M. Rubin
is eligible to
receive annual bonuses as determined by BTHC XI, Inc.’s compensation
committee. M. Rubin shall be entitled to a monthly automobile
allowance of $1,500.
|
·
|
10-year
options to purchase 650,000 shares exercisable at $1.25
per share,
pursuant to BTHC XI, Inc.’s 2007 Omnibus Equity Compensation Plan. Vesting
of the options is one-third immediately, one-third on February
29, 2008
and one-third on February 28, 2009, provided that in the
event of a change
in control or M. Rubin is terminated without cause or M.
Rubin terminates
for good reason, all unvested options shall accelerate
and immediately
vest and become exercisable in full on the earliest of
the date of change
in control or date of M. Rubin’s voluntary termination or by BTHC XI, Inc.
without cause.
|
|
The
following summarizes B. Bernstein’s employment agreement and stock
options:
|
·
|
The
employment agreement with B. Bernstein retains his services
as President
for a three-year period.
|
·
|
An
annual salary of $205,000 during the first year, $220,000
during the
second year and
$240,000 during the third year and any additional
year of
employment. The Board may periodically review B. Bernstein’s
base salary and may determine to increase (but not decrease)
the base
salary in accordance with such policies as BTHC XI, Inc.
may hereafter
adopt from time to time. B. Bernstein is eligible to receive
annual bonuses as determined by BTHC XI, Inc.’s compensation
committee. B. Bernstein shall be entitled to a monthly
automobile allowance of $1,000.
|
·
|
10-year
options to purchase 950,000 shares exercisable at $1.25
per share,
pursuant to BTHC XI, Inc.’s 2007 Omnibus Equity Compensation Plan. Vesting
of the options is one-third immediately, one-third on February
29, 2008
and one-third on February 28, 2009, provided that in the
event of a change
in control or B. Bernstein is terminated without cause
or B. Bernstein
terminates for good reason, all unvested options shall
accelerate and
immediately vest and become exercisable in full on the
earliest of the
date of change in control or date of B. Bernstein’s voluntary termination
or by BTHC XI, Inc. without cause.
|
|
The
following summarizes the non-employee stock option agreements
entered into
with two directors:
|
·
|
10-year
options to purchase 360,000 shares exercisable at $1.25
per share,
pursuant to BTHC XI, Inc.’s 2007 Omnibus Equity Compensation Plan. Vesting
of the options is one-third immediately, one-third on February
29, 2008
and one-third on February 28, 2009. If either director ceases
serving BTHC XI, Inc. for any reason, all unvested options
shall terminate
immediately and all vested options must be exercised within
90 days after
the director ceases serving as a
director.
|
|
The
following table summarizes information about stock options
as of March 31,
2007:
|
Weighted
Average
|
||||||
Exercise
|
Number
|
Remaining
|
Number
|
|||
Price
|
Outstanding
|
Contractual
Life
|
Exercisable
|
|||
$1.25
|
1,960,000
|
10
years
|
653,000
|
|||
|
|
BTHC
XI, Inc. will record the issuance of these options as of
March 31, 2007 in
accordance with SFAS No. 123(R). The following information was
input into a Black Scholes option pricing model to compute
a per option
price of $.0468:
|
Exercise
price
|
$1.25
|
|||
Term
|
10
years
|
|||
Volatility
|
2.5
|
|||
Dividends
|
0%
|
|||
Discount
rate
|
4.75%
|
|||
|
|
The
financial effect of these options recorded in the March
31, 2007 financial
statements was as follows:
|
Options
to value
|
1,960,000
|
|||
Option
price
|
$ |
0.0468
|
||
91,728
|
||||
Value
of unvested options
|
(45,744 | ) | ||
Pre-tax
effect
|
45,984
|
|||
Tax
benefit (34%)
|
(15,000 | ) | ||
After-tax
effect
|
$ |
30,984
|
||
|
The
pre-tax effect recorded in the financial statements for
the quarter ending
March 31, 2007 consists of $41,900 in fully vested stock
options and a
provision of $4,184 to record two months of the unvested
portions of stock
options that will eventually vest on February 28, 2008
and
2009.
|
10.
|
SALE
OF CONVERTIBLE PREFERRED
STOCK:
|
Gross
proceeds
|
$ |
6,662,500
|
||
Cash
fees:
|
||||
Placement
agent
|
(942,050 | ) | ||
Legal
and accounting
|
(198,810 | ) | ||
Blue
sky
|
(39,348 | ) | ||
Net
cash proceeds
|
$ |
5,482,292
|
||
Non-cash
fees:
|
||||
Placement
agents fees - warrants
|
(62,228 | ) | ||
Net
proceeds
|
$ |
5,420,064
|
||
|
The
placement agent was issued warrants to purchase 1,332,500
shares of the
Company’s common stock. The following information was input
into a Black Scholes option pricing model to compute a
per option price of
$.0462:
|
Exercise
price
|
$1.10
|
|
Term
|
5
years
|
|
Volatility
|
2.5
|
|
Dividends
|
0%
|
|
Discount
rate
|
4.70%
|
|
Weighted
Average
|
||||||
Exercise
|
Number
|
Remaining
|
Number
|
|||
Price
|
Outstanding
|
Contractual
Life
|
Exercisable
|
|||
$1.10
|
1,332,500
|
5
years
|
1,332,500
|
|||
11.
|
CONCENTRATIONS:
|
|
Revenues
– During the quarters ending March 31, 2007 and
March 31, 2006,
the Company recorded revenues from United States companies
in the
following industries:
|
|
Industry
|
March
31, 2007
|
March
31, 2006
|
||||||
Staffing
|
$ |
81,816
|
$ |
33,348
|
||||
Transportation
|
7,287
|
35,753
|
||||||
Publishing
|
798
|
6,268
|
||||||
Construction
|
2,286
|
160,159
|
||||||
Service
|
3,729
|
4,232
|
||||||
Other
|
4,190
|
1,082
|
||||||
$ |
100,106
|
$ |
240,842
|
|||||
|
Major
Customers – The Company had the following transactions
and
balances with unrelated customers (5 in quarter ending
March 31, 2007 and
2 in quarter ending March 31, 2006) which represent 10
percent or more of
its revenues for the quarters ending March 31, 2007 and
2006 as
follows:
|
For
the quarter ended March 31, 2007
|
||||||||||||||||||||
Revenues
|
$ |
11,867
|
$ |
13,049
|
$ |
13,644
|
$ |
8,373
|
$ |
11,234
|
||||||||||
As
of March 31,2007
|
||||||||||||||||||||
Purchased
accounts
|
||||||||||||||||||||
receivable
outstanding
|
$ |
112,571
|
$ |
189,323
|
$ |
179,103
|
$ |
92,269
|
$ |
-
|
||||||||||
For
the quarter ended March 31, 2006
|
||||||||||||||||||||
Revenues
|
$ |
160,182
|
$ |
30,170
|
||||||||||||||||
As
of March 31,2006
|
||||||||||||||||||||
Purchased
accounts
|
||||||||||||||||||||
receivable
outstanding
|
$ |
1,508,825
|
$ |
333,827
|
||||||||||||||||
|
Cash
– The Company maintains cash deposits with a bank. At
various times throughout the year, these balances exceeded
the federally
insured limit of $100,000.
|
12.
|
SUPPLEMENTAL
DISCLOSURES OF CASH FLOW:
|
|
Cash
paid for interest for the quarters ended March 31, 2007
and 2006 was
$4,100 and $63,500, respectively.
|
|
Non-cash
financing and investing activities consisted of the
following:
|
|
8,000,000
shares of common stock were issued in exchange for 100,000
membership
units of Anchor Funding Services, LLC (see Note
8).
|
|
1,960,000
stock options were issued to the Company’s President, CEO and two
non-employee directors (see Note
9).
|
|
1,332,500
stock warrants were issued to the placement agent handling
the sale of the
Company’s convertible preferred stock (see Note
10).
|
13.
|
INCOME
TAXES:
|
|
The
income tax benefit for the quarter ending March 31, 2007
consists of the
change in deferred income taxes related to the issuance
of stock options
(See Note 9). There is no current income tax liability for the
period.
|
|
The net
operating loss carryforward generated in the quarter ending
March 31, 2007
was approximately $99,000. The deferred tax asset related to
this net operating loss carryforward is approximately
$33,000. This deferred tax asset has been reduced by a $33,000
valuation allowance. Management is uncertain if this net
operating loss will ever be utilized, therefore it has
been fully
reserved.
|
14.
|
SUBSEQUENT
EVENTS:
|
|
Sale
of Convertible Preferred Stock – In April 2007, the Company sold
10,000 shares of Series 1 Convertible Preferred Stock for
$50,000. Placement agent fees related to this transaction
consisted of $7,000 in cash and 10,000 warrants to purchase
to common
stock. The terms of these stock warrants are the same as those
in Note 10.
|
|
Facility
Leases – In May 2007, the Company executed lease agreements
for
office space in Charlotte, NC and Boca Raton, FL. Both lease
agreements are with unrelated
parties.
|
|
The
Charlotte lease is effective on August 15, 2007, is for
a twenty-four
month term and includes an option to renew for an additional
three year
term at substantially the same terms. The monthly rental is
approximately $1,500.
|
|
The
Boca Raton lease is expected to be effective on July 1,
2007 and is for a
sixty-one month term. The monthly rental is approximately
$8,300.
|
|
Administrative
Charge by Related Company – In connection with the Company’s
relocation to their Charlotte, NC facility, the Company
is no longer using
the administrative services of the related company discussed
in Note
7. All amounts due to the related company by the Company were
paid as of May 31, 2006.
|
|
Due
from/to Financial Institution – Effective July 16, 2007, the
Company terminated its agreement with the financial institution
discussed
in Note 5. The Company is currently evaluating its need for a
replacement agreement.
|
Stock
Options - At various times between July 1, 2007 and September
30,
2007 the Companies issued options to purchase 10,000 shares
exercisable at
$1.25 per share pursuant to BTHC XI. Inc's 2007 Omnibus
Equity
Compensation Plan. Vesting of the options is one-fourth
one year from the
great date and one-fourth each year
thereafter.
|
15.
|
RESTATEMENT
OF FINANCIAL STATEMENTS:
|
|
The
Company previously issued the following financial
statements:
|
·
|
December
31, 2006 balance sheet
|
·
|
March
31, 2007 balance sheet
|
·
|
Statements
of operations for the three months ended March 31, 2007
and
2006
|
·
|
Statement
of stockholders’ equity for the three months ended March 31,
2007
|
·
|
Statements
of cash flows for the three months ended March 31, 2007
and
2006
|
|
These
statements have been restated to correct the Company’s method of revenue
recognition. Historically, the Company recognized transaction
fees upon the purchase of an accounts receivable and time
based fees from
the time an invoice is purchased until collected. Management
researched the current accounting literature and concluded
revenue should
be recognized on new customers using the cost recovery
method and the
accrual method for established
customers.
|
Anchor
Funding Services, Inc
|
||||||||||||
Balance
Sheets
|
||||||||||||
March
|
March
|
|||||||||||
ASSETS
|
31,
2007
|
31,
2007
|
||||||||||
(As
Reported)
|
Adjustments
|
(As
Restated)
|
||||||||||
CURRENT
ASSETS:
|
||||||||||||
Cash
|
$ |
5,223,072
|
$ |
5,223,072
|
||||||||
Retained
interest in purchased accounts receivable
|
570,895
|
$ | (6,639 | ) |
564,256
|
|||||||
Due
from financial institution
|
86,162
|
86,162
|
||||||||||
Prepaid
expenses
|
26,109
|
26,109
|
||||||||||
Total
current assets
|
5,906,238
|
5,899,599
|
||||||||||
PROPERTY
AND EQUIPMENT, net
|
4,162
|
4,162
|
||||||||||
$ |
5,910,400
|
$ | (6,639 | ) | $ |
5,903,761
|
||||||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
||||||||||||
CURRENT
LIABILITIES:
|
||||||||||||
Accounts
payable
|
$ |
3,878
|
$ |
3,878
|
||||||||
Due
to related company
|
12,030
|
12,030
|
||||||||||
Accrued
payroll and related taxes
|
79,827
|
79,827
|
||||||||||
Accrued
expenses
|
26,587
|
26,587
|
||||||||||
Total
current liabilities
|
122,322
|
122,322
|
||||||||||
PREFERRED
STOCK
|
6,662,500
|
6,662,500
|
||||||||||
COMMON
STOCK
|
11,795
|
11,795
|
||||||||||
ADDITIONAL
PAID IN CAPITAL
|
||||||||||||
-
equity issuance fees
|
(1,317,436 | ) | (1,317,436 | ) | ||||||||
ADDITIONAL
PAID IN CAPITAL - common stock
|
496,148
|
$ | (32,768 | ) |
463,380
|
|||||||
ADDITIONAL
PAID IN CAPITAL - stock warrants
|
62,228
|
62,228
|
||||||||||
ADDITIONAL
PAID IN CAPITAL - stock options,
|
||||||||||||
net
of tax benefit of $15,000
|
30,984
|
30,984
|
||||||||||
ACCUMULATED
DEFICIT
|
(158,141 | ) |
26,129
|
(132,012 | ) | |||||||
5,788,078
|
5,781,439
|
|||||||||||
$ |
5,910,400
|
$ | (6,639 | ) | $ |
5,903,761
|
||||||
December
31,
|
December
31,
|
|||||||||||
ASSETS
|
2006
|
2006
|
||||||||||
(As
Reported)
|
Adjustments
|
(As
Restated)
|
||||||||||
CURRENT
ASSETS:
|
||||||||||||
Cash
|
$ |
55,771
|
$ |
55,771
|
||||||||
Retained
interest in purchased accounts receivable
|
473,092
|
$ | (32,768 | ) |
440,324
|
|||||||
Prepaid
expenses
|
41,134
|
41,134
|
||||||||||
Total
current assets
|
569,997
|
537,229
|
||||||||||
PROPERTY
AND EQUIPMENT, net
|
4,010
|
4,010
|
||||||||||
$ |
574,007
|
$ | (32,768 | ) | $ |
541,239
|
||||||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
||||||||||||
CURRENT
LIABILITIES:
|
||||||||||||
Due
to financial institution
|
$ |
44,683
|
$ |
44,683
|
||||||||
Accounts
payable
|
39,218
|
39,218
|
||||||||||
Due
to related company
|
21,472
|
21,472
|
||||||||||
Accrued
payroll and related taxes
|
37,796
|
37,796
|
||||||||||
Total
current liabilities
|
143,169
|
143,169
|
||||||||||
MEMBERS'
EQUITY
|
424,568
|
$ | (32,768 | ) |
391,800
|
|||||||
COMMON
STOCK
|
3,795
|
3,795
|
||||||||||
ADDITIONAL
PAID IN CAPITAL
|
||||||||||||
-
equity issuance fees
|
(75,000 | ) | (75,000 | ) | ||||||||
ADDITIONAL
PAID IN CAPITAL - common stock
|
79,580
|
79,580
|
||||||||||
ACCUMULATED
DEFICIT
|
(2,105 | ) | (2,105 | ) | ||||||||
430,838
|
398,070
|
|||||||||||
$ |
574,007
|
$ | (32,768 | ) | $ |
541,239
|
||||||
Anchor
Funding Services, Inc
|
||||||||||||
Statements
of Operations
|
||||||||||||
March
|
March
|
|||||||||||
31,
2007
|
31,
2007
|
|||||||||||
(As
Reported)
|
Adjustments
|
(As
Restated)
|
||||||||||
FINANCE
REVENUES
|
$ |
73,977
|
$ |
26,129
|
$ |
100,106
|
||||||
INTEREST
EXPENSE - financial institution
|
(4,170 | ) | (4,170 | ) | ||||||||
INTEREST
INCOME
|
28,945
|
28,945
|
||||||||||
NET
FINANCE REVENUES
|
98,752
|
124,881
|
||||||||||
PROVISION
FOR CREDIT LOSSES
|
-
|
-
|
||||||||||
FINANCE
REVENUES, NET OF INTEREST
|
||||||||||||
EXPENSE
AND CREDIT LOSSES
|
98,752
|
124,881
|
||||||||||
OPERATING
EXPENSES
|
269,788
|
269,788
|
||||||||||
NET
INCOME (LOSS) BEFORE INCOME TAXES
|
(171,036 | ) | (144,907 | ) | ||||||||
INCOME
TAX (PROVISION) BENEFIT:
|
||||||||||||
Current
|
-
|
-
|
||||||||||
Deferred
|
15,000
|
15,000
|
||||||||||
Total
|
15,000
|
15,000
|
||||||||||
NET
INCOME (LOSS)
|
$ | (156,036 | ) | $ |
26,129
|
$ | (129,907 | ) | ||||
March
|
March
|
|||||||||||
31,
2006
|
31,
2006
|
|||||||||||
(As
Reported)
|
Adjustments
|
(As
Restated)
|
||||||||||
FINANCE
REVENUES
|
$ |
240,877
|
$ | (35 | ) | $ |
240,842
|
|||||
INTEREST
EXPENSE - financial institution
|
(64,518 | ) | (64,518 | ) | ||||||||
INTEREST
INCOME
|
986
|
986
|
||||||||||
INTEREST
EXPENSE, net - related parties
|
(18,915 | ) | (18,915 | ) | ||||||||
NET
FINANCE REVENUES
|
158,430
|
158,395
|
||||||||||
PROVISION
FOR CREDIT LOSSES
|
-
|
-
|
||||||||||
FINANCE
REVENUES, NET OF INTEREST
|
||||||||||||
EXPENSE
AND CREDIT LOSSES
|
158,430
|
158,395
|
||||||||||
OPERATING
EXPENSES
|
59,685
|
59,685
|
||||||||||
NET
INCOME (LOSS) BEFORE INCOME TAXES
|
98,745
|
98,710
|
||||||||||
INCOME
TAX (PROVISION) BENEFIT:
|
||||||||||||
Current
|
-
|
-
|
||||||||||
Deferred
|
-
|
-
|
||||||||||
Total
|
-
|
-
|
||||||||||
NET
INCOME (LOSS)
|
$ |
98,745
|
$ | (35 | ) | $ |
98,710
|
|||||
2.1
|
Exchange
Agreement
|
3.1
|
Certificate of
Incorporation-BTHC,INC.
|
3.2
|
Certificate
of Merger of BTHC XI, LLC into BTHC XI,
Inc.
|
3.3
|
Certificate
of Amendment
|
3.4
|
Designation
of Rights and Preferences-Series 1 Convertible Preferred
Stock
|
3.5
|
Amended
and Restated By-laws
|
4.1
|
Form
of Placement Agent Warrant issued to Fordham Financial
Management
|
10.1
|
Directors’
Compensation Agreement-George Rubin
|
10.2
|
Employment
Contract-Morry F. Rubin
|
10.3
|
Employment
Contract-Brad Bernstein
|
10.4
|
Agreement-Line
of Credit
|
10.5
|
Fordham
Financial Management-Consulting
Agreement
|
10.6
|
Facilities
Lease – Florida
|
10.7
|
Facilities
Lease – North Carolina
|
99.1
|
2007
Omnibus Equity Compensation Plan
|
99.2
|
Form
of Non-Qualified Option under 2007 Omnibus Equity Compensation
Plan
|
|
|
|
|
ANCHOR
FUNDING SERVICES, INC.
|
|
|
|
|
Date:
October 24, 2007
|
By:
|
/s/ Brad
Bernstein
|
|
Name:
Brad Bernstein
|
|
|
Title:
President & Chief Financial
Officer
|