| As filed with the Securities and Exchange Commission on August 12, 2011 | File No. 333-___________ |
|
UNITED STATES SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
|
|
FORM S-1
REGISTRATION STATEMENT
UNDER
THE SECURITIES ACT OF 1933
|
|
Stratus Media Group, Inc.
(Exact name of registrant as specified in its charter)
|
|
Nevada
(State or other jurisdiction of
incorporation or organization)
|
7900
(Primary Standard Industrial
Classification Code Number)
|
86-0776876
(I.R.S. Employer
Identification No.)
|
|
3 East De La Guerra Street
Santa Barbara, California 93101
(805) 884-9977
(Address, including zip code and telephone
number, including area code, of registrant’s
principal executive offices)
|
Paul H. Feller
Stratus Media Group, Inc.
3 East De La Guerra Street
Santa Barbara, California 93101
(805) 884-9977
(Name, address, including zip code and telephone
number, including area code, of agent for service)
|
|
Copies to:
David L. Ficksman
TroyGould PC
1801 Century Park East, Suite 1600
Los Angeles, California 90067
|
|
Large accelerated filer
o
|
Accelerated filer
o
|
Non-accelerated filer
o
(Do not check if a smaller reporting company)
|
Smaller reporting
company
þ
|
|
CALCULATION OF REGISTRATION FEE
|
||||||||||||||||
|
Title of each class of securities to be registered
|
Amount to be
Registered(1)
|
Proposed Maximum
Offering Price
Per Security(2)
|
Proposed Maximum
Aggregate
Offering Price
|
Amount of
Registration Fee
|
||||||||||||
|
Common Stock, par value $0.001 per share underlying preferred stock
|
21,750,000 | $ | 0.51 | $ | 11,092,500 | $ | 1,287.84 | |||||||||
|
Common Stock, par value $0.001 per share underlying warrants
|
37,225,000 | $ | 0.51 | $ | 18,984,750 | $ | 2,204.13 | |||||||||
|
Total
|
58,975,000 | $ | 30,077,250 | $ | 3,491.97 | |||||||||||
|
(1)
|
In the event of a stock split, reverse stock split, stock dividend or similar transaction involving our common stock, the number of shares registered shall automatically be adjusted to cover the additional shares of stock issuable pursuant to Rule 416 under the Securities Act.
|
|
(2)
|
Estimated solely for purposes of calculating the registration fee in accordance with Rule 457(c) under the Securities Act, using the average of the high and low prices as reported on the Over the Counter Bulletin Board on August 8, 2011, which was $0.51 per share.
|
|
Page
|
|
|
PROSPECTUS SUMMARY
|
2
|
|
RISK FACTORS
|
3
|
|
FORWARD-LOOKING STATEMENTS
|
8
|
|
USE OF PROCEEDS
|
9
|
|
BUSINESS
|
9
|
|
MARKET PRICE OF AND DIVIDENDS ON COMMON EQUITY AND RELATED
STOCKHOLDER MATTERS
|
21
|
|
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND
RESULTS OF OPERATIONS
|
23
|
|
DIRECTORS, EXECUTIVE OFFICERS, PROMOTERS AND CONTROL PERSONS
|
35
|
|
SELLING SECURITYHOLDERS
|
44
|
|
PLAN OF DISTRIBUTION
|
46
|
|
DESCRIPTION OF SECURITIES
|
48
|
|
DISCLOSURE OF SEC POSITION ON INDEMNIFICATION FOR SECURITIES ACT
LIABILITIES
|
52
|
|
LEGAL MATTERS
|
52
|
|
EXPERTS
|
52
|
|
WHERE YOU CAN FIND MORE INFORMATION
|
53
|
|
INDEX TO FINANCIAL STATEMENTS
|
F-1
|
|
Common stock offered by the selling securityholders
|
58,975,000 (1)
|
|
Common stock currently outstanding
|
77,505,077 (2)
|
|
Common stock to be outstanding after the offering, assuming no exercise of the warrants for the shares covered by this prospectus
|
99,255,077 (2)
|
|
Common stock to be outstanding after the offering, assuming the exercise of all warrants for the shares covered by this prospectus
|
136,480,077 (1)(2)
|
|
OTC Bulletin Board Trading Symbol
|
SMDI
|
|
Risk Factors
|
An investment in our common stock involves significant risks. See “Risk Factors” beginning on page 3.
|
|
(1)
|
Includes 21,750,000 shares of common stock issuable upon conversion of Series E Preferred Stock and exercise of outstanding warrants to purchase 37,225,000 shares of common stock (with an exercise price ranging from $0.65 to $1.00 per share).
|
|
(2)
|
Does not include 9,622,895 shares of common stock issuable upon the exercise of outstanding options (with exercise prices ranging from $0.14 to $3.50 per share), 17,097,611
shares of common stock issuable upon the exercise of outstanding warrants (with exercise prices ranging from $0.65 to $2.00) or 7,847,295 shares of common stock issuable upon conversion and for certain share adjustments for Series C and D Preferred Stock.
|
|
1.
|
Redemption / Credit Card Marketing
– Visa Credit Card Loyalty & E-Commerce Program
|
|
2.
|
Action Sports
– Mixed Martial Arts (“MMA”), Ski, Surf, Skateboard, Rollerblade and Bicycling
|
|
3.
|
Motor Sports
– Auto Shows, Road and Rally Racing Events,
|
|
4
.
|
Concerts, Film & Music Festivals
– Jazz Festivals, Music Festivals and Event Concerts
|
|
5.
|
College Sports
– Football Bowl Games
|
|
6.
|
Food Entertainment
– Local cuisine, Wine Auctions and Functions Combined with Live Entertainment
|
|
7.
|
Expos & Trade Shows
|
|
●
|
On the expense side, we believe we can share sales, financial and operations resources across multiple events, creating economies of scale, increasing our purchasing power, eliminating duplicate costs, and bringing standardized operating and financial procedures to all events, thus increasing the margins of all events.
|
|
●
|
On the revenue side, we believe we can offer national advertisers and corporate sponsors an exciting and diverse menu of programming that allows sponsors “one stop shopping” rather than having to deal with each event on its own, and in so doing, convert these sponsors into “strategic partners.”
|
|
1.
|
Target must be operating profitably or have a clear and short path to profitability.
|
|
2.
|
Target must add strategic synergies to existing portfolio of companies and events.
|
|
3.
|
Target when possible, must own 100% of revenue rights, including sponsorship, licensing, ticketing, merchandise, trademark, intellectual property and when appropriate television and radio broadcast.
|
|
●
|
managing live entertainment events, such as car shows, vintage car road rallies, music festivals and fashion shows;
|
|
●
|
producing television programs, principally sports entertainment and live entertainment programs;
|
|
●
|
managing sporting events, such as Mixed Martial Arts, college bowl games, golf tournaments and auto racing teams and events; and
|
|
●
|
marketing athletes, models, entertainers and organizations.
|
|
●
|
Movie Theaters
: Teatro Morlacchi, Teatro Pavone, Sala Podiani, Sala dei Notari, Oratorio Santa Cecillia
|
|
●
|
Meetings
: with actors/actresses, directors, and other professionals
|
|
●
|
Introduction
: of new technologies into cinema production and distribution
|
|
●
|
Sponsorships - represents sponsorships of leagues, teams, broadcasts and events. Sponsorships revenues historically have produced high gross margins. Sports receive a majority of sponsorship dollars, with entertainment and festivals receiving smaller amounts.
|
|
●
|
Event Entrance & Spending - includes ticket sales, concessions, parking, on-site merchandise sales and premium seating revenue and endorsements from athletes and entertainers
|
|
●
|
Media Broadcast Rights - includes the four major professional leagues (football, baseball, basketball, hockey), NASCAR, college sports, cable and internet media
|
|
1.
|
The capital markets have been demanding that the parent companies focus on core competencies.
|
|
2.
|
The companies faced capital shortfalls and viewed the sports units as easy divestments.
|
|
3.
|
The parent companies did not integrate the sports units.
|
|
4.
|
Management changes and a result change in strategy.
|
|
5.
|
Created potential conflicts between advertising division and event sales divisions.
|
|
|
1.
|
Not knowing how to monetize additional revenue sources.
|
|
|
2.
|
Lack of access to working capital and limited resources.
|
|
|
3.
|
Lack of size to draw the interest of major sponsors.
|
|
●
|
Rather than providing a sponsor with a single event, we believe we can provide multiple events that allow a sponsor to choose the venues and demographics they would like to sponsor/advertise to meet their objectives. Instead of having to deal with numerous promoters and middlemen, the sponsor would have a single point of contact to address their marketing and sponsorship requirements.
|
|
●
|
Similar leveraging of scale can be exerted on all revenue sources (broadcast fees; ticket sales; participant fees; program and venue advertising; booth rentals; hospitality fees; merchandise and concession sales; percentages of parking and hotel revenues; and athlete management fees).
|
|
●
|
While a single event must carry 100 percent of the annual costs for that event, we believe we can use one central infrastructure to manage that event as well as many more similar events. This would generate efficiences at all levels, from general and administrative costs to negotiating bulk-buying deals with vendors. Event costs vary by type of event, but generally include team or individual participation payments, venue leasing, merchandise expense, staff costs, advertising, ticket printing and distribution, program printing, signage, security, medical support, judges expenses, trophies and prizes, equipment and facility rentals, food and beverages, entertainment, press facilities, licenses and permits. We believe these costs can be reduced when spread across multiple events.
|
|
●
|
The increased use of the internet has resulted in reduced use of traditional media. Coupled with this trend is the ability of internet advertising to target audiences and customize that advertising to individual preferences.
|
|
●
|
The expansion in the number of cable and satellite channels and the increasing specialty focus of these channels has created a need for content tailored to these specialties.
|
|
●
|
Event sponsorship offers unique advantages that marketers cannot always get elsewhere, including the ability to (1) hone in on a niche audience without any waste, (2) obtain heightened visibility with few or no competitive messages, (3) be associated with a well-known or unique venue, (4) develop business-to-business relationships in a relaxed environment, and (5) showcase the attributes of its product or service.
|
|
Fiscal Period
|
High
|
Low
|
||
|
2011:
|
||||
|
First Quarter
|
$0.65
|
$0.27
|
||
|
Second Quarter
|
$1.02
|
$0.33
|
||
|
2010:
|
||||
|
First Quarter
|
$2.25
|
$1.10
|
||
|
Second Quarter
|
$2.05
|
$0.79
|
||
|
Third Quarter
|
$1.15
|
$0.33
|
||
|
Fourth Quarter
|
$0.70
|
$0.27
|
||
|
2009:
|
||||
|
First Quarter
|
$1.71
|
$1.32
|
||
|
Second Quarter
|
$2.00
|
$1.44
|
||
|
Third Quarter
|
$2.57
|
$1.85
|
||
|
Fourth Quarter
|
$2.57
|
$1.85
|
|
Plan Category
|
Number of Securities to
be Issued Upon Exercise
of Outstanding Options,
Warrants and Rights
|
Weighted-average
Exercise Price of
Outstanding Options,
Warrants and Rights
|
Number of Securities
Remaining Available
for Future Issuance
Under Equity
Compensation Plans
(excluding securities
reflected in column (a))
|
|||||||||
|
Equity compensation plans approved by stockholders
|
- | $ | - | - | ||||||||
|
Equity compensation plans not approved by stockholders
|
10,269,852 | $ | 0.94 | - | ||||||||
|
Total
|
10,269,852 | $ | 0.94 | - | ||||||||
|
●
|
On the expense side, to share sales, financial and operations resources across multiple events, creating economies of scale, increasing our purchasing power, eliminating duplicative costs, and bringing standardized operating and financial procedures to all events, thus increasing the margins of all events.
|
|
●
|
On the revenue side, to present advertisers and corporate sponsors an exciting and diverse menu of demographics and programming that allows sponsors “one stop shopping” rather than having to deal with each event on its own, and in so doing, convert these sponsors into “strategic partners.”
|
|
●
|
managing live entertainment events, such as Mixed Martial Arts, car shows, vintage car road rallies, music festivals and fashion shows;
|
|
●
|
producing television programs, principally sports entertainment and live entertainment programs;
|
|
●
|
managing sporting events, such as college bowl games, golf tournaments and auto racing teams and events; and
|
|
●
|
marketing athletes, models and entertainers and organizations.
|
|
December 31,
|
||||||||
|
2010
|
2009
|
|||||||
|
Licensing rights for events
|
$ | 2,124,258 | $ | 2,224,258 | ||||
|
Goodwill for Stratus Rewards
|
1,073,345 | 1,073,345 | ||||||
|
Identified intangible assets for Stratus Rewards
|
131,430 | 726,840 | ||||||
|
Total intangible assets and goodwill
|
$ | 3,329,033 | $ | 4,024,443 | ||||
|
Pre- Acquisition Peak Year Results (rounded to nearest thousand)
|
|||||||||||||
|
Peak Year
|
Revenues
|
Gross Margin $
|
Gross Margin %
|
||||||||||
|
Freedom Bowl
|
1996
|
$ |
3,603,000
|
$ |
607,000
|
16.8
|
%
|
||||||
|
Santa Barbara Concours
|
2000
|
880,000
|
229,000
|
26.0
|
%
|
||||||||
|
Beverly Hills Concours
|
2001
|
1,304,000
|
274,000
|
21.0
|
%
|
||||||||
|
Core Tour
|
2002
|
2,300,000
|
667,000
|
29.0
|
%
|
||||||||
|
Maui Music Festival
|
2000
|
923,000
|
203,000
|
22.0
|
%
|
||||||||
|
$
|
9,010,000
|
$
|
1,980,000
|
21.9
|
%
|
||||||||
|
Unaudited
|
||||||||||||||||||||||||
|
Key Forecast Assumptions
|
||||||||||||||||||||||||
|
As of 12/31/2010
|
Year
|
Annual
|
||||||||||||||||||||||
|
Book
|
Fair
|
Fair Value
|
Discount
|
Revenues
|
Growth
|
|||||||||||||||||||
|
Event/Item
|
Balance
|
Value
|
As % of Book
|
Rate
|
Begin
|
Rate
|
||||||||||||||||||
|
Beverly Hills Concours
|
$
|
169,958
|
$
|
1,819,849
|
1,071
|
%
|
35
|
%
|
2011
|
7
|
%
|
|||||||||||||
|
Santa Barbara Concours
|
243,000
|
2,529,936
|
1,041
|
%
|
35
|
%
|
2011
|
7
|
%
|
|||||||||||||||
|
Core Tour
|
1,067,069
|
1,632,755
|
153
|
%
|
35
|
%
|
2011
|
16
|
%
|
|||||||||||||||
|
Freedom Bowl
|
344,232
|
983,592
|
286
|
%
|
35
|
%
|
2012
|
7
|
%
|
|||||||||||||||
|
Maui Music
|
300,000
|
417,454
|
139
|
%
|
35
|
%
|
2012
|
13
|
%
|
|||||||||||||||
|
Total Events
|
2,124,259
|
7,383,586
|
348
|
%
|
||||||||||||||||||||
|
Stratus Rewards:
|
||||||||||||||||||||||||
|
Technology
|
58,629
|
|||||||||||||||||||||||
|
Membership list
|
49,500
|
|||||||||||||||||||||||
|
Corporate partner list
|
23,300
|
|||||||||||||||||||||||
|
Corporate membership
|
-
|
|||||||||||||||||||||||
|
Goodwill
|
1,073,345
|
|||||||||||||||||||||||
|
Total Stratus Rewards
|
1,204,774
|
15,528,253
|
1,289
|
%
|
65
|
%
|
2011
|
171
|
%
|
|||||||||||||||
|
Total Events & Stratus
|
$
|
3,329,033
|
$
|
22,911,839
|
688
|
%
|
||||||||||||||||||
|
Three Months Ended (Thousands except earnings per share)
|
|||||||||||||||||||||||||||||||
|
6/30/09
|
9/30/09
|
12/31/09
|
3/31/10
|
6/30/10
|
9/30/10
|
12/31/10
|
3/31/11
|
||||||||||||||||||||||||
|
Revenues
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
40
|
$
|
- |
|
||||||||||||||
|
Cost of Revenues
|
-
|
-
|
-
|
-
|
-
|
-
|
210
|
-
|
|||||||||||||||||||||||
|
Gross Profit
|
-
|
-
|
-
|
-
|
-
|
-
|
(170
|
)
|
-
|
||||||||||||||||||||||
|
Impairment of intangibles
|
-
|
-
|
641
|
-
|
-
|
-
|
650
|
-
|
|||||||||||||||||||||||
|
Fair value charge for stock sales
|
|||||||||||||||||||||||||||||||
|
and value of warrants issued
|
305
|
110
|
635
|
2,838
|
807
|
635
|
(1,360
|
)
|
-
|
||||||||||||||||||||||
|
Other operating expenses
|
426
|
461
|
631
|
548
|
1,013
|
1,008
|
1,328
|
1,674
|
|||||||||||||||||||||||
|
Total operating expenses
|
731
|
571
|
1,907
|
3,386
|
1,820
|
1,643
|
618
|
1,674
|
|||||||||||||||||||||||
|
Loss from operations
|
(731
|
)
|
(571
|
)
|
(1,907
|
)
|
(3,386
|
)
|
(1,820
|
)
|
(1,643
|
)
|
(788
|
)
|
(1,674
|
)
|
|||||||||||||||
|
Other (income) expenses
|
(21
|
)
|
(19
|
)
|
(176
|
)
|
540
|
18
|
190
|
25
|
40
|
||||||||||||||||||||
|
Net Loss
|
$
|
(710
|
)
|
$
|
(552
|
)
|
$
|
(1,731
|
)
|
$
|
(3,926
|
)
|
$
|
(1,838
|
)
|
$
|
(1,833
|
)
|
$
|
(813
|
)
|
$
|
(1,714
|
)
|
|||||||
|
Basic and diluted earnings
|
|||||||||||||||||||||||||||||||
|
per share
|
$
|
(0.01
|
)
|
$
|
(0.01
|
)
|
$
|
(0.03
|
)
|
$
|
(0.07
|
)
|
$
|
(0.03
|
)
|
$
|
(0.03
|
)
|
$
|
(0.01
|
)
|
$
|
(0.03
|
)
|
|||||||
|
Basic and diluted weighted-
|
|||||||||||||||||||||||||||||||
|
average common shares
|
57,776
|
57,751
|
57,986
|
59,087
|
60,768
|
62,522
|
64,139
|
64,220
|
|||||||||||||||||||||||
|
Year Ended December 31,
|
||||||||
|
2010
|
2009
|
|||||||
|
Operating activities
|
$
|
(1,981,126
|
)
|
$
|
(1,057,070
|
)
|
||
|
Investing activities
|
(1,384,445
|
)
|
(213,122
|
)
|
||||
|
Financing activities
|
3,365,571
|
1,269,392
|
||||||
|
Total change
|
$
|
-
|
$
|
(800
|
)
|
|||
|
After
|
||||||||||||||||||||
|
Total
|
2011
|
2012
|
2013
|
2013
|
||||||||||||||||
|
Debt obligations*
|
$
|
1,000,000
|
$
|
375,000
|
$
|
500,000
|
$
|
125,000
|
$
|
-
|
||||||||||
|
Other debt obligations
|
547,017
|
547,017
|
-
|
-
|
-
|
|||||||||||||||
|
Event acquisition liabilities
|
483,718
|
483,718
|
-
|
-
|
-
|
|||||||||||||||
|
Legal Judgments
|
90,732
|
90,732
|
-
|
-
|
-
|
|||||||||||||||
|
Rent obligations
|
207,612
|
69,204
|
69,204
|
69,204
|
-
|
|||||||||||||||
|
Total
|
$
|
2,329,079
|
$
|
1,565,671
|
$
|
569,204
|
$
|
194,204
|
$
|
-
|
||||||||||
|
|
*
|
Debt incurred in connection with acquisition of Stratus. Repayment is triggered by first funding of at least $3,000,000. For purposes of this schedule such funding is assumed to occur by June 30, 2011.
|
|
Three Months Ended March 31,
|
||||||||
|
2011
|
2010
|
|||||||
|
(unaudited)
|
(unaudited)
|
|||||||
|
Operating activities
|
$
|
(572,194
|
)
|
$
|
(356,443
|
)
|
||
|
Investing activities
|
-
|
(406,613
|
)
|
|||||
|
Financing activities
|
572,194
|
1,228,528
|
||||||
|
Total change
|
$
|
-
|
$
|
465,472
|
||||
|
Name
|
Age
|
Position
|
Director Since
|
End of Term
|
||||||
|
Paul Feller
|
46 |
Chief Executive Officer and Chairman of the Board
|
1999 | 2012 | ||||||
|
Randall Cross
|
57 |
Director
|
2009 | 2012 | ||||||
|
Glenn Golenberg
|
70 |
Director
|
2009 | 2012 | ||||||
|
Michael Dunleavy, Sr.
|
57 |
Director
|
2009 | 2012 | ||||||
|
Jerry Rubinstein
|
73 |
Director
|
2011 | 2012 |
|
Name
|
Age
|
Position
|
||
|
John Moynahan
|
54 |
Senior Vice President and Chief Financial Officer
|
||
|
William Kelly
|
47 |
Senior Vice President and Chief Operating Officer
|
||
|
Charles Bearchell
|
56 |
Chief Accounting Officer – Stratus Media Group
Chief Financial Officer – ProElite Inc.
|
||
|
Paul Sewell
|
50 |
Senior Vice President, Global Marketing, Public Relations and Sales
|
|
●
|
appointing, evaluating and retaining the independent registered public accounting firm,
|
|
●
|
reviewing and discussing with management and the independent registered public accounting firm our annual and quarterly financial statements and disclosures,
|
|
●
|
discussing our systems of internal control over financial reporting, and
|
|
●
|
meeting separately with the independent registered public accounting firm.
|
|
Name and
Principal Position
|
Year
|
Salary
|
Bonus
|
Stock
Awards
(shares)
|
Non-Equity
Incentive Plan
Compensation
|
All Other
Compensation
|
Total
|
||||||||||||||||
|
Paul Feller, Chief
|
2010
|
$
|
240,000
|
(a)
|
$
|
-
|
-
|
$
|
-
|
$
|
-
|
$
|
240,000
|
||||||||||
|
Executive Officer and Chairman of the Board
|
2009
|
$
|
240,000
|
(a)
|
$
|
-
|
-
|
$
|
-
|
$
|
-
|
$
|
240,000
|
||||||||||
|
William Kelly. Chief
|
2010
|
$
|
207,692
|
(b)
|
1,200,000
|
(d)
|
$
|
-
|
$
|
-
|
$
|
207,692
|
|||||||||||
|
Operating Officer
|
2009
|
$
|
-
|
(b)
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
|||||||||||
|
John Moynahan,
|
2010
|
$
|
220,000
|
1,860,000
|
(e)
|
$
|
220,000
|
||||||||||||||||
|
Chief Financial Officer
|
2009
|
$
|
208,882
|
(c)
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
208,882
|
|||||||||||
|
(a)
|
Accrued but unpaid and accumulated in deferred salary
|
|
(b)
|
Mr. Kelly started his employment on February 22, 2010, so there was no salary in 2009 and 2010 is prorated
|
|
(c)
|
Mr. Moynahan started his employment on November 1, 2010 but provided services as a consultant prior to that date
|
|
(d)
|
Consists of stock options with a five-year life, a $2.00 strike price and subject to a vesting schedule
|
|
(e)
|
Consists of 1,560,000 stock options with a five-year life, a $2.00 strike price, subject to a vesting schedule, and a grant of 300,000 shares of restricted stock
|
|
Name
|
Outstanding
Options
|
Unexercised
Options
that are
Exercisable
|
Option
Exercise
Price
|
Option
Expiration
Date
|
|||||||||
|
Paul Feller, Chief Executive Officer
|
|||||||||||||
|
and Chairman of the Board
|
4,862,895
|
4,862,895
|
$
|
0.14
|
1/1/2012
|
||||||||
|
William Kelly, Chief Operating Officer
|
1,200,000
|
792,000
|
$
|
2.00
|
2/22/2015
|
||||||||
|
John Moynahan, Chief Financial Officer
|
1,560,000
|
1,040,000
|
$
|
2.00
|
11/1/2015
|
||||||||
|
Years Ending December 31,
|
Amount
|
|||
|
2011
|
$ |
786,500
|
||
|
2012
|
670,809
|
|||
|
2013
|
40,615
|
|||
| $ |
1,497,924
|
|||
|
Title of Class
|
Amount and Nature
|
Percent
|
|||||
|
Beneficial Owner (a)
|
of Stock
|
of Beneficial Ownership (b)
|
of Class (c)
|
||||
|
5% Stockholders:
|
|||||||
|
Isaac Blech
|
Common
|
40,625,000
|
(d)
|
34.4%
|
|||
|
Ralph Feller
|
Common
|
9,405,000
|
7.6%
|
||||
|
Seaside 88 LLP
|
Common
|
6,500,000
|
5.3%
|
||||
|
Directors and Executive Officers:
|
|||||||
|
Paul Feller, Chief Executive Officer and
|
|||||||
|
Chairman of the Board of Directors
|
Common
|
31,279,236
|
(e)
|
25.4%
|
|||
|
Randall Cross, Director
|
Common
|
337,500
|
(f)
|
0.3%
|
|||
|
Michael Dunleavy, Sr., Director
|
Common
|
275,000
|
(f)
|
0.2%
|
|||
|
Glenn Golenberg, Director and
|
|||||||
|
Chairman of the Compensation Committee
|
Common
|
711,333
|
(f) (g)
|
0.6%
|
|||
|
Jerry Rubinstein, Director and
|
|||||||
|
Chairman of the Audit Committee
|
Common
|
37,500
|
(h)
|
0.0%
|
|||
|
William Kelly, Chief Operating Officer
|
Common
|
792,000
|
(i)
|
0.6%
|
|||
|
John Moynahan, Chief Financial Officer
|
Common
|
1,860,000
|
(j)
|
1.5%
|
|||
|
All Current Directors and Executive
|
|||||||
|
Officers as a Group (6 Persons)
|
35,292,569
|
28.7%
|
|||||
|
(a)
|
The address for each Beneficial Owner is c/o Stratus Media Group, Inc., 3 E. De La Guerra St., Santa Barbara, CA 93101.
|
|
(b)
|
The persons named in this table have sole voting and investment power with respect to all shares of common stock shown as beneficially owned by them, subject to applicable community property laws.
|
|
(c)
|
Based on 77,505,077 shares outstanding as of June 30, 2011.
|
|
(d)
|
As described in the Schedule 13D filed on June 1,2011, this amount consists of (a) 1,250,000 shares of Common Stock issuable upon conversion of the Series E Preferred Stock,1,250,000 shares of Common Stock issuable upon exercise of the A Warrants and 625,000 shares of Common Stock issuable upon exercise of the B Warrants, all owned by River Charitable Remainder Unitrust; (b) 7,500,000 shares of Common Stock issuable upon conversion of the Series E Preferred Stock, 7,500,000 shares of Common Stock issuable upon exercise of the A Warrants, and 3,750,000 shares of Common Stock issuable upon exercise of the B Warrants, all owned by West Charitable Remainder Unit trust; and (c) 7,500,000 shares of Common Stock issuable upon conversion of the Series E Preferred Stock,7,500,000 shares of Common Stock issuable upon exercise of the A Warrants, and 3,750,000 shares issuable upon exercise of the B Warrants, all owned by Liberty Charitable Remainder Trust. Mr. Blech is the sole trustree of each of the Trusts and has the sole voting and dispositive power of each of the Trusts. Mr. Blech disclaims beneficial ownership of the Common Stock owned by each of the Trusts except to the extent of his pecuniary interest therein. This amount does not include 1,250,000 shares of Common Stock issuable upon conversion of the Series E Preferred Stock, 1,250,000 shares of Common Stock issuable upon exercise of the A Warrants, and 625,000 shares of Common Stock issuable upon exercise of the B Warrants, all owned by Miriam Blech, Mr. Blech's wife. Mr. Blech disclaims beneficial ownership of the shares owned by Ms. Blech and Ms. Blech disclaims beneficial ownership of the shares owned by Mr. Blech and the Trusts.
|
|
(e)
|
Includes 26,716,341 shares held directly and options to purchase 7,812,395 shares that are fully vested.
|
|
(f)
|
Each director received an option grant for 450,000 shares, which vests monthly over three years.
|
|
(g)
|
In addition to the option grant for 450,000 shares, Mr. Golenberg received 100,000 shares per year as compensation for being chairman of the audit committee, vesting monthly over the year. On July 1, 2011 he received 450,000 shares of restricted stock as chairman of the compensation committee that vests monthly over three years. Includes 178,000 shares held by Glenn Golenberg Intervivos Trust, for which Mr. Golenberg claims beneficial ownership.
|
|
(h)
|
Mr. Rubinstein received a grant of 450,000 restricted shares for board membership and an additional grant of 450,000 restricted shares as chairman of the audit committee; these shares vest over a 36 month period commencing May 1, 2011.
|
|
(i)
|
Represents vested portion of options issued pursuant to employment agreement.
|
|
(j)
|
Consists of 1,560,000 vested options and restricted stock of 300,000.
|
|
Beneficial Ownership Before Offering
|
Beneficial
Ownership After
Offering
(1)
|
||||||||||||||||||||
|
Number
of Shares
|
Percent
|
Number of
Shares Being
Offered
|
Number
of
Shares
|
Percent
|
|||||||||||||||||
|
West Charitable Remainder Trust, Liberty
|
|||||||||||||||||||||
|
Charitable Remainder Trust and River Charitable
|
|||||||||||||||||||||
|
Remainder Trust
|
40,625,000 | 34.4 | 40,625,000 |
(a)
|
- | - | |||||||||||||||
|
UTA Capital LLC
|
6,250,000 | 7.5 | 6,250,000 |
(b)
|
- | - | |||||||||||||||
|
Miriam Wimpfheimer Blech
|
3,125,000 | 3.9 | 3,125,000 |
(c)
|
- | - | |||||||||||||||
|
CGM Custodian for IRA of David S. Nagelberg
|
1,562,500 | 2.0 | 1,562,500 |
(d)
|
- | - | |||||||||||||||
|
Gemini Master Fund Ltd.
|
1,562,500 | 2.0 | 1,562,500 |
(d)
|
- | - | |||||||||||||||
|
Iroquois Master Fund Ltd.
|
1,250,000 | 1.6 | 1,250,000 |
(e)
|
- | - | |||||||||||||||
|
Maxim Group LLC
|
3,600,000 | 4.4 | 3,600,000 |
(f)
|
- | - | |||||||||||||||
|
Equity Source Partners LLC
|
1,000,000 | 1.3 | 1,000,000 |
(f)
|
- | - | |||||||||||||||
|
(1)
|
Assumes the selling securityholder sells all of the shares of common stock included in this prospectus and based on 77,505,077 shares of common stock outstanding as of the date of this prospectus.
|
|
(a)
|
As described in the Schedule 13D filed on June 1,2011, this amount consists of (a) 1,250,000 shares of Common Stock issuable upon conversion of the Series E Preferred Stock,1,250,000 shares of Common Stock issuable upon exercise of the A Warrants and 625,000 shares of Common Stock issuable upon exercise of the B Warrants, all owned by River Charitable Remainder Unitrust; (b) 7,500,000 shares of Common Stock issuable upon conversion of the Series E Preferred Stock, 7,500,000 shares of Common Stock issuable upon exercise of the A Warrants, and 3,750,000 shares of Common Stock issuable upon exercise of the B Warrants, all owned by West Charitable Remainder Unittrust; and (c) 7,500,000 shares of Common Stock issuable upon conversion of the Series E Preferred Stock,7,500,000 shares of Common Stock issuable upon exercise of the A Warrants, and 3,750,000 shares issuable upon exercise of the B Warrants, all owned by Liberty Charitable Remainder Trust. Isaac Blech is the sole trustree of each of the Trusts and has the sole voting and dispositive power of each of the Trusts.
|
|
(b)
|
Consists of 2,500,000 shares of common stock issuable upon conversion of Series E Preferred Stock, 2,500,000 shares of common stock issuable upon exercise of Series A Warrants and 1,250,000 shares of common stock issuable upon exercise of Series B Warrants.
|
|
(c)
|
Consists of 1,250,000 shares of common stock issuable upon conversion of Series E Preferred Stock, 1,250,000 shares of common stock issuable upon exercise of Series A Warrants and 625,000 shares of common stock issuable upon exercise of Series B Warrants.
|
|
(d)
|
Consists of 625,000 shares of common stock issuable upon conversion of Series E Preferred Stock, 625,000 shares of common stock issuable upon exercise of Series A Warrants and 312,500 shares of common stock issuable upon exercise of Series B Warrants.
|
|
(e)
|
Consists of 500,000 shares of common stock issuable upon conversion of Series E Preferred Stock, 500,000 shares of common stock issuable upon exercise of Series A Warrants and 250,000 shares of common stock issuable upon exercise of Series B Warrants.
|
|
(f)
|
Consists of warrants to purchase shares of common stock.
|
|
●
|
ordinary brokerage transactions and transactions in which the broker-dealer solicits purchasers;
|
|
●
|
block trades in which the broker-dealer will attempt to sell the shares as agent but may position and resell a portion of the block as principal to facilitate the transaction;
|
|
●
|
purchases by a broker-dealer as principal and resale by the broker-dealer for its account;
|
|
●
|
an exchange distribution in accordance with the rules of the applicable exchange;
|
|
●
|
privately negotiated transactions;
|
|
●
|
settlement of short sales entered into after the effective date of the registration statement of which this prospectus is a part;
|
|
●
|
broker-dealers may agree with the selling securityholders to sell a specified number of such shares at a stipulated price per share;
|
|
●
|
through the writing or settlement of options or other hedging transactions, whether such options are listed on an options exchange or otherwise;
|
|
●
|
a combination of any such methods of sale; and
|
|
●
|
any other method permitted pursuant to applicable law.
|
|
December 31,
|
||||||||
|
2010
|
2009
|
|||||||
|
ASSETS
|
||||||||
|
Current assets
|
||||||||
|
Cash
|
$
|
-
|
$
|
-
|
||||
|
Prepaid expenses
|
613,150
|
4,333
|
||||||
|
Total current assets
|
613,150
|
4,333
|
||||||
|
Deposits
|
40,494
|
40,494
|
||||||
|
Property and equipment
, net
|
10,051
|
1,798
|
||||||
|
Intangible assets
, net
|
2,255,688
|
2,951,098
|
||||||
|
Goodwill
|
1,073,345
|
1,073,345
|
||||||
|
Acquisition deposits
|
1,582,809
|
212,000
|
||||||
|
Total assets
|
$
|
5,575,537
|
$
|
4,283,068
|
||||
|
LIABILITIES AND SHAREHOLDERS’ EQUITY
|
||||||||
|
Current liabilities
|
||||||||
|
Bank overdraft
|
$
|
62,796
|
$
|
8,260
|
||||
|
Accounts payable
|
903,258
|
384,951
|
||||||
|
Deferred salary
|
330,625
|
37,500
|
||||||
|
Accrued interest
|
310,634
|
242,284
|
||||||
|
Accrued expenses - legal judgments
|
90,732
|
95,732
|
||||||
|
Other accrued expenses and other liabilities
|
1,320,595
|
859,387
|
||||||
|
Loans payable to officers and a director
|
795,939
|
445,624
|
||||||
|
Current portion of notes payable to shareholders
|
465,000
|
465,000
|
||||||
|
Notes payable
|
167,017
|
142,017
|
||||||
|
Event acquisition liabilities
|
483,718
|
483,718
|
||||||
|
Total current liabilities
|
4,930,314
|
3,164,473
|
||||||
|
Non-current liabilities
|
||||||||
|
Non-current portion of notes payable to shareholders
|
625,000
|
625,000
|
||||||
|
Total liabilities
|
5,555,314
|
3,789,473
|
||||||
|
Commitments and contingencies
|
||||||||
|
Shareholders’ equity
|
||||||||
|
Series C 10% Preferred Stock, $30.00 par value: 1,000,000
|
454,799
|
-
|
||||||
|
shares authorized, 18,365 and 0 shares outstanding
|
||||||||
|
Series D 10% Preferred Stock, $30.00 par value: 500,000
|
143,976
|
-
|
||||||
|
shares authorized, 5,999 and 0 shares outstanding
|
||||||||
|
Common stock, $0.001 par value: 200,000,000 shares authorized
|
64,122
|
58,615
|
||||||
|
64,122,301 and 58,613,793 shares issued and outstanding
|
||||||||
|
Additional paid-in capital
|
26,590,681
|
18,508,762
|
||||||
|
Stock subscription receivable, net
|
(749,968
|
)
|
-
|
|||||
|
Accumulated deficit
|
(26,483,387
|
)
|
(18,073,782
|
)
|
||||
|
Total shareholders’ equity
|
20,223
|
493,595
|
||||||
|
Total liabilities and shareholders’ equity
|
$
|
5,575,537
|
$
|
4,283,068
|
||||
|
Year Ended December 31,
|
||||||||
|
2010
|
2009
|
|||||||
|
Net revenues
|
$
|
40,189
|
$
|
-
|
||||
|
Cost of revenues
|
210,393
|
-
|
||||||
|
Gross profit
|
(170,204
|
)
|
-
|
|||||
|
Operating expenses
|
||||||||
|
General and administrative
|
2,167,840
|
992,497
|
||||||
|
Impairment of intangible assets
|
650,000
|
640,805
|
||||||
|
Warrant expense and fair value
|
||||||||
|
charge for stock sales
|
2,934,040
|
1,161,593
|
||||||
|
Legal and professional services
|
1,665,200
|
747,168
|
||||||
|
Depreciation and amortization
|
49,672
|
47,204
|
||||||
|
Total operating expenses
|
7,466,752
|
3,589,267
|
||||||
|
Loss from operations
|
7,636,956
|
(3,589,267
|
)
|
|||||
|
Other (income)/expenses
|
||||||||
|
Other (income)/expenses
|
691,260
|
(311,086
|
)
|
|||||
|
Interest expense
|
81,389
|
122,917
|
||||||
|
Total other (income) expenses
|
772,649
|
(188,169
|
)
|
|||||
|
Net loss
|
$
|
8,409,605
|
$
|
(3,401,098
|
)
|
|||
|
Basic and diluted loss
|
||||||||
|
per share
|
$
|
(0.14
|
)
|
$
|
(0.06
|
)
|
||
|
Basic and diluted weighted-
|
||||||||
|
average common shares
|
61,580,154
|
57,693,157
|
||||||
|
Year Ended December 31,
|
||||||||
|
2010
|
2009
|
|||||||
|
Cash flows from operating activities:
|
||||||||
|
Net loss
|
$
|
(8,409,605
|
)
|
$
|
(3,401,098
|
)
|
||
|
Adjustments to reconcile net loss
|
||||||||
|
to net cash used in operating activities:
|
||||||||
|
Depreciation and amortization
|
49,672
|
47,204
|
||||||
|
Impairment of intangible assets, net of related liabilities
|
650,000
|
640,805
|
||||||
|
Value of stock issued in excess of value received
|
||||||||
|
and for warrant expense
|
2,934,040
|
1,161,593
|
||||||
|
Stock issued for services
|
1,361,993
|
158,149
|
||||||
|
Stock issued to settle legal disputes
|
704,480
|
-
|
||||||
|
Increase / (decrease) in:
|
||||||||
|
Inventory
|
-
|
10,165
|
||||||
|
Deposits and prepaid expenses
|
(608,817
|
)
|
9,482
|
|||||
|
Accounts payable
|
518,307
|
(8,966
|
)
|
|||||
|
Deferred salary
|
293,125
|
(163,832
|
)
|
|||||
|
Accrued interest
|
68,350
|
277,500
|
||||||
|
Legal judgment
|
(5,000
|
)
|
118,305
|
|||||
|
Other accrued expenses and liabilities
|
462,329
|
217,916
|
||||||
|
Redemption fund reserve
|
-
|
(124,293
|
)
|
|||||
|
Net cash used in operating activities
|
(1,981,126
|
)
|
(1,057,070
|
)
|
||||
|
Cash flows from investing activities:
|
||||||||
|
Capital expenditures
|
(13,636
|
)
|
(1,122
|
)
|
||||
|
Advances to acquisition targets
|
(1,370,809
|
)
|
(212,000
|
)
|
||||
|
Net cash used in investing activities
|
(1,384,445
|
)
|
(213,122
|
)
|
||||
|
Cash flows from financing activities:
|
||||||||
|
Bank overdraft
|
54,536
|
8,260
|
||||||
|
Transfer from restricted to operating cash
|
-
|
50,023
|
||||||
|
Proceeds on loans payable to officers and a director
|
350,315
|
(30,391
|
)
|
|||||
|
Proceeds on notes payable
|
25,000
|
(52,500
|
)
|
|||||
|
Proceeds from issuance of preferred stock
|
625,720
|
-
|
||||||
|
Proceeds from issuance of common stock
|
2,310,000
|
1,294,000
|
||||||
|
Net cash provided by financing activities
|
3,365,571
|
1,269,392
|
||||||
|
Increase/(Decrease) in cash and cash equivalents
|
-
|
(800
|
)
|
|||||
|
Cash and cash equivalents, beginning of period
|
-
|
800
|
||||||
|
Cash and cash equivalents, end of period
|
$
|
-
|
$
|
-
|
||||
|
Supplemental disclosure of cash flow information:
|
||||||||
|
Cash paid during the period for interest
|
$
|
-
|
$
|
-
|
||||
|
Cash paid during the period for income taxes
|
$
|
-
|
$
|
-
|
||||
|
Supplemental disclosure of non-cash investing and financing activities:
|
||||||||
|
Conversion of accrued interest into common stock
|
$
|
-
|
$
|
69,442
|
||||
|
Conversion of loans, accrued salary, accrued interest and expenses due to
|
||||||||
|
an officer of the company into common stock
|
$
|
-
|
$
|
900,387
|
||||
|
Equipment
|
3 – 5 years
|
|
Furniture and fixtures
|
5 years
|
|
Software
|
3 years
|
|
Leasehold improvements
|
Lesser of lease term or life of improvements
|
|
Pre- Acquisition Peak Year Results (rounded to nearest thousand)
|
|||||||||||||
|
Peak Year
|
Revenues
|
Gross Margin $
|
Gross Margin %
|
||||||||||
|
Freedom Bowl
|
1996
|
3,603,000
|
607,000
|
16.8
|
%
|
||||||||
|
Santa Barbara Concours
|
2000
|
880,000
|
229,000
|
26.0
|
%
|
||||||||
|
Beverly Hills Concours
|
2001
|
1,304,000
|
274,000
|
21.0
|
%
|
||||||||
|
Core Tour
|
2002
|
2,300,000
|
667,000
|
29.0
|
%
|
||||||||
|
Maui Music Festival
|
2000
|
923,000
|
203,000
|
22.0
|
%
|
||||||||
|
$
|
12,460,000
|
$
|
3,681,000
|
||||||||||
|
Unaudited
|
||||||||||||||||||||||
|
As of 12/31/2010
|
Key Forecast Assumptions
|
|||||||||||||||||||||
|
Year
|
Annual
|
|||||||||||||||||||||
|
Book
|
Fair
|
Fair Value
|
Discount
|
Revenues
|
Growth
|
|||||||||||||||||
|
Event/Item
|
Balance
|
Value
|
As % of Book
|
Rate
|
Begin
|
Rate
|
||||||||||||||||
|
Beverly Hills Concours
|
$
|
169,958
|
$
|
1,819,849
|
1,071
|
%
|
35
|
%
|
2011
|
7
|
%
|
|||||||||||
|
Santa Barbara Concours
|
243,000
|
2,529,936
|
1,041
|
%
|
35
|
%
|
2011
|
7
|
%
|
|||||||||||||
|
Core Tour
|
1,067,069
|
1,632,755
|
153
|
%
|
35
|
%
|
2011
|
16
|
%
|
|||||||||||||
|
Freedom Bowl
|
344,232
|
983,592
|
286
|
%
|
35
|
%
|
2012
|
7
|
%
|
|||||||||||||
|
Maui Music
|
300,000
|
417,454
|
139
|
%
|
35
|
%
|
2012
|
13
|
%
|
|||||||||||||
|
Total Events
|
2,124,259
|
7,383,586
|
348
|
%
|
||||||||||||||||||
|
Stratus Rewards:
|
||||||||||||||||||||||
|
Technology
|
58,629
|
|||||||||||||||||||||
|
Membership list
|
49,500
|
|||||||||||||||||||||
|
Corporate partner list
|
23,300
|
|||||||||||||||||||||
|
Corporate membership
|
-
|
|||||||||||||||||||||
|
Goodwill
|
1,073,345
|
|||||||||||||||||||||
|
Total Stratus Rewards
|
1,204,774
|
15,528,253
|
1,289
|
%
|
65
|
%
|
2011
|
171
|
%
|
|||||||||||||
|
Total Events & Stratus
|
$
|
3,329,033
|
$
|
22,911,839
|
688
|
%
|
||||||||||||||||
|
December 31,
|
||||||||
|
2010
|
2009
|
|||||||
|
Computers and peripherals
|
$
|
56,863
|
$
|
52,873
|
||||
|
Office Machines
|
20,705
|
11,058
|
||||||
|
Furniture and fixtures
|
56,468
|
56,468
|
||||||
|
134,036
|
120,399
|
|||||||
|
Less accumulated depreciation
|
(123,985
|
)
|
(118,601
|
)
|
||||
|
$
|
10,051
|
$
|
1,798
|
|||||
|
December 31,
|
||||||||
|
2010
|
2009
|
|||||||
|
Licensing rights for events
|
$
|
2,124,258
|
$
|
2,224,258
|
||||
|
Goodwill for Stratus Rewards
|
1,073,345
|
1,073,345
|
||||||
|
Identified intangible assets for Stratus Rewards
|
131,430
|
726,840
|
||||||
|
Total intangible assets and goodwill
|
$
|
3,329,033
|
$
|
4,024,443
|
||||
|
December 31,
|
||||||||
|
2010
|
2009
|
|||||||
|
Intangible Assets
|
||||||||
|
Events
|
||||||||
|
Beverly Hills Concours
|
$
|
169,957
|
$
|
169,957
|
||||
|
Santa Barbara Concours d’Elegance
|
243,000
|
243,000
|
||||||
|
Cour Tour/Action Sports Tour
|
1,067,069
|
1,067,069
|
||||||
|
Freedom Bowl
|
344,232
|
344,232
|
||||||
|
Maui Music Festival
|
300,000
|
400,000
|
||||||
|
Total - Events
|
2,124,258
|
2,224,258
|
||||||
|
Stratus Rewards
|
||||||||
|
Purchased Licensed Technology, net of
|
58,630
|
193,240
|
||||||
|
accumulated amortization of $187,471 and $152,860
|
||||||||
|
Membership List, net of accumulated amortization
|
49,500
|
60,300
|
||||||
|
of $58,500 and $47,700
|
||||||||
|
Corporate Partner List
|
23,300
|
23,300
|
||||||
|
Corporate Membership
|
-
|
450,000
|
||||||
|
Total - Stratus Rewards
|
131,430
|
726,840
|
||||||
|
Total Intangible Assets
|
$
|
2,255,688
|
$
|
2,951,098
|
||||
|
(8)
|
Deferred Salary
|
|
(9)
|
Accrued expenses – legal judgments
|
|
(10)
|
Accrued liabilities
|
|
December 31,
|
||||||||
|
2010
|
2009
|
|||||||
|
Professional fees
|
$
|
254,244
|
$
|
163,207
|
||||
|
Travel expenses
|
202,436
|
202,436
|
||||||
|
Consultant’s fees
|
281,387
|
63,858
|
||||||
|
Payroll related
|
525,864
|
348,638
|
||||||
|
Other
|
56,664
|
81,248
|
||||||
|
Total accrued liabilities
|
$
|
1,320,595
|
$
|
859,387
|
||||
|
(11)
|
Loans payable to officers and director
|
|
December 31,
|
||||||||
|
2010
|
2009
|
|||||||
|
President and director, interest at 9.5%
|
$
|
391,993
|
$
|
200,000
|
||||
|
An officer, non-interest bearing
|
127,421
|
130,624
|
||||||
|
An officer, interest at 5.0% if not repaid on timely basis
|
231,525
|
-
|
||||||
|
A director, interest at 10.0%
|
45,000
|
115,000
|
||||||
|
Total
|
$
|
795,939
|
$
|
445,624
|
||||
|
(12)
|
Notes payable to related parties
|
|
December 31,
|
||||||||
|
2010
|
2009
|
|||||||
|
To shareholder (unsecured), dated
|
||||||||
|
January 14, 2005, with maturity of May 14, 2005
|
||||||||
|
The principal amount and accrued interest were payable
|
||||||||
|
on May 14, 2005, plus interest at 10% per annum. This
|
||||||||
|
note is currently in default.
|
$
|
70,000
|
$
|
70,000
|
||||
|
To shareholder (unsecured), dated
|
||||||||
|
February 1, 2005, with maturity of June 1, 2005.
|
||||||||
|
The principal amount and accrued interest were payable
|
||||||||
|
on June 1, 2005, plus interest at 10% per annum. This
|
||||||||
|
note is currently in default.
|
10,000
|
10,000
|
||||||
|
To shareholder (unsecured), dated
|
||||||||
|
February 5, 2005, with maturity of June 5, 2005.
|
||||||||
|
The principal amount and accrued interest were payable
|
||||||||
|
on June 5, 2005, plus interest at 10% per annum. This
|
||||||||
|
note is currently in default.
|
10,000
|
10,000
|
||||||
|
To shareholder (unsecured) related to purchase
|
||||||||
|
of Stratus. The note is payable in eight quarterly equal
|
||||||||
|
payments over a 24 month period, with the first payment
|
||||||||
|
due upon completion of the first post-public merger
|
||||||||
|
funding, with such funding to be at a minimum amount
|
||||||||
|
of $3,000,000.
|
1,000,000
|
1,000,000
|
||||||
|
Total
|
1,090,000
|
1,090,000
|
||||||
|
Less: current portion
|
465,000
|
465,000
|
||||||
|
Long-term portion
|
$
|
625,000
|
$
|
625,000
|
||||
|
(13)
|
Notes payable
|
|
December 31,
|
||||||||
|
2010
|
2009
|
|||||||
|
To a shareholder (unsecured). Payable on demand
|
||||||||
|
and bears interest at 10%.
|
$
|
107,017
|
$
|
132,017
|
||||
|
To non-shareholder
|
||||||||
|
(unsecured). Payable on demand and
|
||||||||
|
does not bear interest
|
60,000
|
10,000
|
||||||
|
Total (all current)
|
$
|
167,017
|
$
|
142,017
|
||||
|
(14)
|
Event acquisition liabilities
|
|
(15)
|
Other income/(expenses)
|
|
(16)
|
Related party transactions
|
|
(17)
|
Shareholders’ Equity
|
|
Range of estimated fair value of underlying common stock
|
$
|
0.50 - $2.54
|
||
|
Remaining life
|
5.0
|
|||
|
Range of risk-free interest rates
|
1.18% - 2.51
|
%
|
||
|
Range of expected volatilities
|
89% - 106
|
%
|
||
|
Dividend yield
|
-
|
|
Options Outstanding
|
Options Exercisable
|
||||||||||||||||
|
Weighted
|
Weighted
|
||||||||||||||||
|
Average
|
Weighted
|
Average
|
Weighted
|
||||||||||||||
|
Remaining
|
Average
|
Remaining
|
Average
|
||||||||||||||
|
Options
|
Range of
|
Life in
|
Exercise
|
Options
|
Life in
|
Exercise
|
|||||||||||
|
Outstanding
|
Exercise Prices
|
Years
|
Price
|
Exercisable
|
Years
|
Price
|
|||||||||||
|
As of December 31, 2008
|
7,067,852
|
$
|
0.14-$0.84
|
3.3
|
$
|
0.19
|
8,033,913
|
2.7
|
$
|
0.19
|
|||||||
|
Forfeited
|
(8,000
|
)
|
$
|
0.43
|
|||||||||||||
|
Exercised
|
|||||||||||||||||
|
Granted
|
|||||||||||||||||
|
As of December 31, 2009
|
7,059,852
|
$
|
0.14 - $1.50
|
2.0
|
$
|
0.43
|
6,397,352
|
1.7
|
$
|
0.31
|
|||||||
|
Forfeited
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||
|
Exercised
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||
|
Granted
|
3,210,000
|
$
|
1.50 - $3.50
|
4.0
|
$
|
2.03
|
2,115,332
|
4.0
|
$
|
2.03
|
|||||||
|
As of December 31, 2010
|
10,269,852
|
$
|
0.14 - $3.50
|
2.4
|
$
|
0.94
|
8,512,684
|
2.0
|
$
|
0.94
|
|||||||
|
Range of estimated fair value of underlying common stock
|
$
|
1.01 - $1.80
|
||
|
Range of remaining lives (in years)
|
4.6 - 5.0
|
|||
|
Range of risk-free interest rates
|
2.04% - 2.62
|
%
|
||
|
Range of expected volatilities
|
101% - 106
|
%
|
||
|
Dividend yield
|
-
|
|
Warrants Outstanding
|
Warrants Exercisable
|
||||||||||||||||||||
|
Weighted
|
Weighted
|
||||||||||||||||||||
|
Average
|
Weighted
|
Average
|
Weighted
|
||||||||||||||||||
|
Remaining
|
Average
|
Remaining
|
Average
|
||||||||||||||||||
|
Warrants
|
Range of
|
Life in
|
Exercise
|
Warrants
|
Life in
|
Exercise
|
|||||||||||||||
|
Outstanding
|
Exercise Prices
|
Years
|
Price
|
Exercisable
|
Years
|
Price
|
|||||||||||||||
|
As of December 31, 2008
|
64,050
|
$
|
2.00
|
3.5
|
$
|
2.00
|
64,050
|
3.5
|
$
|
2.00
|
|||||||||||
|
Forfeited
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||
|
Exercised
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||
|
Granted
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||
|
As of December 31, 2009
|
64,050
|
$
|
2.00
|
3.5
|
$
|
2.00
|
64,050
|
3.5
|
$
|
2.00
|
|||||||||||
|
Forfeited
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||
|
Exercised
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||
|
Granted
|
2,408,626
|
$
|
1.00 - $2.00
|
4.8
|
$
|
1.35
|
2,408,626
|
4.8
|
$
|
1.35
|
|||||||||||
|
As of December 31, 2010
|
2,472,676
|
$
|
1.00 - $2.00
|
4.4
|
$
|
1.37
|
2,472,676
|
4.4
|
$
|
1.37
|
|||||||||||
|
(18)
|
Commitments and contingencies
|
|
After
|
||||||||||||||||||||
|
Total
|
2011
|
2012
|
2013
|
2013
|
||||||||||||||||
|
Debt obligations*
|
$
|
1,000,000
|
$
|
375,000
|
$
|
500,000
|
$
|
125,000
|
$
|
-
|
||||||||||
|
Other debt obligations
|
547,017
|
547,017
|
-
|
-
|
-
|
|||||||||||||||
|
Event acquisition liabilities
|
483,718
|
483,718
|
-
|
-
|
-
|
|||||||||||||||
|
Legal Judgments
|
90,732
|
90,732
|
-
|
-
|
-
|
|||||||||||||||
|
Rent obligations
|
207,612
|
69,204
|
69,204
|
69,204
|
-
|
|||||||||||||||
|
Total
|
$
|
2,329,079
|
$
|
1,565,671
|
$
|
569,204
|
$
|
194,204
|
$
|
-
|
||||||||||
|
*
|
Debt incurred in connection with acquisition of Stratus. Repayment is triggered by first funding of at least $3,000,000. For purposes of this schedule such funding is assumed to occur by June 30, 2011.
|
|
(19)
|
Segment Information
|
|
As of/for the Year ended December 31, 2010
|
As of /for the Year ended December 31, 2009
|
|||||||||||||||||||||||||||||||
|
Stratus
|
Stratus
|
|||||||||||||||||||||||||||||||
|
Credit Card
|
Events
|
Other
|
Total
|
Credit Card
|
Events
|
Other
|
Total
|
|||||||||||||||||||||||||
|
Revenues
|
$
|
-
|
$
|
40
|
$
|
-
|
$
|
40
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||||||||||
|
Cost of sales
|
-
|
210
|
-
|
210
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
|
Gross margin
|
-
|
(170
|
)
|
-
|
(170
|
)
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||
|
Deprec. & Amort
|
45
|
-
|
5
|
50
|
45
|
-
|
2
|
47
|
||||||||||||||||||||||||
|
Segment loss
|
(45
|
)
|
(170
|
)
|
(5
|
)
|
(220
|
)
|
(45
|
)
|
-
|
(2
|
)
|
(47
|
)
|
|||||||||||||||||
|
Operating expenses
|
-
|
-
|
7,418
|
7,418
|
-
|
-
|
3,542
|
3,542
|
||||||||||||||||||||||||
|
Other expenses
|
-
|
-
|
772
|
772
|
-
|
-
|
(188
|
)
|
(188
|
)
|
||||||||||||||||||||||
|
Net loss
|
$
|
(45
|
)
|
$
|
(170
|
)
|
$
|
(8,195
|
)
|
$
|
(8,410
|
)
|
$
|
(45
|
)
|
$
|
-
|
$
|
(3,356
|
)
|
$
|
(3,401
|
)
|
|||||||||
|
Assets
|
$
|
1,216
|
$
|
2,124
|
$
|
2,235
|
$
|
5,575
|
$
|
1,800
|
$
|
2,224
|
$
|
259
|
$
|
4,283
|
||||||||||||||||
|
Liabilities
|
$
|
1,000
|
$
|
484
|
$
|
4,071
|
$
|
5,555
|
$
|
1,000
|
$
|
484
|
$
|
2,306
|
$
|
3,790
|
||||||||||||||||
|
(20)
|
Income taxes
|
|
December 31,
|
||||||||
|
2010
|
2009
|
|||||||
|
Net operating loss carryforward
|
$
|
9,807,531
|
$
|
6,211,935
|
||||
|
Amortization
|
(774,682
|
)
|
(580,145
|
)
|
||||
|
Stock option compensation
|
904,334
|
904,334
|
||||||
|
Deferred compensation
|
1,009,369
|
883,794
|
||||||
|
Deferred state tax
|
(742,052
|
)
|
(492,181
|
)
|
||||
|
Other
|
501,926
|
449,208
|
||||||
|
Valuation allowance
|
(10,706,426
|
)
|
(7,376,945
|
)
|
||||
|
Net deferred tax asset
|
$
|
-
|
$
|
-
|
||||
|
December 31,
|
||||||||
|
2010
|
2009
|
|||||||
|
Combined NOL:
|
||||||||
|
Federal
|
$
|
23,402,642
|
$
|
15,009,560
|
||||
|
California
|
20,934,758
|
12,541,676
|
||||||
|
December 31, 2010
|
December 31, 2009
|
|||||||||||||||
|
Rate reconciliation:
|
||||||||||||||||
|
Federal credit at statutory rate
|
(2,848,201
|
)
|
98.0
|
%
|
(1,156,373
|
)
|
39.8
|
%
|
||||||||
|
State tax, net of Federal benefit
|
(486,478
|
)
|
16.7
|
%
|
(198,807
|
)
|
6.8
|
%
|
||||||||
|
Change in valuation allowance
|
2,594,840
|
(89.3
|
%)
|
1,352,449
|
(46.5
|
%)
|
||||||||||
|
Other
|
739,839
|
(25.5
|
%)
|
2,731
|
(0.1
|
%)
|
||||||||||
|
Total provision
|
0
|
0.0
|
%
|
0
|
0.0
|
%
|
||||||||||
|
(21)
|
ProElite, Inc.
|
|
(22)
|
Subsequent Events
|
|
ITEM 1
|
FINANCIAL STATEMENTS
|
|
March 31,
|
December 31,
|
|||||||
|
2011
|
2010
|
|||||||
|
(Unaudited)
|
||||||||
|
ASSETS
|
||||||||
|
Current assets
|
||||||||
|
Cash and equivalents
|
$
|
-
|
$
|
-
|
||||
|
Deposits and prepaid expenses
|
540,208
|
653,644
|
||||||
|
Total current assets
|
540,208
|
653,644
|
||||||
|
Property and equipment
, net
|
8,025
|
10,051
|
||||||
|
Intangible assets
, net
|
2,244,335
|
2,255,688
|
||||||
|
Goodwill for Stratus Rewards Card
|
1,073,345
|
1,073,345
|
||||||
|
Acquisition deposit
|
1,582,809
|
1,582,809
|
||||||
|
Total assets
|
$
|
5,448,722
|
$
|
5,575,537
|
||||
|
LIABILITIES AND SHAREHOLDERS’ EQUITY (DEFICIT)
|
||||||||
|
Current liabilities
|
||||||||
|
Bank overdraft
|
$
|
164,990
|
$
|
62,796
|
||||
|
Accounts payable
|
1,053,458
|
903,258
|
||||||
|
Deferred salary
|
398,928
|
330,625
|
||||||
|
Accrued interest
|
347,446
|
310,634
|
||||||
|
Accrued expenses - legal judgments
|
90,732
|
90,732
|
||||||
|
Other accrued expenses and other liabilities
|
1,507,670
|
1,320,595
|
||||||
|
Loans payable to officers and a director
|
867,658
|
795,939
|
||||||
|
Current portion of notes payable - related parties
|
465,000
|
465,000
|
||||||
|
Notes payable
|
167,017
|
167,017
|
||||||
|
Event acquisition liabilities
|
483,718
|
483,718
|
||||||
|
Total current liabilities
|
5,546,617
|
4,930,314
|
||||||
|
Non-current liabilities
|
||||||||
|
Non-current portion of notes payable - related parties
|
625,000
|
625,000
|
||||||
|
Total liabilities
|
6,171,617
|
5,555,314
|
||||||
|
Commitments and contingencies
|
||||||||
|
Shareholders’ equity (deficit)
|
||||||||
|
Series C 10% Preferred stock, $0.001 par value: 1,000,000 shares
|
12
|
18
|
||||||
|
authorized 11,699 and 18,365 shares issued and outstanding
|
||||||||
|
Series D 10% Preferred Stock, $0.001 par value: 500,000 shares
|
15
|
6
|
||||||
|
authorized 14,999 and 5,999 shares issued and outstanding
|
||||||||
|
Common stock, $0.001 par value: 200,000,000 shares authorized
|
64,256
|
64,122
|
||||||
|
64,255,621 and 64,122,301 shares issued and
|
||||||||
|
outstanding, respectively
|
||||||||
|
Additional paid-in capital
|
27,937,436
|
27,189,432
|
||||||
|
Stock subscription receivable
|
(549,968
|
)
|
(749,968
|
)
|
||||
|
Accumulated deficit
|
(28,174,646
|
)
|
(26,483,387
|
)
|
||||
|
Total shareholders’ equity (deficit)
|
(722,895
|
)
|
20,223
|
|||||
|
Total liabilities and shareholders’ equity (deficit)
|
$
|
5,448,722
|
$
|
5,575,537
|
||||
|
Three Months Ended
March 31,
|
||||||||
|
2011
|
2010
|
|||||||
|
Operating expenses
|
||||||||
|
General and administrative
|
$
|
879,780
|
$
|
305,120
|
||||
|
Warrant and option expense
|
501,126
|
648,551
|
||||||
|
Legal and professional services
|
280,090
|
230,564
|
||||||
|
Depreciation and amortization
|
13,379
|
11,883
|
||||||
|
Total operating expenses
|
1,674,375
|
1,196,118
|
||||||
|
Loss from operations
|
(1,674,375
|
)
|
(1,196,118
|
)
|
||||
|
Other expenses
|
||||||||
|
Other expense
|
3,190
|
525,378
|
||||||
|
Interest expense
|
36,813
|
14,747
|
||||||
|
Total other expenses
|
40,003
|
540,125
|
||||||
|
Net loss
|
$
|
(1,714,378
|
)
|
$
|
(1,736,243
|
)
|
||
|
Basic and diluted loss
|
||||||||
|
per share
|
$
|
(0.03
|
)
|
$
|
(0.03
|
)
|
||
|
Basic and diluted weighted-
|
||||||||
|
average common shares
|
64,220,069
|
59,086,939
|
||||||
|
Three Months Ended
March 31,
|
||||||||
|
2011
|
2010
|
|||||||
|
Cash flows from operating activities:
|
||||||||
|
Net loss
|
$
|
(1,714,378
|
)
|
$
|
(1,736,243
|
)
|
||
|
Adjustments to reconcile net loss
|
||||||||
|
to net cash used in operating activities:
|
||||||||
|
Depreciation and amortization
|
13,379
|
11,883
|
||||||
|
Non-cash expense for warrants and options
|
501,126
|
648,551
|
||||||
|
Stock issued for services
|
-
|
54,275
|
||||||
|
Stock issued to settle legal dispute
|
-
|
525,378
|
||||||
|
Increase / (decrease) in:
|
||||||||
|
Deposits and prepaid expenses
|
(63,905
|
)
|
(50,000
|
)
|
||||
|
Accounts payable
|
150,200
|
(31,982
|
)
|
|||||
|
Deferred salary
|
68,303
|
75,625
|
||||||
|
Accrued interest
|
36,812
|
13,217
|
||||||
|
Accrued expenses - legal judgment
|
-
|
(5,000
|
)
|
|||||
|
Other accrued expenses and other liabilities
|
436,269
|
137,853
|
||||||
|
Net cash used in operating activities
|
(572,194
|
)
|
(356,444
|
)
|
||||
|
Cash flows from investing activities:
|
||||||||
|
Advances to acquisition target
|
-
|
(406,613
|
)
|
|||||
|
Net cash used by investing activities
|
-
|
(406,613
|
)
|
|||||
|
Cash flows from financing activities:
|
||||||||
|
Bank overdraft
|
102,194
|
(8,260
|
)
|
|||||
|
Payments on loans payable to officers and a director
|
-
|
(68,212
|
)
|
|||||
|
Payments on notes payable
|
-
|
(25,000
|
)
|
|||||
|
Proceeds from issuance of preferred stock
|
270,000
|
-
|
||||||
|
Proceeds from issuance of common stock
|
200,000
|
1,330,000
|
||||||
|
Net cash provided by financing activities
|
572,194
|
1,228,528
|
||||||
|
Net change in cash and equivalents
|
-
|
465,472
|
||||||
|
Cash and equivalents, beginning of period
|
-
|
-
|
||||||
|
Cash and equivalents, end of period
|
$
|
-
|
$
|
465,472
|
||||
|
Supplemental disclosure of cash flow information:
|
||||||||
|
Cash paid during the period for interest
|
$
|
-
|
$
|
-
|
||||
|
Cash paid during the period for income taxes
|
$
|
-
|
$
|
-
|
||||
|
Supplemental disclosure of non-cash investing and financing activities:
|
||||||||
|
Conversion of preferred stock into common stock
|
$
|
198,980
|
$
|
-
|
||||
|
Equipment
|
|
3 – 5 years
|
|
Furniture and fixtures
|
|
5 years
|
|
Software
|
|
3 years
|
|
Leasehold improvements
|
|
Lesser of lease term or life of improvements
|
|
March 31,
|
December 31,
|
|||||||
|
2011
|
2010
|
|||||||
|
Computers and peripherals
|
$
|
56,863
|
$
|
56,863
|
||||
|
Office Machines
|
20,705
|
20,705
|
||||||
|
Furniture and fixtures
|
56,468
|
56,468
|
||||||
|
134,036
|
134,036
|
|||||||
|
Less accumulated depreciation
|
(126,011
|
)
|
(123,985
|
)
|
||||
|
$
|
8,025
|
$
|
10,051
|
|||||
|
March 31,
|
December 31,
|
|||||||
|
2011
|
2010
|
|||||||
|
Intangible Assets
|
||||||||
|
Events
|
||||||||
|
Beverly Hills Concours
|
$
|
169,957
|
$
|
169,957
|
||||
|
Santa Barbara Concours d’Elegance
|
243,000
|
243,000
|
||||||
|
Cour Tour/Action Sports Tour
|
1,067,069
|
1,067,069
|
||||||
|
Freedom Bowl
|
344,232
|
344,232
|
||||||
|
Maui Music Festival
|
300,000
|
300,000
|
||||||
|
Total - Events
|
2,124,258
|
2,124,258
|
||||||
|
Stratus Rewards
|
||||||||
|
Purchased Licensed Technology, net of
|
49,977
|
58,630
|
||||||
|
accumulated amortization of $161,513 and $152,860
|
||||||||
|
Corporate Partner List, net of accumulated amortization
|
46,800
|
49,500
|
||||||
|
of $50,400 and $47,700
|
||||||||
|
Member List
|
23,300
|
23,300
|
||||||
|
Total - Stratus Rewards
|
120,077
|
131,430
|
||||||
|
Total Intangible Assets
|
$
|
2,244,335
|
$
|
2,255,688
|
||||
|
March 31,
|
December 31,
|
|||||||
|
2011
|
2010
|
|||||||
|
Professional fees
|
$
|
295,940
|
$
|
254,244
|
||||
|
Travel expenses
|
202,436
|
202,436
|
||||||
|
Consultant fees
|
403,118
|
281,387
|
||||||
|
Payroll tax liabilities
|
502,028
|
525,864
|
||||||
|
Other
|
104,148
|
56,664
|
||||||
|
$
|
1,507,670
|
$
|
1,320,595
|
|||||
|
March 31
|
December 31,
|
|||||||
|
2011
|
2010
|
|||||||
|
President and director, interest at 9.5%
|
$
|
463,712
|
$
|
391,993
|
||||
|
An officer, non-interest bearing
|
127,421
|
127,421
|
||||||
|
An officer, interest at 5.0% if not repaid on timely basis
|
231,525
|
231,525
|
||||||
|
A director, interest at 10.0%
|
45,000
|
45,000
|
||||||
|
$
|
867,658
|
$
|
795,939
|
|||||
|
Options Outstanding
|
Options Exercisable
|
||||||||||||||||||||
|
Weighted
|
|||||||||||||||||||||
|
Average
|
Weighted
|
Weighted
|
|||||||||||||||||||
|
Remaining
|
Average
|
Average
|
|||||||||||||||||||
|
Options
|
Range of
|
Life in
|
Exercise
|
Options
|
Exercise
|
||||||||||||||||
|
Outstanding
|
Exercise Prices
|
Years
|
Price
|
Exercisable
|
Price
|
||||||||||||||||
|
As of December 31, 2010
|
10,269,852
|
$
|
0.14 - $3.50
|
2.4
|
$
|
0.94
|
8,512,684
|
$
|
0.94
|
||||||||||||
|
Forfeited
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
|
Exercised
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
|
Granted
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
|
As of March 31, 2011
|
10,269,852
|
2.4
|
$
|
0.94
|
8,512,684
|
$
|
0.94
|
||||||||||||||
|
Range of estimated fair value of underlying common stock
|
$
|
1.65 - $1.75
|
||
|
Range of remaining lives (in years)
|
4.9 - 5.0
|
|||
|
Range of risk-free interest rates
|
2.48% - 2.62
|
%
|
||
|
Range of expected volatilities
|
103% - 106
|
%
|
||
|
Dividend yield
|
-
|
|
Warrants Outstanding
|
Warrants Exercisable
|
|||||||||||||||||
|
Weighted
|
||||||||||||||||||
|
Average
|
Weighted
|
Weighted
|
||||||||||||||||
|
Remaining
|
Average
|
Average
|
||||||||||||||||
|
Warrants
|
Range of
|
Life in
|
Exercise
|
Warrants
|
Exercise
|
|||||||||||||
|
Outstanding
|
Exercise Prices
|
Years
|
Price
|
Exercisable
|
Price
|
|||||||||||||
|
As of December 31, 2010
|
2,472,676
|
$
|
1.00 - $2.00
|
4.4
|
$
|
1.35
|
2,472,676
|
$
|
1.35
|
|||||||||
|
Forfeited
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||
|
Exercised
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||
|
Granted
|
270,000
|
$
|
1.00
|
4.9
|
1.00
|
270,000
|
1.00
|
|||||||||||
|
As of March 31, 2011
|
2,742,676
|
$
|
1.50 - $2.00
|
4.5
|
$
|
1.34
|
2,742,676
|
$
|
1.34
|
|||||||||
|
(Amounts in $000)
|
||||||||||||||||||||||||||||||||
|
As of/for the Three Months ended March 31, 2011
|
As of /for the Three Months ended March 31, 2010
|
|||||||||||||||||||||||||||||||
|
Stratus
|
Stratus
|
|||||||||||||||||||||||||||||||
|
Credit Card
|
Events
|
Other
|
Total
|
Credit Card
|
Events
|
Other
|
Total
|
|||||||||||||||||||||||||
|
Revenues
|
$ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | ||||||||||||||||
|
Cost of sales
|
- | - | - | - | - | - | - | - | ||||||||||||||||||||||||
|
Gross margin
|
- | - | - | - | - | - | - | - | ||||||||||||||||||||||||
|
Deprec. & Amort
|
15 | - | - | 15 | 12 | - | - | 12 | ||||||||||||||||||||||||
|
Segment profit (loss)
|
(15 | ) | - | - | (15 | ) | (12 | ) | - | - | (12 | ) | ||||||||||||||||||||
|
Operating expenses
|
- | - | 1,659 | 1,659 | - | - | 1,184 | 1,184 | ||||||||||||||||||||||||
|
Other expenses
|
- | - | 40 | 40 | - | - | 540 | 540 | ||||||||||||||||||||||||
|
Net income (loss)
|
$ | (15 | ) | $ | - | $ | (1,699 | ) | $ | (1,714 | ) | $ | (12 | ) | $ | - | $ | (1,724 | ) | $ | (1,736 | ) | ||||||||||
|
Assets
|
$ | 1,216 | $ | 2,124 | $ | 2,109 | $ | 5,449 | $ | 1,789 | $ | 2,224 | $ | 1,482 | $ | 5,495 | ||||||||||||||||
|
Liabilities
|
$ | 1,000 | $ | 484 | $ | 4,688 | $ | 6,172 | $ | 1,000 | $ | 484 | $ | 2,621 | $ | 4,105 | ||||||||||||||||
|
SEC registration fee
|
$ | 3,492 | ||
|
Accounting fees and expenses
|
$ | 10,000 | ||
|
Legal fees and expenses
|
$ | 25,000 | ||
|
Printing and related expenses
|
$ | 15,000 | ||
|
Total
|
$ | 53,492 |
|
Exhibit No.
|
Exhibit Description
|
|
|
3.1
|
Restated Articles of Incorporation of Titan (incorporated by reference from Form 10-SB (Film No. 98648988) filed by Titan with the Commission on June 16, 1998).
|
|
|
3.2
|
By-Laws of Titan as amended and restated on September 10, 1999 (incorporated by reference to Exhibit 3 to the Company’s Current Report on Form 8-K filed October 1, 1999).
|
|
|
4.16*
|
Certificate of Designations of the Series C Convertible Preferred Stock (incorporated by reference to Exhibit 4.01 to the Company’s Current Report on Form 8-K filed May 27, 2011).
|
|
|
4.17
|
Certificate of Designations of the Series D Convertible Preferred Stock (incorporated by reference to Exhibit 4.02 to the Company’s Current Report on Form 8-K filed May 27, 2011).
|
|
|
4.18
|
Certificate of Designations of the Series E Convertible Preferred Stock (incorporated by reference to Exhibit 4.03 to the Company’s Current Report on Form 8-K filed May 27, 2011).
|
|
| 5.1 | Opinion of Troy Gould PC.* | |
|
10.62
|
Amendment to Agreement and Plan of Merger between Pro Sports & Entertainment, Inc. and Feris International, Inc. dated March 10, 2008 (Incorporated by reference to Exhibit 10.2 to the Company’s Current Report on Form 8-K filed March 14, 2008).
|
|
|
10.63
|
Employment Agreement between Pro Sports & Entertainment, Inc. and Paul Feller dated January 1, 2007 (Incorporated by reference to Exhibit 10.2 to the Company’s Current Report on Form 8-K filed March 14, 2008).
|
|
|
10.67
|
Strategic Investment Agreement between Stratus Media Group, Inc. and ProElite, Inc. dated October 9, 2009 (Incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed October 22, 2009).
|
|
|
10.68
|
Amendment to Strategic Investment Agreement between Stratus Media Group, Inc. and ProElite, Inc. dated January 11, 2010 (Incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed February 26, 2010).
|
|
|
10.69
|
Employment Agreement between Stratus Media Group, Inc. and William Kelly dated February 22, 2010.
|
|
|
10.70
|
Employment Agreement between Stratus Media Group, Inc. and John Moynahan dated November 1, 2010. (Incorporated by reference to Exhibit 10.70 to the Company’s Report on Form 10-K filed on April 26, 2011).
|
|
| 23.1 | Consent of Independent Registered Public Accounting Firm.* | |
| 23.2 | Consent of Troy Gould PC (included in Exhibit 5.1). | |
|
STRATUS MEDIA GROUP, INC.
|
||||
|
|
By:
|
/s/ Paul Feller | ||
|
Paul Feller
|
||||
|
President and Chief Executive Officer
|
||||
|
Signature
|
Title
|
Date
|
||
|
/s/ Paul Feller
|
President, Chief Executive Officer and
|
August 12, 2011
|
||
|
Paul Feller
|
Director (Principal Executive Officer) | |||
|
/s/ John Moynahan
|
Chief Financial Officer (Principal
|
August 12, 2011
|
||
|
John Moynahan
|
Financial Officer) | |||
|
/s/ Charles Bearchell
|
Chief Accounting Officer (Principal
|
August 12, 2011
|
||
|
Charles Bearchell
|
Accounting Officer) | |||
|
/s/ Glenn Golenberg
|
Director
|
August 12, 2011
|
||
|
Glenn Golenberg
|
||||
|
/s/ Randall Cross
|
Director
|
August 12, 2011
|
||
|
Randall Cross
|
||||
|
/s/ Michael Dunleavy, Sr.
|
Director
|
August 12, 2011
|
||
|
Michael Dunleavy, Sr.
|
||||
|
/s/ Jerry Rubinstein
|
Director
|
August 12, 2011
|
||
|
Jerry Rubinstein
|
|
Exhibit No.
|
Exhibit Description
|
|
|
3.1
|
Restated Articles of Incorporation of Titan (incorporated by reference from Form 10-SB (Film No. 98648988) filed by Titan with the Commission on June 16, 1998).
|
|
|
3.2
|
By-Laws of Titan as amended and restated on September 10, 1999 (incorporated by reference to Exhibit 3 to the Company’s Current Report on Form 8-K filed October 1, 1999).
|
|
|
4.16
|
Certificate of Designations of the Series C Convertible Preferred Stock (incorporated by reference to Exhibit 4.01 to the Company’s Current Report on Form 8-K filed May 27, 2011).
|
|
|
4.17
|
Certificate of Designations of the Series D Convertible Preferred Stock (incorporated by reference to Exhibit 4.02 to the Company’s Current Report on Form 8-K filed May 27, 2011).
|
|
|
4.18
|
Certificate of Designations of the Series E Convertible Preferred Stock (incorporated by reference to Exhibit 4.03 to the Company’s Current Report on Form 8-K filed May 27, 2011).
|
|
| 5.1 | Opinion of Troy Gould PC.* | |
|
10.62
|
Amendment to Agreement and Plan of Merger between Pro Sports & Entertainment, Inc. and Feris International, Inc. dated March 10, 2008 (Incorporated by reference to Exhibit 10.2 to the Company’s Current Report on Form 8-K filed March 14, 2008).
|
|
|
10.63
|
Employment Agreement between Pro Sports & Entertainment, Inc. and Paul Feller dated January 1, 2007 (Incorporated by reference to Exhibit 10.2 to the Company’s Current Report on Form 8-K filed March 14, 2008).
|
|
|
10.67
|
Strategic Investment Agreement between Stratus Media Group, Inc. and ProElite, Inc. dated October 9, 2009 (Incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed October 22, 2009).
|
|
|
10.68
|
Amendment to Strategic Investment Agreement between Stratus Media Group, Inc. and ProElite, Inc. dated January 11, 2010 (Incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed February 26, 2010).
|
|
|
10.69
|
Employment Agreement between Stratus Media Group, Inc. and William Kelly dated February 22, 2010.
|
|
|
10.70
|
Employment Agreement between Stratus Media Group, Inc. and John Moynahan dated November 1, 2010. (Incorporated by reference to Exhibit 10.70 to the Company’s Report on Form 10-K filed on April 26, 2011).
|
|
| 23.1 | Consent of Independent Registeed Public Accounting Firm.* | |
| 23.2 | Consent of Troy Gould PC (included in Exhibit 5.1). | |
|
Very truly yours,
|
|
|
/s/ TROYGOULD PC
|