onvc_10k.htm
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549

FORM 10-K

 
x
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the fiscal year ended December 31, 2009

OR

 
o
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period _____ from ________  to

Commission file number: 0-32137
 
ONLINE VACATION CENTER HOLDINGS CORP.

(Name of Small business Issuer in Its Charter)
                                                                  
 Florida   65-0701352
 (State or other jurisdiction   (I.R.S. Employer Identification No.)
 of incorporation or organization)  
 
  1801 N.W. 66TH Avenue, Suite 102, Plantation, FL 33313
 (Address of Principal Executive Offices) (Zip Code)
 
Issuer's Telephone Number, Including Area Code:
(954) 377-6400

Securities registered pursuant to Section 12(b) of the Act:
None

Securities registered pursuant to Section 12(g) of the Act:

Common Stock, $.0001 par value per share

Indicate by check mark if the registrant is a well-known issuer, as defined in Rule 405 of the Securities Act             o   Yes       x   No

Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or 15(d) of the Act.       o  Yes        x  No

Indicate by check mark whether the issuer (1) filed all reports required to be filed by Section 13 or 15(d) of the Exchange Act of 1934 during the past 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.      x    Yes      o  No

 
1

 
Indicate by check mark whether the registrant has electronically submitted and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the Registrant was required to submit and post such files).  oYes    oNo

Indicate by check mark if disclosure pursuant to Item 405 of Regulation S-K is not contained herein and will not be contained, to the best of registrant's knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K.  o

Indicate by check mark whether registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company.  See the definition of "large accelerated filer," "accelerated filer and "smaller reporting company" in Rule 12b-2 of the Exchange Act.

 Large accelerated filer  o                                                                                       Accelerated filer  o
 Non-accelerated filer  o   (Do not check if a smaller reporting company)                                   Smaller reporting company x

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

The aggregate market value of the voting stock held by non-affiliates of the registrant was approximately $1,737,660 as of June 30, 2009 based on the closing price of the issuer's common stock on the Over-the-Counter Bulletin Board on said date ($0.54 per share).  For purposes of the foregoing computation, all executive officers, directors and 10% beneficial owners of the registrant are deemed to be affiliates.

The number of shares outstanding of the registrant's common stock as of June 30, 2009: 16,303,688

Documents Incorporated By Reference: None.

Transitional Small Business Disclosure Format:   Yes  o  No   o
 
                                                                                                                                                             
 
 
 
 
 
 
 

 
 
 
2

 
 
  TABLE OF CONTENTS  
     Page No.
 PART I    
 ITEM 1. BUSINESS   4
     
 ITEM 1A.  RISK FACTORS  6
     
 ITEM 2.  PROPERTIES  11
     
 ITEM 3. LEGAL PROCEEDINGS   11
     
 ITEM 4. RESERVED  11
     
 PART II    
 ITEM 5. MARKET FOR REGISTRANTS COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES  11
     
 ITEM 6. SELECTED FINANCIAL DATA  12
     
 ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS  12
     
 ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA  18
     
 ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE  18
     
 ITEM 9A(T).   CONTROLS AND PROCEDURES    18
     
 ITEM 9B.  OTHER INFORMATION  19
     
 PART III    
 ITEM 10.  DIRECTORS, EXECUTIVE OFFICERS AND CORPORATE GOVERNANCE  20
     
 ITEM 11.  EXECUTIVE COMPENSATION  23
     
 ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS  27
     
 ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS, AND DIRECTOR INDEPENDENCE  28
     
 ITEM 14.   PRINCIPAL ACCOUNTING FEES AND SERVICES   28
     
 PART IV    
 ITEM 15. EXHIBITS, FINANCIAL STATEMENT SCHEDULES   29
     
 SIGNATURES      30
 

                       
                        
 
3

 
CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS

The information in this Annual Report on Form 10-K contains  forward-looking statements within the meaning of Section 27A of the  Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended.  Such statements are based upon current expectations, assumptions, estimates and projections about Online Vacation Center Holdings Corp. (the "Company") and our industry.  These forward-looking statements are subject to the many risks and uncertainties  that exist in our  operations and business environment that may cause actual results, performance or achievements of the Company to be different from those expected or anticipated in the forward-looking  statements.  Any statements contained herein that are not statements of historical fact may be deemed to be forward-looking statements.  For example, words such as "may", "will", "should", "estimates", "predicts", "potential", "continue", "strategy", "believes", "anticipates", "plans", "expects", "intends", and similar expressions are intended to identify forward-looking statements.  The Company's actual results and the timing of certain events could differ significantly from those anticipated in such forward-looking statements.  Factors that might cause or contribute to such a discrepancy include, but are not limited to, those discussed in “Risk Factors” contained in Part I, Item 1 of this Annual Report on Form 10-K and the risks discussed in our other filings with the Securities and Exchange Commission ("SEC").  The forward-looking statements included in this report reflect the beliefs of our management on the date of this report.  We undertake no obligation to update publicly any forward-looking statements for any reason, even if new information becomes available or other events or circumstances occur.

PART I

Item 1 - Business

Overview

Online Vacation Center Holdings Corp., a Florida holding company ("we," "us," or the "Company"), provides vacation travel services through its wholly-owned subsidiaries.  Our portfolio of travel companies include:

·  
Online Vacation Center, Inc. ("Online Vacation Center"), a full service vacation seller focused on serving the affluent retiree market. Historically, this subsidiary has been the core business, accounting for the majority of revenue and net income through the sale of high margin cruise packages, and

·  
Dunhill Vacations, Inc. ("Dunhill"), the publisher of three travel newsletters, "Top Travel Values", "Spotlight", and "TRAVELFLASH".

We are focused on internally growing and developing our group of diversified vacation marketing companies with a range of products that can be cross-marketed to our extensive customer base and providing a high degree of personalized service to help customers research, plan and purchase a vacation.
 
All references in this Annual Report to the "Company", "we" or "our" refer to Online Vacation Center Holdings Corp. and our subsidiaries unless otherwise noted.  Our main telephone number is 954-377-6400 and our web site is located at www.onlinevacationcenter.com. The content on our web site is not incorporated by reference into this filing.
 
4

 
The Industry
 
Industry sources estimate that the global cruise industry carried 13.4 million cruise passengers in 2009.   From 2004 to 2008 North America has experienced a compound annual growth rate in cruise passengers of approximately 4.4%. Approximately 76.5% of the cruise passengers in the world are sourced from North America, where cruising has developed into a mainstream alternative to land-based resort and sightseeing vacations. Approximately 10.7 million North American-sourced cruise passengers took cruise vacations for two or more consecutive nights in 2009 with an average length of cruise of 7.2 days.  This market has grown significantly in prior years and we expect that it will continue to grow in the future as new capacity is introduced. Cruising appeals to a broad demographic range.  The age of the U.S. and Canadian populations are increasing, primarily as a result of the aging of the baby boom generation and healthcare advancements.  As a result, it is estimated that between 2010 and 2020, the number of people in the cruise industry’s primary age group of 45 and older are expected to grow by 20 million, or 15% in North America.

Operations

We provide vacation marketing services from our call center located in Plantation, Florida.  Sales are completed via the Internet, by telephone, or in person.

Marketing

We market our vacation services by utilizing publications, direct mail, outbound telemarketing and email communications.  We are able to stay in touch with consumers by utilizing these methods.

Principal Suppliers

We have historically been highly dependent on our relationships with five major cruise lines: Celebrity Cruises, Norwegian Cruise Line, Princess Cruises, Azamara Cruises and Royal Caribbean Cruise Line.  Additionally, we also depend on third party service providers for processing certain fulfillment services.

Intellectual Property

We have registered five service marks: two for "Online Vacation Center" and one each for "Your Personal Vacation Managers", “Dunhill Vacation News” and “Travel More Spend Less”.

Personnel

At December 31, 2009, we had 64 full-time employees; 49 are sales and marketing personnel, and 15 hold administrative and executive positions. No personnel are covered by a collective bargaining agreement. We believe our relationship with our employees is good.
 
5

 
Competition

The travel service industry is extremely competitive and has low barriers to entry.  We compete with other distributors of travel services, travel providers, travel agents, tour operators, central reservation service providers and with conventional and electronic publishers of travel media. Companies including, but not limited to, Travelocity, Expedia and Orbitz, have greater experience, brand name recognition and financial resources than us.

Regulation

We believe that we are in material compliance with all federal and state regulatory requirements applicable to our business, including the CAN-SPAM Act of 2003 which regulates commercial electronic mail on a nationwide basis.  We adhere to the law by properly representing the nature of our commercial email messages, not tampering with source and transmission information and obtaining email addresses through lawful means.

Item 1A - Risk Factors

An investment in our common stock involves a high degree of risk. You should consider the following factors carefully before deciding to purchase shares of our common stock. Additional risks not presently known to us or that we currently deem immaterial may also impair our business operations.

We operate in an increasingly competitive global environment.
 
The market for the services we offer is increasingly and intensely competitive. We compete with both established and emerging online and traditional sellers of travel services with respect to each of the services we offer. Some of our competitors, particularly travel suppliers such as cruise lines, airlines and hotels, may offer products and services on more favorable terms, including lower prices, no fees or unique access to proprietary loyalty programs, such as points and miles. Many of our competitors, such as cruise lines, airlines and hotels, have been steadily focusing on increasing online demand on their own websites in lieu of third-party distributors such as us. For instance, some low cost airlines, which are having increasing success in the marketplace, distribute their online inventory exclusively through their own websites. Suppliers who sell on their own websites typically do not charge a processing fee, and, in some instances, offer advantages such as increased or exclusive product availability and their own bonus miles or loyalty points, which could make their offerings more attractive to consumers than offerings like ours. In addition, we face increasing competition from other travel agencies, which in some cases may have favorable offerings for both travelers and suppliers, including pricing, connectivity and supply breadth.  Increased competition has resulted in and may continue to result in reduced margins, as well as loss of travelers, transactions and brand recognition. We cannot assure you that we will be able to compete successfully against current, emerging and future competitors or provide differentiated travel products and services to our client base.
 
The recent global economic and financial market crisis may have a negative effect on our business and operations.
 
The recent global economic and financial market crisis has caused, among other things, a general tightening in the credit markets, lower levels of liquidity, increases in the rates of default and bankruptcy, lower consumer and business spending, and lower consumer net worth, all of which may  have a negative effect on our business and operations.  Many of our customers, and travel suppliers have been severely affected by the current economic turmoil. Current or potential customers may be unable to fund purchases or reduce purchases, all of which has and could continue to lead to reduced demand for our products and services, resulting in reduced gross margins,
 
6

 
and increased customer payment delays or defaults. We are also limited in our ability to reduce costs to offset the results of a prolonged or severe economic downturn given certain fixed costs associated with our operations, difficulties if we overstrained our resources, and our long-term business approach that necessitates we remain in position to respond when market conditions improve.  The timing and nature of any recovery in the credit and financial markets remains uncertain, and there can be no assurance that market conditions will improve in the near future or that our results will not be materially and adversely affected. Such conditions make it very difficult to forecast operating results, make business decisions and identify and address material business risks.

If we do not have adequate financing, we may not be able to implement our business growth strategy

If we have insufficient cash resources, our growth could be limited unless we are able to obtain additional capital through debt or equity financings. There can be no assurance that other financing will be available to us on terms we deem acceptable or if at all. If we are unable to obtain financing sufficient for all of our organic growth, we may be unable to fully carry out our development strategy. If funding is insufficient, we may be required to delay, reduce the scope of or eliminate some or all of our development programs.

Factors beyond our control could result in impairments.

We operate in a highly competitive and sensitive marketplace whereby international events, pricing pressures, unanticipated competition, adverse changes in business climate and loss of key personnel are not uncommon events.  The potential impact of these events could adversely affect future cash flows and fair values of goodwill and other intangibles in relationship to their respective carrying values resulting in future impairments which may be material to our financial condition and/or results of operations.

We are dependent upon travel providers for access to their inventory. Other distributors may have similar arrangements with travel providers, some of which may provide better availability or more competitive pricing than that offered by us.

We anticipate that a significant portion of our revenues will continue to be derived from the sale of inventory from relatively few travel providers. Our agreements with our travel providers can generally be canceled or modified by the travel provider upon relatively short notice. The loss of a contract, changes in our pricing agreements or commission schedules or more restricted access to travel providers' inventory could have a material adverse effect on our business, financial condition and results of operations.

Over recent years, we have experienced downward pressure on remuneration from our suppliers.

A substantial portion of our revenue is derived from compensation negotiated with travel suppliers. Over recent years, cruise, air and hotel travel suppliers have generally reduced or in some cases eliminated payments to travel agents and other travel intermediaries.   No assurances can be given that travel suppliers will not further reduce of eliminate compensation, or attempt to charge travel agencies for content, any of which could reduce our revenue and margins thereby adversely affecting our business and financial performance.
 
7

 
Our business is currently dependent upon a number of different information and telecommunication technologies and any failure of this technology would decrease our revenues.

Our business is currently dependent upon a number of different information and telecommunication technologies to facilitate our access to information and manage a high volume of inbound and outbound calls. Any failure of this technology would have a material adverse effect on our business, financial condition and results of operations.  In addition, we are dependent upon certain third party vendors, for access to certain information. Any failure of these systems or restricted access by us would have a material adverse effect on our business, financial condition and results of operations.

We rely on third-parties for many systems and services.

 
We rely on third-party service providers for certain fulfillment, processing, and other services. If these third-parties experience difficulty meeting our requirements or standards, it could damage our reputation or make it difficult for us to provide certain services to our clients and operate some aspects of our business. In addition, if such third-party service providers were to cease operations, temporarily or permanently, or face financial distress, we could suffer increased costs and delays in our ability to provide similar services until an equivalent service provider could be found or we could develop our technology or operations. In addition, we rely increasingly on outsourced providers of traveler care and information technology services. If we are unsuccessful in choosing high quality partners or we ineffectively manage these partnerships it could have an adverse impact on our operations and financial results.

There can be no assurance that our systems, procedures and controls will be adequate to support our operations as it expands which could significantly increase our expenses and delay or prevent growth.

We expect to continue to grow internally.  We expect to spend significant time and effort expanding our existing businesses.  There can be no assurance that our systems, procedures and controls will be adequate to support our operations as they expand. Any future growth also will impose significant added responsibilities on members of senior management, including the need to identify, recruit and integrate new senior level managers and executives. There can be no assurance that such additional management will be identified or retained by us. To the extent that we are unable to manage our growth efficiently and effectively, or are unable to attract and retain qualified management, our business, financial condition and results of operations could be materially adversely affected.

Our revenues and earnings are especially sensitive to global events that are out of our control.

Our results of operations are dependent upon factors generally affecting the travel industry. Our revenues and earnings are especially sensitive to events that affect domestic and international air travel and vacation. A number of factors could result in an overall decline in demand for travel, including political instability, armed hostilities, international terrorism, extreme weather conditions, a rise in fuel prices, a decline in the value of the U.S. dollar, labor disturbances, excessive inflation, a general weakening in economic activity and reduced employment in the U.S. These types of events could have a material adverse effect on our business, financial condition and results of operations.
 
8

 
The domestic and international leisure travel industry is seasonal. Our results have been subject to quarterly fluctuations caused primarily by the seasonal variations in the travel industry.

Net revenues and net income are generally lower in the third quarter. We expect seasonality to continue in the future. Our quarterly results of operations may also be subject to fluctuations as a result of the changes in the mix of services offered by us, internal growth rates, fare wars by travel providers, fuel surcharges levied by travel providers, changes in relationships with certain travel providers, the timing of the payment of overrides by travel providers, extreme weather conditions or other factors affecting travel. Unexpected variations in quarterly results could also adversely affect the price of our common stock, which in turn could limit our ability to expand.

The travel service industry is extremely competitive and has low barriers to entry.

We compete with other distributors of travel services, travel providers, travel agents, tour operators and central reservation service providers, some of which have greater experience, brand name recognition and/or financial resources than us.  Our travel providers may decide to compete more directly with us and restrict the availability and/or preferential pricing of their capacity. In addition, other distributors may have relationships with certain travel providers providing better availability or more competitive pricing than that offered by us.  Furthermore, some travel agents have a strong presence in their geographic area which may make it difficult for us to attract customers in those areas.

Our operations are dependent on the efforts and relationships of Edward Rudner.

Our operations and business strategy are dependent on the efforts and relationships of Edward Rudner.  If Mr. Rudner were unable to continue in his role with the Company, our business could be adversely affected. Although the Company has entered into employment agreement with Mr. Rudner there can be no assurance that he will be able to continue in his present capacity for any particular period of time.

Edward Rudner has the ability to control the Company's business and corporate affairs.

Edward Rudner and his affiliates beneficially own shares of common stock representing approximately 67.3% of the total voting power of the common stock of the Company. Mr. Rudner will be able to exercise control over the Company's affairs and be able to elect the entire board of directors and to control the disposition of any matter submitted to a vote of our shareholders.

Our websites rely on intellectual property, and we cannot be sure that this intellectual property is protected from copying or use by others, including potential competitors.

We regard much of our content and technology as proprietary and try to protect our proprietary technology by relying on trademarks, copyrights, trade secret laws and confidentiality agreements. In connection with our license agreements with third parties, we seek to control access to and distribution of our technology, documentation and other proprietary information. Even with all of these precautions, it is possible for someone else to copy or otherwise obtain and use our proprietary technology without our authorization or to develop similar technology independently. Effective trademark, copyright and trade secret protection may not be available in every country in which our services are made available through the internet, and policing unauthorized use of our proprietary information
 
9

 
is difficult and expensive. We cannot be sure that the steps we have taken will prevent misappropriation of our proprietary information. This misappropriation could have a material adverse effect on our business. In the future, we may need to go to court to enforce our intellectual property rights, to protect our trade secrets or to determine the validity and scope of the proprietary rights of others. This litigation might result in substantial costs and diversion of resources and management attention.

We currently license from third parties some of the technologies incorporated into our websites. As we continue to introduce new services that incorporate new technologies, we may be required to license additional technology. We cannot be sure that such technology licenses will be available on commercially reasonable terms, if at all.

Our processing, storage, use and disclosure of personal data could give rise to liabilities as a result of governmental regulation, conflicting legal requirements or differing views of personal privacy rights.

In the processing of our traveler transactions, we receive and store a large volume of personally identifiable information. This information is increasingly subject to legislation and regulations in numerous jurisdictions around the world. This government action is typically intended to protect the privacy of personal information that is collected, processed and transmitted in or from the governing jurisdiction. We could be adversely affected if legislation or regulations are expanded to require changes in our business practices or if governing jurisdictions interpret or implement their legislation or regulations in ways that negatively affect our business, financial condition and results of operations. As privacy and data protection have become more sensitive issues, we may also become exposed to potential liabilities as a result of differing views on the privacy of travel data. These and other privacy developments that are difficult to anticipate could adversely affect our business, financial condition and results of operations.

We may be found to have infringed on intellectual property rights of others that could expose us to substantial damages and restrict our operations.
     
We could face claims that we have infringed the patents, copyrights or other intellectual property rights of others. In addition, we may be required to indemnify travel suppliers for claims made against them. Any claims against us could require us to spend significant time and money in litigation, delay the release of new products or services, pay damages, develop new intellectual property or acquire licenses to intellectual property that is the subject of the infringement claims. These licenses, if required, may not be available on acceptable terms or at all. As a result, intellectual property claims against us could have a material adverse effect on our business, operating results and financial condition.

Our stock is thinly traded.

While our stock trades on the NASDAQ Over-the-Counter Bulletin Board, our stock is thinly traded and an investor may have difficulty in reselling his or her shares quickly.  The low trading volume of our common stock is outside of our control, and we can not guarantee that the trading volume will increase in the near future or that, even if it does increase in the future, it will be maintained.  Without a large float, our common stock is less liquid than the stock of companies with broader public ownership and, as a result, the trading prices of our common stock may be more volatile.  In addition, in the absence of an active public trading market, an investor may be unable to liquidate his or her investment in us.  Trading of a relatively small volume of our common stock may have a greater impact on the trading price for our stock than would be the case if our public float were larger.  We cannot predict the prices at which our common stock will trade in the future.
 
10

 
Item 2 - Properties

We lease approximately 10,000 square feet of office space as our principal location in Plantation, Florida where we have our corporate offices and our call center.  The current lease term is through June 30, 2011.
 
Item 3 - Legal Proceedings
 
From time to time, the Company is involved in various legal claims and actions arising in the ordinary course of business, While from time to time claims are asserted that may make demands for sums of money, we do not believe that the resolution of any of these other matters, either individually or in the aggregate, will materially affect our financial position, cash flows or the results of our operations.

Item 4 – Reserved
 
PART II

Item 5 - Market for Registrant's Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities

The Company's shares of common stock are traded over-the-counter and quoted on the OTC Electronic Bulletin Board under the symbol "ONVC”.  Historically the stock is thinly traded and transactions in the stock are sporadic and infrequent.  The following table sets forth the high and low bid quotations for the Company's common stock for the periods indicated. The quotations reflect inter-dealer prices and do not include retail mark-ups, mark-downs or commissions.  The prices do not necessarily reflect actual transactions.
 
Period   High    Low  
Three Months Ended March 31, 2009 $0.90   $0.30  
Three Months Ended June 30, 2009 $0.60    $0.26  
Three Months Ended September 30, 2009  $1.00   $0.30  
Three Months Ended December 31, 2009 $0.90   $0.27  
         
Three Months Ended March 31, 2008 $1.05   $0.26  
Three Months Ended June 30, 2008  $1.05   $0.30  
Three Months Ended September 30, 2008 $1.05   $0.30  
Three Months Ended December 31, 2008 $0.90   $0.20  
 
On December 31, 2009, there were 90 shareholders of record of the Company's common stock.

The Company has never paid cash dividends on its common stock.  The Company presently intends to retain future earnings, if any, to finance the expansion of its business and does not anticipate that any cash dividends will be paid in the foreseeable future.  The future dividend policy will depend upon the Company's earnings, capital requirements, expansion plans, financial condition and other relevant factors.
 
11

 
The following table provides information with respect to the Company’s purchases of its common stock pursuant to its stock repurchase program during the fourth quarter of 2009:
 
 
 
 
 
 
 
 
 
 
 
 
 
Period                  
 
 
 
 
 
 
 
 
 
 
(a) Total
Number of
Shares
Purchased
 
 
 
 
 
 
 
 
 
 
 
(b)Average
Price Paid
Per Share
 
 
 
(c) Total
Number of
Shares (or
Units)
Purchased as
Part of a
Publicly
Announced
Plans or
Program (1)
 
 
 
 
 
 
(d) Maximum Number
(or Approximate
Dollar Value) of
Shares that May
Yet Be Purchased
Under the Plans
or Programs
October 1, 2009 – October 31, 2009
 
100,000 (2)
 
$0.500
 
        0
 
$232,899
November 1, 2009 – November 30, 2009
 
          0     
 
$0.000
 
        0
 
$232,899
December 1, 2009 – December 31, 2009
 
           0     
 
$0.000
 
        0
 
$232,899
Total
 
100,000    
 
$0.500
 
        0
 
$232,899
                                              
 
(1)
On August 1, 2008, we announced that our Board of Directors had approved a program to repurchase of up to $200,000 of the our common stock to be funded from available working capital and subject to the applicable rules and regulations of the SEC and other applicable legal requirements. The plan does not require us to acquire a specific number of shares and may be suspended from time to time or discontinued. As initially adopted, the program did not extend beyond June 30, 2009.  On March 2, 2009 we announced that our Board of Directors authorized the repurchase of an additional $150,000 of our common stock to be funded from available working capital and subsequently extended the program until December 31, 2010.

 
(2)
On October 27, 2009, we entered into an agreement with the E B Rudner Trust to purchase 100,000 shares of the Company’s common stock at a purchase price of $0.50 per share. The purchase price was paid from our working capital. Edward B. Rudner, our Chairman, Chief Executive Officer and Chief Financial Officer, is trustee of the E B Rudner Trust. This repurchase transaction is not part of our previously announced repurchase program.
 
Item 6 – Selected Financial Data

Not applicable.

Item 7 - Management's Discussion And Analysis Of Financial Condition And Results Of Operations

Management's Discussion and Analysis or Plan of Operation should be read together with our financial statements and related notes included elsewhere in this Form 10-K. This Form 10-K, including the following discussion, contains trend analysis and other forward-looking statements within the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Any statements in
 
12

 
this Form 10-K that are not statements of historical facts are forward-looking statements. These forward-looking statements are based on a number of assumptions and involve risks and uncertainties. Actual results may differ materially from those set forth in such forward-looking statements as a result of factors set forth elsewhere in this Form 10-K, including under “Risk Factors.”

Restatement

We have restated our consolidated balance sheet, statement of operations, statement of cash flows and statement of stockholders equity as of and for the year ended December 31, 2008 (“consolidated financial statements for fiscal 2008”), in response to comments received by the Company from the SEC.  The issue raised by the SEC in its comment letter related to the accounting for the disposition of Phoenix International Publishing LLC ("Phoenix").  As a result of these comments, our management and the Audit Committee of our Board of Directors decided to change the accounting treatment for the disposition of Phoenix in our consolidated financial statements for fiscal 2008 so that the methodology utilized in determining the fair value of Phoenix as well as our common stock at disposition was consistent with the methodology utilized in determining the fair value of our common stock at the time of our acquisition of Phoenix.  In addition, we are revised our presentation and accounting treatment of convertible notes issued in conjunction with previous acquisitions to eliminate the value ascribed to the conversion feature of the notes.  See Note 3, Restatement and Revisions contained in Item 8 – Financial Statements for further information relating to the Restatement.  These changes have been incorporated into Management’s Discussion and Analysis of Financial Condition and Results of Operations below.

Overview

We are focused on internally growing and developing our group of diversified vacation marketing companies with a range of products that can be cross-sold to an extensive customer base and providing a high degree of personalized service to help consumers research, plan and purchase a vacation.

We provide vacation marketing services through our wholly owned subsidiaries.  Our portfolio of travel companies includes:

●  
Online Vacation Center, Inc., a full service vacation seller focused on serving the affluent retiree market. Historically, this subsidiary has been the core business, accounting for the majority of revenue and net income through the sale of high margin cruise packages, and

  
Dunhill Vacations, the publisher of three travel newsletters, "Top Travel Values", "Spotlight", and "TRAVELFLASH".
 
We generate revenues from:

●  
commissions on cruises
●  
commissions on other travel related products
●  
commissions on travel insurance
●  
advertising and marketing services  provided to travel suppliers
 
13

 
We currently market our services by:

  
producing travel-related publications for consumers
●  
telemarketing to our existing customer base
●  
direct mailing to our existing customer base as well as targeted prospects
●  
email communications to our subscription base

Operating expenses include those items necessary to advertise our services, produce our marketing materials, maintain and staff our travel reservation and fulfillment center including technological enhancements, payroll, commissions and benefits, telephone, ticket delivery and general and administrative expenses including rent and computer maintenance fees.
 
Results of Operations

Year Ended December 31, 2009 Compared To Year Ended December 31, 2008

Continuing Operations

Revenues increased by $609,328 or 5.0% to $9,573,153 for the year ended December 31, 2009 (“2009”) compared with $8,963,825 for the year ended December 31, 2008 (“2008”). The increase is attributable to an increase in our publishing business.

Selling and marketing expenses increased by $30,496 or 1.3% to $2,442,895 for 2009 compared with $2,412,399 for 2008. The increase is primarily attributable to compensation related to an increased sales staff offset by a decrease in marketing material expenses.  Selling and marketing expenses primarily consist of sales staff compensation and costs to produce marketing materials.

G&A expenses decreased by $455,772 or 9.0% to $4,617,471 for 2009 compared with $5,073,243 for 2008. The decrease is attributable to a decrease in G&A expenses associated with an across the board decrease in management and non sales staff compensation, professional services, occupancy costs, and all other G&A expenses. G&A expenses primarily include management and non sales staff compensation, professional services, and occupancy costs.

Depreciation and amortization expense increased by $112,501 to $472,272 for 2009 compared with $359,771 for 2008. The increase is primarily attributable to an increase in the amortization expense of the Dunhill subscriber list.

Net interest income increased by $30,528 to $6,173 in 2009 compared with net interest expense of $24,355 in 2008.  The decrease in interest expense for 2009 is primarily attributable to the 2008 expense imputed on the receivable from Phoenix payable over 40 months and higher debt balances as a result of our acquisition of La Fern, Inc. and La Tours and Cruises, Inc which were paid and or forgiven in 2009.

Our income from continuing operations before provision for income taxes was $2,046,688 in 2009 compared with $1,094,057 in 2008. The increase is due to an increase in publishing revenues a reduction in selling and marketing expenses and G&A expenses offset by an increase in depreciation and amortization expenses during this time period.

Our provision for income taxes increased from $503,888 in 2008 to $767,654 in 2008. The increase is directly related to an increase in our results from operations in which income from continuing operations before income taxes was $2,046,688 in 2009 compared with $1,094,057 in 2007. Our tax rate in 2009 was 37.5%, which is  less than the statutory rate due to prior year  true ups
 
14

 
partially offset by the tax effect of the stock based compensation expense associated with incentive stock options which is deductible for book but not for tax purposes.  Our tax rate in 2008 was 46.1%;  the additional expense in excess of  the statutory rate is primarily due to the tax effect of  the stock based compensation expense associated with incentive stock options and imputed interest expense associated with acquisition debt which are deductible for book but not for tax purposes.

As a result of the foregoing, our income from continuing operations was $1,279,034 in 2009 compared with $590,169 in 2008.

Discontinued operations

Effective September 30, 2009, the Board of Directors of the Company granted the Company the authority to sell Thoroughbred Travel, LLC dba Journeys Unlimited LLC (“Journeys”) and La Tours and Cruises, Inc. dba West University Travel (“West U”).  Journeys was acquired in September 2006 and West U was acquired in January 2007. The Board of Directors also granted the Company the authority to dissolve La Fern, Inc. dba Leisure Link International (“La Fern”). La Fern was acquired in October 2006.

On October 19, 2009, we entered into a definitive agreement (the “Sales Agreement”) to sell the assets and liabilities arising from customer travel after November 2, 2009 of West U and Journeys to West University Travel LLC, a Texas limited liability company (“West University). The principal members of West University are Ray Schutter, President of West U and Journeys, and Cecilia Schutter, who sold West U to us in January 2007 in exchange for $550,000 in cash, which was payable in installments, and 50,000 restricted shares of our common stock. Pursuant to the Sales Agreement, Mr. and Mrs. Schutter returned the 50,000 restricted shares of our common stock and forgave our $100,000 note issued to the Schutters in conjunction with the our acquisition of West U.  Additionally, Mr. Schutter resigned as President of West U and Journeys.  We retired the 50,000 shares of our common stock received from Mr. and Mrs. Schutter in the sale transaction as of October 19, 2009.

As a result of the above events, we reviewed the carrying value of all intangibles and goodwill attributable to La Fern, West U and Journeys for impairment. An intangible impairment loss of $103,923 and a goodwill impairment loss of $1,170,191 were recorded as of September 30, 2009. The fair value of the tested intangibles and the related subsidiaries was based on the estimated Level 2 proceeds to be derived from the sale of assets and liabilities of West U and Journeys and the estimated Level 3 residual value upon dissolution of La Fern.  No additional impairment losses were recorded.  No gains or losses were recorded in conjunction with the dissolution of La Fern and the sale of assets of West U and Journeys.

We acquired Phoenix, a United Kingdom publisher of consumer magazines and guides about travel to the U.S. and Canada, on August 31, 2006 for 1,450,000 shares of our common stock. In November 2007, the Company's Board of Directors granted the Company the authority to sell Phoenix. On March 31, 2008, we sold Phoenix to Mr. Todd, the former owner of Phoenix, in exchange for 1,250,000 shares of our common stock which were owned by Mr. Todd. We recorded the sale of Phoenix at its fair value, as defined by Statement of Financial Accounting Standards No. 157, Fair Value Measurements, resulting in a loss of $739,632. For tax purposes, the transaction was treated as a split-off with no resulting tax consequences. We retired the 1,250,000 shares of our common stock received from Mr. Todd in the sale transaction as of March 31, 2008.
 
15

 
The results of operations and cash flows of West U, Journeys, La Fern and Phoenix have been removed from the results of continuing operations for the years ended December 31, 2009 and 2008, respectively.  The assets and liabilities of West U, Journeys and La Fern have been classified as available for sale, as of December 31, 2008. The comparison of the results of operations of West U, Journeys, La Fern and Phoenix between the years ended December 31, 2009 and 2008, respectively, is as follows:

 
                                                                 Year Ended
   December 31,
       2009
Year Ended
December 31,
    2008    
(Restated)
 
 
Increase/
(Decrease)
Revenues
$      410,165
$   936,082 
$  (525,917)
Operating (loss)
$    (215,589)
$   (24,604)
$   190,985 
(Loss) on sale of Phoenix
                -- 
   (739,632)
     (739,632)
Impairment charges
   (1,274,114)
$            --
    1,274,114 
Income tax (benefit)
      (540,408)
       12,279 
    (552,687)
Net (loss) from discontinued operations
$    (949,295)
$ (776,515)
  172,780 

As a result of the foregoing, our net income was $329,739 in 2009 compared with a net loss of $186,346 in 2008.

Liquidity and Capital Resources

Cash at December 31, 2009 and 2008 was $2,721,658 and $1,693,447 respectively. The primary source of our liquidity and capital resources has historically come from our operations.

Cash flows provided by operating activities was $2,453,233 in 2009 whereas cash flows provided in operating activities was $1,213,092 in 2008.  The increase of $1,240,141 in 2009 was attributable to a decrease in cash used for working capital of $870,191, an increase of income from continuing operations of $688,865 offset by a decrease in cash provided by non-cash operating items of $318,915.

Cash flows used in investing activities in 2009 and 2008 were $574,474 and $294,649, respectively. The increase of $279,825 was primarily attributable to an increase in capital expenditures and intangible assets totaling $130,507 a decrease in the reduction restricted cash of $273,243 offset by a decrease in the receivable in conjunction with the disposition of Phoenix during 2008 of $123,925.

Cash flows used in financing activities increased to $1,210,438 in 2009 compared with $458,407 in 2008. The primary increase in cash outflows was due our purchase of our common stock under a repurchase program authorized by our Board of Directors in August 2008, which was amended in March 2009 and private stock repurchase transactions with existing shareholders aggregating $1,060,695 an increase in the payments under a capital lease obligation for new telephone equipment of $19,056 offset by a reduction in the payment of notes, issued in conjunction with former acquisitions, totaling $327,720.

Cash flows provided by discontinued operations increased by $315,521 as a result of an increase in cash provided by operating activities in 2009.
 
16

 
At December 31, 2009, we had working capital of $1,235,560, as compared with a working capital of $538,404 at December 31, 2008, an increase of $697,156.  We had an accumulated deficit of $1,256,754 at December 31, 2009, a decrease of $329,739.

Management believes that the existing cash and cash expected to be provided by operating activities will be sufficient to fund the short term capital and liquidity needs of our operations.  We may need to seek to sell equity or debt securities or obtain credit lines from financial institutions to meet our longer-term liquidity and capital requirements.  There is no assurance that we will be able to obtain additional capital or financing in amounts or on terms acceptable to the Company, if at all or on a timely basis.

The Company has historically been heavily dependent on relationships with five major cruise lines: Celebrity Cruises, Norwegian Cruise Line, Princess Cruises, Azamara Cruises and Royal Caribbean Cruise Line and also depends on third party service providers for processing certain fulfillment services.

Seasonality and Inflation

The domestic and international leisure travel industry is seasonal. Our results have been subject to quarterly fluctuations caused primarily by the seasonal variations in the travel industry.  Leisure travel net revenues and net income are generally lower in the third quarter. We expect seasonality to continue in the future.  We do not expect inflation to materially affect our revenues and net income.

Recent Accounting Pronouncements

The Financial Accounting Standards Board (the “FASB”) has codified a single source of U.S. Generally Accepted Accounting Principles (GAAP), the Accounting Standards Codification™. Unless needed to clarify a point to readers, we will refrain from citing specific section references when discussing application of accounting principles or addressing new or pending accounting rule changes. There are no recently issued accounting standards that are expected to have a material effect on our financial condition, results of operations or cash flows.
 
Critical Accounting Policies

The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues, expenses and the disclosure of contingencies. Due to the inherent uncertainty involved in making estimates, actual results reported in future periods may be materially different from those estimates. The following policies are those that we consider to be the most critical. See Note 2, “Summary of Significant Accounting Policies,” for further description of these and all other accounting policies.

Revenue Recognition

We recognize revenue when it is realized or realizable and earned when all of the following criteria are met: persuasive evidence of an arrangement exists, services have been rendered, the seller's price to the buyer is fixed or determinable, and collectibility is reasonably assured.  Vacation travel sales transactions are billed to customers at the time of booking, however, commission revenue
 
17

 
is not recognized in the accompanying consolidated financial statements until the customers’ travel occurs.  Advertising revenue is recognized upon distribution of the marketing publication.

After considering and weighing relevant qualitative factors regarding our status as a primary obligor, the extent of our pricing latitude of vacation travel sales transactions and in accordance with the various indicators, our vacation travel suppliers assume the majority of the business risks such as providing the service and the risk of unsold travel packages.  As such, all vacation travel sales transactions are recorded at the net amount, which is the amount charged to the customer less the amount to be paid to the supplier.  The method of net revenue presentation does not impact operating profit, net income, earnings per share or cash flows.

Intangible Asset Testing

Absent any circumstances that warrant testing at another time, we test for goodwill and non-amortizing intangible asset impairment as part of our year-end closing process. Our goodwill testing consists of comparing the estimated fair values of each of our operating entities to their carrying amounts, including recorded goodwill. We estimate the fair values of our reporting unit by discounting its projected future cash flows. Developing these future cash flow projections requires us to make significant assumptions and estimates regarding the sales, gross margin and operating expenses of our reporting unit, as well as economic conditions and the impact of planned business or operational strategies. Should future results or economic events cause a change in our projected cash flows, or should our operating plans or business model change, future determinations of fair value may not support the carrying amount of our reporting units and the related goodwill would need to be written down to an amount considered recoverable. Any such write down would be included in the operating expenses. While we make reasoned estimates of future performance, actual results below these expectations, or changes in business direction can result in additional impairment charges in future periods.

Item 8 – Financial Statements and Supplementary Data

The Company’s financial statements as of and for the years ended December 31, 2009 and 2008 (restated) are contained on pages F-2 to F-27 of this Annual Report and are incorporated herein by reference.

Item 9.  Changes in and Disagreements With Accountants on Accounting and Financial Disclosure.

None.

Item 9A(T). - Controls and Procedures

As of the end of the period covered by this Annual Report, we carried out an evaluation, under the supervision and with the participation of management, including our chief executive officer and principal accounting officer, of the effectiveness of the design and operation of our disclosure controls and procedures as defined in Rules 13a-15(e) and 15d-15(e) of the Securities Exchange Act of 1934. In designing and evaluating the disclosure controls and procedures, management recognizes that there are inherent limitations to the effectiveness of any system of disclosure controls and procedures, including the possibility of human error and the circumvention or overriding of the controls and procedures. Accordingly, even effective disclosure controls and procedures can only provide
 
18

 
reasonable assurance of achieving their desired control objectives. Additionally, in evaluating and implementing possible controls and procedures, management is required to apply its reasonable judgment.

Based upon the required evaluation, our chief executive officer and principal financial officer concluded as of December 31, 2009, our disclosure controls and procedures were effective to provide reasonable assurance that information required to be disclosed in our Exchange Act reports is recorded, processed, summarized and reported within the time periods specified by the SEC and is accumulated and communicated to management, including our chief executive officer and principal financial officer, as appropriate to allow timely decisions regarding required disclosure.

Management’s Report on Internal Control Over Financial Reporting

The management of the Company is responsible for establishing and maintaining adequate internal control over financial reporting. The Company’s internal control over financial reporting is designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles.

Management conducted an evaluation of the effectiveness of the internal control over financial reporting based on the framework in Internal Control - Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission. Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Therefore, even those systems determined to be effective can provide only reasonable assurance with respect to financial statement preparation and presentation. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.

Management assessed the effectiveness of the Company’s internal control over financial reporting as of December 31, 2009. Based on management’s assessment and those criteria, management believes that the internal control over financial reporting as of December 31, 2009 was effective.

Management’s internal control report was not subject to attestation by the Company’s independent registered public accounting firm pursuant to temporary rules of the SEC that permit the Company to provide only management’s report.

Changes in Internal Controls

There has been no change in the Company’s internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) during the last fiscal quarter covered by this Report that has materially affected, or is reasonably likely to materially affect, the Company’s internal control over financial reporting. There have been no significant changes in our internal controls over financial reporting or in other factors that could significantly affect internal controls over financial reporting subsequent to the date we carried out our evaluation.

Item 9B - Other Information.

None.
 
19

 
PART III

Item 10 - Directors, Executive Officers and Corporate Governance.

The following table sets forth certain information with respect to our executive officers and directors as of December 31, 2008:
 
Name                          
 
Age
 
Position                                                                    
Edward B. Rudner
 
59
 
Chief Executive Officer, President, Chief Financial Officer and Chairman of the Board of Directors
Richard A. McKinnon
 
70
 
Director
Brian P. Froelich
 
63
 
Director
Frank Bracken
 
69
 
Director

Edward B. Rudner has served as our Chief Executive Officer, President, Chief Financial Officer and as a director since March 15, 2006 and was elected to serve as the Chairman of the Board of Directors effective as of August 1, 2008.  Mr. Rudner has served as an executive officer and director of Online Vacation Center Holdings, Inc. since its inception in October 2000. Prior to founding Online Vacation Center Holdings, Inc., Mr. Rudner served as Chief Financial Officer and then Chief Operating Officer of Alamo Rent A Car. During his tenure Alamo Rent A Car expanded from a Florida company with 400 cars to a national car rental company with over 50,000 cars.  In 1984, Mr. Rudner became President and Chief Executive Officer of Certified Tours, which grew from selling 10,000 vacation packages a year to over 250,000.  In 1989, Mr. Rudner became Chairman and Chief Executive Officer of Renaissance Cruises, which expanded ship assets from $60 million to over $1 billion and increased revenues from $20 million to over $300 million by 1999.  Mr. Rudner holds a BA in history, cum laude from the University of Massachusetts.

Richard Anthony (Tony) McKinnon has served as a director of the Company since March 15, 2006, the effective date of the Share Exchange Agreement.  He served as Chairman of the Company from March 15, 2006 through August 2008.  With a background at senior levels in marketing and executive management, Mr. McKinnon has accumulated over thirty years of experience in the travel industry. His experiences include executive responsibilities at American Airlines, Pan American World Airways, Delta Air Lines, Wyndham Resort Hotels, USAir, American Hawaii Cruises and The Delta Queen Steamboat Company. Most recently, McKinnon developed Vacation.com, which is currently a network of approximately 6,000 travel agencies across North America. With the sale of Vacation.com to Amadeus, a leading global distribution system and technology provider serving the marketing, sales and distribution needs of the world's travel and tourism industries, Mr. McKinnon served as CEO of Amadeus' North American Operations from 2000 through 2003. In 2004, he served as a senior adviser to the Seabury Group, a consulting firm. Since 2008, he has served as President of Management Recruiters International, a world wide executive search firm. He also currently serves as a director for Tauck, Inc.  Mr. McKinnon holds a BS from the United States Military Academy and a JD from Emory University School of Law.
 
20

 
Brian P. Froelich has served as a director since March 15, 2006, the effective date of the Share Exchange Agreement. After four years in public accounting with Arthur Anderson and Coopers and Lybrand and five years at US Life, he founded BPF Travel in 1979.  In 1984 he sold BPF Travel to American Express.  With BPF Travel's acquisition by American Express, he became part of the senior executive team of American Express.  During his tenure at American Express, he was general manager of the domestic travel management services business.  As a result of his performance he was named to the American Express Hall of Fame.  From 1999 through 2001 he served as the Senior Vice President of Consumer Travel at American Express.  From 2001 through 2002 he served as President and CEO of Allied Tours, a subsidiary of Global Vacation Group, Inc. (NYSE: GVG) where he affected the turnaround of Allied Tours and sold it to a large European travel company.  From 2003 through 2007, he served as president and CEO of Fenevations, LLC, a U.S.-based manufacturer of custom windows and doors.  From 2007 through 2009, he served as Chief Operating Officer of Club ABC Tours.  Mr. Froelich holds a BS in Finance from Boston College, an MBA from Rutgers University, and a JD from Seton Hall Law School.

Frank Bracken has served as a director since March 15, 2006, the effective date of the Share Exchange Agreement.  From 1994 until 2006, Frank Bracken served as President of Haggar Clothing Corp. In 2006, he concluded the sale of the company to Infinity Partners and chose to retire at that time.  At the time of the sale, Haggar was a public company with revenues in excess of $500 million. Today he serves on numerous public and not-for-profit boards.  Bracken began his career at Haggar as a management trainee, and held 13 different management positions during his career, actively managing every functional area of the business including sales, marketing, product design, manufacturing and sourcing, retail, and international.  He is a Director of the University of North Texas ("UNT") Foundation, Director of the UNT Athletic Board, and Director of UNT College of Business.  In 1995 he received the "Distinguished Alumnus Award" from UNT.  Mr. Bracken is past chair of Big Brothers Big Sisters of North Texas, and recently completed a two year term as Chair of the National Board of Big Brothers Big Sisters of America.  Mr. Bracken serves as a director for Ennis Inc. (NYSE:EBF) and also serves on their compensation and audit committees.  A native of Wichita Falls, Texas, Bracken holds a Bachelors Degree in Marketing from UNT, in Denton, TX. Mr. Bracken is married and has three children and eight grandchildren.

Code of Ethics and Business Conduct

We have adopted a Code of Ethical Conduct that includes provisions relating to conflicts of interest, full, fair, accurate, timely, and understandable disclosure in reports and documents filed by us with the SEC and in public communications made by us and compliance with all applicable laws and regulations.  All officers and directors are bound by this Code of Ethical Conduct, violations of which may be reported to the Chairman of the Board of Directors.  A copy of our Code of Ethics and Business Conduct is posted on our website at www.onlinevacationcenter.com

Board Committees
 
The Board of Directors oversees our business and affairs and monitors the performance of management. In accordance with corporate governance principles, the Board does not involve itself in the Company's day to day operations. The directors keep themselves informed through discussions with the Chief Executive Officer, other key executives and by reading the reports and other materials that we send them and by participating in Board and committee meetings. Our directors hold office until their successors have been elected and duly qualified; unless the director resigns or by reason of death or other cause is unable to serve in the capacity of director.
 
21

 
The Board meets regularly during the year to review matters affecting our Company and to act on matters requiring Board approval. It also holds special meetings whenever circumstances require and may act by unanimous written consent. At December 31, 2009, the persons serving on our Board were Edward Rudner, Richard A. McKinnon, Brian Froelich and Frank Bracken.
 
The Board has determined that Brian Froelich, Frank Bracken and Richard A. McKinnon are independent directors as defined by the listing requirements of the American Stock Exchange ("AMEX"). We have a standing Audit Committee and Compensation Committee.  We have not established a formal nominating committee or adopted a written charter for this committee at the present time.
 
Audit Committee

Our Company has an Audit Committee comprised of Messrs. Froelich, chairman of the Committee and Bracken, both independent directors as determined by the rules of the American Stock Exchange.  The responsibilities and duties of the Audit Committee, as stipulated in its charter, consist of but are not limited to: (1) overseeing the financial reporting process and reviewing and discussing the audited financial statements with management; (2) discussing with our independent auditors the matters required to be discussed by the Statement on Auditing Standards No. 61, as amended; (3) engaging and ensuring independence of our outside audit firm and (4) reviewing the effectiveness of the Company's internal controls.  The Audit Committee met three times during fiscal 2009.

Our Board has determined that Mr. Froelich qualifies as an "audit committee financial expert" within the meaning of applicable regulations of the SEC , promulgated pursuant to the Sarbanes-Oxley Act of 2002.  The Audit Committee has a written charter and current copy of such charter is available at the Company's website at www.onlinevacationcenter.com.

Compensation Committee

Our Company has a Compensation Committee comprised of Messrs. Froelich, chairman of the Committee and Bracken, both independent directors as determined by the rules of the American Stock Exchange.  The responsibilities and duties of the Compensation Committee as stipulated in its charter, consist of but are not limited to: (1) approving salaries and incentive compensation of executive officers, as well as the compensation of our Board members; (2) reviewing compensation of certain other executive management employees and (3) administering the employee stock option and benefit plans.  In light of overall general economic conditions and the stagnating impact upon wages, the Compensation Committee did not meet during fiscal 2009.  The Compensation Committee has a written charter and current copy of such charter is available at the Company's website at www.onlinevacationcenter.com.
 
Nominating Committee

We have not established a formal nominating committee or adopted a written charter for this committee at the present time. Currently, our Chairman performs the functions served by a nominating committee. If a current member of the Board needs to be replaced, a vacancy on the Board needs to be filled, or the size of the Board needs to increase, the Chairman considers candidates from a variety of sources. The process followed by the Chairman to identify and evaluate candidates may include (a) meetings to evaluate biographical information and background material relating to candidates, (b) requiring candidates to complete questionnaires to elicit information of the type required to be disclosed by us in reports filed with the SEC, (c) conducting background investigations by qualified independent organizations experienced in conducing criminal and civil investigatory reviews, (d) interviews of selected candidates by the
 
22

 
Chairman and (e) such other personal and financial reviews and analyses as the Chairman may deem appropriate in connection with the consideration of candidates.
 
Shareholder Nominations to the Board

We do not have a formal policy with regard to the consideration of director candidates recommended by our shareholders.  Shareholders that desire to recommend candidates for consideration by our Board of Directors should mail or deliver written recommendations to us as follows: Chairman of the Board of Directors, c/o Online Vacation Center Holdings Corp., 1801 NW 66th Avenue, Plantation, Florida 33313.  Each recommendation should include biographical information indicating the background and experience of the candidate that qualifies the candidate for consideration as a director.  Shareholders who wish to nominate a candidate for election to our Board of Directors, as opposed to recommending a potential nominee for consideration by the Chairman of the Board of Directors, are required to comply with the advance notice requirements required by applicable laws and regulations.

Section 16(a) of the Exchange Act

Section 16(a) of the Securities Exchange Act of 1934 requires our directors and executive officers, and persons who own more than ten percent of our outstanding common stock to file with the SEC initial reports of ownership and reports of changes in ownership of common stock.  These persons are required by SEC regulation to furnish the Company with copies of these reports they file.

To our knowledge, based on a review of the copies of reports furnished to us, Section 16(a) filing requirements applicable to our officers, directors and greater than ten percent beneficial owners were complied with on a timely basis with the exception of Mr. McKinnon who filed one Form 4 late reporting one transaction.

Item 11 - Executive Compensation

The table below summarizes the total compensation paid or earned by Edward B. Rudner, our CEO, President and CFO for the fiscal years ended December 31, 2009 and 2008, respectively.  We did not have any other executive officers who earned more than $100,000 during fiscal 2009.  We refer to Mr. Rudner as our Named Executive Officer in other parts of this Annual Report on Form 10-K.

SUMMARY COMPENSATION TABLE

 
Name and
Principal
Position              
 
 
 
Year
 
 
 
 Salary ($)
 
Stock
Awards
  $ (1)  
 
Option
Awards
  $ (1)  
All
Other
Compensation
    ($)    
 
 
Total
   ($)   
Edward B. Rudner,
 CEO, President
   And CFO
2009
2008
$355,403   
$354,618    
$  --
$  --
$   --
$   --
$ 134,409 (2)
$  96,793 (2)
$ 489,812
$ 451,411
 
23

 
                                 
(1) This amount reflects the aggregate grant date fair value computed in accordance with FASB ASC Topic 718.  No grants of our stock or options were awarded Mr. Rudner during 2009 and 2008, respectively.

(2) Represents directors fees earned in cash of $75,000 as Chairman of our Board of Directors, a country club allowance of $30,000, a car allowance of $18,000 and a life insurance benefit of $11,409 paid in 2009. Represents directors fees earned in cash of $37,500 as a director from January 1, 2008 to July 31, 2008 and as Chairman of our Board of Directors from August 1, 2008 to December 31, 2008, a country club allowance of $30,000, a car allowance of $18,000 and a life insurance benefit of $11,293 paid in 2008.
 
Employment Agreement

Edward B. Rudner

Effective as of March 16, 2006, we entered into an employment agreement with Edward B. Rudner to serve as our President and Chief Executive Officer which replaced the employment agreement which Mr. Rudner had with Online Vacation Center Holdings, Inc.  The employment agreement has no stated termination date and has a perpetual term of 3 years.  We will pay Mr. Rudner an initial annual base salary of $300,000, payable weekly for a term of 3 years.  The base salary is subject to annual automatic incremental increases of the greater of the percentage increase in the consumer price index or 6% of the previous year's base salary.  Mr. Rudner is also entitled to a performance-based bonus and to participate in all Company benefit programs.  He is entitled to five weeks paid vacation per  year, reimbursement of all reasonable out-of-pocket business expenses, a monthly automobile allowance of $1,500, automobile insurance coverage and reimbursement for memberships in social, charitable or religious organizations or clubs for up to $30,000 per year.

In addition, we issued Mr. Rudner incentive stock options to purchase 300,000 shares of common stock and nonqualified stock options to purchase 200,000 shares of common stock, which are exercisable at $1.27 per share.  All of the nonqualified stock options and incentive stock options to purchase 100,000 shares vested immediately.  Incentive stock options to purchase 100,000 shares of common stock vested on March 15, 2007 and the remaining 100,000 incentive stock options vested on March 15, 2008.  All of the options were issued under the 2005 Management and Director Equity Incentive and Compensation Plan.  Mr. Rudner also received options in connection with his service as a director of the Company.

In the event of Mr. Rudner's death or disability during the term of the agreement, Mr. Rudner or his beneficiaries are entitled to all compensation and benefits under his employment agreement for a period of one year following the date of his death or disability. In the event that Mr. Rudner is terminated "for cause", he will be entitled to receive his salary and earned but unpaid bonuses due up to the date of termination.  "Cause" is defined as committing or participating in an injurious act of fraud or embezzlement against the Company; engaging in a criminal enterprise involving moral turpitude; conviction of an act constituting a felony of a crime of violence, fraud or dishonesty; or any attempt by Mr. Rudner to assign the employment agreement.  In the event there is a "Change in Control" or "Attempted Change in Control," as such terms are defined in his employment agreement, Mr. Rudner shall have the right to terminate his employment upon thirty (30) days written notice given at any time within one year after the occurrence of such event.  A Change in Control is defined as any event set forth in Section 280G of the Internal Revenue Code or any event that would
 
24

 
be required to be reported as a change in control in response to Item 1 of the SEC form for a current report on Form 8-K, in effect as of March 16, 2006 and an "Attempted Change of Control" shall be deemed to have occurred if any substantial attempt accompanied by significant work efforts and expenditures of money is made to accomplish a Change of Control.  In the event that Mr. Rudner is terminated for any other reason other than for cause, death or disability or if he terminates his employment because of a Change in Control or Attempted Change of Control, he will receive all compensation and benefits under his employment agreement for a period of three years following the date of termination or if he elects, a lump sum or partial payment of these amounts.  He shall also be entitled to receive a bonus equal to the amount received for the prior year or if no prior bonus was received, an amount equal to $150,000, as well as all earned but unpaid bonuses from previous years.  The employment agreement also includes a one-year covenant not to compete and a non-disclosure provision.

Deferred Compensation Plan

In August 2006, we established the Online Vacation Center Holdings Corp. Deferred Compensation Plan to satisfy our obligation to Mr. Rudner under the terms of his previous employment agreement for compensation and benefits in the amount of $579,990.  The plan provided for twenty-six payments in fiscal 2007 and was paid in full as of January 2008.

2005 Management and Director Equity Compensation Plan

We have reserved an aggregate of 3,500,000 shares of common stock for issuance under our 2005 Management and Director Equity Compensation Plan (the “Plan” or the “2005 Plan”) as amended which provides for the grants of stock options, restricted stock, performance-based and other equity-based incentive awards to directors, officers and key employees.  Our Board of Directors (or at their discretion a committee of our board members) administers the Plan including, without limitation, the selection of recipients of awards under the Plan, the granting of stock options, restricted share or performance shares, the determination of the terms and conditions of any such awards, the interpretation of the Plan and any other action they deem appropriate in connection with the administration of the Plan.  As of December 31, 2009, we had granted 2,402,400 options and 49,800 stock awards under the Plan.

OUTSTANDING EQUITY AWARDS AT FISCAL YEAR END

The following table provides information concerning unexercised options and stock that has not vested for each of our Named Executive Officers for the fiscal year ended December 31, 2009.  All options and stock awards were granted under our 2005 Plan.

                                                                                                                   
     Option Awards     Stock Awards  
 
 
 
 
 
 
 
Name
 
 
Number of
Securities
Underlying
Unexercised
Options
(#)
Exercisable
 
Number of
Securities
Underlying
Unexercised
Options
(#)
Unexercisable
 
 
 
 
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
   ($)(1)   
Edward B. Rudner
 
500,000 (2)
200,000 (4)
    --
    --
$1.27
$1.27
3-16-2011
3-16-2011
 
200 (3)
$180
 
 
 
 
 
25

 
                                                                      

(1) Value is based on the closing price of our common stock on December 31, 2009, which was $0.90 per share.

(2) These options were granted to Mr. Rudner in connection with his execution of an employment agreement with us on March 16, 2006.

(3) Mr. Rudner received a grant of 1,000 stock awards on March 16, 2006, which vested at the rate of 20% per year with vesting dates of 3/16/2006, 3/16/2007, 3/16/2008, 3/16/2009 and 3/16/2010.  As of December 31, 2009, 200 stock awards granted to Mr. Rudner had not vested.

(4) These options were granted to Mr. Rudner in his capacity as a director of the Company. These options vested on March 16, 2008.

Change of Control

Management is not aware of an arrangement which may, at a subsequent date, result in a change of control of the Company.  As noted above, only Mr. Rudner’s employment agreement with the Company has provisions which address a change of control, as defined in his employment agreement.

Compensation of Directors

We use a combination of cash and equity based compensation to attract and retain qualified candidates to serve on the Board.  In setting director compensation, we consider the significant amount of time that directors expend in fulfilling their duties, as well as the skill-level required by members of the Board.

We pay each director an annual retainer of $25,000.  We pay the Chairman of the Board of Directors an additional annual fee of $50,000 for his additional duties as the Chairman.  To ensure that directors have an ownership interest aligned with the Company's other shareholders, we may also grant options or stock awards to purchase shares of the Company's common stock to our directors from time to time.

The table below summarizes the total compensation paid by us to our directors for the fiscal year ended December 31, 2009.

 
Name                   
 
Fees Earned
Paid in Cash
 
 
  Total  
Edward B. Rudner
 
$75,000
 
$75,000
Richard McKinnon
 
$25,000
 
$25,000
Brian P. Froelich
 
$25,000
 
$25,000
Frank Bracken
 
$25,000
 
$25,000
________________________________________
 
 
 
 
 
26

 
Item 12 - Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters

The following table set forth certain information regarding the beneficial ownership of our common stock as of March 16, 2010 by (i) each of our directors, (ii) each Named Executive Officer, (iii) all our current directors and executive officers as a group, and (iv) each person known by us to be the beneficial owner of more than five percent (5%) of the shares outstanding of our common stock.  Unless otherwise indicated, each shareholder has sole voting and investment power with respect to the indicated shares.  Unless otherwise noted, the address of the owner is 1801 NW 66th Avenue, Plantation, FL 33313.

Name and Address
 
Beneficial Ownership Shares
 
% of Shares
Edward B. Rudner (1)
 
10,496,000 
 
67.3% 
Richard A. McKinnon (2)
 
  600,000
 
3.9%
Brian P. Froelich (3)
 
  335,000
 
2.2%
Reginald Flosse (4)
 
2,665,520
 
17.9% 
Frank Bracken (5)
 
  225,000
 
1.5%
All directors and executive officers as a
    group (four persons)  (6)
 
 
11,656,000
 
 
69.8% 
                                                                

(1) Includes an aggregate of 1,680,000 shares held in trust for the benefit of Mr. Rudner's children and 1,680,000 shares held by Mr. Rudner's wife.  Also includes 700,000 shares of common stock underlying options which are exercisable.

(2) Includes 600,000 shares of common stock underlying options which are exercisable .

(3) Includes 300,000 shares of common stock underlying options which are exercisable.
 
(4) The mailing address for Mr. Flosse is B.P. 21426, Papeete, Tahiti.  Information was obtained from a Form 4 filed by Mr. Flosse with the SEC on June 4, 2007.

(5) Includes 200,000 shares of common stock underlying options which are exercisable.

(6) Includes 1,800,000 shares of common stock underlying options which are exercisable.
 

 
 
27

 
Equity Compensation Plan Information

The following table set forth information regarding securities authorized for issuance under our 2005 Plan as of December 31, 2009.

 
 
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 security holders
 
 
2,402,400
 
 
$1.39
 
 
1,047,800
Equity compensation plans not approved by security holders
 
           
-- 
 
  
 --
 
        
--
    Total
 
2,402,400
 
$1.39
 
1,047,800

Item 13 - Certain Relationships and Related Transactions, and Director Independence

During 2009 and 2008, there have not been nor is there currently proposed any transaction or series of similar transactions to which we were or will be a party: (i) in which the amount involved exceeds the lesser of $120,000 or one percent of the average of our total assets at year-end for the last three completed fiscal years; or (ii) in which any director, executive officer, or shareholder owning more than 5% of our common stock, or any member of their immediate family had or will have a direct or indirect material interest.
 
For a description of our Board of Directors and its compliance with the independence requirements therefor as promulgated by the SEC and AMEX, see “Item 10- Directors, Executive Officers and Corporate Governance.”
 
Item 14 - Principal Accountant Fees and Services

The following is a summary of the fees billed to us by Jewett, Schwartz, Wolfe & Associates ("JSWA") for professional services rendered for the fiscal years ended December 31, 2009 and 2008:

Fee Category
 
Fiscal 2009
 
Fiscal 2008
         
Audit Fees
 
$
70,500
 
$
76,500
Audit Related Fees
 
$
0
 
$
0
Tax Fees
 
$
0
 
$
0
All Other Fees
   
0
   
0
Total Fees
 
$
73,000
 
$
76,500
 
Audit fees consisted of fees billed for professional services rendered or the audit of the Company's consolidated financial statements included in our annual reports on Form 10-K and for the years ended December 31, 2009 and 2008, respectively, and or reviews of the consolidated financial statements included in the Company's quarterly reports on Form 10-Q during fiscal 2009 and 2008, respectively.

Policy on Audit Committee Pre-Approval of Audit and Permissible Non-Audit Services of Independent Auditors

The Audit Committee's policy is to pre-approve all audit and permissible non-audit services provided by the independent public accountants. These services may include audit services, audit-related services, tax services and other services. Pre-approval is generally provided for up to one year and any pre-approval is detailed as to the particular service or category of services and is generally subject to a specific budget. JSWA and management are required to periodically report to the Audit Committee regarding the extent of services provided by the independent public accountants in accordance with this pre-approval, and the fees for the services performed to date. The Audit Committee may also pre-approve particular services on a case by case basis. The Audit Committee approved one hundred percent (100%) of all such professional services provided by JSWA during fiscal 2009 and 2008 respectively.
28

The Audit Committee has considered the nature and amount of the fees billed by JSWA, and believes that the provision of the services for activities unrelated to the audit is compatible with maintaining JSWA independence.
 
PART IV

Item 15 – Exhibits, Financial Statement Schedules
 
Exhibit No.  Exhibit Description
   
2.1
Agreement for Sale and Purchase of Certain Business Assets and Assumption of Certain Business Liabilities (incorporated by reference to Exhibit 10.1 in the Company’s Current Report on Form 8-K filed with the SEC on October 22, 2009).
   
3.1  Amended and Restated Articles of Incorporation of the Company (incorporated by reference  to Exhibit 3.1 in the Company's Current Report on Form 8-K/A filed with the SEC on March 21, 2006).
   
3.2  Bylaws (incorporated by reference to Exhibit 3.2 in the Company's Form 10-SB filed with the SEC on December 19, 2000).
   
10.1
Termination of Consulting Agreement effective as of September 30, 2007 between the Company and Richard A. McKinnon (incorporated by reference to Exhibit 10.1 in the Company's Quarterly Report on Form 10-QSB for the quarter ended September 30, 2007).
   
10.2
Employment Agreement dated March 16, 2006 between the Company and Edward B. Rudner (incorporated by reference to Exhibit 10.1 in the Company's Current Report on Form 8-K/A filed with the SEC on March 21, 2006).
   
10.3
2005 Management and Director Equity Incentive and Compensation Plan (incorporated by reference to Exhibit 4.1 in the Company's Current Report on Form 8-K/A filed with the SEC on March 21, 2006). *
   
10.4
Form of Restricted Share Agreement and Non-Qualified Stock Option for the Plan (incorporated by reference to Exhibit 4.2 and 4.3 in the Company's Current Report on Form 8-K/A filed with the SEC on March 21, 2006). *
   
10.5 Online Vacation Center Holdings Corp. Deferred Compensation Plan (incorporated by reference) to Exhibit 10.2 in the Company's Quarterly on Form 10-QSB for the quarter ended June 30, 2006.) *
   
14.1 Code of Ethics (incorporated  by reference to Exhibit 14 in the Company's Annual  Report on Form  10-KSB for fiscal  2004 filed with the SEC on March 12, 2004)
   
21.1
Subsidiaries +
   
31.1
Certification by Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. +
   
31.2
Certification by Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. +
   
32.1 Certification by Chief Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. +
   
32.2
Certification by Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. +
___________

*     Management Compensatory Plan

+     Filed herewith
 
29

 
SIGNATURES

In accordance with Section 13 or 15(d) of the Exchange Act, the registrant caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

ONLINE VACATION CENTER HOLDINGS CORP.


By: /s/ Edward B. Rudner
          Edward B. Rudner
          Chief Executive Officer, President, Chief Financial Officer
              and Director

Date: March 26, 2010

In accordance with the Exchange Act, this report has been signed by the following persons on behalf of the registrant and in the capacities and on the dates indicated.

SIGNATURE                      
 
                  TITLE                  
 
     DATE     
/s/ Edward B. Rudner
     Edward B. Rudner
 
Chief Executive Officer, President, Chief Financial Officer and Director (principal executive officer and principal financial and accounting officer)
 
March 26, 2010
         
/s/ Richard A. McKinnon
     Richard A. McKinnon
 
Director
 
March 26, 2010
         
/s/ Brian P. Froelich
     Brian P. Froelich
 
Director
 
March 26, 2010
         
/s/ Frank Bracken
     Frank Bracken
 
Director
 
March 26, 2010
         

 
 
 
 
 
 
 
 

 
 
30

 






ONLINE VACATION CENTER HOLDINGS CORP.

CONSOLIDATED FINANCIAL STATEMENTS

DECEMBER 31, 2009 and 2008
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

 
 

 



 
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM



To the Board of Directors and Shareholders of
Online Vacation Center Holdings Corp.

We have audited the accompanying consolidated balance sheets of Online Vacation Center Holdings Corp. as of December 31, 2009 and 2008 and the related consolidated statements of operations, changes in stockholders' equity, and cash flows for the years ended December 31, 2009 and 2008.  These financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on these financial statements based on our audits.

We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States).  Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements.  An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation.  We believe that our audits provides a reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of Online Vacation Center Holdings Corp. as of December 31, 2009 and 2008 and the results of its operations and its cash flows for the years ended December 31, 2009 and 2008 in conformity with accounting principles generally accepted in the United States of America.


/s/ JEWETT, SCHWARTZ, WOLFE & ASSOCIATES

Hollywood, Florida
March 11, 2010


 
F-1

 
ONLINE VACATION CENTER HOLDINGS CORP.
 CONSOLIDATED BALANCE SHEETS
         
   
December 31,
 
December 31,
   
2009
 
2008
       
(Restated)
ASSETS
       
CURRENT ASSETS
       
Cash and cash equivalents
 
 $              2,721,658
 
 $              1,693,447
Accounts receivable, net
 
                   958,913
 
                1,198,768
Deposits and prepaid items
 
                1,107,018
 
                   701,317
Deferred tax asset, net
 
                     33,442
 
                     27,672
Current assets available for sale
 
                             -
 
                     69,024
Total Current Assets
 
                4,821,031
 
                3,690,228
         
Restricted cash
 
                     48,000
 
                     63,000
Property and equipment, net
 
                   132,277
 
                   137,897
Intangible assets, net
 
                1,076,315
 
                   923,493
Goodwill
 
                   395,542
 
                   395,181
Other assets
 
                     31,281
 
                     58,306
Long lived assets available for sale
 
                             -
 
                1,498,182
Total Assets
 
 $              6,504,446
 
 $              6,766,287
LIABILITIES AND STOCKHOLDERS' EQUITY
       
         
CURRENT LIABILITIES
       
Accounts payable and accrued liabilities
 
 $              2,223,363
 
 $                977,025
Deferred revenue
 
                1,345,687
 
                1,976,564
Notes payable and capital lease obligations, current portion
 
                     16,421
 
                   120,287
Current liabilities available for sale
 
                             -
 
                     77,948
Total Current Liabilities
 
                3,585,471
 
                3,151,824
         
Notes payable and capital lease obligations
 
                     19,415
 
                   131,609
         
Deferred tax liability
 
                   195,597
 
                     16,113
         
Non current liabilities available for sale
 
                             -
 
                     59,348
         
Total Liabilities
 
                3,800,483
 
                3,358,894
         
COMMITMENTS AND CONTINGENCIES
       
         
STOCKHOLDERS' EQUITY
       
Preferred stock, 1,000,000 shares authorized at
       
$.0001 par value; 0 shares issued and outstanding
 
                             -
 
                             -
Common stock, 80,000,000 shares authorized at
       
$.0001 par value; 15,000,478 and 17,252,777 shares
       
issued and outstanding
 
                      1,500
 
                      1,725
Additional paid-in capital
 
                3,959,217
 
                5,017,789
Accumulated deficit
 
               (1,256,754)
 
               (1,586,493)
Treasury stock at cost; 0 and 44,300 shares
 
                             -
 
                   (25,628)
Total Stockholders' Equity
 
                2,703,963
 
                3,407,393
         
Total Liabilities and Stockholders' Equity
 
 $              6,504,446
 
 $              6,766,287
 
The accompanying Notes to the Consolidated Financial Statements are an integral part of these statements.
F-2

 
ONLINE VACATION CENTER HOLDINGS CORP.
CONSOLIDATED  STATEMENTS OF OPERATIONS
           
   
For the Year Ended December 31,
   
2009
   
2008
         
(Restated)
NET REVENUES
   $ 
     9,573,153
     $ 
      8,963,825
           
OPERATING EXPENSES:
         
  Selling and marketing
 
        2,442,895
   
        2,412,399
  General and administrative
 
        4,617,471
   
        5,073,243
  Depreciation and amortization
 
          472,272
   
          359,771
           
OPERATING INCOME
 
        2,040,515
   
        1,118,412
           
Interest income (expense), net
 
              6,173
   
          (24,355)
           
Income from continuing operations before
         
    provision for income taxes
 
        2,046,688
   
        1,094,057
           
Provision for income taxes
 
          767,654
   
          503,888
           
Income from continuing operations
 
        1,279,034
   
          590,169
           
DISCONTINUED OPERATIONS:
         
           
(Loss) from discontinued operations, net of tax
 
         (949,295)
   
         (776,515)
           
           
NET INCOME (LOSS)
   $ 
           329,739
     $ 
       (186,346)
           
EARNINGS PER SHARE - Basic
         
 Income from continuing operations
   $ 
                0.08
     $ 
               0.03
 (Loss) from discontinued operations
   $ 
              (0.06)
     $ 
              (0.04)
  Net Income (Loss)
   $ 
                0.02
     $ 
           (0.01)
           
Weighted average shares outstanding - Basic
 
      16,387,351
   
      17,562,316
           
EARNINGS PER SHARE - Diluted
         
 Income from continuing operations
   $ 
                0.08
     $ 
               0.03
  (Loss) from discontinued operations
   $ 
             (0.06)
     $ 
              (0.04)
  Net Income (Loss)
   $ 
                0.02
     $ 
            (0.01)
           
Weighted average shares outstanding - Diluted
 
      16,387,351
   
      17,562,316
           
           
           
The accompanying Notes to the Consolidated Financial Statements are an integral part of these statements.

 
F-3

 
ONLINE VACATION CENTER HOLDINGS CORP.
CONSOLIDATED STATEMENTS OF CASH FLOWS
               
         
For the Year Ended December 31,
         
2009
 
2008
             
(Restated)
Cash flows from continuing operating activities:
       
 
Net income (loss)
 
 $          329,739
 
 $      (186,346)
   
Loss from discontinued operations, net of tax
 
             949,295
 
          776,515
   
Income from continuing operations
 
           1,279,034
 
          590,169
 
Adjustments to reconcile to net cash inflow from operating activities:
     
   
Depreciation and amortization
 
             472,272
 
          359,771
   
Stock based compensation expense
 
               73,654
 
          170,771
   
Imputed interest expense- net
 
                 3,287
 
            22,281
   
Deferred income tax expense
 
             173,676
 
          488,981
 
(Increase) Decrease in accounts receivable
 
             239,855
 
         (178,876)
 
(Increase)  Decrease in deposits and prepaid items
 
            (404,006)
 
            48,892
 
Increase in accounts payable and accrued liabilities
 
           1,246,338
 
            72,397
 
(Decrease) in deferred revenue
 
            (630,877)
 
         (361,294)
Net cash provided by operating activities
 
           2,453,233
 
        1,213,092
               
Cash flows from continuing  investing activites:
       
 
Capital expenditures
 
            (112,518)
 
          (71,546)
 
(Increase) in intangible assets
 
            (506,956)
 
         (417,421)
 
Decrease in restricted cash
 
               15,000
 
          288,243
 
(Increase) Decrease in receivable upon disposition of discontinued operation
               30,000
 
          (93,925)
Cash used in investing activities
 
            (574,474)
 
         (294,649)
               
Cash flows from continuing financing activites:
       
 
Purchase of treausry stock under approved purchase plan
 
             (91,473)
 
          (25,628)
 
Purchase of treasury stock
 
            (994,850)
 
                  -
 
Payments under capital lease obligations
 
             (24,115)
 
            (5,059)
 
Repayment of notes payable
 
            (100,000)
 
         (427,720)
Cash used in financing activities
 
         (1,210,438)
 
         (458,407)
               
Discontinued Operations
       
 
Cash provided by operating activities
 
             359,890
 
            44,369
Cash provided by discontinued operations
 
             359,890
 
            44,369
               
Increase in cash during the period
 
           1,028,211
 
          504,405
               
Cash at the beginning of the period
 
           1,693,447
 
        1,189,042
               
Cash at the end of the period
 
 $        2,721,658
 
 $     1,693,447
               
Supplemental information:
       
 
Cash paid for interest
 
 $              2,066
 
 $         26,324
 
Cash paid for taxes
 
 $          266,700
 
 $         17,889
 
Capital lease obligation additions
 
 $                    -
 
 $       (62,942)
 
Common stock received in conjunction with disposition of
       
   
discontinued operation
 
 $            20,500
 
 $        725,000
 
Retirement of treasury stock
 
 $        1,132,451
 
 $                  -
               
The accompanying Notes to the Consolidated Financial Statements are an integral part of these statements.
 
F-4

 
VACATION CONLINE ENTER HOLDINGS CORP.
STATEMENTS OF CONSOLIDATED STOCKHOLDERS' EQUITY
FOR THE YEARS ENDED DECEMBER 31, 2008 and 2009
                       
                       
                       
   
Common Stock
 
Additional
         
           
paid-in
 
Accumulated
Treasury
   
   
Shares
 
Amount
 
capital
 
Deficit
Stock
 
Total
Balance at December 31, 2007
 
   18,492,977
 
 $     1,849
 
 $          5,571,894
 
 $     (1,400,147)
 $           -
 
 $      4,173,596
                       
Issuance of restricted shares under
                     
   compensation plan
 
           9,800
 
              1
 
                 16,249
       
             16,250
Stock based compensation expense
         
               154,521
       
            154,521
Disposition of Phoenix International
                     
    Publishing LLC
 
   (1,250,000)
 
         (125)
 
              (724,875)
       
          (725,000)
Acqusition of treasury stock at cost
               
      (25,628)
 
            (25,628)
Net income for the year ended
                     
    December 31, 2008
             
          (186,346)
   
          (186,346)
Balance at December 31, 2008
 
   17,252,777
 
 $     1,725
 
 $          5,017,789
 
 $     (1,586,493)
 $   (25,628)
 
 $      3,407,393
                       
                       
Issuance of restricted shares under
                     
   compensation plan
 
           9,000
 
              1
 
                 15,569
 
                    -
              -
 
             15,570
Stock based compensation expense
 
               -
 
            -
 
                 58,084
 
                    -
              -
 
             58,084
Acqusition of treasury stock at cost
 
               -
 
            -
 
                       -
 
                    -
  (1,086,323)
 
        (1,086,323)
Acquisition of common stock in
                     
   exchange of assets sold
               
      (20,500)
 
            (20,500)
Retirement of treasury stock
 
   (2,261,299)
 
         (226)
 
           (1,132,225)
 
                    -
   1,132,451
 
                    -
Net income for the quarter ended
                     
    December 31, 2009
             
            329,739
   
            329,739
Balance at December 31, 2009
 
   15,000,478
 
 $     1,500
 
 $          3,959,217
 
 $     (1,256,754)
 $           -
 
 $      2,703,963
                       
                       
                       
                       
                       
The accompanying Notes to the Consolidated Financial Statements are an integral part of these statements.
   

 
F-5

 
 
ONLINE VACATION CENTER HOLDINGS CORP.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
NOTE 1 – BACKGROUND

Overview

Online Vacation Center Holdings Corp. (the “Company”) is a Florida holding company, focused on internally growing and developing its group of diversified vacation marketers with a range of products that can be cross-sold to an extensive customer base which entails providing a high degree of personalized service to help consumers research, plan and purchase a vacation.

The Company provides vacation travel and marketing services through its wholly owned subsidiaries.  Its portfolio of travel companies include:

Online Vacation Center, Inc. ("Online Vacation Center"), a full service vacation seller focused on serving the affluent retiree market. Historically, this subsidiary has been the Company’s core business, accounting for the majority of revenue and net income through the sale of high margin cruise packages, and

Dunhill Vacations, Inc. ("Dunhill"), the publisher of three travel newsletters, "Top Travel Values", "Spotlight", and "TRAVELFLASH"

NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Principles of Consolidation

The accompanying consolidated financial statements include the accounts of Online Vacation Center Holdings Corp. and its wholly owned subsidiaries.  All significant intercompany transactions and balances have been eliminated.  The Company makes operating decisions, assesses performance and manages the business as one reportable segment.

Use of Estimates

The preparation of consolidated financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated financial statements.  These estimates and assumptions also affect the reported amounts of revenues, costs and expenses during the reporting period.  Management evaluates these estimates and assumptions on a regular basis.  Actual results could differ from those estimates.

Revenue Recognition

The Company recognizes revenue when it is realized or realizable and earned when all of the following criteria are met: persuasive evidence of an arrangement exists, services have been rendered, the seller's price to the buyer is fixed or determinable, and collectability is reasonably assured.  Vacation travel sales transactions are billed to customers at the time of booking; however, commission revenue is not recognized in the accompanying consolidated financial statements until the customers’ travel occurs.  Advertising revenue is recognized upon distribution of the marketing publication.
 
F-6

 
 
ONLINE VACATION CENTER HOLDINGS CORP.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
After considering and weighing relevant qualitative factors regarding the Company’s status as a primary obligor, the extent of the pricing latitude of the Company’s vacation travel sales transactions and in accordance with the various indicators, the Company’s vacation travel suppliers assume the majority of the business risks such as providing the service and the risk of unsold travel packages.  As such, all vacation travel sales transactions are recorded at the net amount, which is the amount charged to the customer less the amount to be paid to the supplier.  The method of net revenue presentation does not impact operating profit, net income, earnings per share or cash flows.

Concentration of Credit Risk

The Company’s business is subject to certain risks and concentrations including dependence on relationships with travel suppliers (primarily cruise lines), and to a lesser extent, exposure to risks associated with online commerce security and credit card fraud.  The Company is highly dependent on its relationships with five major cruise lines: Celebrity Cruises, Norwegian Cruise Line, Royal Caribbean Cruise Line, Azamara Cruises and Princess Cruises.  The Company also depends on third party service providers for processing certain fulfillment services.

Concentrations of credit risk with respect to client accounts receivable are limited because of the Company's policy to require deposits from customers, the number of customers comprising the client base and their dispersion across geographical locations.

Financial instruments, which potentially subject the Company to concentration of credit risk, consist primarily of cash and bank certificates of deposit.  These accounts are maintained with financial institutions insured by the Federal Deposit Insurance Corporation (FDIC) up to $250,000 for interest bearing accounts and to the account balance for non-interest bearing accounts in accordance with the FDIC’s Transaction Guarantee Program.  At December 31, 2009, the balances at various financial institutions over the FDIC insured limit relating to cash and cash equivalents and restricted cash were approximately $719.  The Company believes these balances are not at risk as they are held by sound financial institutions.

Marketing Costs

Substantially all marketing costs are charged to expense as incurred and principally represent production, printing, direct mail costs, and online advertising. Marketing expense for the years ended December 31, 2009 and 2008 approximated $887,553 and $1,094,302 respectively.

Cash and Cash Equivalents

The Company considers all highly liquid investments with an original maturity of three months or less to be cash equivalents.  At December 31, 2009, highly liquid investments, as defined, totaled approximately $95,000.  Cash and cash equivalents included cash in the bank, cash on hand and highly liquid investments.

Accounts Receivable

Travel suppliers generally pay commissions between 60 days before to 90 days after travel has commenced, overrides in the first quarter following the period earned, and marketing and advertising invoices between 30 days to 90 days after invoice date.  The Company determines its allowance by considering a number of factors, including the length of time trade accounts receivable are past due, the Company’s previous loss history, the specific supplier’s current ability to pay its obligation to the Company and the condition of the general economy and the industry as a whole.  The Company writes off accounts receivable when they become uncollectible, and payments subsequently received on such receivables are recognized as revenue in the period received.  At December 31, 2009 and 2008, the allowance for doubtful accounts was $30,067 and $30,202, respectively.
 
F-7

 
 
ONLINE VACATION CENTER HOLDINGS CORP.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
Restricted Cash

Cash which is restricted as to withdrawal is considered a noncurrent asset.  Restricted cash consists of collateral for four letters of credit and a reserve for credit card processing.  Certificates of deposit of $48,000 are collateral for outstanding letters of credit due to expire in 2010. The letters of credit are required by industry and state regulations and will be renewed.

Property and Equipment

Property and equipment, including significant improvements, are recorded at cost.  Repairs and maintenance and any gains or losses on dispositions are recognized as incurred.  Depreciation and amortization are provided for on a straight-line basis to allocate the cost of depreciable assets to operations over their estimated service lives.
 
Asset Category
 
Depreciation/ Amortization Period
 
Office equipment
 
2 to 3 Years
 
Furniture & fixtures
 
5 to 7 Years
 
Leasehold improvements
 
  6.5 Years
 

Goodwill and Indefinite-Lived Intangible Assets         

Goodwill represents the excess of the purchase price and related costs over the fair value assigned to net tangible and identifiable intangible assets of businesses acquired and accounted for under the purchase method.  Goodwill acquired in business combinations is assigned to reporting units that are expected to benefit from the synergies of the combination as of the acquisition date. Goodwill and intangibles with indefinite useful lives are no longer amortized.  The Company assesses goodwill and indefinite-lived intangible assets for impairment annually during the fourth quarter, or more frequently if events and circumstances indicate impairment may have occurred.  If the carrying value of a reporting unit's goodwill exceeds its implied fair value, the Company records an impairment loss equal to the difference. The fair value of indefinite-lived purchased intangible assets is estimated and compared to the carrying value. The Company recognizes an impairment loss when the estimated fair value of the indefinite-lived purchased intangible assets is less than the carrying value.
 
Long-Lived Assets         

The Company's accounting policy regarding the assessment of the recoverability of the carrying value of long-lived assets, including property and equipment and purchased intangible assets with finite lives, is to review the carrying value of the assets, annually, during the fourth quarter, or whenever events or changes in circumstances indicate that they may be impaired. If this review indicates that the carrying value will not be recoverable, as determined based on the projected discounted future cash flows, the carrying value is reduced to its estimated fair value.
 
F-8

 
 
ONLINE VACATION CENTER HOLDINGS CORP.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
Income Taxes

The Company accounts for income taxes under the liability method.  Deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases.  Deferred tax assets and liabilities are measured using enacted tax rates in effect for the year in which those temporary differences are expected to be recovered or settled.

Comprehensive Income

Comprehensive income is comprised of net income and other comprehensive income. Other comprehensive income includes certain changes in equity that are excluded from net income. At December 31, 2009 and 2008, respectively, there were no material items to be included in accumulated other comprehensive income.

Earnings Per Share         

Basic earnings per share is computed by dividing net income available to common shareholders by the weighted average number of common shares outstanding during the period. Diluted earnings per share reflects the potential dilution that could occur if stock options and other commitments to issue common stock were exercised or equity awards vested resulting in the issuance of common stock or the conversion of notes into shares of common stock that could share in the earnings of the Company. This calculation is not done for periods in a loss position as this would be antidilutive.

Stock-Based Compensation

Compensation costs related to share-based payment transactions are recognized in the statement of operations. With limited exceptions, the amount of compensation cost will be measured based on the grant-date fair value of the equity or liability instruments issued. In addition, liability awards will be remeasured each reporting period.  Compensation cost will be recognized over the period that an employee provides service in exchange for the award.
 
Off-Balance Sheet Arrangements
 
The Company has not entered into any off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on the Company’s financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources and would be considered material to shareholders.

Recent Accounting Pronouncements
 
The Financial Accounting Standards Board (the “FASB”) has codified a single source of U.S. Generally Accepted Accounting Principles (GAAP), the Accounting Standards Codification™. Unless needed to clarify a point to readers, we will refrain from citing specific section references when discussing application of accounting principles or addressing new or pending accounting rule changes. There are no recently issued accounting standards that are expected to have a material effect on our financial condition, results of operations or cash flows.
 
F-9

 
 
ONLINE VACATION CENTER HOLDINGS CORP.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
A variety of proposed or otherwise potential accounting standards are currently under study by standard-setting organizations and various regulatory agencies. Because of the tentative and preliminary nature of these proposed standards, management has not determined whether implementation of such proposed standards would be material to the Company’s consolidated financial statements.
 
NOTE 3 - RESTATEMENTS AND REVISIONS

The Company’s consolidated balance sheet, statement of operations, statement of cash flows and statement of stockholders equity for the fiscal year ended December 31, 2008 (“consolidated financial statements for fiscal 2008”) have been restated in response to comments received by the Company from the SEC.  The issue raised by the SEC in its comment letter related to the accounting for the disposition of Phoenix International Publishing LLC ("Phoenix").  As a result of these comments, the Company’s management and the Audit Committee of its Board of Directors decided to change the accounting treatment for the disposition of Phoenix in the Company’s consolidated financial statements for fiscal 2008 so that the methodology utilized in determining the fair value of Phoenix as well as the Company’s common stock at disposition was consistent with the methodology utilized in determining the fair value of the Company’s common stock at the time of Phoenix’s acquisition by the Company.

In addition, the Company revised the accounting treatment for the conversion feature associated with the convertible debt issued in conjunction with the acquisitions of Thoroughbred Travel LLC and La Fern Inc. (“Notes”) in 2006.  Value was assigned to the conversion feature of the Notes which resulted in an increase in goodwill and additional paid-in capital whereas no conversion feature value should have been assigned to the Notes.  The January 1, 2008 balance of additional paid in capital has been revised to reflect this matter.

As a result of these adjustments, both the Company’s 2008 loss from discontinued operations and net loss were understated by $681,250.  In addition, the Company’s accumulated deficit was understated by $681,250, additional paid in capital was understated by $624,826 and goodwill was overstated by $56,424 as of December 31, 2008.  Finally, the Company’s loss per share from discontinued operations; both basic and diluted were overstated by $0.04 and net income per share; both basic and diluted were overstated by $0.04 for 2008.  There was no impact on net cash used in operating activities, the net decrease in cash and equivalents for the year ended December 31, 2008 or the balance of cash and equivalents as of December 31, 2008.







 
 
 
 
 
 
 


 
F-10

 
 
ONLINE VACATION CENTER HOLDINGS CORP.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
The effects of the restatement on the consolidated balance sheet as of December 31, 2008 giving effect to the liquidation of La Fern Inc. as of September 30, 2009 and the sale of assets of La Tours and Cruises Inc. and Thoroughbred Travel LLC, as more fully described in Note 4 below, are summarized in the following table:

CONSOLIDATED BALANCE SHEET
 
 
              December 31, 2008             
 
As Originally
   Reported    
 
 
Adjustments
 
       As      
  Restated   
ASSETS
         
CURRENT ASSETS
         
Cash and cash equivalents
$  1,693,447 
 
$             -- 
 
$  1,693,447 
Accounts receivable, net
1,198,768 
 
      -- 
 
1,198,768 
Deposits and prepaid items
701,317 
 
      -- 
 
701,317 
Deferred tax asset, net
       27,672 
 
           -- 
 
       27,672 
Current assets available for sale
       69,024 
     
       69,024 
Total Current Assets
3,690,228 
 
           -- 
 
3,690,228 
Restricted cash
63,000 
 
      -- 
 
63,000 
Property and equipment, net
137,897 
 
      -- 
 
137,897 
Intangible assets, net
923,493 
 
            -- 
 
923,493 
Goodwill
395,181 
     
395,181 
Other assets
      58,306 
 
              -- 
 
      58,306 
Long term assets available for sale
  1,554,606 
 
 (    56,424)
 
  1,498,182 
Total Assets
$  6,822,711 
 
$ (    56,424)
 
$  6,766,287 

           
LIABILITIES AND STOCKHOLDER’S EQUITY
         
CURRENT LIABILITIES
         
Accounts payable and accrued liabilities
$    977,025 
 
$              -- 
 
$    977,025 
Deferred revenue
1,976,564 
 
             -- 
 
1,976,564 
Notes payable and capital lease obligations,
      current portion
 
    120,287 
 
 
             -- 
 
 
    120,287 
Current liabilities available for sale
      77,948 
 
             -- 
 
      77,948 
Total Current Liabilities
3,151,824 
 
             -- 
 
3,151,824 
Notes payable and capital lease obligations
   131,609 
 
             -- 
 
   131,609 
Deferred tax liability
      16,113 
 
             -- 
 
      16,113 
Non current liabilities available for sale
      59,348 
 
             -- 
 
      59,348 
TOTAL LIABILITIES
 3,358,894 
 
      
 
 3,358,894 
           
STOCKHOLDERS' EQUITY
         
Preferred stock
      -- 
 
      -- 
 
      -- 
Common stock
1,725 
 
      -- 
 
1,725 
Additional paid-in capital
4,392,963 
 
624,826 
 
5,017,789 
Accumulated deficit
(905,243)
 
(681,250)
 
(1,586,493)
Treasury stock
     (25,628)
 
             -- 
 
      (25,628)
TOTAL STOCKHOLDERS’ EQUITY
  3,463,817 
 
    (56,424)
 
  3,407,393 
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
 
$  6,822,711 
 
 
$    (56,424)
 
 
$  6,766,287 
 
 
F-11

 
 
ONLINE VACATION CENTER HOLDINGS CORP.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
The effects of the restatement on the consolidated statement of operations for the year ended December 31, 2008 giving effect to the liquidation of La Fern Inc. as of September 30, 2009 and the sale of assets of La Tours and Cruises Inc. and Thoroughbred Travel LLC are summarized in the following table:

CONSOLIDATED STATEMENT OF OPERATIONS
 
 
             Year Ended December 31, 2008            
 
As Originally
   Reported    
 
 
Adjustment
 
       As      
  Restated   
Income from continuing operations
$   590,169 
 
$              -- 
 
$    590,169 
Loss from discontinued operations, net of tax
   (95,265)
 
  (681,250)
 
 (776,515)
Net income/(loss)
$   494,904 
 
$  (681,250)
 
$  (186,346)
           
Earnings/(Loss) per share – basic and diluted
         
  Income from continuing operations
$  0.03 
 
$       -- 
 
$   0.03 
  Loss from discontinued operations
 (0.01)
 
 (0.04)
 
 (0.04)
  Net income/(loss)
$  0.03 
 
$ (0.04)
 
$ (0.01)
 
NOTE 4 – DISPOSITIONS

2009 Dispositions and Dissolution

Effective September 30, 2009, the Board of Directors of the Company granted the Company the authority to sell Thoroughbred Travel, LLC dba Journeys Unlimited LLC (“Journeys”) and La Tours and Cruises, Inc. dba West University Travel (“West U”).  Journeys was acquired in September 2006 and West U was acquired in January 2007. The Board of Directors also granted the Company the authority to dissolve La Fern, Inc. dba Leisure Link International (“La Fern”). La Fern was acquired in October 2006.

On October 19, 2009, the Company entered into a definitive agreement (the “Sales Agreement”) to sell the assets and liabilities arising from customer travel after November 2, 2009 of West U and Journeys to West University Travel LLC, a Texas limited liability company (“West University”). The principal members of West University are Ray Schutter, President of West U and Journeys, and Cecilia Schutter.  The Company acquired West U from Ray and Cecilia Schutter in January 2007 in exchange for $550,000 in cash, which was payable in installments, and 50,000 restricted shares of the Company's common stock. Pursuant to the Sales Agreement, Mr. and Mrs. Schutter returned 50,000 restricted shares of the Company's common stock and forgave the Company's $100,000 note issued to the Schutters in conjunction with the Company's acquisition of West U.  Additionally, Mr. Schutter resigned as President of West U and Journeys and the Company retired the 50,000 shares of its common stock.

As a result of the above events, the Company reviewed the carrying value of all intangibles and goodwill attributable to La Fern, West U and Journeys for impairment. An intangible impairment loss of $103,923 and a goodwill impairment loss of $1,170,191 were recorded as of September 30, 2009. The fair value of the tested intangibles and the related subsidiaries was based on the estimated Level 2 proceeds to be derived from the sale of assets and liabilities of West U and Journeys and the estimated Level 3 residual value upon dissolution of La Fern.  No gains or losses were recorded  in the fourth quarter of 2009 in conjunction with the sale of assets and liabilities of West U and Journeys arising from customer travel after November 2, 2009 and the dissolution of La Fern.

 
F-12

 
 
ONLINE VACATION CENTER HOLDINGS CORP.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
2008 Disposition

In November 2007, the Company’s Board of Directors granted the Company the authority to sell Phoenix International Publishing LLC (“Phoenix”), a publisher of consumer magazines and guides about travel to the U.S. and Canada.  On March 31, 2008, the Company completed the sale of Phoenix to Simon Todd (“Mr. Todd”), pursuant to the terms of an acquisition agreement (“Acquisition Agreement”), dated March 31, 2008, by and among the Company, Phoenix, and Mr. Todd.  Pursuant to the Acquisition Agreement, the Company received 1,250,000 shares of the Company’s common stock from Mr. Todd at closing. The Acquisition Agreement provides for, among other matters, contingent consideration from Mr. Todd in the event that certain thresholds of profitability, as defined, are attained within three years from the date of disposition or sale of Phoenix by Mr. Todd to a third party for an amount in excess of a defined amount for a period of three years from March 31, 2008.  The amount of contingent consideration, if any, can not be determined as the likelihood of such future events giving rise to such contingent consideration can not be ascertained nor the effects estimated.  To date, no contingent consideration has been paid.  Upon execution of the Acquisition Agreement, Mr. Todd resigned as Vice President of the Company. Prior to the acquisition of Phoenix by the Company, Mr. Todd was the owner, sole member, and President of Phoenix. The Company acquired Phoenix from Mr. Todd on August 31, 2006 for 1,450,000 shares of the Company’s common stock.

For tax purposes, the transaction was treated as split-off with no resulting tax consequences.  The Company retired the 1,250,000 shares of its common stock received as of March 31, 2008.

The results of operations and cash flows of Phoenix, La Fern, West U and Journeys have been removed from the results of continuing operations in 2008 and 2009 and have been accounted for as discontinued operations.
 
 
For the Year Ended December 31,
 
2009     
                 
 
2008    
  (Restated) 
Revenues
$   410,165 
 
$936,082 
 
Loss before income taxes
 
$  (215,589)
 
 
$ (24,604)
Loss on sale of Phoenix
             -- 
 
 (739,632)
Impairment charges
(1,274,114)
 
-- 
Income tax (benefit)
  (540,408)
 
    12,279
Loss from discontinued operations
$ (949,295)
 
$ (776,515)

The assets and liabilities of discontinued business have been reclassified and are segregated in the consolidated balance sheet of December 31, 2008 as summarized as follows:

 
F-13

 
 
ONLINE VACATION CENTER HOLDINGS CORP.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
 
 December 31, 2008 
Accounts receivable
$ 37,341
Deposits and prepaid items
   36,183
    Total current assets held for sale
$ 69,024
   
Property and equipment, net
$       2,388
Intangible assets, net
193,120
Goodwill
1,302,674
    Total long lived assets held for sale
$ 1,498,182
   
Accounts payable and accrued liabilities
$ 64,583
Deferred revenue
 13,365
    Total current liabilities available for sale
$ 77,948
   
Non current deferred income taxes payable
$ 59,348
   Non current liabilities available for sale
$ 59,348

In conjunction with the Acquisition Agreement, Phoenix is obligated to pay its pre-disposition intercompany debt balance to the Company of $100,000 in forty consecutive monthly payments of $2,500 commencing on October 1, 2008.  The series of forty monthly payments of $2,500 has been discounted, using the Company’s estimated incremental borrowing rate of 6.5% and the aggregate related unamortized net imputed interest of $8,885 has been offset against the face value of the receivable and a corresponding interest expense recorded.  The current portion of this receivable from Phoenix, as of December 31, 2009 and December 31, 2008, $27,005 and $25,310, has been classified as deposits and prepaid items and the remaining balance of $31,281 and $58,306 as other assets as of December 31, 2009 and December 31, 2008, respectively.

NOTE 5 – PREPAID EXPENSES AND OTHER CURRENT ASSETS

Prepaid expenses and other current assets consist of the following:

   
December 31,
 
December 31,
   
2009
 
2008
 
Prepaid expenses
 
 
$ 969,468
 
 
$ 303,150
Refundable deposits with suppliers
 
137,550
 
398,167
 
Prepaid expenses and other current assets
 
 
$ 1,107,018
 
 
$ 701,317

 
F-14

 
 
ONLINE VACATION CENTER HOLDINGS CORP.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
NOTE 6 – PROPERTY AND EQUIPMENT, NET

Property and equipment consist of the following:

   
December 31,
 
December 31,
   
2009
 
2008
 
Office equipment
 
 
$  487,335 
 
 
$  388,676 
Furniture & fixtures
 
59,952 
 
55,723 
Leasehold improvements
 
67,368 
 
67,368 
   
614,655 
 
511,767 
 
Less: Accumulated depreciation
 
 
(482,378)
 
 
(373,870)
 
Property and equipment, net
 
 
$  132,277 
 
 
$  137,897 

Depreciation expense for the years ended December 31, 2009 and 2008 was $118,138 and $119,938, respectively.

NOTE 7 – INTANGIBLE ASSETS, NET

Intangible assets are capitalized at their respective fair values and are amortized at their estimated useful lives ranging from four to fifteen years.

The Company conducted its annual tests for impairment during the fourth quarters of 2009 and 2008 respectively.  The results of the impairment tests indicated that the intangibles were not impaired.

Intangible assets consist of the following:

   
December 31,
 
December 31,
   
2009
 
2008
 
Trade names
Customer lists and relationships
 
 
$    186,322 
   1,601,329 
 
 
$   186,040 
1,094,655 
   
 1,787,651 
 
  1,280,695 
 
Less: Accumulated amortization
 
 
(711,336)
 
 
(357,202)
 
Intangible assets, net
 
 
$ 1,076,315 
 
 
$   923,493 

 
F-15

 
 
ONLINE VACATION CENTER HOLDINGS CORP.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
Amortization expense for the years ended December 31, 2009 and 2008 was $354,134 and $239,833, respectively.  The estimated aggregate amortization expense for the next five years and thereafter is as follows:

 
       Year          
 
Estimated Annual
Amortization Expense
     2010
 
$ 362,824
     2011
 
  292,645
     2012
 
  178,556
     2013
 
    93,425
     2014 and thereafter
 
  148,865

NOTE 8 – GOODWILL

The Company recorded goodwill at fair value in conjunction with its acquisition of Dunhill Vacations, Inc. and assets of Smart Traveler LLC in 2007.  During the fourth quarters of 2009 and 2008, the Company tested the carrying value of goodwill for impairment. The results of the tests indicated that the carrying value of the goodwill was not impaired.

Changes to the carrying amounts of consolidated goodwill are as follows:

 
(Restated)
Balance at December 31, 2007 and 2008
$ 395,181
Acquisitions
                 -
Adjustments
        361
Balance at December 31, 2008 and 2009
$ 395,542

NOTE 9 – ACCOUNTS PAYABLE AND ACCRUED EXPENSES

Accounts payable and accrued expenses consisted of the following:

 
December 31,
      2009      
 
December 31,
      2008      
Accounts payable
$   1,687,448  
 
$    499,006    
Accrued compensation
     374,552
 
  351,128
Accrued professional fees
      94,132
 
  102,932
Other accrued expenses
        67,231 
 
     23,959 
   Total
$ 2,233,363 
 
$     977,025   

NOTE 10 – DEFERRED REVENUES

Deferred revenue consists of sales commission received from vacation travel suppliers net of cancellations, administrative fees received from passengers in advance of passenger travel dates and amounts invoiced for publishing advertising to be contained in the future publications. The advance sales commission, administrative fees and publishing advertising revenue is considered unearned revenue and recorded as deferred revenue in the accompanying consolidated balance sheets. Deferred revenue is recognized on the accompanying consolidated financial statements when the passenger travel occurs or the publication is distributed.  At December 31, 2009 and December 31, 2008, deferred revenues were $1,345,687 and $1,976,564, respectively.
 
F-16

 

 
ONLINE VACATION CENTER HOLDINGS CORP.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
NOTE 11 – NOTES PAYABLE AND CAPITAL LEASE OBLIGATIONS

The Notes Payable and Capital Lease Obligations consist of the following:

 
December 31,
      2009      
 
December 31,
    2008    
Note – La Tours and Cruises, Inc.
$         -  
 
$  200,000
Capital Lease Obligations
 35,836
 
     57,885
 
     35,836   
 
   257,885
Less: Unamortized discount
          -
 
      5,989
Less: Current portion
     16,421   
 
  120,287
 
    $ 19,415     
 
$ 131,609
 
In conjunction with its acquisition of La Tours, the Company agreed to pay $300,000 to the former owners of La Tours in three $100,000 annual installments, subject to adjustment as defined by the Acquisition Agreement, commencing on January 2, 2008.  As discussed in Note 4, the remaining unpaid note of $100,000 was forgiven by the holders in conjunction with the Sales Agreement.

In October 2008, the Company entered into a 36 month lease agreement for a new telephone system at a cost of $62,944 requiring monthly payments of $1,855 and is responsible for all executory costs as defined by the agreement.  At the conclusion of the lease, the Company may purchase the system at a bargain purchase price.  As of December 31, 2009, the cost of the system, net of accumulated depreciation of $24,478 was $38,466.  The present value of future minimum lease payments under capital leases as of December 31, 2009 consists of the following:

Year Ending December 31,:
 
2010
$ 22,260
2011
14,840
Total minimum lease payments
37,100
Less: amounts representing interest
   1,264
Present value of minimum lease payments
$ 35,836

Interest expense for the years ended December 31, 2009 and 2008 respectively was $7,957 and $40,970 respectively.

 
F-17

 
 
ONLINE VACATION CENTER HOLDINGS CORP.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
NOTE 12 - INCOME TAXES
     
The provision for income taxes from continued operations for the years ended December 31, 2009 and 2008 consist of the following:
   
   
December 31,
   
2009
 
2008
Current:
             Federal
             State
 
 
$  509,776 
84,202 
 
 
 
$  13,546 
1,361 
   
593,978 
 
 14,907 
Deferred:
       
Federal
 
$ 148,913 
 
$  443,664 
State
 
24,763 
 
45,317 
   
173,676 
 
  488,981 
 
Provision for income taxes, net
 
 
$ 767,654 
 
 
$  503,888 
         

The difference between income tax expense computed by applying the federal statutory corporate tax rate and actual income tax expense is as follows:

   
December 31,
   
2009
 
2008
         
Statutory federal income tax rate
 
35.0%
 
 35.0%
State income taxes
Tax effect of non-deductible items
Other
 
3.6  
1.8 
(2.8)
 
3.6 
6.5 
1.0
 
Effective tax rate
 
 
37.5% 
 
 
 46.1%
         

The effective tax rate exceeded the statutory in 2009 and 2008 primarily as a result of $57,276 in 2009 and $119,613 in 2008 of incentive stock option expense which was non deductible item for tax purposes.  Other includes tax rate differentials and the true-up of permanent tax differences from prior periods.
 
F-18

 
 
ONLINE VACATION CENTER HOLDINGS CORP.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
Deferred income taxes result from temporary differences in the recognition of income and expenses for the financial reporting purposes and for tax purposes. The tax effect of these temporary differences representing deferred tax asset and liabilities result principally from the following:
        

   
December 31,
2009
 
December 31,
2008
         
Net operating loss carry-
     forwards and AMT tax credit
 
 
$      7,763 
 
 
$  36,906 
Depreciation and amortization
 
(302,828)
 
(152,176)
Accruals and other
 
132,910 
 
126,829 
         
Deferred income tax asset (liability)
 
$ (162,155)
 
$  11,559 

 
The net deferred tax assets and liabilities are comprised of the following:

   
December 31,
2009
 
December 31,
2008
         
Current
 
$   33,442 
 
$   27,672 
Non-current
 
(195,597) 
 
(16,113)
         
Net deferred income tax asset (liability)
 
$(162,155)
 
$  11,559 
         

 
F-19

 
 
ONLINE VACATION CENTER HOLDINGS CORP.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
NOTE 13 - EARNINGS PER SHARE

Basic earnings per share is computed by dividing net income available to common shareholders by the weighted average number of common shares outstanding during the period. Diluted earnings per share reflects the potential dilution that could occur if stock options and other commitments to issue common stock were exercised or equity awards vest resulting in the issuance of common stock or conversion of notes into shares of the Company’s common stock that could increase the number of shares outstanding and lower the earnings per share of the Company’s common stock.  This calculation is not done for periods in a loss position as this would be antidilutive.  As of December 31, 2009 and December 31, 2008, there were no stock options or stock awards that would have been included in the computation of diluted earnings per share that could potentially dilute basic earnings per share in the future.  The information related to basic and diluted earnings per share is as follows:

 
Year Ended December 31,
   2009    2008
Numerator:
     
Continuing operations:
     
   Income from continuing operations
$ 1,279,034 
 
$ 590,169 
       
Discontinued operations
     
   (Loss) from discontinued operations
   (949,295)
 
 (776,515)
        Net income (loss)
$    329,739 
 
$ (186,346)
       
Denominator:
     
   Weighted average number of shares
     outstanding – basic and diluted
 
16,387,351 
 
 
17,562,316 
 
     
EPS:
     
   Basic:
     
     Continuing operations
$ 0.08 
 
$  0.03 
     Discontinued operations
 (0.06)
 
 (0.04)
   Net income/(loss)
$ 0.02 
 
$ (0.01)
       
   Diluted
     
     Continuing operations
$ 0.08 
 
$  0.03 
     Discontinued operations
 (0.06)
 
 (0.04)
   Net income/(loss)
$ 0.02 
 
$ (0.01)

NOTE 14 – TREASURY STOCK

On August 1, 2008, the Company announced that its Board of Directors had approved a program to repurchase of up to $200,000 of the our common stock which would be funded from available working capital and subject to the rules and regulations of the SEC and other applicable legal requirements. The plan does not require us to acquire a specific number of shares and may be suspended from time to time or discontinued. As initially adopted, the program did not extend beyond June 30, 2009.  On March 2, 2009 the Company announced that its Board of Directors authorized the repurchase of an additional $150,000 of our common stock to be funded from available working capital and subsequently extended the program until December 31, 2010.  As of December 31, 2009 and for the year then ended, the Company had repurchased 223,609 and 179,309 shares of its common stock at an aggregate cost of $117,101 and $91,473 respectively under the program.

Additionally, the Company entered into agreements and purchased 1,987,690 restricted shares of its common stock at an aggregate cost of $994,850 from various shareholders of the Company during 2009.
 
 
F-20

 
 
ONLINE VACATION CENTER HOLDINGS CORP.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
As of December 31, 2008, the Company held 44,300 shares of its common stock in its treasury at an aggregate cost of $25,628.  No treasury stock was held by the Company as of December 31, 2009.

NOTE 15 – STOCK BASED COMPENSATION

The 2005 Management and Director Equity Incentive and Compensation Plan (the “Plan”) provides for the grants of stock options, restricted stock, performance-based and other equity-based incentive awards to directors, officers and key employees. Under this Plan, stock options must be granted at an option price that is greater than or equal to the market price of the stock on the date of the grant. If an employee owns 10% or more of the Company’s outstanding common stock, the option price must be at least 110% of the market price on the date of the grant. Options granted under this Plan become exercisable in accordance with the terms of the grant as determined by a committee of the Company’s Board of Directors. All options granted expire no more than 10 years following the date of grant. All stock option grants currently outstanding vested either on the date of grant or will vest two years from the date of grant, provided that the individual is continuously employed with the Company. All outstanding restricted stock grants vest 20% upon grant and ratably over the successive four years, subject to continued employment with the Company.
 
On March 26, 2008, the Company granted 232,400 stock options to key employees under the Plan.  All options have a five year life and an exercise price $1.27.  No stock options were granted in 2009.

A summary of the activity in the Company’s Plan for the period of January 1, 2008 through December 31, 2009 is presented below.


 
 
Shares
 
Weighted Average
   Exercise Price   
Options outstanding as of January 1, 2008
2,215,000 
 
$ 1.41   
Granted
232,400 
 
1.27
Canceled/Forfeited
               - 
 
0.00
Exercised
              - 
 
0.00
Options outstanding at December 31, 2008
2,447,400 
 
$ 1.39   
Granted
               -
 
0.00
Canceled/Forfeited
(45,000)
 
1.46
Exercised
               -
 
0.00
Options outstanding at December 31, 2009
2,402,400
 
1.39   

Compensation cost recognized for the years ended December 31, 2009 and 2008 was $58,084 and $154,521, respectively.

As of December 31, 2009 there was approximately $1,100 of total stock-based compensation expense not yet recognized relating to non-vested awards granted under the Plan. This expense is net of estimated forfeitures and is expected to be recognized over a weighted-average period of approximately eleven months. The number of non-exercisable shares was 192,400 shares of common stock at December 31, 2009. At December 31, 2009, 2,210,000 shares of common stock were exercisable at a weighted average price of $1.40 per share.

For the years ended December 31, 2009 and 2008, 9,000 and 9,800 restricted shares, respectively, were granted to employees and directors under the Plan.  Compensation expense related to the grant of restricted shares for the years ended December 31, 2009 and 2008 was $15,570 and $16,250, respectively.
 
F-21

 
 
ONLINE VACATION CENTER HOLDINGS CORP.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
NOTE 16 - COMMITMENTS AND CONTIGENCIES

Lease Commitments

Online Vacation Center Holdings Corp. has entered into a lease for approximately 10,000 square feet of corporate office space in Plantation, Florida. Total monthly lease payments, which include a proportionate share of building operating expenses, are $21,720 through June 2011; the termination date of the lease.  Additionally, the rent expense for the years ended December 31, 2009 and 2008 was $278,887 and $221,453, respectively.

Executive Employment Agreements

On March 16, 2006, the Company entered into an executive employment agreement with its President and Chief Executive Officer.  The Company paid an initial annual base salary of $300,000, payable bi-weekly. The base salary is subject to annual automatic incremental increases of the greater of the percentage increase in the consumer price index or 6% of the previous year's base salary. In addition, the Company issued incentive stock options to purchase 300,000 shares of common stock and nonqualified stock options to purchase 200,000 shares of common stock which are exercisable at 150% of the fair market value of the Company's common stock as of the effective date of the share exchange ($1.27). All of the nonqualified stock options and incentive stock options to purchase 100,000 shares vested immediately. Incentive stock options to purchase 100,000 shares of common stock vested on March 15, 2007 and the remaining 100,000 incentive stock options vested on March 15, 2008. All of the options were issued under the 2005 Management and Director Equity Incentive and Compensation Plan.
 
Other Contract Obligations

During the course of business, the Company has entered into contracts for information technology services, internet, telephone and other related expenses.

At December 31, 2009, the Company had the following future minimum obligations for rental lease commitments, employment agreements and other contractual obligations as follows:

Year
 
Amount
   
         
2010
 
$ 929,173
   
2011
 
635,441
   
2012
 
467,534
 
 
2012 and thereafter
 
             -
 
 
   
$ 2,032,148
   

Benefit Plan

The Company participates in a multi-employer 401 (k) Plan managed by a professional employer organization the Company retains for administering payroll and employee benefits programs. Contributions to the Plan are at the discretion of the Company’s board of directors. No contributions were approved during the years ended December 31, 2009 and 2008, respectively.
 
F-22

 
 
ONLINE VACATION CENTER HOLDINGS CORP.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
Asserted Claims

The Company is involved from time to time in various legal claims and actions arising in the ordinary course of business.  While from time to time claims are asserted that may make demands for sums of money, the Company does not believe that the resolution of any of these matters, either individually or in the aggregate, will materially affect its financial position, cash flows or the results of its operations.

Regulatory Matters

The Company believes it is in material compliance with all federal regulatory requirements, including the CAN-SPAM Act of 2003 which regulates commercial electronic mail on a nationwide basis. The Company adheres to the law by properly representing the nature of its commercial email messages, not tampering with source and transmission information and obtaining email addresses through lawful means.

 
F-23

 

 
ONLINE VACATION CENTER HOLDINGS CORP.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
NOTE 17 – QUARTERLY FINANCIAL DATA (UNAUDITED)

Select quarterly financial information is presented in the tables below for the quarterly periods of 2009 and 2008, after giving effect to the sale of certain assets of Journeys and West U as of November 2, 2009, the dissolution of La Fern as of September 30, 2009, and the disposition of Phoenix as of March 31, 2008, respectively:

 
1st Quarter
 
2nd Quarter
 
3rd Quarter
 
4th Quarter
For the year ended December 31, 2009:
             
Continuing operations
             
   Net revenues
$  2,737,219 
 
$  2,213,238 
 
$   1,571,884 
 
$ 3,050,812 
   Operating income/(loss)
$    932,941 
 
$    338,365 
 
$    (134,664)
 
$    903,873
   Income/(loss) from continuing operations
$    562,436 
 
$    200,524 
 
$    (132,216)
 
$   648,290 
(Loss) from discontinued operations
(32,208)
 
(32,084)
 
(873,343)
 
(11,660)
Net earnings/(loss)
$    530,228 
 
$    168,440 
 
$ (1,005,559)
 
$   636,630 
               
Earnings/(loss) per share-basic:
             
 Income/(loss) from
  continuing operations
 
$  0.03 
 
 
$  0.01 
 
 
$ (0.01)
 
 
$  0.04 
 (Loss) from discontinued
  operations
 
  0.00 
 
 
  0.00 
 
 
 (0.05)
 
 
  0.00 
 Net earnings/(loss)
$  0.03
 
$  0.01
 
$ (0.06)
 
$  0.04
               
Earnings/(loss) per share-diluted:
             
 Income/(loss) from
  continuing operations
 
$ 0.03 
 
 
$  0.01 
 
 
$ (0.01)
 
 
$  0.04 
 (Loss) from discontinued operations
0.00 
 
0.00 
 
(0.05)
 
0.00 
Net earnings/(loss)
$ 0.03
 
$  0.01
 
$ (0.06)
 
$  0.04
 

 
 
F-24

 
 
ONLINE VACATION CENTER HOLDINGS CORP.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

For the year ended December 31, 2008:
1st Quarter
 
2nd Quarter
 
3rd Quarter
 
4th Quarter
   (Restated)            
Continuing operations
             
   Net revenues
$  2,066,294 
 
$  2,444,056 
 
$   1,719,008 
 
$  2,734,467 
   Operating income/(loss)
$   (272,934)
 
$    360,142 
 
$       34,388 
 
$    996,816 
Income/(loss) from continuing operations
$   (188,930)
 
$    205,006 
 
$       17,885 
 
$    556,208 
   Income/(loss) from
   discontinued operations
 
   (800,524)
 
 
       6,875 
 
 
       23,985 
 
 
      (6,851)
Net earnings/(loss)
$   (977,931)
 
$    211,881 
 
$       41,870 
 
$    537,834 
               
Earnings/(loss) per share-basic:
             
 Income/(loss) from
  continuing operations
 
$ (0.01)
 
 
$ 0.01 
 
 
$ 0.00 
 
 
$ 0.03 
 Income/(loss) from
  discontinued operations
 
 (0.04)
 
 
 0.00
 
 
 0.00
 
 
 0.00
Net earnings/(loss)
$ (0.05)
 
$ 0.01
 
$ 0.00
 
$ 0.03
               
Earnings/(loss) per share-diluted:
             
 Income/(loss) from
  continuing operations
 
$ (0.01)
 
 
$ 0.01 
 
 
$ 0.00 
 
 
$ 0.03 
 Income/(loss) from
  discontinued operations
 
 (0.04)
 
 
 0.00
 
 
 0.00
 
 
 0.00
Net earnings/(loss)
$ (0.05)
 
$ 0.01
 
$ 0.00
 
$ 0.03
 
 
 
 
 
 
 
 
 
F-25