Delaware
|
52-2195605
|
(State
or other jurisdiction of
incorporation
or organization)
|
(I.R.S.
Employer
Identification
No.)
|
|
|
PART
I. FINANCIAL INFORMATION
|
|
|
|
Item
1. Financial Statements (Unaudited)
|
4
|
|
|
Balance
Sheets as of September 30, 2007 and as of December 31,
2006
|
4
|
|
|
Statements
of Operations for the three and nine months ended
September 30, 2007 and 2006
|
5
|
|
|
Statements
of Changes in Stockholders’ Deficit from January 1, 2004
to September 30, 2007
|
6
|
|
|
Statements
of Cash Flows from the period of inception (April 21, 1999)
through September 30, 2007 and for the nine months ended September
30, 2007 and 2006
|
8
|
|
|
Notes
to Financial Statements
|
9
|
|
|
Item
2. Management’s Discussion and Analysis of Financial Condition and Results
of Operations
|
12
|
|
|
Item
3. Quantitative and Qualitative Disclosures About Market
Risk
|
18
|
|
|
Item
4. Controls and Procedures
|
18
|
|
|
PART
II. OTHER INFORMATION
|
18
|
|
|
Item
1. Legal Proceedings
|
19
|
|
|
Item
2. Changes in Securities and Use of Proceeds
|
19
|
|
|
Item
3. Defaults Upon Senior Securities
|
19
|
|
|
Item
4. Submissions of Matters to a Vote of Security
Holders
|
19
|
|
|
Item
5. Other Information
|
19
|
|
|
Item
6. Exhibits
|
19
|
|
|
Signatures:
|
20
|
|
|
Camelot
Entertainment Group, Inc.
|
||||||||
Balance
Sheets
|
||||||||
Unaudited
|
||||||||
ASSETS
|
||||||||
September
30,
|
December
31,
|
|||||||
2007
|
2006
|
|||||||
Current
Assets
|
||||||||
Cash
|
$ |
596
|
$ |
435,533
|
||||
Prepaid
Expenses
|
6,424
|
6,424
|
||||||
Total
Current Assets
|
7,010
|
441,957
|
||||||
School
District Deposit
|
50,000
|
-
|
||||||
Deferred
Financing Costs
|
62,406
|
74,744
|
||||||
Loan
Receivable
|
17,500
|
17,500
|
||||||
Scripts
Costs
|
79,700
|
75,800
|
||||||
Deposit:
Business of Film
|
60,000
|
10,000
|
||||||
Total
other assets
|
269,606
|
178,044
|
||||||
Total
Assets
|
$ |
276,626
|
$ |
620,001
|
||||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
||||||||
Current
Liabilities
|
||||||||
Accounts
Payable and accrued liabilities
|
$ |
664,317
|
$ |
140,625
|
||||
Note
Payable, net of discount $15,256
|
284,744
|
250,000
|
||||||
Stockholder
advances
|
31,436
|
186,000
|
||||||
Total
Current Liabilities
|
980,497
|
576,625
|
||||||
Long
Term Liabilities
|
||||||||
Secured
Note Payable, net of discount $709,177 and $598,497
|
240,090
|
1,521
|
||||||
Derivative
Liability - Compound
|
306,632
|
538,890
|
||||||
Derivative
Liability - Warrant
|
28,307
|
698,390
|
||||||
Total
Long Term Liabilities
|
575,029
|
1,238,801
|
||||||
Total
Liabilities
|
1,555,526
|
1,815,426
|
||||||
Stockholders'
Deficit
|
||||||||
Common
Stock; Par Value $.001 Per Share; Authorized
|
||||||||
300,000,000
Shares; 140,795,717 Shares
|
||||||||
Issued
and 106,655,743 Outstanding.
|
140,795
|
106,656
|
||||||
Class
A Convertible Preferred Stock; Par Value $.01 per share
|
5,100
|
5,100
|
||||||
Authorized,
issued and outstanding 5,100,000 shares
|
||||||||
Class
B Convertible Preferred Stock; Par Value $.01 per share
|
5,100
|
5,100
|
||||||
Authorized,
issued and outstanding 5,100,000 shares
|
||||||||
Subscription
Receivable
|
(758,072 | ) | (258,072 | ) | ||||
Capital
in Excess of Par Value
|
14,077,048
|
13,119,002
|
||||||
Deficit
Accumulated During the Development Stage
|
(14,749,231
|
) |
(14,173,211
|
) | ||||
Total
Stockholders' Deficit
|
(1,278,900 | ) | (1,195,425 | ) | ||||
Total
Liabilities and Stockholders' Deficit
|
$ |
276,626
|
$ |
620,001
|
||||
The
accompanying notes are an integal part of theses financial
statements.
|
Camelot
Entertainment Group, Inc.
|
||||||||||||||||||||
Statements
of Operations
|
||||||||||||||||||||
Unaudited
|
||||||||||||||||||||
From
|
||||||||||||||||||||
Inception
on
|
||||||||||||||||||||
April
21, 1999
|
||||||||||||||||||||
For
Three Months ended,
|
For
the Nine months ended
|
through
|
||||||||||||||||||
September
30,
|
September
30,
|
September
30,
|
September
30,
|
September
30,
|
||||||||||||||||
2007
|
2006
|
2007
|
2006
|
2007
|
||||||||||||||||
REVENUE
|
$ |
-
|
$ |
-
|
$ |
-
|
$ |
-
|
$ |
58,568
|
||||||||||
Total
Revenue
|
$ |
-
|
$ |
-
|
$ |
-
|
$ |
-
|
$ |
58,568
|
||||||||||
EXPENSES
|
||||||||||||||||||||
Costs
of services
|
- | - | - | - |
95,700
|
|||||||||||||||
Sales
and marketing
|
- | - | - | - |
53,959
|
|||||||||||||||
Research
& development
|
- | - | - | - |
252,550
|
|||||||||||||||
General
& administrative
|
238,758
|
198,022
|
1,177,537
|
591,743
|
11,324,973
|
|||||||||||||||
Impairment
of assets
|
- | - | - | - |
2,402,338
|
|||||||||||||||
Impairment
of investments in
|
||||||||||||||||||||
other
companies
|
- | - | - | - |
710,868
|
|||||||||||||||
Total
Expenses
|
238,758
|
198,022
|
1,177,537
|
591,743
|
14,840,388
|
|||||||||||||||
NET
OPERATING LOSS
|
(238,758 | ) | (198,022 | ) | (1,177,537 | ) | (591,743 | ) | (14,781,820 | ) | ||||||||||
OTHER
INCOME (EXPENSES)
|
||||||||||||||||||||
Interest
(Expense)
|
(121,979 | ) |
-
|
(585,935 | ) |
-
|
(773,045 | ) | ||||||||||||
Loss
on derivative liabilities
|
-
|
- | (436,645 | ) | - | (1,103,406 | ) | |||||||||||||
Gain
on derivative liabilities
|
785,182
|
-
|
1,624,097
|
-
|
1,653,577
|
|||||||||||||||
Gain
on extinguishment of debt
|
- |
-
|
- |
-
|
255,500
|
|||||||||||||||
Total
Other Income (Expenses)
|
663,203
|
-
|
601,517
|
-
|
32,626
|
|||||||||||||||
NET
INCOME (LOSS)
|
$ |
424,445
|
$ | (198,022 | ) | $ | (576,020 | ) | $ | (591,743 | ) | $ | (14,749,231 | ) | ||||||
BASIC
LOSS PER COMMON SHARE
|
$ |
0.0035
|
$ | (0.0021 | ) | $ | (0.0047 | ) | $ | (0.0016 | ) | $ | (0.24 | ) | ||||||
WEIGHTED
AVERAGE NUMBER OF
|
||||||||||||||||||||
SHARES
OUTSTANDING
|
122,541,576
|
93,649,589
|
122,958,243
|
93,649,589
|
60,868,928
|
|||||||||||||||
The
accompanying notes are an integral part of these financial
statements.
|
Camelot
Entertainment Group, Inc.
|
||||||||||||||||||||||||||||||||||||
STATEMENTS
OF CHANGES IN STOCKHOLDERS' EQUITY (DEFICIT)
|
||||||||||||||||||||||||||||||||||||
FROM
JANUARY 1, 2004 TO SEPTEMBER 30, 2007
|
||||||||||||||||||||||||||||||||||||
(Deficit)
|
||||||||||||||||||||||||||||||||||||
Accumulated
|
||||||||||||||||||||||||||||||||||||
Common
Stock
|
Preferred
Stock
|
Additional
|
During
|
|||||||||||||||||||||||||||||||||
Paid-In
|
Development
|
Subscription
|
Deferred
|
|||||||||||||||||||||||||||||||||
Shares
|
Amount
|
Shares
|
Amount
|
Capital
|
Stage
|
Receivable
|
Compensation
|
Total
|
||||||||||||||||||||||||||||
Balance
at January 1, 2004
|
33,856,433
|
33,857
|
0
|
0
|
5,464,539
|
(6,059,442
|
) |
0
|
0
|
(561,046
|
) | |||||||||||||||||||||||||
Shares
issued for services
|
100,000
|
100
|
2,900
|
3,000
|
||||||||||||||||||||||||||||||||
Shares
issued for financing
|
6,791,287
|
6,791
|
196,948
|
203,739
|
||||||||||||||||||||||||||||||||
Subscriptions
receivable for financing agreement
|
0
|
0
|
(116,069
|
) |
(116,069
|
) | ||||||||||||||||||||||||||||||
Net
(loss) for the three months ended March 31, 2004
|
0
|
0
|
(103,552
|
) |
(103,552
|
) | ||||||||||||||||||||||||||||||
Balance
at March 31, 2004
|
40,747,720
|
$ |
40,748
|
$ |
0
|
$ |
0
|
$ |
5,664,387
|
(6,191,123.00 | ) | $ | (116,069 | ) | $ |
0
|
$ | (573,928 | ) | |||||||||||||||||
Share
issued for services
|
24,009,000
|
24,009
|
1,085,500
|
1,109,509
|
||||||||||||||||||||||||||||||||
Share
issued for financing
|
7,604,562
|
7,605
|
0
|
0
|
221,460
|
(316,003 | ) | (86,938 | ) | |||||||||||||||||||||||||||
Advances
offset sub a/r
|
174,000
|
174,000
|
||||||||||||||||||||||||||||||||||
Shares
issued for debt
|
1,000,000
|
1,000
|
0
|
0
|
39,000
|
40,000
|
||||||||||||||||||||||||||||||
Shares
issued for amt due
|
1,589,927
|
1,590
|
0
|
0
|
47,000
|
48,590
|
||||||||||||||||||||||||||||||
Value
of option exercised
|
351,000
|
351,000
|
||||||||||||||||||||||||||||||||||
Net
(loss)
|
(1,161,756 | ) | (1,161,756 | ) | ||||||||||||||||||||||||||||||||
Balance
as of December 31, 2004
|
74,951,209
|
74,952
|
-
|
-
|
7,408,347
|
(7,324,719 | ) | (258,072 | ) | (99,492 | ) | |||||||||||||||||||||||||
Net
(loss) 1st quarter
|
(117,096 | ) | (117,096 | ) | ||||||||||||||||||||||||||||||||
Balance
at March 31, 2005
|
74,951,209
|
74,952
|
$ |
0
|
$ |
0
|
7,408,347
|
(7,441,815 | ) | (258,072 | ) | $ |
0
|
(216,588 | ) | |||||||||||||||||||||
Shares
issued for
|
4,000,000
|
4,000
|
0
|
0
|
216,000
|
0
|
220,000
|
|||||||||||||||||||||||||||||
consulting
services
|
||||||||||||||||||||||||||||||||||||
Shares
issued for
|
2,276,033
|
2,276
|
0
|
0
|
187,568
|
0
|
189,844
|
|||||||||||||||||||||||||||||
officers
salaries
|
||||||||||||||||||||||||||||||||||||
Shares
issued to
|
1,848,723
|
1,849
|
0
|
0
|
79,078
|
0
|
80,927
|
|||||||||||||||||||||||||||||
Eagle
for expenses paid
|
||||||||||||||||||||||||||||||||||||
Net
Loss
|
(486,174 | ) | (486,174 | ) | ||||||||||||||||||||||||||||||||
Subtotals
for 2nd quarter
|
8,124,756
|
8,125
|
0
|
0
|
482,646
|
(486,174 | ) |
4,597
|
||||||||||||||||||||||||||||
Balance
at June 30, 2005
|
83,075,965
|
83,076
|
0
|
0
|
7,890,993
|
(7,927,989 | ) | (258,072 | ) | (211,993 | ) | |||||||||||||||||||||||||
Net
Loss
|
$ | (127,024 | ) | $ | (127,024 | ) | ||||||||||||||||||||||||||||||
Balance
at Sept 30, 2005
|
83,075,965
|
83,076
|
0
|
0
|
7,890,993
|
$ | (8,055,014 | ) | $ | (258,072 | ) | (339,017 | ) | |||||||||||||||||||||||
Shares
issued for
|
233,547
|
233
|
0
|
0
|
9,767
|
10,000
|
||||||||||||||||||||||||||||||
consulting
services
|
||||||||||||||||||||||||||||||||||||
Shares
issued for
|
3,538,263
|
3,538
|
0
|
0
|
171,462
|
175,000
|
||||||||||||||||||||||||||||||
officers
salaries
|
||||||||||||||||||||||||||||||||||||
Shares
issued to
|
1,452,662
|
1,453
|
0
|
0
|
118,219
|
119,672
|
||||||||||||||||||||||||||||||
Eagle
for expenses paid
|
||||||||||||||||||||||||||||||||||||
Shares
issued to Eagle
|
1,762,271
|
1,762
|
120,991
|
122,753
|
||||||||||||||||||||||||||||||||
20%
of shares issued
|
||||||||||||||||||||||||||||||||||||
Shares
issued for
|
3,586,881
|
3,587
|
256,354
|
259,941
|
||||||||||||||||||||||||||||||||
Shareholder
loans 2005
|
||||||||||||||||||||||||||||||||||||
Net
Loss 4th Quarter
|
$ | (3,769,845 | ) | (3,769,845 | ) | |||||||||||||||||||||||||||||||
Class
A Preferred Stock issued
|
5,100,000
|
5,100
|
555,900
|
561,000
|
||||||||||||||||||||||||||||||||
Class
B Preferred Stock issued
|
5,100,000
|
5,100
|
2,799,900
|
2,805,000
|
Balance
at Dec 31, 2005
|
93,649,589
|
93,649
|
10,200,000
|
10,200
|
11,923,586
|
(11,824,859 | ) |
(258,072
|
) | (55,496 | ) | |||||||||||||||||||||||||
Net
Loss at December 31, 2006
|
(2,348,352 | ) | ||||||||||||||||||||||||||||||||||
Shares
issued for
|
5,191,538
|
5,192
|
0
|
0
|
464,808
|
470,000
|
||||||||||||||||||||||||||||||
officers
salaries
|
||||||||||||||||||||||||||||||||||||
Shares
issued to Consultants
|
2,009,787
|
2,010
|
179,078
|
181,088
|
||||||||||||||||||||||||||||||||
Shares
issued to Eagle
|
||||||||||||||||||||||||||||||||||||
for
expenses paid
|
1,201,329
|
1,201
|
0
|
0
|
113,120
|
114,321
|
||||||||||||||||||||||||||||||
Shares
issued to Eagle
|
1,270,772
|
1,271
|
0
|
0
|
116,911
|
118,182
|
||||||||||||||||||||||||||||||
Shareholder
loans
|
||||||||||||||||||||||||||||||||||||
Shares
issued to Eagle
|
1,832,728
|
1,833
|
0
|
0
|
168,611
|
170,444
|
||||||||||||||||||||||||||||||
per
agreement 20%
|
||||||||||||||||||||||||||||||||||||
Shares
issued to
|
1,500,000
|
1,500
|
0
|
0
|
133,650
|
135,150
|
||||||||||||||||||||||||||||||
Scorpion
Bay LLC
|
19,238
|
19,238
|
||||||||||||||||||||||||||||||||||
Balance
at Dec 31, 2006
|
106,655,743
|
106,656
|
10,200,000
|
10,200
|
13,119,002
|
(14,173,211 | ) |
(258,072
|
) | (1,195,425 | ) | |||||||||||||||||||||||||
Shares
issued to Nucore
|
5,000,000
|
5,000
|
495,000
|
(500,000 | ) |
-
|
||||||||||||||||||||||||||||||
Shares
issued for interest on Note Payable
|
11,800,000
|
11,800
|
345,600
|
357,400
|
||||||||||||||||||||||||||||||||
Shares
issued for expenses paid
|
401,957
|
401
|
15,676
|
16,077
|
||||||||||||||||||||||||||||||||
Shares
issued for services
|
6,187,267
|
6,187
|
63,867
|
70,054
|
||||||||||||||||||||||||||||||||
Shares
issued for conversion of notes payable
|
10,750,750
|
10,751
|
40,162
|
50,913
|
||||||||||||||||||||||||||||||||
Accelerated
amortization of discount on notes
|
(40,011 | ) | (40,011 | ) | ||||||||||||||||||||||||||||||||
payable
- NIR
|
||||||||||||||||||||||||||||||||||||
Derivatives
liability relieved by conversions on N/P
|
35,204
|
35,204
|
||||||||||||||||||||||||||||||||||
Imputed
interest on Shareholders loans
|
2,908
|
2,908
|
||||||||||||||||||||||||||||||||||
Net
(Loss)
|
(576,020 | ) | (576,020 | ) | ||||||||||||||||||||||||||||||||
Balance
at September 30, 2007
|
140,795,717
|
$ |
140,795
|
10,200,000
|
$ |
10,200
|
$ |
14,077,408
|
$ | (14,749,231 | ) | $ | (758,072 | ) |
-
|
$ | (1,278,900 | ) | ||||||||||||||||||
The
accompanying notes are an integral part of these financial
statements.
|
Camelot
Entertainment Group, Inc.
|
||||||||||||
Statements
of Cash Flows
|
||||||||||||
From
|
||||||||||||
Inception
on
|
||||||||||||
April
21, 1999
|
||||||||||||
For
nine month ended
|
through
|
|||||||||||
September
30,
|
September
30,
|
September
30,
|
||||||||||
2007
|
2006
|
2007
|
||||||||||
OPERATING
ACTIVITIES
|
||||||||||||
Net
loss for the period
|
$ | (576,020 | ) | $ | (591,740 | ) | $ | (14,749,231 | ) | |||
Adjustments
to reconcile net loss to cash used by operating
activities:
|
||||||||||||
Amortization
of deferred financing cost
|
25,338
|
25,594
|
||||||||||
Amortization
of discount associated with Note Payable
|
201,949
|
203,470
|
||||||||||
Imputed
Interest on Note Payable
|
2,908
|
22,146
|
||||||||||
Gain
on Derivative Liability-warrant
|
(1,624,097 | ) | (1,653,527 | ) | ||||||||
Common
stock issued for interest expense
|
300,000
|
-
|
435,150
|
|||||||||
Common
stock issued per dilution agreement
|
-
|
-
|
368,508
|
|||||||||
Value
of options expensed
|
-
|
-
|
351,000
|
|||||||||
Gain
on extinguishment of debt
|
-
|
-
|
(255,500 | ) | ||||||||
Depreciation
|
3,997
|
|||||||||||
Amortization
of deferred compensation
|
-
|
-
|
1,538,927
|
|||||||||
Common
Stock issued for services
|
70,054
|
-
|
2,603,989
|
|||||||||
Loss
on Derivative Liability
|
436,645 |
-
|
1,103,406
|
|||||||||
Common
Stock issued for expense reimbursement
|
-
|
22,000
|
||||||||||
Common
Stock issued for technology
|
19,167
|
|||||||||||
Impairment
of investments in other companies
|
-
|
710,868
|
||||||||||
Impairment
of assets
|
2,628,360
|
|||||||||||
Prepaid
services expensed
|
-
|
2,392
|
530,000
|
|||||||||
Expenses
paid through notes payable proceeds
|
-
|
-
|
66,489
|
|||||||||
Loss
on disposal of property and equipment
|
5,854
|
|||||||||||
Preferred
Stock issued to shareholder
|
-
|
-
|
3,366,000
|
|||||||||
Change
in assets and liabilities:
|
||||||||||||
(increase)
decrease in other current assets
|
-
|
(11,195 | ) | (24,358 | ) | |||||||
Increase
(decrease) in accounts payable & other a/p
|
523,872
|
290,914
|
871,638
|
|||||||||
Increase
(decrease) in due to officers
|
-
|
|||||||||||
Net
Cash used for operating activities
|
$ | (639,351 | ) | $ | (309,629 | ) | $ | (1,806,103 | ) | |||
Cash
flows from investing activities:
|
||||||||||||
Purchase
of fixed assets
|
(6,689 | ) | ||||||||||
Purchase
of assets-Script Costs/business deposits
|
(103,900 | ) | (94,500 | ) | (189,700 | ) | ||||||
Cash
used for investing activities
|
$ | (103,900 | ) | $ | (94,500 | ) | $ | (196,389 | ) | |||
Cash
flows from financing activities:
|
||||||||||||
Contributed
capital
|
- | - |
25,500
|
|||||||||
Borrowing
from affiliate / shareholder
|
156,565
|
401,982
|
1,173,178
|
|||||||||
Borrowing
on Debt
|
709,800
|
1,584,800
|
||||||||||
Advances
to affiliate / shareholders loans
|
(295,051 | ) |
-
|
560,947 | ||||||||
Financing
costs
|
(13,000 | ) | (88,000 | ) | ||||||||
Principal
payment short term note
|
(250,000 | ) |
-
|
(254,477 | ) | |||||||
Cash
provided by financing activities
|
$ |
308,314
|
$ |
401,982
|
$ |
2,001,948
|
||||||
Decrease
in cash
|
$ | (434,937 | ) | (2,147 | ) | (544 | ) | |||||
Cash
at beginning of period
|
$ |
435,533
|
$ |
3,023
|
$ |
1,140
|
||||||
Cash
at the end of the period
|
$ |
596
|
$ |
876
|
$ |
596
|
||||||
Supplemental Schedule of | ||||||||||||
Non
- Cash Transactions
|
||||||||||||
Stock
issued for related party debt
|
16,077
|
614,077
|
||||||||||
Creation
of additional debt discount
|
320,315
|
552,818
|
||||||||||
Accelerated
amortization of disount on N/P
|
40,011
|
40,011
|
||||||||||
Stock
issued for debt conversion
|
50,912
|
50,912
|
||||||||||
Stock
issued per financing agreement
|
500,000
|
500,000
|
||||||||||
Derivative
liability relieved by conversion
|
35,204
|
35,204
|
||||||||||
The
accompanying notes are an integral part of these financial
statements.
|
|
1.
|
At
closing on December 27, 2006
(“Closing”), the Investors purchased Notes aggregating $600,000 and
Warrants to purchase 10,000,000 shares of CMEG common
stock;
|
|
2.
|
Upon
effectiveness of the
Registration Statement, June 6, 2007, the Investors purchased Notes
aggregating $400,000.
|
31.1
|
Certificate
of the Chief Executive Officer pursuant to Rule 13a-14(a) of the
Exchange
Act of 1934 as adopted pursuant to Section 302 of the Sarbanes-Oxley
Act
of 2002
|
31.2
|
Certificate
of the Chief Financial Officer pursuant to Rule 13a-14(a) of the
Exchange
Act of 1934 as adopted pursuant to Section 302 of the Sarbanes-Oxley
Act
of 2002
|
32.1
|
Certification
of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as
adopted
pursuant to Section 906 of the Sarbanes-Oxley Act of
2002.
|
32.2
|
Certification
of Chief Financial
Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to
Section
906 of the Sarbanes-Oxley Act of
2002.
|
|
|
|
|
CAMELOT
ENTERTAINMENT GROUP, INC.
|
|
|
(Registrant)
|
|
|
|
|
Date: November
19, 2007
|
By:
|
/s/ ROBERT
P. ATWELL
|
|
Title:
Chief Executive Officer
|
|
|
|
|
|
|
Date: November
19, 2007
|
By:
|
/s/ GEORGE
JACKSON
|
|
Title:
Chief Financial Officer
|