þ
|
QUARTERLY
REPORT UNDER SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF
1934
|
o
|
TRANSITION
REPORT UNDER SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF
1934
|
California
|
77-0532590
|
|
State
or other jurisdiction of
|
(IRS
Employer
|
|
Incorporation
or organization
|
Identification
Number)
|
|
1354-T
Dayton Street Salinas, CA
|
93901
|
|
(Address
of principal executive offices)
|
(Zip
Code)
|
Large
accelerated filer
|
o
|
Accelerated
filer
|
o
|
|
Non-accelerated
filer
(Do
not check if a smaller reporting company)
|
o
|
Smaller
reporting company
|
x
|
Page
|
|
Part
I — Financial Information
|
|
Item 1
— Financial Statements
|
F-1
|
Report of Independent Accounting Firm | F-2 |
Balance
Sheets as of March 31, 2009 (Unaudited) and December 31,
2008
|
F-3
|
Unaudited
Statements of Operations for the Three Months Ended March 31, 2009 and
March 31, 2008
|
F-4
|
Unaudited
Statements of Cash Flows for the Three Months Ended March 31, 2009 and
March 31, 2008.
|
F-5
|
Notes
to Financial Statements
|
F-6
|
Item 2
— Management’s Discussion and Analysis or Plan of
Operation
|
1
|
Item 3
— Quantitative and Qualitative Disclosures About Market
Risk
|
4
|
Item
4T — Controls and Procedures
|
4
|
Part
II — Other Information
|
|
Item 1
— Legal Proceedings
|
5
|
Item
1A — Risk Factors
|
5
|
Item 2
— Unregistered Sales of Equity Securities and Use of
Proceeds
|
5
|
Item 3
— Defaults Upon Senior Securities
|
5
|
Item 4
— Submission of Matters to a Vote of Security
Holders
|
5
|
Item 5
— Other Information
|
5
|
Item 6
—Exhibits
|
5
|
Certification of CEO Pursuant to Section 302
|
|
Certification of CFO Pursuant to Section 302
|
|
Certification of Officers Pursuant to Section 906
|
|
BALANCE
SHEETS
|
F-2
|
STATEMENTS
OF OPERATIONS
|
F-3
|
STATEMENTS
OF CASH FLOWS
|
F-4
|
NOTES
TO THE FINANCIAL STATEMENTS
|
F-5
|
March
31, 2009
|
December
31, 2008
|
|||||||
(Unaudited)
|
(Audited)
|
|||||||
ASSETS
|
||||||||
Current
Assets
|
||||||||
Cash
|
$
|
16,327
|
$
|
5,220
|
||||
Accounts
Receivable, Net (Note 4)
|
14,148
|
33,933
|
||||||
Receivable
From Shareholder (Note 5)
|
18,137
|
18,137
|
||||||
Barter
Receivable (Note 6)
|
63,227
|
65,577
|
||||||
Inventory
(Note 7)
|
150,604
|
159,259
|
||||||
Prepaid
Expenses
|
14,653
|
12,146
|
||||||
Total
Current Assets
|
277,096
|
294,272
|
||||||
Property
& Equipment, Net (Note 8)
|
42,389
|
49,181
|
||||||
Other
Assets
|
3,700
|
4,396
|
||||||
TOTAL
ASSETS
|
$
|
323,185
|
$
|
347,849
|
||||
LIABILITIES
& STOCKHOLDERS’ DEFICIT
|
||||||||
Current
Liabilities
|
||||||||
Accounts
Payable and Accrued Expenses
|
$
|
305,370
|
$
|
298,652
|
||||
Note
Payable (Note 9)
|
5,029
|
-
|
||||||
Related
Party Notes Payable (Note 9)
|
258,732
|
234,515
|
||||||
Total
Current Liabilities
|
569,131
|
533,167
|
||||||
Related
Party Payable, Net of Current Portion (Note 9)
|
554,882
|
539,195
|
||||||
Total
Liabilities
|
1,124,013
|
1,072,362
|
||||||
|
||||||||
Commitments
and Contingencies (Note 12)
|
||||||||
Stockholders’
Deficit (Note 10)
|
||||||||
Common
Stock, $.001 par value; 100,000,000 shares authorized, 15,845,575 shares
issued and outstanding at March 31, 2009 and December 31, 2008,
respectively
|
15,846
|
15,846
|
||||||
Shares
to be Issued
|
270
|
-
|
||||||
Additional
Paid-in Capital
|
4,900,485
|
4,630,755
|
||||||
Deferred
Stock Based Compensation
|
(159,032
|
)
|
-
|
|||||
Accumulated
Deficit
|
(5,558,397
|
)
|
(5,371,114
|
)
|
||||
Total
Stockholders’ Deficit
|
(800,828
|
)
|
(724,513
|
)
|
||||
TOTAL
LIABILITIES AND STOCKHOLDERS’ DEFICIT
|
$
|
323,185
|
$
|
347,849
|
||||
2009
|
2008
|
|||||||
Revenues
|
$
|
68,864
|
$
|
174,187
|
||||
Costs
of Sales
|
28,923
|
35,203
|
||||||
Gross
Profit
|
39,941
|
138,984
|
||||||
Operating
Expenses
|
||||||||
Stock
Based Compensation
|
110,968
|
-
|
||||||
Salaries
|
22,828
|
22,380
|
||||||
Advertising
|
6,837
|
7,312
|
||||||
Rent
|
10,455
|
10,285
|
||||||
Professional
Fees
|
16,584
|
6,343
|
||||||
Depreciation
|
9,492
|
24,821
|
||||||
Other
Selling, General and Administrative Expenses
|
27,237
|
58,262
|
||||||
Total
Operating Expenses
|
204,401
|
129,403
|
||||||
(Loss)
Income From Operations
|
(164,460
|
)
|
9,581
|
|||||
Other
Income and Expenses
|
||||||||
Interest
Expense
|
(22,823
|
)
|
(31,247
|
)
|
||||
Total
Other Income and Expenses
|
(22,823
|
)
|
(31,247
|
)
|
||||
Net
Loss From Operations
|
(187,283
|
)
|
(21,666
|
)
|
||||
Provision
for Income Taxes
|
–
|
–
|
||||||
Net
Loss
|
$
|
(187,283
|
)
|
$
|
(21,666
|
)
|
||
Basic
and Diluted Net Loss Per Common Share
|
$
|
(0.01
|
)
|
$
|
(0.00
|
)
|
||
Number
of Common Shares Used to Compute Basic and Diluted Weighted
Average
|
15,845,745
|
14,569,190
|
2009
|
2008
|
|||||||
CASH
USED IN OPERATING ACTIVITIES
|
||||||||
Net
Loss
|
$
|
(187,283
|
)
|
$
|
(21,666
|
)
|
||
Adjustments
to Reconcile Net Income to Net Cash Used in Operating
Activities
|
||||||||
Stock
Based Compensation
|
110,968
|
-
|
||||||
Depreciation
|
9,492
|
24,821
|
||||||
Changes
in Operating Assets and Liabilities
|
||||||||
(Increase)
Decrease in Accounts Receivable
|
19,785
|
(2,550
|
)
|
|||||
(Increase)
Decrease in Barter Receivable, Net
|
2,350
|
(8,756
|
)
|
|||||
(Increase)
Decrease in Inventory
|
8,655
|
12,751
|
||||||
(Increase)
Decrease in Prepaid Expenses
|
(2,507
|
)
|
(6,636
|
)
|
||||
Increase
(Decrease) in Accounts Payable and Accrued Expenses
|
6,718
|
58,274
|
||||||
Increase
(Decrease) in Deposits
|
696
|
589
|
||||||
NET
CASH USED IN OPERATING ACTIVITIES
|
(31,126
|
)
|
56,827
|
|||||
CASH
USED IN INVESTING ACTIVITIES:
|
||||||||
Purchase
of Property & Equipment
|
(2,700
|
)
|
(561
|
)
|
||||
NET
CASH USED IN FINANCING ACTIVITIES
|
(2,700
|
)
|
(561
|
)
|
||||
CASH
PROVIDED BY FINANCING ACTIVITIES:
|
||||||||
Net
Proceeds from Sale of Common Stock
|
-
|
37,501
|
||||||
Repayment
of Related Party Notes Payable
|
(8,023
|
)
|
(2,525
|
)
|
||||
Payment
on Stock Purchase Transaction
|
-
|
(5,774
|
)
|
|||||
Proceeds
from Related Party Notes Payable
|
52,956
|
27,179
|
||||||
NET
CASH PROVIDED BY FINANCING ACTIVITIES
|
44,933
|
7,073
|
||||||
NET
DECREASE IN CASH & CASH EQUIVALENTS
|
11,107
|
63,339
|
||||||
BEGINNING
CASH & CASH EQUIVALENTS
|
5,220
|
6,606
|
||||||
ENDING
CASH & CASH EQUIVALENTS
|
$
|
16,327
|
$
|
69,945
|
||||
SUPPLEMENTAL
DISCLOSURE OF CASH FLOW INFORMATION
|
||||||||
Cash
Paid for Interest
|
$
|
5,311
|
$
|
-
|
||||
Cash
Paid for Income Taxes
|
$
|
-
|
$
|
-
|
||||
Non Cash Investing and
Financing Activities:
|
||||||||
None
|
$
|
-
|
$ -
|
|||||
2009
|
2008
|
|||||||
Beginning
allowance for doubtful accounts
|
$
|
5,000
|
$
|
5,000
|
||||
Additional
charge to bad debt expense
|
-
|
-
|
||||||
Ending
allowance for doubtful accounts
|
$
|
5,000
|
$
|
5,000
|
2008
|
2007
|
|||||||
Raw
Materials
|
$
|
106,282
|
$
|
114,943
|
||||
Finished
Goods
|
24,973
|
24,967
|
||||||
Overhead
Allocation
|
19,349
|
19,349
|
||||||
$
|
150,604
|
$
|
159,259
|
2008
|
2007
|
|||||||
Furniture
& Fixtures
|
$
|
291,830
|
$
|
291,830
|
||||
Office
Equipment
|
81,076
|
78,376
|
||||||
Trade
Show Booth
|
53,138
|
53,138
|
||||||
Leasehold
Improvements
|
6,219
|
6,219
|
||||||
432,263
|
429,563
|
|||||||
Less:
Accumulated Depreciation
|
(389,874
|
)
|
(380,382
|
)
|
||||
$
|
42,389
|
$
|
49,181
|
|
||||
Beginning
Balance Payable (Principal and Interest), as of December 31,
2007
|
$
|
539,195
|
||
Repayments
and Adjustments to Reduce Principal Balance
|
(8,023
|
)
|
||
Accrued
Interest
|
9,304
|
|||
Advances
From Chief Executive Officer
|
14,406
|
|||
Ending
Balance Payable, as of December 31, 2008
|
$
|
554,882
|
March
31, 2009
|
December
31, 2008
|
|||||||
Net
operating loss carry forward
|
$
|
292,000
|
$
|
226,000
|
||||
Valuation
allowance
|
(292,000
|
)
|
(226,000
|
)
|
||||
Net
deferred tax asset
|
$
|
-
|
$
|
-
|
March
31, 2009
|
March
31, 2008
|
|||||||
Current
federal tax expense
|
$ | — | $ | — | ||||
Current
state tax expense
|
— | — | ||||||
Change
in NOL benefits
|
66,000 | - | ||||||
Change
in valuation allowance
|
(66,000 | ) | - | |||||
Income
tax expense
|
$ | — | $ | — |
March
31,
2009
|
March
31,
2008
|
|||||||
Tax
expense (credit) at statutory rate-federal
|
(35
|
%)
|
(35
|
%)
|
||||
State
tax expense net of federal tax
|
(6
|
%)
|
(6
|
%)
|
||||
Changes
in valuation allowance
|
41
|
%
|
41
|
%
|
||||
Tax
expense at actual rate
|
0
|
%
|
0
|
%
|
Year
Ended December 31,
|
||||
2009
|
$
|
31,366
|
||
2010
|
42,865
|
|||
2011
|
43,937
|
|||
$
|
118,168
|
March
31, 2009
|
March
31, 2008
|
Increase
(Decrease)
|
Percentage
Increase
(Decrease)
|
|||||||||||||
Revenues
|
$
|
68,864
|
$
|
174,187
|
$
|
(105,323
|
)
|
(60)
|
%
|
|||||||
Cost
of Sales
|
28,923
|
35,203
|
(6,280
|
)
|
(17)
|
%
|
||||||||||
Gross
Profit
|
39,941
|
138,984
|
(99,043
|
)
|
(72)
|
%
|
||||||||||
Operating
Expenses
|
204,401
|
129,403
|
74,998
|
58
|
%
|
|||||||||||
Other
Expenses
|
(22,823
|
)
|
(31,247
|
)
|
(8,424
|
)
|
(27)
|
%
|
||||||||
Income
Taxes
|
-
|
-
|
-
|
-
|
%
|
|||||||||||
Net
Loss
|
(187,283
|
)
|
(21,666
|
)
|
(165,617
|
)
|
(764)
|
%
|
||||||||
Basic
and Fully Diluted Loss Per Common Share
|
$
|
(0.01
|
)
|
$
|
(0.00
|
)
|
||||||||||
Weighted
Average Basic and Fully Diluted Common Share
Outstanding
|
15,845,745
|
14,569,190
|
1.
|
We
will continue to educate our management personnel to comply with the
disclosure requirements of Securities Exchange Act of 1934 and Regulation
S-K; and
|
|
2.
|
We
will increase management oversight of accounting and reporting functions
in the future.
|
Exhibits.
|
||
No.
|
Description
|
|
31.1
31.2
|
Certification
of Chief Executive Officer pursuant to Section 302 of the
Sarbanes-Oxley Act of 2002, filed herewith.
Certification
of Chief Financial Officer pursuant to Section 3.02 of the Sarbanes-Oxley
Act of 2002, filed herewith.
|
|
32.2
|
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,
filed herewith.
|
|
32.1
|
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,
filed herewith.
|
FEEL
GOLF CO., INC.
(Registrant)
|
||||||
Date:
May 12 , 2009
|
By:
|
/s/
Lee Miller
|
||||
Lee
Miller
Chief
Executive Officer
|
||||||
Date:
May 12, 2009
|
By:
|
/s/
James Crane
|
||||
James
Crane
Chief
Financial Officer
|
||||||