Nevada
|
30-0050402
|
(State
of Incorporation)
|
(I.R.S.
Employer Identification No.)
|
Title
of Each Class
|
Name
of Each Exchange On
Which
Registered
|
COMMON
STOCK
|
OTC
|
Yes
|
[
X]
|
No
|
[__]
|
Yes
|
[__]
|
No
|
[X]
|
Yes
|
[__]
|
No
|
[X]
|
PART
I – PART I - FINANCIAL INFORMATION
|
|
Page
|
||
|
|
|
||
Item
1.
|
|
Consolidated
Financial Statements
|
|
|
|
|
Consolidated
Balance Sheet as of March 31, 2008 (unaudited)
|
|
3
|
|
|
Consolidated
Statements of Operations for the Three and Nine Months ended March
31,
2008 and 2007 (unaudited)
|
|
4
|
|
|
Consolidated
Statements of Shareholders’ Deficit (unaudited)
|
|
5
|
|
|
Consolidated
Statements of Cash Flows for the Nine Months ended March 31, 2008
and 2007
(unaudited)
|
|
6
|
|
|
Notes
to Consolidated Financial Statements (unaudited)
|
|
7
|
|
|
|
|
|
Item
2.
|
|
Management’s
Discussion and Analysis of Financial Condition and Results of
Operations
|
|
10
|
|
|
|
|
|
Item
3.
|
|
Controls
and Procedures
|
|
14
|
|
|
|
|
|
PART
II –PART II - OTHER INFORMATION
|
|
|
||
|
|
|
|
|
Item
1.
|
|
Legal
Proceedings
|
|
15
|
|
|
|
|
|
Item
2.
|
|
Changes
in Securities
|
|
15
|
|
|
|
|
|
Item
3.
|
|
Defaults
upon Senior Securities
|
|
15
|
|
|
|
|
|
Item
4.
|
|
Submission
of Matters to a Vote of Security Holders
|
|
15
|
|
|
|
|
|
Item
5.
|
|
Other
Information
|
|
15
|
|
|
|
|
|
Item
6.
|
|
Exhibits
and Reports on Form 8-K
|
|
16
|
|
|
|
|
|
Signatures
|
|
|
|
17
|
ASSETS
|
||||
CURRENT
ASSETS
|
||||
Cash
|
$ |
779,583
|
||
Accounts
Receivable, net
|
312,742
|
|||
Prepaid
and Other Current Assets
|
12,496
|
|||
TOTAL
CURRENT ASSETS
|
1,104,821
|
|||
PROPERTY
& EQUIPMENT, at cost
|
||||
Furniture,
Fixtures & Equipment
|
89,485
|
|||
Computer
Equipment
|
505,603
|
|||
Commerce
Server
|
50,000
|
|||
Computer
Software
|
9,476
|
|||
654,564
|
||||
Less
accumulated depreciation
|
(553,602 | ) | ||
NET
PROPERTY AND EQUIPMENT
|
100,962
|
|||
OTHER
ASSETS
|
||||
Lease
Deposit
|
9,749
|
|||
Restricted
Cash
|
93,000
|
|||
Internet
Domain, net
|
1,105
|
|||
Investment-Carbon
Sciences
|
1,250
|
|||
Loan
Costs
|
17,967
|
|||
TOTAL
OTHER ASSETS
|
123,071
|
|||
TOTAL
ASSETS
|
$ |
1,328,854
|
||
LIABILITIES
AND SHAREHOLDERS' DEFICIT
|
||||
CURRENT
LIABILITIES
|
||||
Accounts
Payable
|
$ |
55,574
|
||
Credit
Cards Payable
|
1,528
|
|||
Accrued
expenses
|
268,491
|
|||
Bank
Line of Credit
|
7,916
|
|||
Deferred
Income
|
71,667
|
|||
Note
Payable
|
4,000
|
|||
Customer
Deposit
|
54,360
|
|||
Derivative
Liability-Debenture
|
213,582
|
|||
Capitalized
Leases, Current Portion
|
27,498
|
|||
TOTAL
CURRENT LIABILITIES
|
704,616
|
|||
LONG
TERM LIABILITIES
|
||||
Note
payable, Other
|
123,349
|
|||
Note
payable
|
87,981
|
|||
Covertible
Debenture
|
469,326
|
|||
Beneficial
Conversion Feature
|
(62,367 | ) | ||
Capitalized
Leases
|
12,172
|
|||
TOTAL LONG
TERM LIABILITIES
|
630,461
|
|||
TOTAL
LIABILITIES
|
1,335,077
|
|||
SHAREHOLDERS'
DEFICIT
|
||||
Common
stock, $0.001 par value;
|
||||
495,000,000
authorized shares;
|
||||
295,154,476
shares issued and outstanding
|
295,154
|
|||
Additional
paid in capital
|
6,800,356
|
|||
Accumulated
deficit
|
(7,101,733 | ) | ||
TOTAL
SHAREHOLDERS' DEFICIT
|
(6,223 | ) | ||
TOTAL
LIABILITIES AND SHAREHOLDERS' DEFICIT
|
$ |
1,328,854
|
Three
Months Ended
|
Nine
Months Ended
|
|||||||||||||||
3/31/2008
|
3/31/2007
|
3/31/2008
|
3/31/2007
|
|||||||||||||
REVENUE
|
$ |
580,477
|
$ |
771,989
|
$ |
1,834,143
|
$ |
2,108,419
|
||||||||
COST
OF SERVICES
|
28,603
|
146,679
|
105,034
|
452,850
|
||||||||||||
GROSS
PROFIT
|
551,874
|
625,310
|
1,729,109
|
1,655,569
|
||||||||||||
OPERATING
EXPENSES
|
||||||||||||||||
Selling,
general and administrative expenses
|
332,809
|
487,320
|
1,145,346
|
1,477,334
|
||||||||||||
Research
and development
|
13,285
|
1,395
|
31,610
|
108,772
|
||||||||||||
Depreciation
and amortization
|
21,474
|
24,805
|
63,519
|
71,269
|
||||||||||||
TOTAL
OPERATING EXPENSES
|
367,568
|
513,520
|
1,240,475
|
1,657,375
|
||||||||||||
INCOME/LOSS
FROM OPERATIONS BEFORE OTHER INCOME (EXPENSES)
|
184,306
|
111,790
|
488,634
|
(1,806 | ) | |||||||||||
OTHER
INCOME/(EXPENSE)
|
||||||||||||||||
Interest
income
|
12,989
|
957
|
12,842
|
1,769
|
||||||||||||
Other
income
|
4,786
|
22,407
|
15,802
|
78,576
|
||||||||||||
Interest
expense
|
(62,972 | ) | (82,179 | ) | (195,563 | ) | (199,260 | ) | ||||||||
Amortization
of loan cost
|
(15,072 | ) | (16,875 | ) | (57,184 | ) | (50,625 | ) | ||||||||
Stock
option expense
|
(4,422 | ) | (9,695 | ) | (17,069 | ) | (50,078 | ) | ||||||||
TOTAL
OTHER INCOME (EXPENSE)
|
(64,691 | ) | (85,385 | ) | (241,172 | ) | (219,618 | ) | ||||||||
INCOME/LOSS
FROM OPERATIONS BEFORE PROVISION FOR TAXES
|
119,615
|
26,405
|
247,462
|
(221,424 | ) | |||||||||||
PROVISION
FOR INCOME TAXES
|
-
|
-
|
-
|
-
|
||||||||||||
NET
INCOME/LOSS
|
119,615
|
26,405
|
247,462
|
(221,424 | ) | |||||||||||
BASIC
AND DILUTED INCOME/LOSS PER SHARE
|
$ |
0.00
|
$ |
0.00
|
$ |
0.00
|
$ | (0.00 | ) | |||||||
WEIGHTED-AVERAGE
COMMON SHARES OUTSTANDING
|
||||||||||||||||
BASIC
AND DILUTED
|
245,282,938
|
216,786,532
|
243,092,689
|
207,806,367
|
||||||||||||
Additional
|
||||||||||||||||||||
Common
|
Paid-in
|
Accumulated
|
||||||||||||||||||
Shares
|
Stock
|
Capital
|
Deficit
|
Total
|
||||||||||||||||
Balance,
June 30, 2007
|
227,910,128
|
$ |
227,910
|
$ |
6,251,506
|
$ | (7,349,195 | ) | $ | (869,779 | ) | |||||||||
Issuance
of common stock in August 2007, note 3
|
||||||||||||||||||||
Convertible
debenture
|
11,009,174
|
11,009
|
108,991
|
-
|
120,000
|
|||||||||||||||
Issuance
of common stock in September 2007, note 3
|
||||||||||||||||||||
Convertible
debenture
|
6,363,636
|
6,364
|
63,636
|
-
|
70,000
|
|||||||||||||||
Derivative
liability
|
-
|
-
|
73,940
|
-
|
73,940
|
|||||||||||||||
Stock
option expense
|
-
|
-
|
6,709
|
-
|
6,709
|
|||||||||||||||
Stock
issuance cost
|
-
|
-
|
(45 | ) |
-
|
(45 | ) | |||||||||||||
Issuance
of common stock in October 2007, note 3
|
||||||||||||||||||||
Convertible
debenture
|
11,235,955
|
11,236
|
88,764
|
-
|
100,000
|
|||||||||||||||
Derivative
liability
|
-
|
-
|
42,026
|
-
|
42,026
|
|||||||||||||||
Stock
option expense
|
-
|
-
|
5,938
|
-
|
5,938
|
|||||||||||||||
Stock
issuance cost
|
-
|
-
|
(87 | ) |
-
|
(87 | ) | |||||||||||||
Issuance
of common stock in January 2008, note 3
|
||||||||||||||||||||
Convertible
debenture
|
11,842,105
|
11,842
|
33,158
|
-
|
45,000
|
|||||||||||||||
Issuance
of common stock in February 2008, note 3
|
||||||||||||||||||||
Convertible
debenture
|
13,043,478
|
13,043
|
39,131
|
-
|
52,174
|
|||||||||||||||
Issuance
of common stock in March 2008, note 3
|
||||||||||||||||||||
Convertible
debenture
|
13,750,000
|
13,750
|
24,750
|
-
|
38,500
|
|||||||||||||||
Derivative
liability
|
-
|
-
|
57,564
|
-
|
57,564
|
|||||||||||||||
Stock
option expense
|
-
|
-
|
4,422
|
-
|
4,422
|
|||||||||||||||
Stock
issuance cost
|
-
|
-
|
(47 | ) |
-
|
(47 | ) | |||||||||||||
Net
Income
|
-
|
-
|
-
|
247,462
|
247,462
|
|||||||||||||||
Balance,
March 31, 2008
|
295,154,476
|
$ |
295,154
|
$ |
6,800,356
|
$ | (7,101,733 | ) | $ | (6,223 | ) |
March
31,
|
||||||||
2008
|
2007
|
|||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
Net
income/(loss)
|
$ |
247,462
|
$ | (221,424 | ) | |||
Adjustment
to reconcile net loss to net cash
|
||||||||
used
in operating activities
|
||||||||
Depreciation
and amortization
|
63,519
|
71,141
|
||||||
Conversion
feature recorded as interest expense
|
89,045
|
86,605
|
||||||
Cost
of stock options recognized
|
17,069
|
50,078
|
||||||
Amortization
of loan costs
|
57,184
|
50,625
|
||||||
Derivative
expense
|
38,817
|
17,949
|
||||||
Bad
debt expense
|
15,308
|
40,913
|
||||||
(Increase)
Decrease in:
|
||||||||
Accounts
receivable
|
(101,820 | ) | (226,715 | ) | ||||
Prepaid
and other assets
|
(4,417 | ) | (7,593 | ) | ||||
Increase
(Decrease) in:
|
||||||||
Accounts
payable
|
7,155
|
24,477
|
||||||
Accrued
expenses
|
47,216
|
66,488
|
||||||
Deferred
Income
|
71,667
|
(57,333 | ) | |||||
Other
liabilities
|
15,036
|
(24,841 | ) | |||||
NET
CASH PROVIDED/(USED) IN OPERATING ACTIVITIES
|
563,241
|
(129,630 | ) | |||||
CASH
FLOWS USED IN INVESTING ACTIVITIES:
|
||||||||
Purchase
of stock for investment
|
-
|
(10,000 | ) | |||||
Purchase
of property and equipment
|
(4,355 | ) | (3,702 | ) | ||||
NET
CASH USED IN INVESTING ACTIVITIES
|
(4,355 | ) | (13,702 | ) | ||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
Payment
on note payable
|
(9,000 | ) | (9,000 | ) | ||||
Payments
on notes payable, other
|
(143,580 | ) |
-
|
|||||
Payments
on capitalized leases
|
(23,385 | ) | (38,484 | ) | ||||
Change
in line of credit
|
(35,000 | ) |
52,574
|
|||||
Stock
Issuance Costs
|
(179
|
) |
(735
|
) | ||||
NET
CASH PROVIDED/(USED) BY FINANCING ACTIVITIES
|
(211,144 | ) |
4,355
|
|||||
NET
INCREASE (DECREASE) IN CASH
|
347,742
|
(138,977 | ) | |||||
CASH,
BEGINNING OF PERIOD
|
431,841
|
387,180
|
||||||
CASH,
END OF PERIOD
|
$ |
779,583
|
$ |
248,203
|
||||
SUPPLEMENTAL
DISCLOSURES OF CASH FLOW INFORMATION
|
||||||||
Interest
paid
|
$ |
10,745
|
$ |
12,884
|
||||
Taxes
paid
|
$ |
-
|
$ |
-
|
||||
SUPPLEMENTAL
SCHEDULE OF NON-CASH TRANSACTIONS
|
||||||||
During
the nine months ended March 31, 2008, the Company issued
67,244,348
|
||||||||
shares
of common stock at a fair value of $425,674 for the convertible
debenture.
|
||||||||
During
the nine months ended March 31, 2007, the Company issued
38,107,082
|
||||||||
shares
of common stock at a fair value of $245,000 for the convertible
debenture.
|
·
|
statements
concerning the potential benefits that Warp 9, Inc. (“W9” or the
“Company”) may experience from its business activities and certain
transactions it contemplates or has completed;
and
|
·
|
statements
of W9’s expectations, beliefs, future plans and strategies, anticipated
developments and other matters that are not historical
facts. These statements may be made expressly in this Form
10-QSB. You can find many of these statements by looking for
words such as “believes,” “expects,” “anticipates,” “estimates,” “opines,”
or similar expressions used in this Form 10-QSB. These
forward-looking statements are subject to numerous assumptions, risks
and
uncertainties that may cause W9’s actual results to be materially
different from any future results expressed or implied by W9 in those
statements. The most important facts that could prevent W9 from
achieving its stated goals include, but are not limited to, the
following:
|
|
(a)
|
volatility
or decline of the Company's stock
price;
|
|
(b)
|
potential
fluctuation in quarterly results;
|
|
(c)
|
failure
of the Company to earn revenues or
profits;
|
|
(d)
|
inadequate
capital to continue or expand its business, and inability to raise
additional capital or financing to implement its business
plans;
|
|
(e)
|
failure
to further commercialize its technology or to make
sales;
|
|
(f)
|
reduction
in demand for the Company's products and
services;
|
|
(g)
|
rapid
and significant changes in markets;
|
|
(h)
|
litigation
with or legal claims and allegations by outside
parties;
|
|
(i)
|
insufficient
revenues to cover operating costs;
|
|
(j)
|
failure
of the re-licensing or other commercialization of the Roaming Messenger
technology to produce revenues or
profits;
|
|
(k)
|
adverse
impact of outstanding convertible debenture on Company’s stock
price.
|
(a)
|
Exhibits
|
EXHIBIT
NO.
|
DESCRIPTION
|
|
3.1
|
Articles
of Incorporation (1)
|
|
3.2
|
Bylaws
(1)
|
|
4.1
|
Specimen
Certificate for Common Stock (1)
|
|
4.2
|
Non-Qualified
Employee Stock Option Plan (2)
|
|
10.1
|
First
Agreement and Plan of Reorganization between Latinocare Management
Corporation, a Nevada corporation, and Warp 9, Inc., a Delaware
corporation (3)
|
|
10.2
|
Second
Agreement and Plan of Reorganization between Latinocare Management
Corporation, a Nevada corporation, and Warp 9, Inc., a Delaware
corporation (4)
|
|
10.3
|
Exchange
Agreement and Representations for Shareholders of Warp 9,
Inc.(3)
|
|
10.4
|
Termination
and Assignment (5)
|
|
31.1
|
Section
302 Certification
|
|
32.1
|
Section
906 Certification
|
|
(1)
|
Incorporated
by reference from the exhibits included with the Company's prior
Report on
Form 10-KSB filed with the Securities and Exchange Commission, dated
March
31, 2002.
|
|
(2)
|
Incorporated
by reference from the exhibits included in the Company's Information
Statement filed with the Securities and Exchange Commission, dated
August
1, 2003.
|
|
(3)
|
Incorporated
by reference from the exhibits included with the Company's prior
Report on
Form SC 14F1 filed with the Securities and Exchange Commission, dated
April 8, 2003.
|
|
(4)
|
Incorporated
by reference from the exhibits included with the Company's prior
Report on
Form 8K filed with the Securities and Exchange Commission, dated
May 30,
2003.
|
|
(5)
|
Incorporated
by reference from the exhibits included with the Company’s prior Report on
Form 8K filed with the Securities and Exchange Commission, dated
May 7,
2007.
|
(b)
|
The
following is a list of Current Reports on Form 8-K filed by the
Company
during and subsequent to the quarter for which this report is
filed.
|
Dated:
May 13, 2008
|
WARP
9, INC.
|
|
(Registrant)
|
|
|
|
By:
\s\Harinder Dhillon
|
|
Harinder
Dhillon, Chief Executive Officer and
President
|
By:
\s\Louie Ucciferri
|
Dated:
May 13, 2008
|
Louie
Ucciferri, Chairman
|
|
Corporate
Secretary, Acting
|
|
Chief
Financial Officer
|
|
(Principal
Financial / Accounting
|
|
Officer)
|
|
By:
\s\Harinder Dhillon
|
Dated:
May 13, 2008
|
Harinder
Dhillon, Chief Executive
|
|
Officer
and President
|
|
(Principal
Executive Officer)
|
|
|
|
|
|