See the accompanying notes to the unaudited
condensed consolidated financial statements
See the accompanying notes to the unaudited condensed consolidated
financial statements
See the accompanying notes to the unaudited
condensed consolidated financial statements
NOTES TO UNAUDITED CONDENSED CONSOLIDATED
FINANCIAL STATEMENTS
DECEMBER 31, 2012
NOTE 1 – NATURE OF OPERATIONS
AND BASIS OF PRESENTATION
Nature of Operations
Marketing Worldwide Corporation (the "Company"),
was incorporated under the laws of the State of Delaware in July 2003. The Company is engaged in North America through its wholly-owned
subsidiaries, Marketing Worldwide LLC ("MWW"), and Colortek, Inc. (“CT”) in the design, manufacturing, painting
and distribution of automotive accessories for motor vehicles in the automotive aftermarket and industrial components for the commercial
machinery industries. The Company had a wholly owned subsidiary in Germany, Modelworxx, GmbH, which, in February, 2010, filed insolvency
in the German courts. The Company has reclassified Modelworxx, GmbH fiscal year ended September 30, 2011 balances to reflect them
as discontinued operations and upon final liquidation, recognized a net gain on disposal of international subsidiary of $349,322
during the year ended September 30, 2012.
Basis of presentation
The accompanying unaudited condensed consolidated
financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America
for interim financial information and with the instructions to Form 10-Q. Accordingly, they do not include all of the information
and footnotes required by generally accepted accounting principles for complete financial statements.
In the opinion of management, all adjustments
consisting of normal recurring accruals considered necessary for a fair presentation have been included. Accordingly, the results
from operations for the three month period ended December 31, 2012, are not necessarily indicative of the results that may be expected
for the year ending September 30, 2013. The unaudited condensed consolidated financial statements should be read in conjunction
with the September 30, 2012 consolidated financial statements and footnotes thereto included in the Company's SEC Form 10-K.
The unaudited condensed consolidated financial
statements include the accounts of the Company and its wholly-owned subsidiaries and Variable Interest Entity (“VIE”),
JCMD, LLC (See note 11). All significant inter-company transactions and balances, including those involving the VIE, have been
eliminated in consolidation.
NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Net income (loss) per share
Basic and diluted income (loss) per common
share is based upon the weighted average number of common shares outstanding during the period computed under the provisions of
Accounting Standards Codification subtopic 260-10, Earnings per Share (“ASC 260-10”). For the three months
ended December 31, 2011, all primary dilutive common shares have been excluded since the inclusion would be anti-dilutive.
Such shares consist of the following at December 31, 2012 and
2011:
|
|
2012
|
|
|
2011
|
|
Convertible debt
|
|
|
11,780,755,195
|
|
|
|
1,207,724
|
|
Conversion of Series A preferred stock
|
|
|
-
|
|
|
|
71,575
|
|
Conversion of Series C preferred stock
|
|
|
-
|
|
|
|
2,223
|
|
Conversion of Series E preferred stock
|
|
|
10,748,520,000
|
|
|
|
-
|
|
Options
|
|
|
-
|
|
|
|
8,967
|
|
Warrants
|
|
|
-
|
|
|
|
24,584
|
|
Totals
|
|
|
22,529,275,195
|
|
|
|
1,315,073
|
|
MARKETING WORLDWIDE CORPORATION AND SUBSIDIARIES
NOTES TO UNAUDITED CONDENSED CONSOLIDATED
FINANCIAL STATEMENTS
DECEMBER 31, 2012
Fair value of financial instruments
Cash, accounts receivable, accounts payable
and accrued expenses approximate fair value because of their short-term nature. The fair value of notes payable and short-term
debt is estimated to approximate fair market value based on the current rates available to companies such as MWW.
Accounting for bad debt and allowances
Bad debts and allowances are provided based
on historical experience and management's evaluation of outstanding accounts receivable. Management evaluates past due or delinquency
of accounts receivable based on the open invoices aged on due date basis. The allowance for doubtful accounts at December 31, 2012
and September 30, 2012 approximated $nil.
Accounting for variable interest entities
Accounting Standards Codification subtopic
810-10, Consolidation (“ASC 810-10”) discusses certain entities in which equity investors do not have the characteristics
of a controlling financial interest or do not have sufficient equity risk for the entity to finance its activities without additional
subordinated financial support. ASC 810-10 requires the consolidation of these entities, known as variable interest entities, by
the primary beneficiary of the entity. The primary beneficiary is the entity, if any, that will absorb a majority of the entity’s
expected losses, receive a majority of the entity's expected residual returns, or both.
Pursuant to the effective date of a related
party lease obligation, the Company adopted ASC 810-10. This resulted in the consolidation of one variable interest
entity (VIE) of which the Company is considered the primary beneficiary. The Company's variable interest in this VIE is the result
of providing certain secured debt mortgage guarantees on behalf of a limited liability company that leases warehouse and general
offices located in the city of Howell, Michigan.
The Variable Interest Entity included in
these unaudited condensed consolidated financial statements sold the only asset it owned, which was real estate subject to a lease
with the Company, for $800,000 on November 30, 2010. This sale resulted in a loss of approximately $400,000 and
left a remaining liability to the Small Business Administration of approximately $500,000 which is guaranteed by the Company. As
of the date of this filing, the Company has not received any specific demands or requests for payment on this loan. This loss was
recorded as an impairment loss in the September 30, 2010 consolidated financial statements.
Recent accounting pronouncements
There were various updates recently issued,
most of which represented technical corrections to the accounting literature or application to specific industries and are not
expected to a have a material impact on the Company's unaudited condensed consolidated financial position, results of operations
or cash flows.
NOTE 3 - GOING CONCERN MATTERS AND TRIGGERING
EVENTS
The Company has incurred substantial recurring
losses. The accompanying unaudited condensed consolidated financial statements have been prepared assuming that the
Company will continue as a going concern, which contemplates the realization of assets and satisfaction of liabilities and commitments
in the normal course of business. As shown in the accompanying unaudited condensed consolidated financial statements
during the three month period ended December 31, 2012, the Company incurred a loss from operations of approximately $376,000. The
Company has available cash of approximately $10,000 at December 31, 2012. During the three months ended December
31, 2012, the Company’s operating activities used cash of approximately $182,000. The Company’s working
capital deficiency was approximately $4,961,000 and $4,516,000 as of December 31, 2012 and September 30, 2012, respectively.
MARKETING WORLDWIDE CORPORATION AND SUBSIDIARIES
NOTES TO UNAUDITED CONDENSED CONSOLIDATED
FINANCIAL STATEMENTS
DECEMBER 31, 2012
The Company’s accumulated deficit
was approximately $24,137,000 and $28,184,000 as of December 31, 2012 and September 30, 2012, respectively. In addition,
the Company has a stockholders’ deficit of approximately $10,724,000 and $15,054,000 at December 31, 2012 and September 30,
2012, respectively. The Company has pledged all of its assets to Summit Financial Resources (Summit) as security for
the Summit loan agreement.
The Company has reduced cash required for
operations by reducing operating costs and reducing staff levels. In addition, the Company is working to manage its current liabilities
while it continues to make changes in operations to improve its cash flow and liquidity position.
CT is a Class A Original Equipment painting facility and operates in a 46,000 square foot owned building in Baroda, which
is in South Western Michigan. The Company invested approximately $2 million into this paint facility and expects the majority
of future growth to come from this business. The Company has restructured the management of this subsidiary and even though
revenues are still slightly down, the Company has successfully gained more business opportunities and has concluded several
significant preproduction processes.. These opportunities take time to develop before converted to revenue. CT is aggressively
beginning to diversify to non-automotive paint applications (industrial equipment) which we believe will help stabilize the
Company going forward. CT currently has submitted quotes for new business opportunities aggregating approximately $20 million
in revenue over the next three years.
If the Company runs out of available capital,
it might be required to pursue additional highly dilutive equity or debt issuances to finance its business in a difficult and hostile
market, including possible equity financings at a price per share that might be much lower than the per share price invested by
current shareholders. No assurance can be given that any source of additional cash would be available to the Company. If
no source of additional cash is available to the Company, then the Company would be forced to significantly reduce the scope of
its operations.
There can be no assurance that such funding
initiatives will be successful and any equity placement could result in substantial dilution to current stockholders. The
above factors raise substantial doubt about the Company’s ability to continue as a going concern. The unaudited
condensed consolidated financial statements do not include any adjustments relating to the recoverability of the recorded assets
or the classification of the liabilities that might be necessary should the Company be unable to continue as a going concern.
NOTE 4 – INVENTORIES
The inventories are stated at the lower
of cost or market using the first-in, first-out method of valuation. The inventories at December 31, 2012 and September 30, 2012
are as follows:
|
|
December 31,
|
|
|
September 30,
|
|
|
|
2012
|
|
|
2012
|
|
Work in process
|
|
$
|
197,926
|
|
|
$
|
197,486
|
|
Finished goods
|
|
|
24,686
|
|
|
|
24,686
|
|
Total inventory before reserve
|
|
|
222,612
|
|
|
|
222,172
|
|
Less inventory reserve
|
|
|
(139,729
|
)
|
|
|
(139,729
|
)
|
Net inventory
|
|
$
|
82,883
|
|
|
$
|
82,443
|
|
The inventory reserve is determined after
an exhaustive review and analysis of all inventories on hand. The Company examines the likelihood of salability of each
inventory item, and if there is more than 6 months supply of an item on hand, an appropriate reserve is recorded against such inventory;
for cancelled or completed programs, existing inventory is 100 % reserved for. At December 31, 2012 and September 30,
2012, the majority of the inventory reserve is for supply of product no longer in production or demand from existing customers.
MARKETING WORLDWIDE CORPORATION AND SUBSIDIARIES
NOTES TO UNAUDITED CONDENSED CONSOLIDATED
FINANCIAL STATEMENTS
DECEMBER 31, 2012
NOTE 5 - PROPERTY, PLANT AND EQUIPMENT
At December 31, 2012 and September 30,2012,
property, plant and equipment consist of the following:
|
|
December 31,
2012
|
|
|
September 30,
2012
|
|
|
Range of
Estimated Life
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Land
|
|
$
|
150,000
|
|
|
$
|
150,000
|
|
|
|
N/A
|
|
Building
|
|
|
800,000
|
|
|
|
800,000
|
|
|
|
40 years
|
|
Office equipment
|
|
|
34,645
|
|
|
|
34,645
|
|
|
|
3 – 7 years
|
|
Tooling and other equipment
|
|
|
1,430,499
|
|
|
|
1,430,499
|
|
|
|
7 – 10 years
|
|
Subtotal
|
|
|
2,415,144
|
|
|
|
2,415,144
|
|
|
|
|
|
Less land and building depreciation
|
|
|
(1,528,342
|
)
|
|
|
(1,493,678
|
)
|
|
|
|
|
Net property, plant and equipment
|
|
$
|
886,802
|
|
|
$
|
921,466
|
|
|
|
|
|
Depreciation expense included as a charge
to operations of $34,664 and $56,700 for the three months ended December 31, 2012 and 2011 respectively.
MARKETING WORLDWIDE CORPORATION AND SUBSIDIARIES
NOTES TO UNAUDITED CONDENSED CONSOLIDATED
FINANCIAL STATEMENTS
DECEMBER 31, 2012
NOTE 6 – CONVERTIBLE NOTES PAYABLE
At December 31, 2012 and September 30, 2012, convertible notes
payable consists of the following:
|
|
December 31,
2012
|
|
|
September 30,
2012
|
|
JCMD Mortgage loan payable in 240 monthly principal installments plus interest.
The loan was secured by a second deed of trust on real property and improvements
located in Howell, MI. In addition to the Company the JCMD General Partners
personally guarantee the loan The note is in default. (*)
|
|
$
|
489,755
|
|
|
$
|
489,755
|
|
Colortek Mortgage loan payable in monthly principal installments of $5,961 with a fixed interest rate of 6.75% per annum. Note based on a 20 year amortization. Note is secured by first priority security interest in the business property of Colortek, Inc, the Company's wholly owned subsidiary. (**)
|
|
|
550,930
|
|
|
|
553,646
|
|
Note payable issued on June 29, 2011, due July 1, 2012, with interest at 8% per annum, unsecured. Note is in default
|
|
|
138,000
|
|
|
|
138,000
|
|
Note payable issued on July 1, 2011, due July 1, 2012, with interest at 16% per annum, unsecured. Note is in default
|
|
|
25,000
|
|
|
|
25,000
|
|
Note payable issued on July 20, 2011, due July 20, 2012, with interest at 16% per annum, unsecured. Note is in default
|
|
|
15,000
|
|
|
|
15,000
|
|
Note payable issued on July 21, 2011, due July 21, 2012, with interest at 16% per annum, unsecured. Note is in default
|
|
|
35,000
|
|
|
|
35,000
|
|
Note payable, issued December 6, 2011, due September 27, 2012, with default interest At 22% per annum, unsecured
|
|
|
-
|
|
|
|
12,350
|
|
Note payable, issued on February 1, 2012, due November 2, 2012, with interest at 8% per annum, unsecured, net of unamortized debt discount of $4,338, Note is default
|
|
|
47,500
|
|
|
|
43,162
|
|
Note payable, issued on February 15, 2012, due February 15, 2013, with interest At 10% per annum, unsecured, net of unamortized debt discount of $6,164 and $18,767, respectively
|
|
|
43,836
|
|
|
|
31,233
|
|
Note payable, issued on February 22, 2012, due November 22, 2012, with interest at 8% per annum, unsecured, net of unamortized debt discount of $17,973. Note is in default
|
|
|
87,274
|
|
|
|
74,643
|
|
Note payable, issued on April 25, 2012, due January 30, 2013, with interest at 8% per annum, unsecured, net of unamortized debt discount of $4,821 and $19,607, respectively
|
|
|
40,179
|
|
|
|
25,393
|
|
Note payable, issued on May 16, 2012, due December 31, 2012, with interest at 6% per annum, unsecured, net of unamortized debt discount of $32,140. Note is in default
|
|
|
80,000
|
|
|
|
47,860
|
|
Note payable, issued on May 16, 2012, due December 31, 2012, with interest at 6% per annum, unsecured, net of unamortized debt discount of $32,140. Note is in default.
|
|
|
80,000
|
|
|
|
47,860
|
|
Note payable, issued on June 1, 2012, due December 31, 2012, with interest at 6% per annum, unsecured, net of unamortized debt discount of $41,132
|
|
|
64,125
|
|
|
|
54,098
|
|
Note payable, issued on June 1, 2012, due December 31, 2012, with interest at 6% per annum, unsecured (assumed from note above on October 11, 2012)
|
|
|
24,044
|
|
|
|
-
|
|
Note payable, issued on July 30, 2012, due March 31, 2013, with interest at 8% per annum, unsecured, net of unamortized debt discount of $18,648 and $37,500, respectively
|
|
|
31,352
|
|
|
|
12,500
|
|
Note payable, issued on August 2, 2012, due May 6, 2013, with interest at 8% per annum, unsecured, net of unamortized debt discount of $9,097 and $15,740, respectively
|
|
|
10,903
|
|
|
|
4,260
|
|
Notes payable, issued on September 12, 2012, due March 31, 2013, with interest at 8% per annum, unsecured, net of unamortized debt discount of $20,250 and $40,950, respectively
|
|
|
24,750
|
|
|
|
4,050
|
|
Note payable, issued on September 30, 2012, due December 31, 2012, with interest at 6% per annum, unsecured, net of unamortized debt discount of $40,775
|
|
|
40,775
|
|
|
|
-
|
|
Note payable, issued on October 1, 2012, due December 31, 2012, with interest at nil% per annum, unsecured, net of unamortized debt discount of $15,889
|
|
|
9,111
|
|
|
|
-
|
|
Note payable, issued on October 11, 2012, due March 31, 2013, with interest at nil% per annum, unsecured, net of unamortized debt discount of $11,512
|
|
|
10,488
|
|
|
|
-
|
|
Note payable, issued on October 26, 2012, due March 31, 2013, with interest at nil% per annum, unsecured, net of unamortized debt discount of $14,423
|
|
|
10,577
|
|
|
|
-
|
|
Note payable, issued on November 1, 2012, due December 31, 2013, with interest at nil% per annum, unsecured, net of unamortized debt discount of $21,471
|
|
|
3,529
|
|
|
|
-
|
|
Note payable, issued November 9, 2012, due March 31, 2013, with interest at nil% per annum, unsecured, net of unamortized debt discount of $22,183
|
|
|
12,817
|
|
|
|
-
|
|
Note payable, issued November 29, 2012, due May 31, 2013, with interest at nil% per annum, unsecured, net of unamortized debt discount of $24,725
|
|
|
5,275
|
|
|
|
-
|
|
Note payable, issued December 1, 2012, due December 31, 2013, with interest at nil% per annum, unsecured, net of unamortized debt discount of $23,101
|
|
|
1,899
|
|
|
|
-
|
|
Note payable, issued December 12, 2012, due June 30, 2013, with interest at nil% per annum, unsecured, net of unamortized debt discount of $22,625
|
|
|
2,375
|
|
|
|
-
|
|
Note payable, issued December 12, 2012, due September 17, 2013, with interest at 8% per annum, unsecured, net of unamortized debt discount of $30,395
|
|
|
2,105
|
|
|
|
-
|
|
Total
|
|
|
1,886,598
|
|
|
|
1,613,810
|
|
Less Current portion
|
|
|
(1,886,598
|
)
|
|
|
(1,613,810
|
)
|
Long term portion
|
|
$
|
-
|
|
|
$
|
-
|
|
(*) In accordance with the Forbearance
Agreement, the secured lender of the JCMD Mortgage Loans increased the interest rate on unpaid balances to bear interest at a floating
rate of two and quarter percent (2.25%) in excess of the Bank’s Prime Rate, and upon default shall bear interest at a rate
of five and one quarter percent (5.25%) in excess of the Bank’s Prime Rate. On November 30, 2010, the real estate
securing the mortgage loan payable was sold and the first deed of trust was fully retired. The proceeds from the sale
of real estate did not retire the balance of the loan secured by the second deed of trust. There is a shortfall of approximately
$490,000 that will continue to be carried as a liability to SBA and will be adjusted once the offer in compromise has been accepted. The
sale of real estate for $800,000 which was less than the carrying value of $1,210,000, resulted in the Company recording an impairment
charge of approximately $410,000 for the year ended September 30, 2010.
MARKETING WORLDWIDE CORPORATION AND SUBSIDIARIES
NOTES TO UNAUDITED CONDENSED CONSOLIDATED
FINANCIAL STATEMENTS
DECEMBER 31, 2012
(**) In accordance with the mortgage loan agreement, the Company
is currently in default of certain loan covenants.
Notes issued during the three months
ended December 31, 2012
During the three months ended December
31, 2012, the Company issued an aggregate of $244,500 Convertible Promissory Notes (of which $75,000 for services) that mature
from March 31, 2013 through December 31, 2013. The note bears interest at a rate of nil% to 8% and is convertible into the Company’s
common stock at any time at the holder’s option, at the conversion rates based on a defined discount to the Company's common
stock.
The Company identified embedded derivatives
related to the Convertible Promissory Notes issued during the three months ended December 31, 2012. These embedded derivatives
included certain conversion features. The accounting treatment of derivative financial instruments requires that the
Company record the fair value of the derivatives as of the inception date of the Convertible Promissory Notes and to adjust the
fair value as of each subsequent balance sheet date. At the inception of the Convertible Promissory Notes, the Company
determined a fair value of $965,123 of the embedded derivative. The fair value of the embedded derivative was determined
using the Binomial Lattice Model based on the following assumptions:
Dividend yield:
|
-0-
|
%
|
Volatility
|
481.90% to 544.10
|
%
|
Risk free rate:
|
0.10% to 0.18
|
%
|
The initial fair value of the embedded
debt derivative of $965,123 was allocated as a debt discount up to the proceeds of the notes ($239,297) with the remainder ($725,826)
charged to current period operations as interest expense.
During the three months ended December
31, 2012 and 2011, the Company amortized $295,053 and $358,428 comprised of the debt discount of the aggregate of all outstanding
convertible notes to current period operations as interest expense, respectively.
Settlement of previously issued Convertible Promissory Notes
During the three months ended December
31, 2012, the Company issued an aggregate of 186,541,136 shares of common stock in full settlement of $54,277 of convertible notes
and related accrued interest.
The fair value of the described embedded derivative of $6,088,028 at December 31, 2012 was determined using the Binomial Lattice
Model with the following assumptions:
Dividend yield:
|
-0- %
|
Volatility
|
546.18%
|
Risk free rate:
|
0.02 to 0.16%
|
At December 31, 2012, the Company adjusted the recorded fair value of the derivative liability to market resulting in non-cash,
non-operating gain of $5,308,691 for the quarter ended December 31, 2012.
NOTE 7 – OTHER CURRENT LIABILITIES
Other current liabilities consist of the following at December
31, 2012 and September 30, 2012:
|
|
December 31,
2012
|
|
|
September 30,
2012
|
|
Preferred dividends payable
|
|
$
|
402,451
|
|
|
$
|
386,493
|
|
Consulting fees
|
|
|
96,000
|
|
|
|
394,779
|
|
Interest
|
|
|
293,985
|
|
|
|
7,364
|
|
Payroll and other
|
|
|
399,426
|
|
|
|
309,253
|
|
Total
|
|
$
|
1,191,862
|
|
|
$
|
1,097,889
|
|
MARKETING WORLDWIDE CORPORATION AND SUBSIDIARIES
NOTES TO UNAUDITED CONDENSED CONSOLIDATED
FINANCIAL STATEMENTS
DECEMBER 31, 2012
NOTE 8 - WARRANT LIABILITY
The Company issued warrants in conjunction
with the issuance with certain convertible promissory notes. These warrants contained certain reset provisions. Therefore,
in accordance with ASC 815-40
,
the Company reclassified the fair value of the warrant from equity to a liability at the
date of issuance. Subsequent to the initial issuance date, the Company is required to adjust to fair value the warrant
as an adjustment to current period operations.
The Company estimated the fair value at
date of issue of the warrants issued in connection with the issuance of the convertible promissory notes to be $187,496 using the
Binomial Lattice formula assuming no dividends, a risk-free interest rate of 0.99% to 1.80%, expected volatility of 406.84% to
430.39%, and expected warrant life of five years. Since the warrants have reset provisions, pursuant to ASC 815-40, the Company
has recorded the fair value of the warrants as a derivative liability. The net value of the warrants at the date of issuance was
recorded as a warrant liability in the amount of $187,496. Until conversion and expiration of the warrants, changes in fair
value were recorded as non-operating, non-cash income or expense at each reporting date.
The fair value of the warrant liability
of $562,486 as of December 31, 2012 was determined using the Binomial Lattice formula assuming no dividends, a risk-free interest
rate of 0.36%, expected volatility of 546.18%, and expected remaining warrant life of 3.50 to 3.74 years.
The Company adjusted the recorded fair
values of the warrants to market from September 30, 2012 resulting in a non-cash, non-operating gain of $247,481 for the three
months ended December 31, 2012.
NOTE 9 - CAPITAL STOCK
During the three months ended December 31, 2012, the Company issued an aggregate of 186,541,136 shares of its common stock
fair valued at $132,846 for conversion of debt and accrued interest of $54,277.
During the three months ended December
31, 2012, the Company issued an aggregate of 199,322,802 shares of its common stock in exchange for 363.98 shares of Series E preferred
stock.
During the three months ended December
31, 2012, the Company issued an aggregate of 32,006,668 shares of its common stock in exchange for services rendered valued at
$22,204.
NOTE 10 - CONSOLIDATION OF VARIABLE INTEREST ENTITIES
On June 6, 2005 and August 8, 2005, JCMD
Properties LLC, an entity controlled by the Company's former Chief Executive and Chief Operating officers respectively ("JCMD"),
entered into a Secured Loan Agreement with a financial institution, in connection with the financing of real property and improvements
("property"). This agreement is guaranteed by the Company.
The property was leased to the Company
under a long term operating lease beginning on January 1, 2005. Under the loan agreements, JCMD is obligated to make periodic payments
of principal repayments and interest. The Company has no equity interest in JCMD or the property.
Based on the terms of the lending agreement,
the Company determined that JCMD was a variable interest entity ("VIE") and the Company was the primary beneficiary under
ASC 810-10 since JCMD did not have sufficient equity at risk for the entity to finance its activities.
ASC 810-10 requires that an enterprise
consolidate a VIE if that enterprise has a variable interest that will absorb a majority of the entity's expected losses if they
occur. Accordingly, the Company adopted ASC 810-10 and consolidated JCMD as a VIE, regardless of the Company not having an equity
interest in JCMD. Since JCMD is owned by two of the former principals of MWW, MWW has guaranteed the indebtedness of
JCMD for the real estate occupied by MWW, and the two principals of JCMD do not have the ability to repay the loan, the Company,
in accordance with ASC 810-10 has consolidated the activities of JCMD into the presented unaudited condensed consolidated financial
statements.
MARKETING WORLDWIDE CORPORATION AND SUBSIDIARIES
NOTES TO UNAUDITED CONDENSED CONSOLIDATED
FINANCIAL STATEMENTS
DECEMBER 31, 2012
Included in the Company's unaudited condensed
consolidated balance sheets at December 31, 2012 and September 30, 2012 are the following net assets of JCMD:
|
|
December 31,
2012
|
|
|
September 30,
2011
|
|
ASSETS (JCMD)
|
|
|
|
|
|
|
|
|
Accounts receivable, prepaid expenses and other current assets
|
|
$
|
193,433
|
|
|
$
|
193,433
|
|
Total current assets
|
|
|
193,433
|
|
|
|
193,433
|
|
Total assets
|
|
|
193,433
|
|
|
|
193,433
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES:
|
|
|
|
|
|
|
|
|
Current portion of long term debt
|
|
$
|
489,755
|
|
|
$
|
489,755
|
|
Accounts payable and accrued liabilities
|
|
|
242,584
|
|
|
|
232,127
|
|
Total current liabilities
|
|
|
732,339
|
|
|
|
712,882
|
|
Total deficit
|
|
|
(538,906
|
)
|
|
|
(528,499
|
)
|
Total liabilities and deficit
|
|
$
|
193,433
|
|
|
$
|
193,433
|
|
Consolidated results of operations for the three months ended
December 31, 2012 and 2011 include the following:
|
|
2012
|
|
|
2011
|
|
Revenues
|
|
$
|
-
|
|
|
$
|
-
|
|
Interest, net
|
|
|
10,407
|
|
|
|
10,408
|
|
Total costs and expenses
|
|
|
10,407
|
|
|
|
10,408
|
|
Total costs and expenses
|
|
|
|
|
|
|
|
|
Operating income (loss) -Real estate
|
|
$
|
(10,407
|
)
|
|
$
|
(10,408
|
)
|
The Variable Interest Entity owned by JCMD
and included in these consolidated financial statements sold the only asset it owned, which was real estate that was under a lease
with the Company, for $800,000 on November 30, 2010. This sale resulted in a net loss of approximately $400,000 and
left a remaining liability to the Small Business Administration of approximately $500,000 which is guaranteed by the Company. This
loss of $409,823 was recorded as an impairment loss in the September 30, 2010 consolidated financial statements
NOTE 11- FAIR VALUE OF FINANCIAL INSTRUMENTS
ASC 825-10 defines fair value as the price
that would be received from selling an asset or paid to transfer a liability in an orderly transaction between market participants
at the measurement date. When determining the fair value measurements for assets and liabilities required or permitted to be recorded
at fair value, the Company considers the principal or most advantageous market in which it would transact and considers assumptions
that market participants would use when pricing the asset or liability, such as inherent risk, transfer restrictions, and risk
of nonperformance. ASC 825-10 establishes a fair value hierarchy that requires an entity to maximize the use of observable inputs
and minimize the use of unobservable inputs when measuring fair value. ASC 825-10 establishes three levels of inputs that may be
used to measure fair value:
Level 1 - Quoted prices in active markets
for identical assets or liabilities.
Level 2 - Observable inputs other than
Level 1 prices such as quoted prices for similar assets or liabilities; quoted prices in markets with insufficient volume or infrequent
transactions (less active markets); or model-derived valuations in which all significant inputs are observable or can be derived
principally from or corroborated by observable market data for substantially the full term of the assets or liabilities.
MARKETING WORLDWIDE CORPORATION AND SUBSIDIARIES
NOTES TO UNAUDITED CONDENSED CONSOLIDATED
FINANCIAL STATEMENTS
DECEMBER 31, 2012
Level 3 - Unobservable inputs to the valuation
methodology that are significant to the measurement of fair value of assets or liabilities.
To the extent that valuation is based on
models or inputs that are less observable or unobservable in the market, the determination of fair value requires more judgment.
In certain cases, the inputs used to measure fair value may fall into different levels of the fair value hierarchy. In such cases,
for disclosure purposes, the level in the fair value hierarchy within which the fair value measurement is disclosed is determined
based on the lowest level input that is significant to the fair value measurement.
Items recorded or measured at fair value
on a recurring basis in the accompanying unaudited condensed consolidated financial statements consisted of the following
items as of December 31, 2012:
|
|
|
|
|
Fair Value Measurements at December 31, 2012 using:
|
|
|
|
December 31,
2012
|
|
|
Quoted Prices
in Active
Markets for
Identical
Assets
(Level 1)
|
|
|
Significant
Other
Observable
Inputs (Level 2)
|
|
|
Significant
Unobservable
Inputs
(Level 3)
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt derivative liabilities
|
|
$
|
6,088,028
|
|
|
|
-
|
|
|
|
-
|
|
|
$
|
6,088,028
|
|
Warrant liabilities
|
|
$
|
562,486
|
|
|
|
-
|
|
|
|
-
|
|
|
$
|
562,486
|
|
The debt derivative and warrant
liabilities are measured at fair value using quoted market prices and estimated volatility factors based on historical prices for
the Company’s common stock and are classified within Level 3 of the valuation hierarchy.
The following table provides a summary
of changes in fair value of the Company’s Level 3 financial liabilities as of December 31, 2012:
|
|
Debt Derivative
Liability
|
|
|
Warrant
Liability
|
|
Balance, October 1, 2012
|
|
$
|
10,649,266
|
|
|
$
|
809,967
|
|
Initial fair value of debt derivatives at note issuances
|
|
|
965,123
|
|
|
|
-
|
|
Transfers to (from) liabilities due to conversions
|
|
|
(217,669
|
)
|
|
|
|
|
Mark-to market at December 31, 2012:
|
|
|
|
|
|
|
|
|
-Embedded debt derivatives
|
|
|
(1,899,199
|
)
|
|
|
-
|
|
-Reset provisions relating to Series E preferred stock
|
|
|
(3,409,493
|
)
|
|
|
-
|
|
-Reset provisions related to warrants
|
|
|
-
|
|
|
|
(247,481
|
)
|
Balance, December 31, 2012
|
|
|
6,088,028
|
|
|
|
562,486
|
|
|
|
|
|
|
|
|
|
|
Net loss for the period included in earnings relating to the liabilities held at December 31, 2012
|
|
$
|
5,308,692
|
|
|
$
|
247,481
|
|
Level 3 Liabilities are comprised of our
bifurcated convertible debt features on convertible notes and reset provisions contained within our Series E Preferred stock and certain warrants.
NOTE 12 - COMMITMENTS AND CONTINGENCIES
On July 11, 2012 the Company and SR-V Advisors,
LLC entered into a Settlement Agreement and Stipulation for SV-R to purchase not less than $860,000 of the bona fide and outstanding
liabilities of the Company's past due debt, subject to an annexed Claim Purchase Agreement. The validity of this Settlement Agreement
is subject to and would only become binding upon entry of an order by the Court, substantially in the form as agreed upon in the
annex of the Settlement Agreement.
In settlement of the claims, Company shall
initially issue and deliver to SRV, in one or more tranches if necessary, Fifteen Million (15,000,000) shares of Common Stock,
subject to ownership limitations and two hundred thousand shares (200,000) as settlement fee. Additional shares that may become
necessary to issue in satisfaction of the claim purchase amounts, are being valued during an evaluation period and issued at a
20% discount to the market price during such evaluation period. The number of shares issued are subject to ownership limitations
of 9.9%.
Subsequent to a hearing before the court on December 10, 2012,
the Superior Court of Connecticut granted an order on February 7, 2013 (Docket No: DBDCV126010826S) making the Agreement between
SV-R and Marketing Worldwide binding.
MARKETING WORLDWIDE CORPORATION AND SUBSIDIARIES
NOTES TO UNAUDITED CONDENSED CONSOLIDATED
FINANCIAL STATEMENTS
DECEMBER 31, 2012
NOTE 13 - SUBSEQUENT EVENTS
In January and February 2013, the
Company issued an aggregate of 611,928,542 shares of its common stock in settlement of $57,071 of convertible notes and related
interest.
January and February 2013, the Company
issued an aggregate of 481,496,523 shares of its common stock in exchange for 288.165 shares of Series E preferred stock.
In January and February 2013, the Company
issued an aggregate of $135,000 of convertible notes.