NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
AS
OF JULY 31, 2007 AND 2006
NOTE
1
|
Summary
of Significant Accounting Policies and
Organization
|
|
a)
|
Organization
and Recent Company History
|
Wellstar
International, Inc. (the
A
Company
@
)
was incorporated December 15, 1997, under the laws of the State of
Nevada. Through its wholly owned subsidiary, Trillennium Medical
Imaging, Inc. (
A
TMI
@
),
is developing and licensing the use of advanced thermal imaging
technology.
|
b)
|
Principles
of Consolidation
|
The
consolidated financial statements include the accounts of Wellstar
International, Inc. and its wholly owned subsidiary, Trillennium Medical
Imaging, Inc. (collectively, the Company).
The
Company recognizes revenues utilizing the accrual method of
accounting. More specifically, the Company enters into licensing
agreements for its advanced thermal imaging technology. Under the
licensing agreements, the Company supplies the camera equipment, related
software and training for each facility. Once the facility is
operational, the licensing agreement provides for a fixed fee monthly fee
for
the use of the camera. Accordingly, the revenue is recognized in the
month that the camera is in use at the customer
=
s
facility, which represents the Company
=
s
right to receive the fixed fee. The Company
=
s
revenue recognition policy is in compliance with the provisions of EITF
00-21.
The
preparation of financial statements in conformity with generally accepted
accounting principles requires management to make estimates and assumptions
that
affect the amounts reported in the financial statements and accompanying
notes. Although these estimates are based on management
=
s
knowledge of current events and actions it may undertake in the future,
they may
ultimately differ from actual results.
For
the
purpose of the Statements of Cash Flows, cash is defined as balances held
in
corporate checking accounts and money market accounts.
WELLSTAR
INTERNATIONAL, INC. AND SUBSIDIARY
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
AS
OF JULY 31, 2007 AND 2006
NOTE
1
|
Summary
of Significant Accounting Policies and Organization
(cont'
d)
|
Basic
and
diluted net loss per common share for the years ended July 31, 2007 and
2006 are
computed based upon the weighted average number of common shares
outstanding. The assumed conversion of Common Stock equivalents was
not included in the computation of diluted loss per share because the assumed
conversion and exercise would be anti-dilutive due to the net loss
incurred. Based on the conversion formula in the Agreements (see Note
2 and 3) on the conversion of its convertible notes would have resulted
in the
issuance of additional common shares in the amount of 611,999,203, on July
31,
2007.
|
g)
|
Stock
Based Compensation
|
Stock
based compensation will be valued in accordance with SFAS 123(R) under
the Fair
Valued based method. Compensation cost is measured at the grant date
based on the value of the award and is recognized over the service period
which
is usually the vesting period. Transactions with non-employees shall
be accounted for based on the Fair Value of the consideration received
or Fair
Value of the equity installments issued, whichever is more reliably
measurable.
|
h)
|
Derivative
Instruments
|
In
connection with the sale of debt or equity instruments, we may sell options
or
warrants to purchase our Common Stock. In certain circumstances,
these options or warrants may be classified as derivative liabilities,
rather
than as equity. Additionally, the debt or equity instruments may
contain embedded derivative instruments, such as conversion options, which
in
certain circumstances may be required to be bifurcated from the associated
host
instrument and accounted for separately as a derivative instrument
liability.
The
identification of, and accounting for, derivative instruments is
complex. Our derivative instrument liabilities are re-valued at the
end of each reporting period, with changes in the fair value of the derivative
liability recorded as charges or credits to income, in the period in which
the
changes occur. For options, warrants and bifurcated conversion
options that are accounted for as derivative instrument liabilities, we
determine the fair value of these instruments using the Black -Scholes
option
pricing model. That model requires assumptions related to the
remaining term of the instrument and risk-free rates of return, our current
Common Stock price and expected dividend yield, and the expected volatility
of
our Common Stock price over the life of the option.
WELLSTAR
INTERNATIONAL, INC. AND SUBSIDIARY
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
AS
OF JULY 31, 2007 AND 2006
NOTE
1
|
Summary
of Significant Accounting Policies and Organization
(cont'
d)
|
The
Company will provide for income taxes based on the provisions of Financial
Accounting Standards Board (
A
FASB
@
)
Statements of Financial Accounting Standards No. 109 (
A
SFAS
No. 109"),
A
Accounting
for Income Taxes
@
,
which requires recognition of deferred tax assets and liabilities for the
expected future tax consequences of events that have been included in the
financial statements and tax returns in different years. Under this
method, deferred income tax assets and liabilities are determined based
on the
difference between the financial statements and tax basis of assets and
liabilities using enacted tax rates in effect for the year in which the
differences are expected to reverse.
|
j)
|
Concentration
of Credit Risk
|
Financial
instruments which potentially subject the Company to concentrations of
credit
risk consists of a checking account with a financial institution in excess
of
insured limits. There was no excess above insured limits at July 31,
2007. The Company does not anticipate non-performance by the
financial institution.
|
k)
|
Fair
Value of Financial
Instruments
|
Carrying
amounts of certain of the Company
=
s
financial instruments, including cash and cash equivalents, accounts receivable
and accounts payable approximate fair value because of their short
maturities.
Imaging
and office equipment are recorded at cost and depreciated on the straight
line
method with an estimated life of five (5) years. Imaging equipment is
at the customers facility where the equipment is used or stored by the
Company
until placed in use. The Company retains title to the imaging
equipment while it is at the customers location. Depreciation expense
for the years ended July 31, 2007 and 2006 were $129,396 and $68,525,
respectively.
Loan
acquisition costs are stated at cost and relate to the costs of acquiring
the
convertible notes (see Note 2) and to obtaining the $400,000 Note Payable
(see
Note 3). Amortization is provided for under the straight line method
over three (3) years, which is the term of the convertible notes and six
months
for the original term of the Note Payable. Total amortization for the years
ended July 31, 2007 and 2006 were $30,098 and $137,565,
respectively.
WELLSTAR
INTERNATIONAL, INC. AND SUBSIDIARY
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
AS
OF JULY 31, 2007 AND 2006
NOTE
1
|
Summary
of Significant Accounting Policies and Organization
(cont'
d)
|
|
m)
|
Intangible
Assets
(cont
=
d)
|
Software
and manuals, Covenant Not To Compete and Manufacturing & Distribution
Agreement acquired in the acquisition of Micro Health Systems, Inc. (See
Note 3)
with cost of $80,000, $20,000 and $700,000 respectively are being amortized
over
a 24 month period for the software and the Covenant and 5
2
years for the manufacturing and distribution agreement. The total amortization
expense for the years ended July 31, 2007 and 2006 were $178,260 and $108,306,
respectively.
|
n)
|
Derivative
Instruments
|
Because
of the limited trading history of our Common Stock, we have estimated the
future
volatility of our Common Stock price based on not only the history of our
stock
price but also the experience of other entities considered comparable to
us. The identification of, and accounting for, derivative instruments
and the assumptions used to value them can significantly affect our financial
statements.
|
o)
|
Registration
Rights Agreements
|
In
connection with the sale of debt or equity instruments, we may enter into
Registration Rights Agreements. Generally, these Agreements require
us to file registration statements with the Securities and Exchange Commission
to register common shares that may be issued on conversion of debt or preferred
stock, to permit re-sale of common shares previously sold under an exemption
from registration or to register common shares that may be issued on exercise
of
outstanding options or warrants.
The
Agreements usually require us to pay penalties for any time delay in filing
the
required registration statements, or in the registration statements becoming
effective, beyond dates specified in the Agreement. These penalties
are usually expressed as a fixed percentage, per month, of the original
amount
we received on issuance of the debt or preferred stock, common shares,
options
or warrants. We account for these penalties as a contingent liability
and not as a derivative instrument. Accordingly, we recognize the
penalties when it becomes probable that they will be incurred. Any
penalties are expenses over the period to which they relate.
WELLSTAR
INTERNATIONAL, INC. AND SUBSIDIARY
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
AS
OF JULY 31, 2007 AND 2006
On
October 31, 2005, the Company entered into a Securities Purchase Agreement
with
AJW Partners, LLC and its related entities for the sale of $3,000,000 of
8%
secured convertible notes, each advance is evidenced by a note which is
due
three years from the date of the advance, and for stock purchase warrants
exercisable for a total of 5,000,000 shares of Common Stock each
issuance of warrants expiring on the fifth anniversary from the date of
issue. The warrants are issued at the time funds are advanced at
1,666,667 per $1 million advanced. The notes are convertible, at the
holder
=
s
option, into shares of Common Stock, in whole or in part, at any time after
the
original issue date. No interest shall be due and payable for any
month in which the Company
=
s
stock trading price is greater than $0.1125 for each trading day of the
month.
The
number of shares of Common Stock issuable upon a conversion is to be determined
by dividing the outstanding principal amount of the notes to be converted,
plus
related accrued interest, by the conversion price. The conversion
price in effect on any conversion date will be at the selling stockholder
=
s
option, at the lower of(i) $0.12 or (ii) a 40% discount to the average
of the
three lowest intraday trading prices for the Common Stock on a principal
market
for the twenty trading days preceding, but not including, the conversion
date. The total shares at July 31, 2007 were
555,514,203.
The
stock
purchase warrants have an exercise price of $0.50 per share.
The
Company has closed on the entire $3,000,000 of convertible notes contemplated
by
the Securities Purchase Agreement and issued stock purchase warrants exercisable
for 5,000,000 shares of Common Stock in connection therewith. The
dates of the advance of the funds of $1 million each were October 31, 2005
and
January 20, 2006 and $500,000 each on July 25, 2006 and August 8, 2006.
The
stock registration was effective August 4, 2006.
On
November 30, 2006, the Company entered into an additional securities purchase
agreement with AJW Partners, LLC and its related entities for the sale
of
$400,000 of 8% secured convertible notes due November 30, 2009, and for
stock
purchase warrants of 4,000,000 shares of Common Stock exercisable at anytime
at
$.08 per share, expiring on the seventh anniversary from the date of issue,
November 30, 2013.
The
funds
were advanced on November 30, 2006, in the amount of $392,500, less a $7,500
charge as a loan acquisition cost, amortized over the loan period of 36
months. The notes are convertible, at the holders option, into shares
of Common Stock, in whole or in part, at any time after the original issue
date.
WELLSTAR
INTERNATIONAL, INC. AND SUBSIDIARY
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
AS
OF JULY 31, 2007 AND 2006
NOTE
2
|
Convertible
Notes
(cont'
d)
|
No
interest shall be due on any payable for any month in which the Company
=
s
stock trading price is greater than $.0775 for each trading day of the
month. The notes are secured by all the assets and intellectual
property of the Company.
On
March
26, 2007, the Company entered into an additional securities purchase agreement
with AJW Partners, LLC and its related entities for the sale of $165,000
of 8%
secured convertible notes due March 26, 2010, and for stock purchase warrants
of
1,000,000 shares of Common Stock exercisable at anytime at $.03 per share,
expiring on the seventh anniversary from the date of issue, March 26,
2014.
The
funds
were advanced on March 26, 2007, in the amount of $150,000, less a $15,000
charge as a loan acquisition cost, amortized over the loan period of 36
months. The notes are convertible, at the holders option, into shares
of Common Stock, in whole or in part, at any time after the original issue
date. No interest shall be due on any payable for any month in
which the Company
=
s
stock trading price is greater than $.0775 for each trading day of the
month. The notes are secured by all the assets and intellectual
property of the Company.
On
May
30, 2007, the Company entered into an additional securities purchase agreement
with AJW Partners, LLC and its related entities for the sale of $435,000
of 8%
secured convertible notes due May 30, 2010, and for stock purchase warrants
of
10,000,000 shares of Common Stock exercisable at anytime at $.02 per share,
expiring on the seventh anniversary from the date of issue, May 30,
2014.
The
funds
were advanced on May 30, 2007, in the amount of $415,000, less a $20,000
charge
as a loan acquisition cost, amortized over the loan period of 36
months. The notes are convertible, at the holders option, into shares
of Common Stock, in whole or in part, at any time after the original issue
date. No interest shall be due on any payable for any month in
which the Company
=
s
stock trading price is greater than $.0775 for each trading day of the
month. The notes are secured by all the assets and intellectual
property of the Company.
See
Paragraph 2 of this note related to the terms of conversion. The
total shares at July 31, 2007, included in Paragraph 2 above, includes
all
additional convertible notes.
All
notes
include a Registration Rights Agreement. The Company was required to
register additional shares in relation to all the additional agreements
listed
above, this was not done. There is a penalty of 2% per month of the
note amount, a penalty of $115,374 was accrued through July 31,
2007.
WELLSTAR
INTERNATIONAL, INC. AND SUBSIDIARY
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
AS
OF JULY 31, 2007 AND 2006
NOTE
2
|
Convertible
Notes
(cont'
d)
|
In
connection with the aforementioned issuance of the $1,000,000 of convertible
notes, on October 31, 2005, the Company granted a first priority security
interest in all the assets of the Company. The issuance of
convertible notes resulted in conversion features being accounted for as
embedded derivative liabilities in accordance with EITF00-19 and SFAS 133
(see
Note 4). The note holder
=
s
have converted notes of $200,621 and accrued interest of $274,152 into
25,074,000 shares of Common Stock as of July 31, 2007. The balance of
the notes are $3,799,379, at July 31, 2007. Interest due of $34,554 is
included
in Accrued Expenses.
|
a)
|
The
Company has borrowed $150,000 from an unrelated individual. The
Note is dated August 1, 2005. The outstanding balance of the
loan shall bear monetary interest at the fixed rate of six percent
(6%)
simple, non-compounding interest payable in arrears per
annum.
|
The
outstanding balance of principal and interest is due and payable on demand
on or
after August 1, 2006. All payments shall apply first to interest
accrued and then principal. The Company may prepay all or part
without a pre-payment penalty. The loan was not paid on August 1,
2006 and was extended under the same terms by mutual
agreement. Interest due of $18,250 is included in Accrued
Expenses.
Default
shall occur upon (1) failure to make payment on the note or transfer of
stock
when due, (2) Company institutes bankruptcy or solvency proceedings or
make an
assignment for the benefit of creditors.
|
Note
Payable - Current
|
$150,000
|
|
b)
|
The
Company has entered into a loan agreement with an unrelated
individual. The note is dated October 11, 2005. The
note provides for a total loan of $400,000, the Company received
$190,000
by October 31, 2005. The balance of $210,000 was subsequently
received on November 29, 2005. The note bears interest at a
fixed rate of 8%, plus the prevailing variable margin rate charged
to the
lender. As of July 31, 2007, the margin rate was
7.625%. The lender was paid a loan acquisition cost on December
5, 2005, in Common Stock of 1 million
shares.
|
WELLSTAR
INTERNATIONAL, INC. AND SUBSIDIARY
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
AS
OF JULY 31, 2007 AND 2006
NOTE
3
|
Notes
Payable
(cont
=
d)
|
The
cost
was recorded at market value at the date of the loan which was $ .12 per
share,
for a total of $120,000. The outstanding balance of principal and
accrued interest was due and payable on April 11, 2006. The note has
been extended to February 28, 2007 by addendum under the current terms
and
interest is being accrued. The addendum was signed on November 11,
2006. In consideration of the waiver and extension, the Company, with
the signing, paid the lender $20,000. The lender was also issued
additional warrants to purchase 400,000 shares of common stock, 200,000
at $0.10
per share and 200,000 at $0.20 per share, which expire on February 28,
2008. As
of July 31, 2007, the note has not been paid.
At
July
31, 2007, $108,365 of interest expense is included in Accrued
Expenses. As security for the loan, the Company has pledged all of
its tangible and intangible assets. Commencing on January 1, 2006,
the Company shall establish an escrow account and shall deposit 25% of
all
proceeds generated by the thermal imaging cameras purchased with $210,000
of
proceeds from the loan. The funds shall remain in escrow for use in
paying all sums due to the lender. To July 31, 2007, no funds have
been put into escrow.
In
addition, the lender has the option to convert the loan into fully registered,
unsecured Common Stock of the Company at a conversion price on the day
of
conversion, minus 40%. The total shares at July 31, 2007 were
56,485,000. The lender shall have the right to convert on the prepayment
date or
the due date, whichever occurs first. The issuance of the notes and
warrants resulted in conversion features being accounted for as embedded
derivative liabilities in accordance with EITF00-19 and FASB 133 (see Note
4).
|
Balance
due at July 31, 2007 and 2006
|
$400,000
|
|
c)
|
On
December 21, 2005, the Company completed the purchase of certain
assets of
Micro Health Systems, Inc. (
A
MHS
@
)
under a definitive agreement.
|
Total
consideration paid by the Company was $600,000, plus 2,000,000 shares of
Restricted Common Stock. The Company paid $400,000 at
closing. A promissory note was executed for $200,000 with interest at
8% per annum. $100,000 is due with accrued interest on or before the 180
th
day
following the
date of the Note which is June 19, 2006, with the balance of principal
and
interest due and payable on or before the 365
th
day
following the
date of the note.
WELLSTAR
INTERNATIONAL, INC. AND SUBSIDIARY
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
AS
OF JULY 31, 2007 AND 2006
NOTE
3
|
Notes
Payable
(cont'
d)
|
The
2,000,000 shares of Restricted Common Stock were issued on December 21,
2005 and
priced at the market price of $ .10 per share for a total value of
$200,000. The cost was allocated as follows:
Mikron
Manufacturing Distribution Agreement
|
|
|
|
Customer
List and Intangible Assets
|
|
$
|
700,000
|
|
Tangible
Assets
|
|
|
80,000
|
|
Covenant
Not-To-Compete
|
|
|
20,000
|
|
Total
|
|
$
|
800,000
|
|
In
addition, 1,500,000 shares of Restricted Common Stock are being held in
escrow
as security for the note payable of $200,000. These shares have been
shown as issued but not outstanding. The Company is in default on
$200,000 of the Note Payable and interest of $4,000 which was due June
19, 2006
on the first $100,000 of notes due. Due to the default, the interest
charged from June 19, 2006 is 18% on the $200,000 Note
Payable. Interest expense of $43,013 is included in Accrued
Expenses.
On
November 28, 2006, the Company received a letter due to the default, giving
it
ten (10) days to pay the note and accrued interest or the 1,500,000 shares
held
in escrow will be issued to the shareholder of Micro Health Systems,
Inc. As of July 31, 2007 and through November 8,
2007, nothing has transpired.
|
Balance
due at July 31, 2007
|
$200,000
|
NOTE
4
|
Derivative
Financial Instrument
Liabilities
|
We
use
the Black-Scholes option pricing model to value options and warrants, and
the
embedded conversion option components of any bifurcated embedded derivative
instruments that are recorded as derivative liabilities. See Note 1,
related to embedded derivative instruments accounting policy.
In
valuing the options and warrants and the embedded conversion option components
of the bifurcated embedded derivative instruments, at the time they were
issued
and at July 31, 2007, we used the market price of our Common Stock on the
date
of valuation, an expected dividend yield of 0% and the remaining period
to the
expiration date of the options or warrants or repayment date of the convertible
debt instrument. All options, warrants and conversion options can be
exercised by the holder at any time.
WELLSTAR
INTERNATIONAL, INC. AND SUBSIDIARY
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
AS
OF JULY 31, 2007 AND 2006
NOTE
4
|
Derivative
Financial Instrument
Liabilities
|
Because
of the limited historical trading period of our Common Stock, the expected
volatility of our Common Stock over the remaining life of the options and
warrants has been estimated at 123%, based on a review of the historical
volatility and of entities considered by management as
comparable. The risk-free rates of return used ranged from 4.55% to
5.00%, based on constant maturity rates published by the U.S. Federal Reserve,
applicable to the remaining life of the options or warrants.
WELLSTAR
INTERNATIONAL, INC. AND
SUBSIDIARY
NOTES
TO CONSOLIDATED FINANCIAL
STATEMENTS
AS
OF JULY 31, 2007 AND
2006
NOTE
4
|
Derivative
Financial Instrument Liabilities
(cont'
d)
|
At
July
31, 2007, the following derivative liabilities related to Common Stock
options
and warrants and embedded derivative instruments were outstanding (see
Notes 2
and 3):
Issue
Date
|
Expiry
Date
|
|
No. of
Warrants
|
|
Issued
To
|
|
Exercise
Price Per Share
|
|
|
Value
- Issue Date
|
|
|
Value
- July 31, 2007
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10/11/05
|
04/11/06
|
|
|
1,000,000
|
|
Thompson
|
|
$
|
.50
|
|
|
$
|
41,526
|
|
|
$
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11/19/06
|
02/18/08
|
|
|
200,000
|
|
Thompson
|
|
$
|
.10
|
|
|
|
3,845
|
|
|
|
56
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11/19/06
|
02/18/08
|
|
|
200,000
|
|
Thompson
|
|
$
|
.20
|
|
|
|
2,276
|
|
|
|
9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10/31/05
|
10/31/10
|
|
|
1,666,667
|
|
AJW
Partners
|
|
$
|
.50
|
|
|
|
169,629
|
|
|
|
5,415
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
01/20/06
|
01/20/11
|
|
|
1,666,667
|
|
AJW
Partners
|
|
$
|
.50
|
|
|
|
81,321
|
|
|
|
6,147
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
07/25/06
|
07/25/11
|
|
|
833,333
|
|
AJW
Partners
|
|
$
|
.50
|
|
|
|
146,197
|
|
|
|
3,892
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
08/04/06
|
08/04/11
|
|
|
833,333
|
|
AJW
Partners
|
|
$
|
.50
|
|
|
|
102,816
|
|
|
|
3,949
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11/30/06
|
11/30/13
|
|
|
4,000,000
|
|
AJW
Partners
|
|
$
|
.08
|
|
|
|
158,741
|
|
|
|
46,359
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
03/26/07
|
03/26/14
|
|
|
1,000,000
|
|
AJW
Partners
|
|
$
|
.03
|
|
|
|
25,433
|
|
|
|
12,967
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
05/30/07
|
05/30/14
|
|
|
10,000,000
|
|
AJW
Partners
|
|
$
|
.02
|
|
|
|
163,409
|
|
|
|
134,074
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair
value of derivative instrument liabilities for
warrants
|
|
|
$
|
895,193
|
|
|
$
|
212,868
|
|
WELLSTAR
INTERNATIONAL, INC. AND SUBSIDIARY
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
AS
OF JULY 31, 2007 AND 2006
NOTE
4
|
Derivative
Financial Instrument Liabilities
(cont'
d)
|
Issue
Date
|
Due
Date
|
|
Note
Amount
|
|
Instrument
|
Exercise
Price Per Share
|
|
Value
- Issue Date
|
|
|
Value
- July 31, 2007
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10/11/05
|
04/11/06
|
|
$
|
400,000
|
|
Loan
|
Various
|
|
$
|
370,189
|
|
|
$
|
335,511
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10/31/05
|
10/31/08
|
|
|
1,000,000
|
|
Convertible
|
Various
|
|
|
2,681,204
|
|
|
|
1,239,473
|
|
|
|
|
|
|
|
Notes
|
|
|
|
|
|
|
|
|
|
01/20/06
|
01/20/09
|
|
|
1,000,000
|
|
Convertible
|
Various
|
|
|
1,363,058
|
|
|
|
1,598,289
|
|
|
|
|
|
|
|
Notes
|
|
|
|
|
|
|
|
|
|
07/25/06
|
07/25/09
|
|
|
500,000
|
|
Convertible
|
Various
|
|
|
791,994
|
|
|
|
845,296
|
|
|
|
|
|
|
|
Notes
|
|
|
|
|
|
|
|
|
|
08/04/06
|
08/04/09
|
|
|
500,000
|
|
Convertible
|
Various
|
|
|
616,127
|
|
|
|
848,366
|
|
|
|
|
|
|
|
Notes
|
|
|
|
|
|
|
|
|
|
11/30/06
|
11/30/09
|
|
|
400,000
|
|
Convertible
|
Various
|
|
|
523,047
|
|
|
|
697,347
|
|
|
|
|
|
|
|
Notes
|
|
|
|
|
|
|
|
|
|
03/26/07
|
03/26/10
|
|
|
165,000
|
|
Convertible
|
Various
|
|
|
274,500
|
|
|
|
294,848
|
|
|
|
|
|
|
|
Notes
|
|
|
|
|
|
|
|
|
|
05/30/07
|
05/30/10
|
|
|
435,000
|
|
Convertible
|
Various
|
|
|
825,801
|
|
|
|
786,906
|
|
|
|
|
|
|
|
Notes
|
|
|
|
|
|
|
|
|
|
Fair
value of bifurcated embedded derivative instrument
liabilities
|
|
$
|
7,445,920
|
|
|
$
|
6,646,036
|
|
|
|
|
|
|
|
|
|
|
Total
derivative financial instruments
|
|
$
|
8,341,113
|
|
|
$
|
6,858,904
|
|
WELLSTAR
INTERNATIONAL, INC. AND SUBSIDIARY
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
AS
OF JULY 31, 2007 AND 2006
NOTE
5
|
Stockholder's
Equity (Deficit)
|
On
August
14, 2006, the Company issued 300,000 shares of Restricted Common Stock
to
various individuals for marketing services. The number of shares of
stock issued was at 30% of the market value. The total recorded as
Common Stock was $300 and additional paid in capital of $13,200. The amount
of
$13,500, the charge for the services rendered, is reflected as an expense
in the Statements of Operations.
On
September 19, 2006, the Company issued 450,000 shares of Restricted Common
Stock
for medical consulting services. The number of shares of stock issued
was at 30% of the market value for the fair value of the service. The
total recorded as common stock was $450 and additional paid in capital
of
$9,540. $9,990 is reflected as medical consulting in the
Statements of Operations.
On
December 4, 2006, the Company issued 9,853,993 shares of Restricted Common
Stock. The number of shares of stock issued was at 30% of the market
value. 4,300,000 shares were issued to employees, 1,353,993 for
legal services and 4,200,000 for computer and financial consulting
services. The total recorded as Common Stock was $9,854 and
additional paid in capital of $137,965. A total of $147,819 is
reflected as an expense in the Statements of Operations.
During
the quarter ended April 30, 2007, the Company issued 2,196,154 shares of
Restricted Common Stock as follows, Financial Consulting, 400,000 shares,
Medical Consulting, 1,200,000 shares and Legal Services, 596,154
shares. 2,100,000 shares are at 75% of market value and 96,154 shares
were at market value. The total recorded as Common Stock was $2,196
and additional paid in capital of $17,146. A total of $19,342 is
reflected as an expense in the Statements of Operations.
During
the quarter ended July 31, 2007, the Company issued 1,109,828 shares of
Restricted Common Stock for legal services . The shares were issued
at market value. The total was recorded as Common Stock was $1,110
and additional paid-in capital of $13,520. A total of $14,630 is
reflected as an expense in the Statements of Operations.
NOTE
6
|
Derivative
Instruments Income,
Net
|
Derivative
instruments expense of $ 839,662 represents the net unrealized (non-cash)
change
during the year ended July 31, 2007, in the fair value of our derivative
instrument liabilities related to certain warrants and embedded derivatives
in
our convertible debt that have been bifurcated and accounted for
separately.
WELLSTAR
INTERNATIONAL, INC. AND SUBSIDIARY
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
AS
OF JULY 31, 2007 AND 2006
The
accompanying consolidated financial statements have been prepared on a
going
concern basis, which contemplates the realization of assets and the settlement
of liabilities and commitments in the normal course of business.
As
reflected in the accompanying consolidated financial statements, the Company
had
a net loss of $3,654,117 and a negative cash flow from operations of $1,545,660
for the year ended July 31, 2007, negative working capital of $1,821,690,
and a
stockholder's deficiency of $7,378,654 at July 31, 2007.
The
ability of the Company to continue as a going concern is dependent on the
Company's ability to raise additional funds and implement its business
plan. The accompanying consolidated financial statements do not
include any adjustments that might be necessary if the Company is unable
to
continue as a going concern.
Management's
plans include the raising of additional capital through private or public
transactions and implementation of its business and marketing plan to increase
revenues.
NOTE
8
|
Employee
Compensation Plan
|
In
December 2006, the Company filed a Form S-8 to register 5,000,000 shares
of
common stock with a proposed offering price of $ .075 per share related
to the
formation of the Wellstar International, Inc. 2006 Employee Compensation
Plan. To date, no shares have been issued under this
plan.
NOTE
9
|
Limited
Technology License
Agreement
|
On
July
9, 2007, the Company's wholly owned subsidiary, Trillennium Medical Imaging,
Inc., entered into a Limited Technology License Agreement with MacLath
Ltd, a
Costa Rican corporation. Trillennium appointed MacLath Ltd to be the
exclusive licensee of Trillennium to distribute Trillennium products and
systems
to those persons and entities as outlined in the Agreement for a renewable
term
of 25 years.
Under
the
Agreement, Licensee is obligated to pay Trillennium ongoing payments of
7% of
gross revenues received by Licensee from any sale, lease or sub-licensing
under
the Agreement. Licensee is also obligated to purchase and pay for a
minimum of 50 Trillennium Systems, as defined in the Agreement, during
the
one-year period commencing on the effective date of the Agreement, and
each
succeeding one-year period throughout the term of the Agreement.
WELLSTAR
INTERNATIONAL, INC. AND SUBSIDIARY
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
AS
OF JULY 31, 2007 AND 2006
NOTE
9
|
Limited
Technology License Agreement
(cont'd)
|
The
prices to be paid by Licensee for Trillennium products will be equal to
the list
price then published by the Trillennium product manufacturer, minus 7.5%,
plus
all applicable taxes or fees.
The
Licensee is in default as it has not made the required payments due under
the
Agreement. The Licensee paid $100,000 which is not returnable, and
has been recorded as Revenue in the Statements of Operations.
NOTE
10
|
Compensated
Absences
|
There
has
been no liability accrued for compensated absences as in accordance with
Company
policy, all compensated absences, accrued vacation and sick pay must be
used by
December 31. At July 31, 2007, any amount for accrual is not material
and has not been computed.
NOTE
11
|
Recently
Issued Accounting
Pronouncements
|
In
September 2006, the Financial Accounting Standards Board (FASB) issued
SFAS No.
157,
A
Fair
Value Measurements
@
. SFAS
No. 157 provides a new single authoritative definition of fair value and
enhanced guidance on measuring the fair value of assets and
liabilities. It requires additional disclosures related to the extent
to which companies measure assets and liabilities at fair value, the information
used to measure fair value, and the effect of fair value measurements on
earnings. SFAS No. 157 is effective for fiscal years beginning after
November 15, 2007, and interim periods within those fiscal years. The
Company is currently evaluating what effect, if any, the adoption of SFAS
No.
157 will have on its financial position, results of operations, or cash
flows.
EITF
Topic D-98, Classification and Measurement of Redeemable Securities, on
March
15, 2007, the SEC staff announced its position that requires preferred
securities that are redeemable for cash or other assets to be classified
outside
of permanent equity if the stock is: (1) redeemable at a fixed or determinable
price and date, (2) at the option of the holder and (3) conditions outside
the
control of the issuer. The pronouncement currently has no effect on
the Company.
On
December 21, 2006, the Financial Accounting Standards Board (FASB) posted
FASB
Staff Position (FSP) FSPEIFT00-19-2, Accounting for Registration Payment
Arrangements.
WELLSTAR
INTERNATIONAL, INC. AND SUBSIDIARY
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
AS
OF JULY 31, 2007 AND 2006
NOTE
11
|
Recently
Issued Accounting Pronouncements
(cont'd)
|
The
FSP
specifies that the contingent obligation to make future payments or otherwise
transfer consideration under a registration payment arrangement, whether
issued
as a separate agreement or included as a provision of a financial instrument
or
other agreement, should be separately recognized and measured in accordance
with
FASB Statement No. 5, Accounting for Contingencies. The guidance in
this FSP amends FASB Statement No. 133, Accounting for Derivative Instruments
and Hedging Activities, and No. 150, Accounting for Certain Guarantor
=
s
Accounting and Disclosure Requirements for Guarantees, including Indirect
Guarantees of Indebtedness of Others, to include scope exceptions for
registration payment arrangements. This FSP further clarifies that a
financial instrument subject to a registration payment arrangement should
be
accounted for in accordance with other applicable generally accepted accounting
principles (GAAP) without regard to the contingent obligation to transfer
consideration pursuant to the registration payment arrangement. The Company
has
accounted for registration payments as required under its securities purchase
agreement and will follow this pronouncement effect from date of
issue.
On
July
17, 2007, Trillenium Medical Imaging, Inc., a wholly owned subsidiary,
entered
into a lease agreement with an unrelated party for a facility in New York
City. The lease replaced a prior lease in the same
facility. The lease is for a period of one year with a monthly rent
of $4,175. The lease expires July 16, 2008. The Company
incurred a rent expense of approximately $32,550 and $9,950 for the years
ended
July 31, 2007 and 2006, respectively. Future rental payments under
the lease for the year ended July 31, 2008 is $50,100.
NOTE
13
|
Subsequent
Events
|
AJW
Partners, LLC and related entities converted a portion of their notes (See
Note
2) into 900,000 shares of Common Stock during the period August 1, 2007
through
August 6, 2007.
The
Company issued to AJW Partners, LLC and related entities, under a securities
purchase agreement, dated October 12, 2007, Callable Secured Convertible
Notes
in the amount of $175,000 with interest at 8% per annum, due 36 months
from the
date of issue, and 15 million Warrants convertible into shares of Common
Stock
at $ .0001 per share. The Warrants are convertible any time after the
date of issue.
On
August
6, 2007, the Company filed Form S-8 and registered 8,500,000 shares of
Common
Stock at a proposed maximum offering price of $ .013 per share, issuable
pursuant to the Company's 2007 Compensation Plan, dated August 6,
2007.