Nevada
(State
or Other Jurisdiction of
Incorporation
or Organization)
|
88-0397234
(I.R.S.
Employer
Identification
No.)
|
|
7109 Timberlake Rd., Suite 201, Lynchburg,
VA
(Address
of Principal Executive Offices)
|
24502
(Zip
Code)
|
Large
accelerated filer ¨
|
Accelerated
filer ¨
|
|
Non-accelerated
filer ¨
|
Smaller
reporting company þ
|
o
|
Local
and regional ISPs and Computer Companies;
|
o
|
National
Internet Service Providers, such as, AOL, MSN (Microsoft Network) and
EarthLink;
|
o
|
Local,
regional and national broadband cable providers, such as Comcast and Cox
Communications;
|
o
|
Providers
of Web hosting, co-location and other Internet-based business
services;
|
o
|
Computer
hardware and other technology companies that provide Internet connectivity
with their own or other products, including IBM and
Microsoft;
|
o
|
National
telecommunication providers, such as Verizon, AT&T and
Qwest;
|
o
|
Regional
Bell Operating Companies (RBOCs), Competitive Local Exchange Carriers
(CLECs) and other local telephone companies;
|
o
|
Providers
of free or discount Internet service, including United Online’s NetZero
and PeoplePC;
|
o
|
Terrestrial
wireless and satellite providers, such as Clearwire, WildBlue and
HughesNet; and
|
o
|
Non-profit
or educational ISPs.
|
High
|
Low
|
|||||||
2007
|
||||||||
For
the quarter ended March 31, 2007
|
$ | 0.13 | $ | 0.06 | ||||
For
the quarter ended June 30, 2007
|
$ | 0.13 | $ | 0.11 | ||||
For
the quarter ended September 30, 2007
|
$ | 0.16 | $ | 0.10 | ||||
For
the quarter ended December 31, 2007
|
$ | 0.12 | $ | 0.09 | ||||
2008
|
||||||||
For
the quarter ended March 31, 2008
|
$ | 0.12 | $ | 0.07 | ||||
For
the quarter ended June 30, 2008
|
$ | 0.11 | $ | 0.11 | ||||
For
the quarter ended September 30, 2008
|
$ | 0.09 | $ | 0.08 | ||||
For
the quarter ended December 31, 2008
|
$ | 0.09 | $ | 0.08 |
Period
|
Total
Number of Shares Purchased
|
Average
Price Paid Per Share ($)
|
Total
Number of Shares Purchased as Part of Publicly Announced Plans or
Programs
|
Maximum
Number of Shares That May Yet Be Purchased Under the Plans or
Programs
|
||||||||||||
Month
# 1
October
1 through
October
31, 2008
|
- | n/a | - | 10,000,000 | ||||||||||||
Month
# 2
November
1 through
November
30, 2008
|
- | - | - | 10,000,000 | ||||||||||||
Month
# 3
December
1 through
December
31, 2008
|
19,500 | $ | 0.06 | 19,500 | 9,980,500 | |||||||||||
Total
|
19,500 | $ | 0.06 | 19,500 | 9,980,500 |
For
the year ended December 31, 2008
|
||||||||||||
|
Corporate
|
Internet
|
Total
|
|||||||||
Revenue
|
$ | - | $ | 10,227,438 | $ | 10,227,438 | ||||||
Cost
of revenue
|
- | 3,061,563 | 3,061,563 | |||||||||
Gross
profit
|
- | 7,165,875 | 7,165,875 | |||||||||
Operating
expenses
|
106,268 | 5,701,695 | 5,807,963 | |||||||||
Income
(loss) from operations
|
(106,268 | ) | 1,464,180 | 1,357,912 | ||||||||
Other
income (expense)
|
- | (128,090 | ) | (128,090 | ) | |||||||
Income
before income taxes
|
(106,268 | ) | 1,336,090 | 1,229,822 | ||||||||
Income
taxes
|
333,746 | - | 333,746 | |||||||||
Net
income (loss)
|
$ | (440,014 | ) | $ | 1,336,090 | $ | 896,076 |
For
the year ended December 31, 2007
|
||||||||||||
Corporate
|
Internet
|
Total
|
||||||||||
Revenue
|
$ | - | $ | 6,567,264 | $ | 6,567,264 | ||||||
Cost
of revenue
|
- | 2,244,184 | 2,244,184 | |||||||||
Gross
profit
|
- | 4,323,080 | 4,323,080 | |||||||||
Operating
expenses
|
61,812 | 3,305,098 | 3,366,910 | |||||||||
Income
(loss) from operations
|
(61,812 | ) | 1,017,982 | 956,170 | ||||||||
Other
income (expense)
|
- | (166,198 | ) ) | (166,198 | ) | |||||||
Income
before income taxes
|
(61,812 | ) | 851,784 | 789,972 | ||||||||
Income
taxes
|
- | - | - | |||||||||
Net
income (loss)
|
$ | (61,812 | ) | $ | 851,784 | $ | 789,972 |
For
the year ended December 31, 2008
|
||||||||||||
|
Corporate
|
Internet
|
Total
|
|||||||||
EBITDA
|
$ | 267,994 | $ | 4,070,172 | $ | 4,338,166 | ||||||
Interest
expense
|
- | (165,154 | ) | (165,154 | ) | |||||||
Taxes
|
(333,746 | ) | - | (333,746 | ) | |||||||
Depreciation
|
- | (43,570 | ) | (43,570 | ) | |||||||
Amortization
|
- | (2,899,620 | ) | (2,899,620 | ) | |||||||
Net
income (loss)
|
$ | (65,752 | ) | $ | 961,828 | $ | 896,076 |
For
the year ended December 31, 2007
|
||||||||||||
|
Corporate
|
Internet
|
Total
|
|||||||||
EBITDA
|
$ | (61,812 | ) | $ | 2,690,974 | $ | 2,629,162 | |||||
Interest
expense
|
- | (158,734 | ) | (158,734 | ) | |||||||
Taxes
|
- | - | - | |||||||||
Depreciation
|
- | (58,534 | ) | (58,534 | ) | |||||||
Amortization
|
- | (1,621,922 | ) | (1,621,922 | ) | |||||||
Net
income (loss)
|
$ | (61,812 | ) | $ | 851,784 | $ | 789,972 |
2008
|
2007
|
|||||||
EBITDA
for the year ended December 31,
|
$ | 4,338,166 | $ | 2,629,162 | ||||
Interest
expense
|
(165,154 | ) | (158,734 | ) | ||||
Taxes
|
(333,746 | ) | - | |||||
Depreciation
|
(43,570 | ) | (58,534 | ) | ||||
Amortization
|
(2,899,620 | ) | (1,621,922 | ) | ||||
Net
income for the year ended December 31,
|
$ | 896,076 | $ | 789,972 |
2008
|
2007
|
|||||||||||||||
Current
|
$ | 433,518 | 58.7 | % | $ | 171,446 | 57.2 | % | ||||||||
30
+
|
159,585 | 21.6 | % | 72,337 | 24.1 | % | ||||||||||
60
+
|
145,721 | 19.7 | % | 56,080 | 18.7 | % | ||||||||||
90
+
|
- | - | % | - | - | % | ||||||||||
Total
|
$ | 738,824 | 100.0 | % | $ | 299,863 | 100.0 | % |
Page
|
|||
REPORT
OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
|
21
|
||
FINANCIAL
STATEMENTS
|
|||
Consolidated
Balance Sheets as of December 31, 2008 and 2007
|
22-23
|
||
Consolidated
Statements of Income for the Years Ended December 31, 2008 and
2007
|
24
|
||
Consolidated
Statements of Stockholders' Equity for the Years Ended December 31, 2008
and 2007
|
25
|
||
Consolidated
Statements of Cash Flows for the Years Ended December 31, 2008 and
2007
|
26
|
||
|
|||
Notes
to Consolidated Financial Statements
|
27-47
|
CURRENT
ASSETS
|
2008
|
2007
|
||||||
Cash
and cash equivalents
|
$ | 527,553 | $ | 232,249 | ||||
Accounts
receivable, net of allowances of $26,764 and $22,641
|
738,824 | 299,863 | ||||||
Prepaid
expenses
|
1,227 | 16,529 | ||||||
Total
current assets
|
1,267,604 | 548,641 | ||||||
PROPERTY
AND EQUIPMENT, net
|
225,212 | 236,782 | ||||||
CUSTOMER
LIST, net of accumulated amortization of $7,943,341 and
$5,237,054
|
4,224,414 | 5,480,635 | ||||||
GOODWILL,
net
|
1,288,559 | 1,288,558 | ||||||
DEFERRED
TAX ASSETS
|
421,031 | - | ||||||
OTHER
ASSETS
|
583,637 | 677,267 | ||||||
TOTAL
ASSETS
|
$ | 8,010,457 | $ | 8,231,883 |
CURRENT
LIABILITIES
|
2008
|
2007
|
||||||
Accounts
payable
|
$ | 80,892 | $ | 78,713 | ||||
Accrued
income taxes
|
754,777 | - | ||||||
Accrued
expenses
|
94,882 | 138,021 | ||||||
Deferred
revenue
|
1,157,597 | 1,361,606 | ||||||
Notes
payable, current portion
|
569,372 | 1,268,866 | ||||||
Note
payable - stockholders, current portion
|
- | - | ||||||
Total
current liabilities
|
2,657,520 | 2,847,206 | ||||||
NOTES
PAYABLE, less current portion
|
915,615 | 1,694,836 | ||||||
NOTES
PAYABLE - STOCKHOLDERS, less current portion
|
539,281 | 686,687 | ||||||
TOTAL
LIABILITIES
|
4,112,416 | 5,228,729 | ||||||
STOCKHOLDERS'
EQUITY
|
||||||||
Preferred
Stock, $0.001 par value, 10,000,000 shares authorized, 0 shares
issued
and outstanding
|
- | - | ||||||
Common
Stock, $0.001 par value, 300,000,000 shares authorized, 91,326,463
and 91,326,463 shares issued and outstanding
|
91,326 | 91,326 | ||||||
Additional
paid-in capital
|
13,880,947 | 13,880,947 | ||||||
Treasury
Stock, at cost, 8,237,805 and 8,218,305 common shares
|
(64,220 | ) | (63,030 | ) | ||||
Accumulated
deficit
|
(10,010,012 | ) | (10,906,088 | ) | ||||
Total
stockholders' equity
|
3,898,041 | 3,003,155 | ||||||
TOTAL
LIABILITIES AND STOCKHOLDERS' EQUITY
|
$ | 8,010,457 | $ | 8,231,884 |
2008
|
2007
|
|||||||
REVENUE
|
$ | 10,227,438 | $ | 6,567,264 | ||||
COST
OF REVENUE
|
3,061,563 | 2,244,184 | ||||||
GROSS
PROFIT
|
7,165,875 | 4,323,080 | ||||||
OPERATING
EXPENSES
|
||||||||
Selling,
general and administrative expenses
|
5,794,321 | 3,236,860 | ||||||
Customer
list impairment
|
13,642 | 130,050 | ||||||
TOTAL
OPERATING EXPENSES
|
5,807,963 | 3,366,910 | ||||||
INCOME
FROM OPERATIONS
|
1,357,912 | 956,170 | ||||||
OTHER
INCOME (EXPENSES)
|
||||||||
Gain
on disposal of assets
|
37,064 | (7,464 | ) | |||||
Interest
expense
|
(165,154 | ) | (158,734 | ) | ||||
TOTAL
OTHER INCOME (EXPENSES)
|
(128,090 | ) | (166,198 | ) | ||||
INCOME
BEFORE INCOME TAXES
|
1,229,822 | 789,972 | ||||||
INCOME
TAXES
|
333,746 | - | ||||||
NET
INCOME
|
$ | 896,076 | $ | 789,972 | ||||
BASIC
AND DILUTED INCOME PER SHARE
|
$ | 0.01 | $ | 0.01 | ||||
WEIGHTED
AVERAGE SHARES OUTSTANDING
- BASIC AND DILUTED
|
91,326,463 | 87,819,037 |
Common
Stock
|
Additional
|
|||||||||||||||||||||||
Paid-in
|
Treasury
|
Accumulated
|
||||||||||||||||||||||
Shares
|
Amount
|
Capital
|
Stock
|
Deficit
|
Total
|
|||||||||||||||||||
Balance
at December 31, 2007
|
88,063,305 | 88,063 | 13,651,157 | (329,977 | ) | (11,696,060 | ) | 1,713,183 | ||||||||||||||||
Repurchase
of acquisition shares
|
(2,000,000 | ) | (2,000 | ) | (198,000 | ) | 200,000 | - | ||||||||||||||||
Issuance
of shares
|
5,263,158 | 5,263 | 427,790 | 66,947 | 500,000 | |||||||||||||||||||
Net
income
|
789,972 | 789,972 | ||||||||||||||||||||||
Balance
at December 31, 2007
|
91,326,463 | $ | 91,326 | $ | 13,880,947 | $ | (63,030 | ) | $ | (10,906,088 | ) | $ | 3,003,155 | |||||||||||
Repurchase
of shares
|
(1,190 | ) | (1,190 | ) | ||||||||||||||||||||
Net
income
|
896,076 | 896,076 | ||||||||||||||||||||||
Balance
at December 31, 2008
|
91,326,463 | 91,326 | 13,880,947 | (64,220 | ) | (10,010,012 | ) | 3,898,041 |
2008
|
2007
|
|||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
Net
income
|
$ | 896,076 | $ | 789,972 | ||||
Adjustments to
reconcile net income to net
cash provided by operating
activities:
|
||||||||
Depreciation
and amortization expense
|
2,943,190 | 1,680,456 | ||||||
Bad
debt expense
|
26,765 | 6,947 | ||||||
(Increase)
decrease in accounts receivable
|
(465,725 | ) | (136,184 | ) | ||||
(Increase)
decrease in prepaid expenses
|
15,302 | 7,147 | ||||||
Increase
(decrease) in accounts payable
|
2,179 | (27,101 | ) | |||||
Increase
(decrease) in accrued expenses
|
711,637 | (288,194 | ) | |||||
Increase
(decrease) in deferred revenue
|
(204,009 | ) | 772,840 | |||||
Deferred
income taxes
|
(421,031 | ) | - | |||||
Net
cash provided by operating activities
|
3,504,384 | 2,805,883 | ||||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
Purchases
of property and equipment
|
(32,000 | ) | (21,033 | ) | ||||
Purchase
of customer list
|
(1,450,065 | ) | (5,280,242 | ) | ||||
(Purchase)
sale of assets held for resale
|
296 | 48,833 | ||||||
Purchase
of non-competition agreements
|
(100,000 | ) | (390,000 | ) | ||||
Net
cash used in investing activities
|
(1,581,769 | ) | (5,642,442 | ) | ||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
Net
proceeds from notes payable - stockholders
|
- | 23,386 | ||||||
Net
proceeds from notes payable
|
570,803 | 3,411,002 | ||||||
Issuance
of common stock
|
- | 500,000 | ||||||
Purchase
of treasury stock
|
(1,190 | ) | - | |||||
Repayment
of notes payable
|
(2,049,518 | ) | (796,527 | ) | ||||
Repayment
of notes payable - stockholders
|
(147,406 | ) | (198,506 | ) | ||||
Net
cash provided by (used) in financing activities
|
(1,627,311 | ) | 2,939,355 | |||||
NET
INCREASE IN CASH AND CASH EQUIVALENTS
|
295,304 | 102,796 | ||||||
CASH
AND CASH EQUIVALENTS - BEGINNING OF YEAR
|
232,249 | 129,453 | ||||||
CASH
AND CASH EQUIVALENTS - END OF YEAR
|
$ | 527,553 | $ | 232,249 |
2008
|
2007
|
|||||||
Gross
accounts receivable
|
$ | 765,588 | $ | 322,504 | ||||
Less
allowance for doubtful accounts
|
(26,764 | ) | (22,641 | ) | ||||
$ | 738,824 | $ | 299,863 |
2008
|
2007
|
|||||||
Net
income available to common shareholders
|
$ | 896,076 | $ | 789,972 | ||||
Weighted
average number of common shares
|
91,326,463 | 87,819,037 | ||||||
Basic
and diluted income per share
|
$ | .01 | $ | .01 |
Customer
list
|
$ | 93,992 | ||
Non-compete
agreement
|
10,000 | |||
Equipment
|
10,000 | |||
Deferred
revenue
|
(5,522 | ) | ||
Purchase
price
|
$ | 108,470 |
2007
|
||||
Net
sales
|
$ | 6,578,433 | ||
Gross
profit
|
$ | 4,334,189 | ||
Selling,
general and administrative expenses
|
$ | 3,372,699 | ||
Net
income
|
$ | 795,292 | ||
Basic
income per share
|
$ | 0.01 |
Accounts
receivable
|
$ | (2,098 | ) | |
Customer
list
|
870,680 | |||
Non-compete
agreement
|
25,000 | |||
Equipment
|
10,000 | |||
Deferred
revenue
|
(101,130 | ) | ||
Purchase
price
|
$ | 802,452 |
2007
|
||||
Net
sales
|
$ | 6,755,755 | ||
Gross
profit
|
$ | 4,448,279 | ||
Selling,
general and administrative expenses
|
$ | 3,443,252 | ||
Net
income
|
$ | 838,829 | ||
Basic
income per share
|
$ | 0.01 |
Accounts
receivable
|
$ | 3,880 | ||
Customer
list
|
58,549 | |||
Non-compete
agreement
|
5,000 | |||
Deferred
revenue
|
(21,800 | ) | ||
Purchase
price
|
$ | 45,629 |
2007
|
||||
Net
sales
|
$ | 6,612,643 | ||
Gross
profit
|
$ | 4,356,581 | ||
Selling,
general and administrative expenses
|
$ | 3,387,871 | ||
Net
income
|
$ | 801,940 | ||
Basic
income per share
|
$ | 0.01 |
Customer
list
|
$ | 4,292,656 | ||
Non-compete
agreement
|
350,000 | |||
Deferred
revenue
|
(892,656 | ) | ||
Purchase
price
|
$ | 3,750,000 |
2007
|
||||
Net
sales
|
$ | 10,307,331 | ||
Gross
profit
|
$ | 7,082,904 | ||
Selling,
general and administrative expenses
|
$ | 5,277,493 | ||
Net
income
|
$ | 1,552,458 | ||
Basic
income per share
|
$ | 0.02 |
Customer
list
|
$ | 62,223 | ||
Non-compete
agreement
|
5,000 | |||
Accounts
receivable
|
2,343 | |||
Deferred
revenue
|
(22,858 | ) | ||
Purchase
price
|
$ | 46,708 |
2007
|
||||
Net
sales
|
$ | 6,660,841 | ||
Gross
profit
|
$ | 4,393,942 | ||
Selling,
general and administrative expenses
|
$ | 3,437,240 | ||
Net
income
|
$ | 788,220 | ||
Basic
income per share
|
$ | 0.01 |
Customer
list
|
$ | 40,512 | ||
Non-compete
agreement
|
5,000 | |||
Accounts
receivable
|
2,328 | |||
Equipment
|
10,000 | |||
Deferred
revenue
|
(12,019 | ) | ||
Purchase
price
|
$ | 45,821 |
2007
|
||||
Net
sales
|
$ | 6,687,100 | ||
Gross
profit
|
$ | 4,392,932 | ||
Selling,
general and administrative expenses
|
$ | 3,411,033 | ||
Net
income
|
$ | 813,583 | ||
Basic
income per share
|
$ | 0.01 |
Customer
list
|
$ | 250,000 | ||
Non-compete
agreement
|
5,000 | |||
Deferred
revenue
|
(25,100 | ) | ||
Purchase
price
|
$ | 229,900 |
2007
|
||||
Net
sales
|
$ | 6,735,367 | ||
Gross
profit
|
$ | 4,457,744 | ||
Selling,
general and administrative expenses
|
$ | 3,394,492 | ||
Net
income
|
$ | 895,010 | ||
Basic
income per share
|
$ | 0.01 |
Customer
list
|
$ | 277,965 | ||
Non-compete
agreement
|
50,000 | |||
Deferred
revenue
|
(64,208 | ) | ||
Purchase
price
|
$ | 263,757 |
2007
|
||||
Net
sales
|
$ | 7,006,866 | ||
Gross
profit
|
$ | 4,686,156 | ||
Selling,
general and administrative expenses
|
$ | 3,497,071 | ||
Net
income
|
$ | 1,022,887 | ||
Basic
income per share
|
$ | 0.01 |
Customer
list
|
$ | 15,428 | ||
Non-compete
agreement
|
5,000 | |||
Accounts
receivable
|
164 | |||
Equipment
|
2,000 | |||
Deferred
revenue
|
(4,050 | ) | ||
Purchase
price
|
$ | 18,542 |
2007
|
||||
Net
sales
|
$ | 6,595,744 | ||
Gross
profit
|
$ | 4,347,045 | ||
Selling,
general and administrative expenses
|
$ | 3,377,211 | ||
Net
income
|
$ | 802,873 | ||
Basic
income per share
|
$ | 0.01 |
Customer
list
|
$ | 380,000 | ||
Non-compete
agreement
|
10,000 | |||
Equipment
|
20,000 | |||
Deferred
revenue
|
(50,000 | ) | ||
Purchase
price
|
$ | 360,000 |
2007
|
||||
Net
sales
|
$ | 6,804,238 | ||
Gross
profit
|
$ | 4,525,501 | ||
Selling,
general and administrative expenses
|
$ | 3,430,786 | ||
Net
income
|
$ | 919,896 | ||
Basic
income per share
|
$ | 0.01 |
Customer
list
|
$ | 530,000 | ||
Non-compete
agreement
|
20,000 | |||
Deferred
revenue
|
(75,000 | ) | ||
Purchase
price
|
$ | 475,000 |
2007
|
||||
Net
sales
|
$ | 6,769,137 | ||
Gross
profit
|
$ | 4,507,343 | ||
Selling,
general and administrative expenses
|
$ | 3,416,698 | ||
Net
income
|
$ | 922,095 | ||
Basic
income per share
|
$ | 0.01 |
Equipment
|
$ | 3,000 | ||
Customer
list
|
62,907 | |||
Non-compete
agreement
|
1,000 | |||
Deferred
revenue
|
(42,000 | ) | ||
Purchase
price
|
$ | 24,907 |
2008
|
2007
|
|||||||
Land
|
$ | 10,000 | $ | 10,000 | ||||
Building
|
213,366 | 213,366 | ||||||
Automobile
|
9,500 | 9,500 | ||||||
Computer
equipment
|
1,161,061 | 1,129,061 | ||||||
Furniture
and fixtures
|
59,862 | 59,862 | ||||||
1,453,789 | 1,421,789 | |||||||
Less
accumulated depreciation
|
(1,228,577 | ) | (1,185,007 | ) | ||||
$ | 225,212 | $ | 236,782 |
2008
|
2007
|
||||||
Bank
note payable in monthly interest and principal payments of $1,784.
Interest is payable prime plus 4.5%, (9.75% as of December 31, 2007).
The note is guaranteed by a stockholder of the Company and secured
by a deed of trust against personal residences of three stockholders.
Also, the bank had a blanket lien against all other current and
future assets of Sitestar.net.
|
-
|
58,242
|
|||||
Bank
line of credit issued on April 12, 2007 with a principal limit of
$300,000. Interest is payable at an annual rate of prime plus
.25% (7.50% as of December 31, 2007). The note is secured by a
deed of trust on the Company’s building and is personally guaranteed by
officers and directors of the Company. Since April 2008 the
principal balance has been zero.
|
-
|
300,000
|
|||||
Non-interest
bearing amount due on acquisition of AlaNet Internet Services paid in
eleven monthly installments of $4,276 through April 2008.
|
-
|
20,807
|
|||||
Non-interest
bearing amount paid on acquisition of N2 the Net payable in eleven monthly
installments of $4,046 through March 2009.
|
11,921
|
||||||
Non-interest
bearing amount paid on acquisition of Donobi payable in twelve monthly
installments of $27,083 through November 2009.
|
257,451
|
||||||
Bank
note payable in twelve monthly interest and principal payments of $30,650.
Interest is payable at an annual rate of 9.25%. The note
is guaranteed by stockholders of the Company and secured by shares of
Company stock owned by the stockholders.
|
-
|
322,048
|
|||||
Bank
note payable in twenty four monthly interest and principal payments of
$21,167. Interest is payable at an annual rate of
8.5%. The note is guaranteed by stockholders of the
Company and secured by shares of Company stock owned by the
stockholders.
|
-
|
438,264
|
|||||
Bank
bridge note payable on February 1, 2008. Interest is payable at an annual
rate of 8.5%. The note was refinanced on February 21, 2008 at
an annual interest rate of 8.5% and is payable in twelve payments of
$21,760 and is personally guaranteed by stockholders of the Company and
secured by real estate owned by stockholders of the
Company.
|
-
|
250,000
|
|||||
Non-interest
bearing amount due on acquisition of USA Telephone payable in thirty six
monthly installments starting January 2008.
|
1,215,615
|
1,574,341
|
|||||
1,484,987
|
2,963,702
|
||||||
Less
current portion
|
(569,372)
|
(1,268,866)
|
|||||
Long-term portion | $ |
915,615
|
$ |
1,694,836
|
Year
ending December 31, 2009
|
$
|
569,372
|
||
Year
ending December 31, 2010
|
300,000
|
|||
Year
ending December 31, 2011
|
300,000
|
|||
Year
ending December 31, 2012
|
300,000
|
|||
Year
ending December 31, 2013
|
15,615
|
|||
Thereafter
|
-
|
|||
Total
|
$
|
1,484,987
|
2008
|
2007
|
|||||||
Note
payable to officer and stockholder on a line of credit of $750,000 at an
annual interest rate of 10% interest. The accrued interest and
principal are due on January 1, 2010.
|
$ | 379,711 | $ | 527,117 | ||||
Note
payable to stockholder. The note is payable on January 1, 2010 and bears
interest at an annual rate of 8.0%.
|
104,585 | 104,585 | ||||||
Note
payable to stockholder. The note is payable on January 1, 2010 and bears
interest at an annual rate of 8.0%.
|
54,985 | 54,985 | ||||||
Less
current portion
|
- | - | ||||||
Long-term
portion
|
$ | 539,281 | $ | 686,687 |
Year
ending December 31, 2009
|
$
|
-
|
||
Year
ending December 31, 2010
|
539,281
|
|||
Year
ending December 31, 2011
|
-
|
|||
Year
ending December 31, 2012
|
-
|
|||
Year
ending December 31, 2013
|
-
|
|||
Total
|
$
|
539,281
|
Year
ended December 31,
|
||||
2009
|
$
|
64,688
|
||
2010
|
59,297
|
|||
Total
|
$
|
123,985
|
2008
|
2007
|
|||||||
Federal
and state income tax rate
|
40.0 | % | 40.0 | % | ||||
Effect
of net operating loss
|
(0.0 | )% | (0.0 | )% | ||||
Effective
income tax rate
|
40.0 | % | 40.0 | % |
2008
|
2007
|
|||||||
Accounts
receivable
|
$ | 19,762 | 9,056 | |||||
Amortization
of Intangible assets
|
2,953,689 | $ | 2,177,997 | |||||
Loss
carry-forward
|
- | 365,367 | ||||||
Less
valuation allowance
|
2,552,420 | 2,552,420 | ||||||
Deferred
tax asset
|
$ | 421,031 | $ | - |
December
31, 2008
|
||||||||||||
Corporate
|
Internet
|
Consolidated
|
||||||||||
Revenue
|
$ | - | $ | 10,227,438 | $ | 10,227,438 | ||||||
Operating
income (loss)
|
$ | (106,268 | ) | $ | 1,464,180 | $ | 1,357,912 | |||||
Depreciation
and amortization
|
$ | - | $ | 2,943,190 | $ | 2,943,190 | ||||||
Interest
expense
|
$ | - | $ | (165,154 | ) | $ | (165,154 | ) | ||||
Goodwill
|
$ | - | $ | 1,288,559 | $ | 1,288,559 | ||||||
Identifiable
assets
|
$ | - | $ | 8,010,457 | $ | 8,010,457 |
December
31, 2007
|
||||||||||||
Corporate
|
Internet
|
Consolidated
|
||||||||||
Revenue
|
$ | - | $ | 6,567,264 | $ | 6,567,264 | ||||||
Operating
income (loss)
|
$ | (61,812 | ) | $ | 1,017,982 | $ | 956,170 | |||||
Depreciation
and amortization
|
$ | - | $ | 1,680,456 | $ | 1,680,456 | ||||||
Interest
expense
|
$ | - | $ | (158,734 | ) | $ | (158,734 | ) | ||||
Goodwill
|
$ | - | $ | 1,288,559 | $ | 1,288,559 | ||||||
Identifiable
assets
|
$ | - | $ | 8,231,883 | $ | 8,231,883 |
Name
|
Age
|
Position
|
Director
since
|
|||
Frank
R. Erhartic, Jr.
|
40
|
President,
CEO, Director
|
October
2001
|
|||
Julia
E. Erhartic
|
41
|
Secretary,
Director
|
October
2001
|
|||
Daniel
Judd
|
52
|
CFO,
Director
|
June
2004
|
Director
|
Expiration
of term
|
Frank
R. Erhartic, Jr.
|
December
31, 2009
|
Julia
Erhartic
|
December
31, 2009
|
Dan
Judd
|
December
31, 2009
|
Name
and Principal Position
|
Year
|
Salary
($)
|
Bonus
($)
|
Stock
Awards
($)
|
Option
Awards
($)
|
Non-Equity
Incentive Plan Compen-
sation
($)
|
Change
in Pension Value and Non-qualified Deferred Compen-
sation
Earnings ($)
|
All
Other Compen-
sation
($)
|
Total
($)
|
Frank
R, Erhartic, Jr., Principal Executive Officer (PEO)
|
2008
|
97,885
|
97,885
|
||||||
2007
|
72,500
|
72,500
|
|||||||
Daniel
Judd,
Principal
Financial Officer (PFO)
|
2008
|
45,200
|
45,200
|
||||||
2007
|
45,200
|
45,200
|
|||||||
Julie
E. Erhartic, (Officer)
|
2008
|
13,000
|
13,000
|
||||||
2007
|
13,000
|
13,000
|
Name
|
Grant
Date
|
Estimated
Future Payouts
Under
Non-Equity Incentive Plan Awards
|
Estimated
Future Payouts
Under
Equity Incentive Plan Awards
|
All
Other Stock Awards:
Number
of Shares
Of
Stock or Units (#)
|
All
other
Option
Awards: Number of Securities Under-Lying Options (#)
|
Exercise
of Base
Price
of Option Awards ($/Sh)
|
||||
Threshold
($)
|
Target
($)
|
Maximum
($)
|
Threshold
($)
|
Target
($)
|
Maximum
(#)
|
|||||
PEO
|
N/A
|
|||||||||
PFO
|
N/A
|
|||||||||
Officer
|
N/A
|
Option
Awards
|
Stock
Awards
|
||||||||
Name
|
Number
of securities Underlying Unexercised Options
(#)
Exercisable
|
Number
of securities
Underlying
Unexercised
Options (#)
Unexercisable
|
Equity
Incentive Plan Awards: Number of Securities Underlying Unexercised
Unearned Options (#)
|
Option
Exercise Price ($)
|
Option
Expiration Date
|
Number
of Shares of Units of Stock that have not vested
(#)
|
Market
Value of Shares or Units of Stock that have not
vested ($)
|
Equity
Incentive Plan Awards: Number of Unearned Shares, Units or other rights
that have not vested (#)
|
Equity
Incentive Plan Awards Market or Payout Value of Unearned Shares, Units of
other rights that have not vested
($)
|
PEO
|
N/A
|
||||||||
PFO
|
N/A
|
||||||||
Officer
|
N/A
|
Name
|
Fees
Earned or Paid in Cash ($)
|
Stock
Awards
($)
|
Option
Awards ($)
|
Non-Equity
Incentive Plan Compensation
($)
|
Change
in Pension Value and Nonqualified Deferred Compensation Earnings
($)
|
All
Other Compensation ($)
|
Total
($)
|
Frank
R, Erhartic, Jr., Director
|
$0.00
|
||||||
Daniel
Judd,
Director
|
$0.00
|
||||||
Julie
E. Erhartic, Director
|
$0.00
|
Name
and Address of
Beneficial Owner
|
Number
of Shares
Beneficially
Owned (1)
|
Percent
Of Class (2)
|
||||||
Frank
and Julie Erhartic
7109
Timberlake Road
Lynchburg,
VA 24502
|
24,583,980 | 26.92 | % | |||||
Daniel
A. Judd
7109
Timberlake Road
Lynchburg,
VA 24502
|
133,865 | 00.15 | % | |||||
All
directors and officers
As
a group (3 persons)
|
24,717,845 | 27.07 | % |
2008
|
2007
|
|||||||
Audit
Fees
|
$ | 52,000 | $ | 53,000 | ||||
Audit
Related Fees
|
- | |||||||
Tax
Fees
|
- | |||||||
Total
|
$ | 52,000 | $ | 53,000 |
Exhibit
|
Description
|
Filed
|
||
3.1(i)
|
Articles
of Incorporation of the Registrant (December 17, 1992)
|
a
|
||
3.1(ii)
|
Amended
Articles of Incorporation (July 29, 1998)
|
a
|
||
3.1(iii)
|
Amended
Articles of Incorporation (October 26, 1998)
|
a
|
||
3.1(iv)
|
Amended
Articles of Incorporation (July 14, 1999)
|
a
|
||
3.1(v)
|
Amended
Articles of Incorporation (July 28, 1999)
|
a
|
||
3.2(i)
|
By-laws
of the Registrant (December 17, 1992)
|
a
|
||
4.2
|
Convertible
Debenture Purchase Agreement dated as of May 11, 2000 between the
investors named therein and the Registrant
|
c
|
||
4.3
|
12%
Convertible Debenture due May 11, 2001 made by the Registrant in favor of
New Millenium Capital Partners II, L.L.C.
|
c
|
||
4.4
|
12%
Convertible Debenture due May 11, 2001 made by the Registrant in favor of
AJW Partners, L.L.C.
|
c
|
||
4.5
|
Stock
Purchase Warrant dated as of May 11, 2000 issued by Registrant to New
Millenium Capital Partners, L.L.C.
|
c
|
||
4.6
|
Stock
Purchase Warrant dated as of May 11, 2000 issued by Registrant to AJW
Partners, L.L.C
|
c
|
||
4.7
|
Registration
Rights Agreement dated as of May 11, 2000 by and between the Registrant
and the investors named therein.
|
c
|
||
10.1
|
Lease
for Corporate Office
|
b
|
||
10.13
|
Statement
of changes in beneficial ownership of securities.
|
k
|
||
10.14
|
Definitive
Purchase Agreement to acquire certain assets of Idacomm, Inc, effective
September 16, 2005.
|
l
|
||
10.15
|
Definitive
Purchase Agreement to acquire Inc, effective January 1,
2006
|
m
|
||
10.16
|
Amendment
to report audited financial statements for Definitive Purchase Agreement
to acquire Inc.
|
n
|
||
10.17
|
Definitive
Purchase Agreement to acquire certain assets of First USA, Inc, effective
July 1, 2006.
|
o
|
||
10.18
|
Definitive
Purchase Agreement to acquire certain assets of OW Holdings, Inc,
effective February 28, 2007.
|
p
|
SCHEDULE
21. LIST OF SUBSIDIARIES
Sitestar.net,
Inc.
FRE
Enterprises, Inc.
Advanced
Internet Services, Inc.
NetRover
Inc.
|
||||
|
||||
31.1
|
Certification
of Chief Executive Officer Pursuant to the Securities Exchange Act of
1934, Rules 13a-14 and 15d-14, as adopted pursuant to Section 302 of the
Sarbanes-Oxley Act of
2002.
|
|||
31.2
|
Certification
of Chief Financial Officer Pursuant to the Securities Exchange Act of
1934, Rules 13a-14 and 15d-14, as adopted pursuant to Section 302 of the
Sarbanes-Oxley Act of
2002.
|
q
|
||
32.1
|
Certification
Pursuant to 18 U.S.C Section 1350, as adopted pursuant to Section 906 of
the Sarbanes-Oxley Act of 2002
|
q
|
Signature
|
Title
|
Date
|
||
/s/
Frank Erhartic, Jr.
|
President,
Chief Executive
|
May
18, 2009
|
||
Frank
Erhartic, Jr.
|
Officer,
Director
(Principal
Executive Officer)
|
/s/
Daniel A. Judd
|
Chief
Financial Officer
|
May
18, 2009
|
||
Daniel
A. Judd
|
(Principal
Financial Officer,
Principal
Accounting Officer)
|
/s/
Julie Erhartic
|
Secretary,
Director
|
May
18, 2009
|
||
Julie
Erhartic
|