Item
1. Financial Statements.
VOICE
ASSIST, INC.
CONDENSED
BALANCE SHEETS
(Unaudited)
|
|
September 30, 2012
|
|
|
December 31, 2011
|
|
|
|
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT ASSETS
|
|
|
|
|
|
|
|
|
Cash
|
|
$
|
5,434
|
|
|
$
|
5,853
|
|
Accounts Receivable
|
|
|
109,975
|
|
|
|
80,608
|
|
Deferred Customer Activation Costs
|
|
|
7,057
|
|
|
|
17,033
|
|
Prepaid Expenses
|
|
|
90,664
|
|
|
|
177,612
|
|
|
|
|
|
|
|
|
|
|
Total Current Assets
|
|
|
213,130
|
|
|
|
281,106
|
|
|
|
|
|
|
|
|
|
|
Property & Equipment, Net
|
|
|
157,900
|
|
|
|
187,626
|
|
Software Development, Net
|
|
|
589,106
|
|
|
|
580,322
|
|
|
|
|
|
|
|
|
|
|
OTHER ASSETS
|
|
|
|
|
|
|
|
|
Other Assets
|
|
|
32,027
|
|
|
|
40,135
|
|
|
|
|
|
|
|
|
|
|
Total Other Assets
|
|
|
32,027
|
|
|
|
40,135
|
|
|
|
|
|
|
|
|
|
|
Total Assets
|
|
$
|
992,163
|
|
|
$
|
1,089,189
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES
|
|
|
|
|
|
|
|
|
Accounts Payable
|
|
$
|
330,499
|
|
|
$
|
534,997
|
|
Accounts Payable - Related Parties
|
|
|
-
|
|
|
|
2,023,000
|
|
Accrued Expenses
|
|
|
257,140
|
|
|
|
209,395
|
|
Deferred Revenue
|
|
|
28,226
|
|
|
|
68,134
|
|
Loans Payable
|
|
|
2,400
|
|
|
|
13,200
|
|
Loans Payable - Related Parties
|
|
|
177,000
|
|
|
|
75,000
|
|
|
|
|
|
|
|
|
|
|
Total Current Liabilities
|
|
|
795,265
|
|
|
|
2,923,726
|
|
|
|
|
|
|
|
|
|
|
Total Liabilities
|
|
|
795,265
|
|
|
|
2,923,726
|
|
|
|
|
|
|
|
|
|
|
STOCKHOLDERS’ EQUITY (DEFICIT)
|
|
|
|
|
|
|
|
|
Preferred stock, $0.001 par value, 10,000,000 shares authorized, 2,000,000 and 2,000,000 shares issued and outstanding as of September 30, 2012 and December 31, 2011, respectively
|
|
|
2,000(
|
1)
|
|
|
2,000(
|
2)
|
Common stock, $0.001 par value, 100,000,000 shares authorized, 40,756,668 and 30,699,223 shares issued and outstanding as of September 30, 2012 and December 31, 2011, respectively
|
|
|
40,757(
|
3)
|
|
|
30,699(
|
4)
|
Additional Paid in Capital
|
|
|
25,118,398
|
|
|
|
21,066,540
|
|
Retained Earnings
|
|
|
(24,964,258
|
)
|
|
|
(22,933,776
|
)
|
|
|
|
|
|
|
|
|
|
Total Stockholders’ Equity (Deficit)
|
|
|
196,897
|
|
|
|
(1,834,537
|
)
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT)
|
|
$
|
992,163
|
|
|
$
|
1,089,189
|
|
(1)
$.001 par value, 10,000,000 shares authorized, 2,000,000 issued and outstanding
(2)
$.001 par value, 10,000,000 shares authorized, 2,000,000 issued and outstanding
(3)
$.001 par value, 100,000,000 shares authorized, 40,756,668 issued and outstanding
(4)
$.001 par value, 100,000,000 shares authorized, 30,699,223 issued and outstanding
The
accompanying notes are an integral part of these condensed financial statements.
VOICE
ASSIST, INC.
CONDENSED
STATEMENTS OF OPERATIONS
(Unaudited)
|
|
07/01/2012 to 09/30/2012
|
|
|
07/01/2011 to 09/30/2011
|
|
|
01/01/2012 to 09/30/2012
|
|
|
01/01/2011 to 09/30/2011
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING REVENUES
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
$
|
160,877
|
|
|
$
|
191,357
|
|
|
$
|
423,500
|
|
|
$
|
725,495
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING EXPENSES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Direct Cost of Services
|
|
|
80,039
|
|
|
|
79,033
|
|
|
|
230,061
|
|
|
|
327,981
|
|
Other Costs
|
|
|
2,102
|
|
|
|
1,608
|
|
|
|
3,877
|
|
|
|
5,809
|
|
Total Direct Cost of Services
|
|
|
82,141
|
|
|
|
80,641
|
|
|
|
233,938
|
|
|
|
333,790
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Legal and Professional
|
|
|
159,899
|
|
|
|
225,836
|
|
|
|
663,256
|
|
|
|
735,764
|
|
Selling, General and Administrative
|
|
|
413,736
|
|
|
|
1,169,477
|
|
|
|
1,396,373
|
|
|
|
8,800,488
|
|
Selling, General and Administrative - Related Parties
|
|
|
7,333
|
|
|
|
-
|
|
|
|
37,171
|
|
|
|
-
|
|
Depreciation and Amortization
|
|
|
40,269
|
|
|
|
38,862
|
|
|
|
124,239
|
|
|
|
114,684
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Operating Expenses
|
|
|
703,378
|
|
|
|
1,514,816
|
|
|
|
2,454,977
|
|
|
|
9,984,726
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (Loss) from Operations
|
|
|
(542,501
|
)
|
|
|
(1,323,459
|
)
|
|
|
(2,031,477
|
)
|
|
|
(9,259,231
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER INCOME AND (EXPENSE)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Expense
|
|
|
(337
|
)
|
|
|
(579
|
)
|
|
|
(1,019
|
)
|
|
|
(1,705
|
)
|
Other Income (Expense)
|
|
|
312
|
|
|
|
(348
|
)
|
|
|
2,014
|
|
|
|
(348
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Other Income (Expense)
|
|
|
(25
|
)
|
|
|
(927
|
)
|
|
|
995
|
|
|
|
(2,053
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (Loss) before Income Taxes
|
|
|
(542,526
|
)
|
|
|
(1,324,386
|
)
|
|
|
(2,030,482
|
)
|
|
|
(9,261,284
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income Tax Expense
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(332
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET (LOSS)
|
|
$
|
(542,526
|
)
|
|
$
|
(1,324,386
|
)
|
|
$
|
(2,030,482
|
)
|
|
$
|
(9,261,616
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average Shares-Basic and Diluted
|
|
|
40,463,993
|
|
|
|
29,284,864
|
|
|
|
35,764,082
|
|
|
|
27,903,387
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings Per Share-Basic and Diluted
|
|
$
|
(0.01
|
)
|
|
$
|
(0.05
|
)
|
|
$
|
(0.06
|
)
|
|
$
|
(0.33
|
)
|
The
accompanying notes are an integral part of these condensed financial statements.
VOICE
ASSIST, INC.
CONDENSED
STATEMENTS OF CASH FLOWS
(Unaudited)
|
|
Nine Months Ended September 30,
|
|
|
|
2012
|
|
|
2011
|
|
|
|
|
|
|
|
|
Net Loss
|
|
$
|
(2,030,482
|
)
|
|
$
|
(9,261,616
|
)
|
Adjustments to reconcile from Net Loss to net cash provided by (used in) operating activities:
|
|
|
|
|
|
|
|
|
Depreciation and Amortization
|
|
|
124,239
|
|
|
|
114,686
|
|
Shares Issued for Services and Accounts payable
|
|
|
149,783
|
|
|
|
345,667
|
|
Stock Option Amortization
|
|
|
761,357
|
|
|
|
4,299,592
|
|
Changes in operating assets and liabilities
|
|
|
|
|
|
|
|
|
Accounts Receivable
|
|
|
(29,367
|
)
|
|
|
(65,439
|
)
|
Deferred Customer Activation Costs
|
|
|
9,976
|
|
|
|
4,405
|
|
Prepaid Expense
|
|
|
86,948
|
|
|
|
(17,761
|
)
|
Other Assets
|
|
|
8,109
|
|
|
|
(11,492
|
)
|
Accounts Payable
|
|
|
40,353
|
|
|
|
120,394
|
|
Accounts Payable - Related Parties
|
|
|
-
|
|
|
|
2,000,000
|
|
Accrued Expenses
|
|
|
47,745
|
|
|
|
68,026
|
|
Deferred Customer Activation Fees
|
|
|
(39,908
|
)
|
|
|
(17,622
|
)
|
|
|
|
|
|
|
|
|
|
Net cash used in operating activities
|
|
|
(871,247
|
)
|
|
|
(2,421,160
|
)
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities
|
|
|
|
|
|
|
|
|
Acquisition and development of software assets
|
|
|
(90,926
|
)
|
|
|
(174,529
|
)
|
Purchase of Equipment
|
|
|
(12,372
|
)
|
|
|
(85,356
|
)
|
|
|
|
|
|
|
|
|
|
Net cash used in investing activities
|
|
|
(103,298
|
)
|
|
|
(259,885
|
)
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities
|
|
|
|
|
|
|
|
|
Proceeds from Loans Payable, Related Party
|
|
|
102,000
|
|
|
|
5,612
|
|
Proceeds from Loans Payable
|
|
|
-
|
|
|
|
12,000
|
|
Repayment of Loans Payable
|
|
|
(10,800
|
)
|
|
|
(29,359
|
)
|
Repayment of Loans Payable, Related Party
|
|
|
-
|
|
|
|
(58,256
|
)
|
Proceeds from issuance of common stock
|
|
|
882,926
|
|
|
|
2,151,057
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by financing activities
|
|
|
974,126
|
|
|
|
2,081,054
|
|
|
|
|
|
|
|
|
|
|
Net Decrease in Cash
|
|
|
(419
|
)
|
|
|
(599,991
|
)
|
|
|
|
|
|
|
|
|
|
Cash, Beginning of Year
|
|
|
5,853
|
|
|
|
615,722
|
|
|
|
|
|
|
|
|
|
|
Cash, End of Period
|
|
$
|
5,434
|
|
|
$
|
15,731
|
|
|
|
|
|
|
|
|
|
|
Supplemental Information:
|
|
|
|
|
|
|
|
|
Cash paid for:
|
|
|
|
|
|
|
|
|
Taxes
|
|
$
|
-
|
|
|
$
|
-
|
|
Interest Expense
|
|
$
|
1,019
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
Non Cash Financing Activities:
|
|
|
|
|
|
|
|
|
Payment of accounts payable through issuance of common stock
|
|
$
|
2,414,163
|
|
|
$
|
-
|
|
Stock Options granted for accrued liabilities
|
|
$
|
-
|
|
|
$
|
56,250
|
|
Common stock issued for prepaid services
|
|
$
|
-
|
|
|
$
|
369,000
|
|
Debt extinguished for common stock
|
|
$
|
-
|
|
|
$
|
653,057
|
|
The
accompanying notes are an integral part of these condensed financial statements.
Voice
Assist, Inc.
Notes
to Condensed Financial Statements
(Unaudited)
NOTE
1 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Organization
Musician’s
Exchange was incorporated under the laws of the State of Nevada on February 4, 2008 and developed an internet destination and
marketplace for musicians. On September 28, 2010, Musician’s Exchange amended its articles of incorporation to change its
name from Musician’s Exchange to Voice Assist, Inc. (“the Company”).
On
July 22, 2010, the Company entered into the following:
(1)
An Agreement of Purchase and Sale of Assets with SpeechPhone, LLC, a Delaware Limited Liability Company (“Speechphone”)
to purchase substantially all of the assets of Speechphone in exchange for 10,250,000 shares of common stock and an agreement
to issue 2,000,000 shares of convertible preferred stock to Michael Metcalf in exchange for extinguishment of $1,700,000 in debt;
(2)
An Agreement of Purchase and Sale of Assets with MDM Intellectual Property, LLC, a California Limited Liability Company (“MDM”)
to purchase substantially all of the assets of MDM in exchange for 6,150,000 shares of common stock;
(3)
An Agreement of Purchase and Sale of Assets with SpeechCard, LLC, a Delaware Limited Liability Company (“SpeechCard”)
to purchase substantially all of the assets of SpeechCard in exchange for 1,025,000 shares of common stock;
(4)
An Agreement of Purchase and Sale of Assets with Voice Assist, a Delaware Limited Liability Company (“Voice Assist”)
to purchase substantially all of the assets of Voice Assist in exchange for 2,050,000 shares of common stock; and
(5)
An agreement to issue 1,025,000 shares to purchase Michael Metcalf’s concept, Music By Voice; shareholders agreed to cancel
a total of 8,400,000 shares upon the close of the transaction.
On
September 30, 2010, the transaction was closed and substantially all of the assets and certain liabilities of Speechphone and
the related entities listed above were acquired by the Company. For accounting purposes, the acquisition of substantially all
of the assets and certain liabilities of Speechphone by the Company has been recorded as a reverse acquisition of a public company
and recapitalization of Speechphone based on the factors demonstrating that Speechphone represents the accounting acquirer. The
historic financial statements of Speechphone and the related entities, while historically presented as an LLC equity structure,
have been retroactively presented as a corporation for comparability purposes. The Company changed its business direction and
is now a voice recognition technology company focused on enabling access to any information through any device using speech technology.
Voice
Assist, Inc.
Notes
to Condensed Financial Statements
(Unaudited)
Basis
of Presentation
The
condensed interim financial statements included herein, presented in accordance with United States generally accepted accounting
principles and stated in US dollars, have been prepared by the Company, without audit, pursuant to the rules and regulations of
the Securities and Exchange Commission. Certain information and footnote disclosures normally included in financial statements
prepared in accordance with generally accepted accounting principles have been condensed or omitted pursuant to such rules and
regulations, although the Company believes that the disclosures are adequate to make the information presented not misleading.
These
statements reflect all adjustments, consisting of normal recurring adjustments, which in the opinion of management,
are necessary for a fair presentation of the information contained therein. It is suggested that these condensed
interim financial statements be read in conjunction with the financial statements of the Company for the year ended December
31, 2011 and notes thereto included in the Company’s Annual Report on Form 10-K filed on April 16, 2012. The Company
follows the same accounting policies in the preparation of interim reports.
Results
of operations for the interim period are not indicative of annual results.
Use
of Estimates
The
preparation of financial statements in conformity with accounting principles generally accepted in the United States of America
requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of
the financial statements and the reported amounts of revenue and expenses during the reporting periods. Generally, matters subject
to estimation and judgment include amounts related to asset impairments, useful lives of fixed assets and capitalization of costs
for software developed for internal use. Actual results could differ from those estimates.
Cash
and Cash Equivalents
The
Company considers highly liquid investments with insignificant interest rate risk and original maturities of three months or less
to be cash equivalents. Cash equivalents consist primarily of interest-bearing bank accounts and money market funds. The Company’s
cash positions represent cash on deposit in checking and savings accounts. These assets are generally available on a daily basis
and are highly liquid in nature.
Revenue
Recognition
For
recognizing revenue, the Company applies the provisions of the Revenue Recognition Topic of Financial Accounting Standards Board
(“FASB”) Accounting Standards Codification (“ASC”). Revenues are generated from telephony services including
activation fees, hardware fees and monthly usage fees. In most cases, the services performed do not require significant production,
modification or customization of the Company’s software or services; therefore, revenues for the hardware fees and monthly
usage fees are recognized when evidence of a completed transaction exists, when services have been rendered.
Voice
Assist, Inc.
Notes
to Condensed Financial Statements
(Unaudited)
The
Company recognized total revenues of $423,500 and $725,495 during the nine months ended September 30, 2012 and 2011, respectively.
The
activation fees generated from new accounts are recorded as deferred revenue and are amortized over the estimated average
customer relationship period. The net unamortized activation fees were $28,226 and $68,134 at September 30, 2012 and December
31, 2011, respectively. The costs associated with these activation fees are recorded as deferred costs and are similarly
amortized over the estimated average customer relationship period. The net unamortized costs are $7,057 and $17,033 at
September 30, 2012 and December 31, 2011, respectively. For both the activation fees and costs associated therewith, the
estimated average customer relationship period was 24 months for the three months ended September 30, 2012.
Software
Development Costs
The
Company has adopted the provisions of the Software Topic of the FASB ASC 350 to account for its internal and external software
costs developed for internal use since the Company is dependent on the internal use automated speech recognition software to provide
the enhanced services. Software development costs are capitalized for certain costs incurred during the application development
stage and for upgrades and enhancements. Amortization is computed on an individual project basis using the straight-line method
over the estimated economic life of the projected product, generally three to five years.
As
of September 30, 2012, software development costs not yet amortized are $589,106. During the three months ended September 30,
2012 and 2011, amortization was $27,380 and $24,302, respectively.
Impairment
FASB
ASC 360-10-35-21 requires that long-lived assets to be held and used be reviewed for impairment whenever events or changes in
circumstances indicate that the carrying amount of an asset may not be recoverable. We regularly evaluate whether events or circumstances
have occurred that indicate the carrying value of our long-lived assets may not be recoverable. If factors indicate the asset
may not be recoverable, we compare the related undiscounted future net cash flows to the carrying value of the asset to determine
if impairment exists. If the expected future net cash flows are less than the carrying value, an impairment charge is recognized
based on the fair value of the asset. An evaluation of our intangible assets was conducted utilizing the two step impairment analysis.
No impairments were indicated or recorded during the three and nine months ended September 30, 2012 and 2011.
Stock-based
Payments
The
Company records the stock-based compensation awards issued to non-employees and other external entities for goods and services
at either the fair market value of the goods received or services rendered or the instruments issued in exchange for such services,
whichever is more readily determinable, using the measurement date guidelines enumerated in FASB ASC 505-50-30.
Voice
Assist, Inc.
Notes
to Condensed Financial Statements
(Unaudited)
Recent
Pronouncements
From
time to time, new accounting pronouncements are issued by FASB that are adopted by the Company as of the specified effective date.
If not discussed, management believes that the impact of recently issued standards, which are not yet effective, will not have
a material impact on the Company’s financial statements upon adoption.
NOTE
2 – GOING CONCERN
The
financial statements have been presented on a going concern basis, which contemplates, but does not include, adjustments for
the realization of assets and satisfaction of liabilities in the normal course of business. The Company has a limited
operating history and limited funds. As shown in the financial statements, the Company incurred a net loss of $2,030,482 and
cash used by operations of $871,247 for the nine months ended September 30, 2012, and had a working capital deficit of
$582,135 as of September 30, 2012. These factors raise substantial doubt about the Company’s ability to continue as a
going concern. The Company believes that it is appropriate for the financial statements to be prepared on a going concern
basis. The accompanying financial statements do not include any adjustments relating to the recoverability and classification
of recorded asset amounts or amounts and classification of liabilities that might result from the outcome of this
uncertainty.
The
Company is dependent upon debt and equity financing to continue operations. It is management’s plan to raise necessary funds
via private placements of its common stock to satisfy the capital requirements of the Company’s business plan. There is
no assurance that the Company will be able to obtain the necessary funds through continuing debt and equity financing to have
sufficient operating capital to support a level of operations to obtain a level of cash flow to sustain continuing operations.
If the Company is successful in raising the necessary funds, there is no assurance that the Company will successfully implement
its business plan. The Company’s continuation as a going concern is dependent on the Company’s ability to raise additional
funds through the private placement of its common stock or debt sufficient to meet its obligations on a timely basis and ultimately
to attain profitable operations.
NOTE
3 – LOANS PAYABLE – RELATED PARTIES
The
Company received advances totaling $102,000 during the nine months ended September 30, 2012, bringing the total outstanding at
that date to $177,000. These advances are due upon demand, unsecured, and carry 0% interest.
NOTE
4 – STOCKHOLDERS’ EQUITY
Preferred
Stock
The
Company is authorized to issue 10,000,000 shares of its $0.001 par value preferred stock.
Voice
Assist, Inc.
Notes
to Condensed Financial Statements
(Unaudited)
On
October 4, 2010, the Company’s board of directors authorized Series A Convertible Preferred Stock. The Series A Convertible
Preferred stock has a liquidation preference of $1.25 per share and is not entitled to dividends. The Series A Convertible Preferred
stock may be converted on a 1:1 basis into shares of common stock at any time at the option of the holder, subject to adjustments
for stock dividends, combinations or splits. The Series A Convertible Preferred stock has protective provisions. As long as any
Series A Convertible Preferred shares are outstanding, this Corporation shall not, without first obtaining approval of the holders
of at least two-thirds of the outstanding Series A Convertible Preferred which is entitled, other than solely by law, to vote
with respect to the matter, and which Series A Preferred represents at least two-thirds of the voting power of the then outstanding
Series A Convertible Preferred: (a) sell, convey or otherwise dispose of or encumber all or substantially all of its property
or business or merge into or consolidate with any other corporation (other than a wholly-owned subsidiary corporation) or effect
any transaction or series of related transactions in which more than fifty percent (50%) of the voting power of the Corporation
is disposed of; (b) alter or change the rights, preferences or privileges of the Series A Convertible Preferred so as to affect
adversely the Series A Convertible Preferred; (c) increase or decrease (other than by redemption or conversion) the total number
of authorized shares of preferred stock; (d) authorize or issue, or obligate itself to issue, any other equity security, including
any other security convertible into or exercisable for any equity security (i) having a preference over, or being on a parity
with, the Series A Convertible Preferred with respect to dividends or upon liquidation, or (ii) having rights similar to any of
the rights of the Preferred Stock; or amend the Corporation’s Articles of Incorporation or bylaws.
As
of September 30, 2012, there have been no other issuances of preferred stock.
Common
Stock
The
Company is authorized to issue 100,000,000 shares of its $0.001 par value common stock.
On
March 15, 2012, the Company filed an S-8 registration statement covering 3,000,000 shares (“S-8 Shares”) of common
stock to be registered for sale to attorneys, consultants and employees pursuant to the 2012 Non-Qualified Consultant Stock Compensation
Plan.
During
the three months ended September 30, 2012, the Company issued the following shares of $0.001 par value common stock:
|
●
|
241,933
shares
of
common
stock
for
consulting
and
legal
services
valued
at
$61,127.
Included
in
this
amount
was
202,282
shares
issued
under
the
S-8
filing
noted
above.
|
|
●
|
223,485
shares
of
common
stock
for
consulting
and
accounts
payable
valued
at
$36,316.
Included
in
this
amount
was
0
shares
issued
under
the
S-8
filing
noted
above.
|
|
●
|
Also
in
August
2012,
the
Company
issued
13,725
shares
of
common
stock
for
the
exercise
of
an
option
for
cash
of
$138.
|
|
●
|
180,839
shares
of
common
stock
for
consulting,
legal
services
and
accounts
payable
valued
at
$44,507.
Included
in
this
amount
was
158,839
shares
issued
under
the
S-8
filing
noted
above.
|
Voice
Assist, Inc.
Notes
to Condensed Financial Statements
(Unaudited)
NOTE
5 – WARRANTS AND OPTIONS
Options
Granted
On
July 31, 2012, the Company granted options to purchase a total of 23,000 shares of common stock at $0.50 per share exercisable
for five (5) years to two employees per an employment agreement signed on March 1, 2012. The fair value of the stock options are
$4,309 and the Company recorded compensation expense.
On
August 31, 2012, the Company granted an option to purchase a total of 3,000 shares of common stock at $0.50 per share exercisable
for five (5) years to an employee per an employment agreement signed on March 1, 2012. The fair value of the stock option was
$485 and the Company recorded compensation expense.
On
September 6, 2012, the Company granted options to purchase a total of 300,000 shares of common stock at $1.00 per share exercisable
for five (5) years to an employee per an employment agreement dated September 1, 2012. The shares vest on an annual basis over
a three year period. The fair value of the stock option was $41,412 and the Company
recorded compensation expense.
On
September 30, 2012, the Company granted an option to purchase a total of 3,000 shares of common stock at $0.50 per share exercisable
for five (5) years to an employee per an employment agreement signed on March 1, 2012. The fair value of the stock option was
$215 and the Company recorded compensation expense.
The
following is a summary of the status of all of the Company’s stock options as of September 30, 2012 and changes during the
three months ended on that date:
|
|
Number
of Stock
Options
|
|
|
Weighted-
Average
Exercise Price
|
|
Outstanding at June 30, 2012
|
|
|
3,163,375
|
|
|
$
|
0.85
|
|
Granted
|
|
|
329,000
|
|
|
$
|
0.64
|
|
Exercised
|
|
|
(13,725
|
)
|
|
$
|
0.01
|
|
Cancelled
|
|
|
(596,325
|
)
|
|
$
|
0.84
|
|
Outstanding at September 30, 2012
|
|
|
2,882,325
|
|
|
$
|
0.83
|
|
Options exercisable at September 30, 2012
|
|
|
2,055,342
|
|
|
$
|
0.77
|
|
If
all exercisable options at September 30, 2012 were exercised, the Company would receive $1,578,705 in capital. 1,693,292
options had an exercise price greater than the Company’s closing stock price as of September 30, 2012.
During
the three months ended September 30, 2012, the Company granted 5,000 warrants to purchase common stock at $0.50 per share
exercisable for five (5) years to a consultant per a consulting agreement dated June 20, 2012. The fair value of the warrant
was $358.
Voice
Assist, Inc.
Notes
to Condensed Financial Statements
(Unaudited)
The
following is a summary of the status of all of the Company’s stock warrants as of September 30, 2012:
|
|
Number
of Stock
Warrants
|
|
|
Weighted-
Average
Exercise Price
|
|
Outstanding at June 30, 2012
|
|
|
9,319,666
|
|
|
$
|
0.82
|
|
Granted
|
|
|
5,000
|
|
|
$
|
0.50
|
|
Exercised
|
|
|
-
|
|
|
|
0.00
|
|
Cancelled
|
|
|
-
|
|
|
|
0.00
|
|
Outstanding at September 30, 2012
|
|
|
9,324,666
|
|
|
$
|
0.82
|
|
If
all warrants outstanding at September 30, 2012 were exercised, the Company would receive $7,694,833 in capital. All
of the warrants had an exercise price greater than the Company’s closing stock price as of September 30, 2012. If
all exercisable options and warrants at September 30, 2012 were exercised, the Company would receive $9,273,538 in capital.
NOTE
6 – EMPLOYMENT CONTRACTS
Effective
September 1, 2012, the Company signed an employment agreement with an employee to serve as the Chief Financial Officer at
a monthly salary of $6,000. This amount may be increased to $8,000 per month at such time as the Company’s cash
flow permits. The agreement allows the payment of salary in the form of Company common stock at the fair market value of the
shares on the date the compensation is due if the employee so elects. In addition to salary the agreement grants a stock
option to acquire 300,000 shares of common stock at an exercise price of $1.00 as discussed in Note 5 above.
NOTE
7 – SUBSEQUENT EVENTS
For
the period October 1, 2012 through November 13, 2012, The Company issued 164,334 shares of common stock for consulting, legal
services and accounts payable valued at $24,650.
In
October, the Company’s mobile app for Android was selected by and is being featured on Android phones by a nationwide Tier
1 wireless carrier. In November, the mobile app was selected and is being featured on Android phones by a second nationwide Tier
1 wireless carrier.
Item
2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.
The
following discussion and analysis of our financial condition and results of operations should be read in conjunction with our
financial statements and related notes included elsewhere in this quarterly report. References in the following discussion and
throughout this quarterly report to “we”, “our”, “us”, “Voice Assist”, “the
Company”, and similar terms refer to Voice Assist, Inc. unless otherwise expressly stated or the context otherwise requires.
This discussion contains forward-looking statements that involve risks and uncertainties. Voice Assist’s actual results
could differ materially from those discussed below. Factors that could cause or contribute to such differences include, but are
not limited to, those identified below, and those discussed in the section titled “Risk Factors” included in our Annual
Report on Form 10-K.
OVERVIEW
Voice
Assist is a cloud-based speech recognition technology service company focused on communication, information and transaction processing.
Our
technology allows consumers to use simple voice commands to dial, email, text or post to social networks such as Twitter and Facebook.
Our
technology also allows business clients to use a cost effective virtual receptionist to answer incoming calls, determine who’s
calling, place callers on hold, and play music and promotions for callers waiting on hold while finding key staff members, regardless
of their current location. Incoming callers simply say the name of the person or department with whom they wish to speak and the
virtual receptionist will transfer their calls immediately. Our virtual receptionist eliminates the need for callers to listen
to long menus or navigate using touch tones to choose a department or spell the name of an employee using a telephone keypad.
Callers say what or whom they want and are connected.
Mobile
salespeople also use our technology to interface with cloud based databases such as
www.salesforce.com
Salespeople can
use voice commands to make sales calls, report sales results after each call, forecast sales or even schedule follow up calls
or meetings.
Voice
Assist builds features using a proprietary rapid application development environment called SpeechScript™. SpeechScript
is an extension of Java Script and provides developers with a simple, fast yet powerful way to build more features or voice enable
any cloud based database or mobile app.
The
Company generates revenue by building speech apps for the mass market such as our hands-free safe driving app, our virtual receptionist
app and our CRM app. The Company then charges consumers or business clients to use these apps on a monthly subscription basis.
The Company also private labels these apps for 3
rd
party resellers who buy these services on a wholesale basis, and
then resell the services under their brand names. Additionally, the Company generates revenue from non-recurring engineering services
for software development when business clients require these services for their particular applications.
TRENDS,
EVENTS AND UNCERTAINTIES
Loss
of Reseller
One
of the Company’s resellers sold its business. The acquirer changed the business of the reseller from marketing and
promoting the Company’s voice activated services to selling nutraceutical products. This change of ownership resulted
in a reduction in revenue for the three and nine months ended September 30, 2012. Effective October 1, 2012, the Company
reached an agreement to settle a dispute with the reseller, wherein the parties agreed to an amount to be paid to the Company
under the previous contract terms and a payment schedule was established for the amounts due. The settlement amount agreed to
by the parties is included in the revenue for the current quarter, because it relates to services for which we previously
provided, but had not recorded revenue for such services.
Change
in Marketing Strategy and Product Line
The
Company recently changed its marketing strategy and product line to align itself with the mobile advertising industry and to follow
a Freemium (ad-driven) business model similar to companies like Pandora, that give away free service which includes in-app advertisements
with an option for subscribers to pay a monthly subscription fee to obtain the service without the advertisements. The Company
believes it will be successful at upgrading Freemium accounts to paid subscribers during 2013.
In
order to affect the new strategy, The Company will seek to form strategic alliances with mobile advertising companies to drive
revenue from the Freemium applications. The eventual inclusion of such advertisements will allow Voice Assist to generate revenue
from mobile advertisers each time a mobile ad is played or displayed and for each response by voice or touch. The company anticipates
that it may receive a premium ad fee for each talking mobile ad with verbal responses to connect drivers to advertisers or when
sending mobile coupons to nearby drivers. This will allow Voice Assist to provide a free version of its safe driving app that
can be used for free but will still generate revenue from mobile advertisers. The Company believes this strategy will cause Freemium
users who do not wish to see or hear the ads to sign up for the Company’s monthly subscription service and bolster the Company’s
revenues from existing services.
The
Company is also building a hands-free music application that will voice enable music content to allow consumers driving an automobile
to “say what they want to listen to.” As consumers listen to music content or internet radio, the app will insert
audio advertisements that are actionable by voice. After hearing such an ad, drivers can speak various voice commands such as
“like it, love it, hate it, buy it, connect me or send a coupon to my mobile phone.”
This
will create a new category of talking mobile ads that are actionable and trackable by voice. The Company plans to charge advertisers
for display ads, audio ads and for each voice response or action such as a live call transfer or coupon sent via SMS.
To
effect these strategies, the Company will need to raise additional capital, complete additional development and attract additional
Freemium subscribers.
The
Company has also determined that many clients felt it was too difficult to sign up and/or subscribe to its service via our
website at
www.voiceassist.com
In order to solve this problem, the Company began building mobile applications to allow
potential new clients to sign up by downloading the app from the Apple iTunes store and the Google Android store. In
September 2012, the Company released its new application for the Android operating system. The new app is available as a free
download from Google Play. Voice Assist for Android provides a safe driving application that lets drivers use voice commands
to call, text and post to social networks like Twitter or Facebook with no typing required. New customers who subscribe
through the app can use Voice Assist for free through a new ad supported plan. Other paid versions of the service with
premium features and no advertising are available through the website. The Company is currently working through the approval
process with Apple to provide similar service that works on all versions of iOS as well. The Company believes that the ease
of getting the app from the Apple store and/or the Google store along with the ease of use to set up and begin using the
service will help attract and retain consumers seeking a hands-free safe driving app to comply with new local driving
laws.
Results
of Operations
Comparison
of Three and Nine Months Ended September 30, 2012 and September 30, 2011
Revenues
.
Our
revenues decreased 16%, or $30,480, to $160,877 for the three months ended September 30, 2012 compared to $191,357 for the
same three month period in the prior year. Revenue decreased 42%, or $301,995 to $423,500 for the nine months ended
September 30, 2012 from $725,495 for the nine months ended September 30, 2011. The decrease in the three months ended
September 30, 2012 and the nine month period was a result of the loss of the business of one of our primary resellers as
previously noted.
Total
Cost of Services
.
Our total cost of services increased $1,500, or 2%, to $82,141 for the three months ended
September 30, 2012 from $80,641 for the three months ended September 30, 2011. Total cost of services decreased $99,852, or
30%, to $233,938 for the nine months ended September 30, 2012 from $333,790 for the same period in 2011. The increase in our
total cost of services in the three months ended September 30, 2012 was due to an increase in the rate of wholesale telecom
service fees during the three months ended September 30, 2012 and the decrease in the nine months ended September 30, 2012 is
a result of reduced wholesale telecom services required because of the loss of the primary reseller noted in the
revenue section above.
Legal
and Professional
.
Our legal and professional expenses decreased $65,937, or 29% to $159,899 for the three months ended
September 30, 2012 from $225,836 for the three months ended September 30, 2011 and $72,508, or 10%, to $663,256 for the nine months
ended September 30, 2012 from $735,764 for the same period in 2011. The three and nine month period decreases were the result
of reduced consulting services and accounting fees, offset by higher director fees in the current year to year period.
Selling,
General and Administrative
.
Our selling, general and administrative expenses decreased $755,741 or 65% to
$413,736 for the three months ended September 30, 2012 from $1,169,477 for the three months ended September 30, 2011 and
decreased $7,404,115 or 84%, to $1,396,373 for the nine months ended September 30, 2012 from $8,800,488 for the same period
in 2011. The decrease for both the three month and the nine month periods was primarily due to a reduction in non-cash stock
option compensation expense as well as decreased payroll related expenses as the Company reduced its executive personnel by
five.
Selling,
General and Administrative – Related Parties
.
Our selling, general and administrative – related
parties’ expenses were $7,333 for the three months ended September 30, 2012 and $37,171 for the nine months ended
September 30, 2012 as a result of engaging related party professional staffing. There were no similar expenditures in the
three and nine month periods in 2011.
Depreciation
and Amortization
.
Our depreciation and amortization expenses increased $1,407, or 4% to $40,269 for the three months ended
September 30, 2012 from $38,862 for the three months ended September 30, 2011, and increased $9,555, or 8%, to $124,239 for the
nine months ended September 30, 2012 from $114,684 for the same period in 2011. The increase for both the three month and nine
month period was the result of increases in the amortization of software development costs.
Net
Loss from Operations
.
We had a $542,501 net loss from operations for the three months ended September 30, 2012, as
compared to a net loss from operations of $1,323,459 for the three months ended September 30, 2011 and a $2,031,477 net loss
from operations for the nine months ended September 30, 2012, as compared to a net loss from operations of $9,259,231 during
the same period in 2011. The decreased in losses for both the three month and the nine month period was primarily the result
of a reduction in non-cash stock option compensation expense and a decrease in executive personnel.
Interest
Expense
.
Our interest expense decreased $242, or 42% to $337 for the three months ended September 30, 2012 from $579
for the three months ended September 30, 2011, and decreased $686, or 40%, to $1,019 for the nine months ended September 30,
2012 from $1,705 in the same period in 2011. The decrease for both the three month and nine month period was the result of
paying accounts payable timely.
Other
Income(Expense)
.
Our other income (expense) increased $660 and $2,362 for the three and nine month periods ended
September 30, 2012 when compared to an expense of $348 and $348 in the similar periods in 2011. The increase in income for
both periods was the result of subleasing unused office space.
Net
Loss
.
For the three months ended September 30, 2012, we generated a loss of $542,526, or $.01 per share, a decrease of
$781,860, or 59%, from a net loss of $1,324,386, or $.05 per share, for the same period in 2011. For the nine months ended September
30, 2012, we generated a net loss of $2,030,482, or $.06 per share, a decrease of $7,231,134, or 78%, from the net loss of $9,261,616,
or $.33 per share, for the same period in 2011. This decrease was primarily attributable to a reduction in non-cash stock option
compensation expense and the decrease in executive personnel.
Liquidity
and Capital Resources
The
following table summarizes total current assets, total current liabilities and working capital at September 30, 2012 compared
to December 31, 2011.
|
|
|
|
|
|
|
|
Increase / (Decrease)
|
|
|
|
|
September 30, 2012
|
|
|
|
December 31, 2011
|
|
|
|
$
|
|
|
|
%
|
|
Current Assets
|
|
$
|
213,130
|
|
|
$
|
281,106
|
|
|
$ (67,97 6)
|
|
|
(24%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current Liabilities
|
|
$
|
795,265
|
|
|
$
|
2,923,726
|
|
|
$ (2,128,461)
|
|
|
|
73%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Working Capital (deficit)
|
|
$
|
(582,135
|
)
|
|
$
|
(2,642,620
|
)
|
|
$ (2,060,485)
|
|
|
|
(78%)
|
|
Liquidity
is a measure of a company’s ability to meet potential cash requirements. We have historically met our capital requirements
through the issuance of stock and by borrowings. In the future, we anticipate we will be able to provide the necessary liquidity
needed from the revenues generated from operations but there is no assurance that this will happen.
Since
inception, we have financed our cash flow requirements through the issuance of common stock and related party notes payable. As
we expand our activities, we may, and most likely will, continue to experience net negative cash flows from operations, pending
additional revenues. We anticipate obtaining additional financing to fund operations through common stock offerings to the extent
available or to obtain additional financing to the extent necessary to augment our working capital. In the future we need to generate
sufficient revenues from hosted speech services, licensing fees and/or software development fees in order to eliminate or reduce
the need to sell additional stock or obtain additional loans. There can be no assurance we will be successful in raising the necessary
funds to execute our business plan. If we cannot raise the funds necessary to execute on our business plan we may be required
to severely curtail, or even to cease, our operations.
During
the nine months ended September 30, 2012, the current assets decreased by $67,976 when compared to December 31, 2011, primarily
due to a decrease in prepaid expenses.
During
the nine months ended September 30, 2012, the current liabilities decreased by $2,128,461 when compared to December 31, 2011
current liabilities of $2,923,726. The decrease is primarily due to a decrease in accounts payable to a related party and
accounts payable, the majority of which was settled in exchange for common stock.
We
anticipate that we may incur operating losses during the next twelve months. The Company’s minimal operating history
makes predictions of future operating results difficult to ascertain. Our prospects must be considered in light of the risks,
expenses and difficulties frequently encountered by companies in their early stage of development, particularly companies in
new and rapidly evolving markets. Such risks include, but are not limited to, an evolving business strategy and unpredictable
revenue sources. These factors raise substantial doubt about our ability to continue as a going concern. To address these
risks, we must, among other things, increase our customer base, implement and successfully execute our business and marketing
strategy continually, develop and upgrade our website and/or mobile apps and respond to competitive developments, and attract,
retain and motivate qualified personnel. There can be no assurance that we will be successful in addressing such risks, and
the failure to do so can have a material adverse effect on our business prospects, financial condition and results of
operations.
Going
Concern
The
financial statements included in this filing have been prepared in conformity with generally accepted accounting principles that
contemplate the continuance of Voice Assist as a going concern. Voice Assist may not have a sufficient amount of cash required
to pay all of the costs associated with operating and marketing of its services. Management intends to use revenues and the sale
of its securities to mitigate the effects of cash flow deficits; however no assurance can be given that debt or equity financing,
if and when required, will be available. The financial statements do not include any adjustments relating to the recoverability
and classification of recorded assets and classification of liabilities that might be necessary should Voice Assist be unable
to continue existence.
Off-Balance
Sheet Arrangements
We
do not have any off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on our financial
condition, changes in financial condition, revenues or expenses, results or operations, liquidity, capital expenditures or capital
resources that is material to investors.
Critical
Accounting Policies and Estimates
The
preparation of our condensed financial statements in conformity with accounting principles generally accepted in the United States
requires us to make estimates and judgments that affect our reported assets, liabilities, revenues, and expenses and the disclosure
of contingent assets and liabilities. We base our estimates and judgments on historical experience and on various other assumptions
we believe to be reasonable under the circumstances. Future events, however, may differ markedly from our current expectations
and assumptions.
Revenue
Recognition
For
recognizing revenue, the Company applies the provisions of the Revenue Recognition Topic of Financial Accounting Standards Board
(“FASB”) Accounting Standards Codification (“ASC”). Revenues are generated from telephony services including
activation fees, hardware fees and monthly usage fees. In most cases, except as noted below, the services performed do not require
significant production, modification or customization of the Company’s software or services; therefore, revenues for the
hardware fees and monthly usage fees are recognized when evidence of a completed transaction exists, generally when services have
been rendered.
The
activation fees generated from new accounts are recorded as deferred revenue and are amortized over the estimated average customer
relationship period. The net unamortized activation fees were $28,226 at September 30, 2012. The costs associated with these activation
fees are recorded as deferred costs and are similarly amortized over the estimated average customer relationship period. The net
unamortized costs are $7,057 at September 30, 2012. For both the activation fees and costs associated therewith, the estimated
average customer relationship period was 24 months for the three months ended September 30, 2012. These fees and costs have continued
to decline in amount as the revenue from our primary reseller has declined.
Stock-Based
Compensation
The
Company accounts for stock-based awards to employees in accordance with Financial Accounting Standards Board’s Accounting
Standard Codification (ASC) 718 “Stock Compensation.” Options granted to consultants, independent representatives
and other non-employees are accounted for using the fair value method as prescribed by ASC 718.