U.S. SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, DC
20549

______________________________

FORM 10-QSB/A
(Amendment No. 1)
 
______________________________

/X/ QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 FOR THE QUARTERLY PERIOD ENDED MARCH 31, 2007
 
/ / TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

Commission file number: 001-32134
 
Z TRIM HOLDINGS, INC.
(Exact Name of Small Business Issuer as Specified in Its Charter)
 
  ILLINOIS
  36-4197173
(State or Other Jurisdiction of
Incorporation or Organization)
  (I.R.S. Employer
Identification No.)
 
1011 CAMPUS DRIVE, MUNDELEIN, ILLINOIS 60060
(Address of Principal Executive Offices)

(847) 549-6002
(Issuer's Telephone Number, Including Area Code)

Check whether the issuer: (1) filed all reports required to be filed by Section 13 or 15(d) of the Exchange Act during the past 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes /X/ No /  /

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes / / No /X/

The registrant has a single class of common stock, par value $.00005 per share, of which there were 63,688,371 shares issued and outstanding as of May 4, 2007.

Transitional Small Business Disclosure Format (Alternative 2): Yes / / No /X/




Explanatory Note
 

 
On October 31, 2007, we determined that our financial statements for the quarters ended March 31, 2007 and June 30, 2007 should no longer be relied upon because of accounting errors in those financial statements relating to specific equity transactions.  Accordingly, we have restated our previously issued financial statements for those periods. Restated financial information is presented in this report, as well as in our Amended Quarterly Report on Form 10-QSB for the quarter ended June 30, 2007. For a discussion of the errors and the adjustments made as a result of the restatement, see Note 2 of Notes to Interim Unaudited Consolidated Financial Statements included in “Part I — Item 1 — Financial Statements.” This amendment and restatement includes revisions to “Part I – Item 1 – Financial Statements”, “Part I – Item 2 – Management’s Discussion and Analysis or Plan of Operation – Summary of Financial Results – Results of Operations”,  “Part I – Item 2 – Management’s Discussion and Analysis or Plan of Operation – Summary of Financial Results – Liquidity and Capital Resources”, and “Part I – Item 3 – Controls and Procedures” only.  No attempt has been made in this Form 10-QSB/A to modify or update other disclosures presented in the original report on Form 10-QSB except as required to reflect the corrections described above. The Form 10-QSB/A does not reflect events occurring after the filing of the Form 10-QSB or modify or update those disclosures, including the exhibits to the Form 10-QSB and notes to the financial statements, affected by subsequent events. Information not affected by the correction is unchanged and reflects the disclosures made at the time of the original filing of the Form 10-QSB on May 9, 2007. Accordingly, this Form 10-QSB/A should be read in conjunction with our filings made with the Securities and Exchange Commission subsequent to the filing of the original Form 10-QSB, including any amendments to those filings. For convenience and ease of reference, we are filing our quarterly report in its entirety with the applicable changes.


PART I - FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

See Consolidated Financial Statements beginning on page F-1.
 
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OR PLAN OF OPERATION

THE FOLLOWING DISCUSSION IS INTENDED TO ASSIST IN UNDERSTANDING THE FINANCIAL CONDITION AND RESULTS OF OPERATIONS OF Z TRIM HOLDINGS, INC. YOU SHOULD READ THE FOLLOWING DISCUSSION ALONG WITH OUR FINANCIAL STATEMENTS AND RELATED NOTES INCLUDED ELSEWHERE IN THIS FORM 10-QSB. THE FOLLOWING DISCUSSION CONTAINS FORWARD-LOOKING STATEMENTS THAT ARE SUBJECT TO RISKS, UNCERTAINTIES AND ASSUMPTIONS. OUR ACTUAL RESULTS, PERFORMANCE AND ACHIEVEMENTS IN 2007 AND BEYOND MAY DIFFER MATERIALLY FROM THOSE EXPRESSED IN, OR IMPLIED BY, THESE FORWARD LOOKING STATEMENTS.

Overview

Z Trim Holdings, Inc. which changed its name from Circle Group Holdings, Inc. in 2006, is an emerging growth company focused on the production, licensing, marketing and distribution of its proprietary and patented technology, Z Trim. Z Trim(R) is a natural food ingredient that is currently used by food manufacturers, restaurants, and consumers to replace up to 50% of fat and calories without changing taste, texture, appearance or digestive properties in baked goods, dairy products, snacks, deserts, sauces, dressings, processed meats and many other foods. Z Trim is dedicated to transforming the multi-billion dollar processed food industry in its fight to create healthier, lower-fat, lower-calorie products.

Z Trim is also available as an Appetite Control formula that is 100% natural dietary fiber made from the bran of grain and delivered in a cellulose capsule. The new breakthrough product has great absorption capacity resulting in a feeling of fullness and a reduction in appetite thus allowing consumers to continue enjoying eating without sacrifice. Z Trim Appetite Control was recently shown in clinical studies to improve weight loss without causing any gastrointestinal or other negative side effects.

2

For decades, the industry has taken steps to try to make foods with less calories for the dieting consumer. They have been able to replace sugar and other sweeteners with modest success but have had little success replacing fat, usually creating products that don't taste very good. Sugar replacements such as saccharin, NutraSweet(R) and Splenda(R) can be found everywhere in our foods and eating habits. These food technologies have made their way into our soft drinks, snacks, cookies and our home cooking. We believe that Z Trim, as a fat replacement, has the potential to become as commonplace in our eating as sugar substitutes, and it will do this while still maintaining the original taste of the foods.
 
As a marketing driven company with a unique technological base, Z Trim's mission is to establish a new paradigm in fiber rich, lower calorie, reduced saturated fat products that promote health beyond basic nutrition. By reducing the fat and calories from fat by up to 50% in foods without sacrificing taste or texture, Z Trim represents a quantum breakthrough in food science and technology.

After years of development, Z Trim is now commercialized. The Company currently manufactures and markets Z Trim as an affordable ingredient technology that dramatically improves the industry's nutritional promise. The Company's primary objective in 2007 is to build on Z Trim's early successes in various food products and studies, with the target goal of establishing it as an important ingredient in revolutionizing the food industry in a manner analogous to NutraSweet(R). The Company is targeting the end consumer through (i) proposing licensing agreements and direct sales to major food manufacturers and several small to mid size companies, (ii) direct sales to the consumer, and (iii) direct sales to large food institutions such as those that supply to restaurants, hospitals, schools and cafeterias.

Plant Usage Sales Scenarios

In a 12 month period, the Mundelein Z Trim plant can currently produce an estimated one million pounds of finished Z Trim powder at 25x absorption. This could also equate to 25 million pounds of Z Trim Gel at 4% solids. The Company has no way at this time of knowing exact amounts of each product but anticipates it will produce a combination of 25x Z Trim Powder and 4% solids Z Trim Gel. Below are various uses of that available production capacity supply. The Company already sells to all 9 channels in varying percentages and expects that trend to continue as it grows however with little predictability of how much will be sold to each area in the future.

1) Industry Manufacturer sales of Z Trim Boxed Powder (22 pounds) at $120 (current price @ $5.5/lb) 45,454 boxes (assuming total utilization of all available production capacity supply for only this channel). Total Annual Potential Gross Revenue: $5,500,000.

2) Industry Manufacturer sales of Z Trim Gel (one gallon) at $2.5 (current price @ $0.3/lb) 3,000,000 gallons (assuming total utilization of all available production capacity supply for only this channel). Total Annual Potential Gross Revenue: $7,500,000.

3) Institutional User sales of Z Trim Gel (one gallon) at $5.00 (current price @ $0.6/lb) Schools, Universities, Hospitals, Hotels, Restaurants 3,000,000 gallons (assuming total utilization of all available production capacity supply for only this channel). Total Annual Potential Gross Revenue: $15,000,000.

4) Consumer Retail sales of Appetite Control Capsules at $29.95 (current bulk price at web site) 3,600,000 bottles (assuming total utilization of all available production capacity supply for only this channel). Total Annual Potential Gross Revenue: $107,820,000.

5) Consumer Retail sales of Appetite Control Capsules at $14.00 (wholesale price to large retailers) 3,600,000 bottles (assuming total utilization of all available production capacity supply for only this channel). Total Annual Potential Gross Revenue: $50,400,000.
 
 
3


 
6) Consumer Retail sales of Z Trim Fat Replacement at $3.99 (current bulk price at web site) 25,000,000 bottles (assuming total utilization of all available production capacity supply for only this channel). Total Annual Potential Gross Revenue: $99,750,000.

7) Consumer Retail sales of Z Trim Fat Replacement at $2.00 (wholesale price to large retailers) 25,000,000 bottles (assuming total utilization of all available production capacity supply for only this channel). Total Annual Potential Gross Revenue: $50,000,000.

8) Consumer Retail sales of Z Trim Fiber Supplement (8 ounce) at $34.95 (current price at web site) 2,000,000 packs (assuming total utilization of all available production capacity supply for only this channel). Total Annual Potential Gross Revenue: $69,900,000.

9) Consumer Retail sales of Z Trim Fiber Supplement (8 oz) at $15.00 (wholesale price to large retailers) 2,000,000 packs (assuming total utilization of all available production capacity supply for only this channel). Total Annual Potential Gross Revenue: $30,000,000.

Product Description

Z Trim is an all natural ingredient made from plant fiber, essentially an amorphous cellulose gel. Based on a novel processing system that converts crude fiber grain components into cereal hydro-colloidal compositions, Z Trim is rich in soluble and insoluble fiber, devoid of fat and calories, neutral in taste and totally compatible in texture with foods that in which it is used. In concrete terms, this patented, proven ingredient system can significantly improve the health benefits of foods without compromising the taste delivery and mouth-feel properties of full-fat products that are critical to consumers and the market share belonging to the brands of every major food company.
 
Z Trim was developed at the U.S. Department of Agriculture by Dr. George Inglett. The goal was to create a zero-calorie healthy natural food ingredient utilizing grain bi-products that would replace a large portion of high calorie fats in processed foods. The Company holds the exclusive United States and international manufacturing and marketing rights to the technology for all fields of use. The Company spent the past five years and approximately 14 million dollars perfecting its patented and trade secret formulas, a state-of-the-art manufacturing facility and marketing rollout for production and use. The Company has dozens of U.S. and international patents issued and pending on the Z Trim composition and process as well as numerous trade secrets relating to this proprietary technology. Processes based upon the Company's intellectual property portfolio are now in use at the Z Trim plant located in Mundelein, Illinois.
 
Several consumer studies have been performed on Z Trim by independent focus groups, home use tests, state fairs and staged events at restaurants, and in the media that have been broadcast on NBC, CBS, WGN and FOX. All the results taken as a collective grouping have consistently demonstrated that people cannot tell the difference between a full fat food and the same recipe replacing up to 50% of the fat with Z Trim. Seven out of ten consumers consistently chose Z Trim as the full fat version or the better tasting version.
 
Z Trim adds water to recipes, so it improves textures resulting in creamier, moister, and juicier foods. The additional water also has the effect of cleansing the palette thereby diminishing aftertastes of fats such as greasiness and filminess. Lastly, Z Trim is healthy soluble and insoluble fiber. Fiber has been shown to improve satiety and contribute to other benefits such as weight loss, lowering of cholesterol and improvement of glycemic index.

4

We have four operating subsidiaries: Fiber-Gel Technologies, Inc., thebraveway.com, Inc.,(operating as The Brave Way Training Systems), On-Line Bedding Corp., and Z-Amaize Technologies, Inc.
 
Z Trim Holdings has accumulated a substantial Intellectual Property Portfolio for its products and technologies including patents, trademarks, trade secrets and licensed rights. This portfolio will provide the company with the protection needed as it moves forward in the competitive business environment. Additional intellectual property will be added to the portfolio as advances in the existing technologies and new technologies are developed.

Subsidiaries

Fibergel Technologies, Inc.

FiberGel owned the exclusive, worldwide license for all fields of use to Z Trim, an all-natural, agricultural-based fat replacement developed by the Agricultural Research Service of the United States Department of Agriculture ("USDA"). The Company acquired FiberGel, formerly a wholly-owned subsidiary of Utek Corporation ("Utek"), on August 27, 2002. Under the terms of the acquisition, we issued 2,800,000 shares of our common stock to Utek valued at $504,000 using an average market price of $0.18 per share. We also issued a three year warrant to Utek to purchase 500,000 shares of our common stock at an exercise price of $0.36 per share of which such warrants were fully exercised in 2004. Z Trim Holdings, Inc. owns the exclusive U.S. and international rights to Z Trim, and Z Trim is currently our primary focus.

The Company is currently making and shipping product to satisfy its customers' orders and product sample requests. Swiss based conglomerate DKSH, the company's distributor under exclusive limited territorial rights in Europe, Asia, Australia and South America has been purchasing Z Trim and providing current and potential customers with product samples and other product related assistance for both Z Trim and their newly developed non-GMO (Genetically Modified Organisms) Oat versions of Z Trim. The raw material oats are being acquired through a distributor from Quaker Oats.

Nat Tools For Good Health

We acquired the worldwide exclusive license to the NAT Web, the Nutrition Analysis Tool ("NAT") website developed by the Department of Food Science and Human Nutrition at the University of Illinois. The University of Illinois' NAT website is an interactive, web-based system designed to empower individuals to select a nutrient-rich diet. This fully functional nutrient analysis program utilizes the USDA nutrient database, including over 6,000 foods as well as information from food companies. NAT provides information on the relative composition of food and could aid consumers in their quest to achieve or maintain good health via nutritious eating.

Pioneered and developed by Dr. James Painter at the University of Illinois in 1995, and a winner of several awards, the Nutritional Analysis Tools and System ("NATS") is based upon the behavioral scientific discoveries that keeping track daily of what we eat, plus how many calories we burn through fitness activities, are among the most critical components in achieving and sustaining long-term successful weight loss and health management. Using data provided by the USDA and most brand name food companies, NAT'S users can keep track every day of the foods, calories, fats, proteins, carbohydrates and other nutrients they consume. New members can join MyNATS for free and save all their menus on the NATS database. Non-members can use NATS 2.0 to save all their data to their own computers for free offline reference. NATS users can calculate calories burned during the day. The web site provides visitors the ability to enter a certain activity and the amount of calories they wish to burn, and then calculates how long the given activity needs to be done. Visitors can also enter how long they did an activity and the web site calculates how many calories they burned or which activities a person can do to burn a certain amount of calories in a given length of time.

The acquisition of the socially conscious NATS site is very significant to us because it has the potential to provide us with a large consumer audience, as it attracts as many as two million visitors per month from more than eighty countries. We are increasing awareness about our Z Trim products and their benefits to consumers who visit the NATS website. Visitors to the site can also purchase Z Trim products, a pedometer based diet program, and Palm OS software versions of the NATS site that they can use when on the go. We are planning to expand the number of products being offered on the web site in 2006 to include cooperative advertising and marketing of healthy, calorie and fat reduced Z Trim products launched by food industry partners.

5

Brave Way Training Systems

The Brave Way Training Systems, another of our wholly owned subsidiaries, is a security training and product company. The Brave Way offers proven, highly effective, low-cost self-defense courses and videos with a uniquely targeted curriculum focusing on personal safety and self-defense including rape prevention. Courses are offered for police officers and security personnel through The Brave Way's state certified law enforcement training for students and teachers, individuals, Airline Personnel, Hospital personnel, through park districts, clubs, churches and other organizations as well as corporations. The Brave Way instructors have experience in multiple martial arts, and backgrounds in martial arts, security, self-defense, and the military.
 
On-Line Bedding Corp.

On-Line Bedding Corp. ("On-Line Bedding"), another of our wholly-owned subsidiaries, founded in 1981, is a distributor of pillows, blankets and other bedding products to airlines, hospitals, government, and other commercial and institutional customers. On-Line Bedding subcontracts the production of pillows, blankets and other bedding products to manufacturers. On-Line Bedding's customers include hospitals, nursing homes, hotels and motels, and transportation-based companies such as airlines, railroads and motor coach companies. On-Line Bedding purchases its raw materials from various suppliers, and contracts production of its airline pillows and blankets with third party manufacturers. On-Line Bedding warehouses a limited inventory, and drop ships its products from manufacturers or wholesale suppliers in multiple locations throughout the United States to reduce freight costs for its customers. On-Line Bedding's primary accounts include AMTRAK, as well as certain domestic and international airlines. In addition, the United States Armed Forces regularly purchases a specialty pillow from On-Line Bedding through the United States military's electronic invoice system. On-Line Bedding is also an authorized pillow and related product vendor for a hospital purchasing group with over 500 members in eight states.

Operating Segments

We operate three reportable segments, food product development, defense product development, and e-tailer.

Our management reviews the operating companies' income to evaluate segment performance and allocate resources. Our operating companies' income for the reportable segments excludes income taxes and amortization of goodwill. Provision for income taxes is centrally managed at the corporate level and, accordingly, such items are not presented by segment since they are excluded from the measure of segment profitability reviewed by our management.
 
For financial data on the reportable segments, you should refer to the Consolidated Financial Statements and the notes thereto.

CAUTIONARY STATEMENT REGARDING FORWARD LOOKING INFORMATION

Certain information set forth in this report contains "forward-looking statements" within the meaning of federal securities laws. Forward looking statements include statements concerning our plans, objectives, goals, strategies, future events, future revenues or performance, capital expenditures, and financing needs and other information that is not historical information. When used in this report, the words "estimates," "expects," "anticipates," "forecasts," "plans," "intends," "believes" and variations of such words or similar expressions are intended to identify forward-looking statements. Additional forward-looking statements may be made by us from time to time. All such subsequent forward-looking statements, whether written or oral and whether made by us or on our behalf, are also expressly qualified by these cautionary statements.

Our forward-looking statements are based upon our current expectations and various assumptions. Our expectations, beliefs and projections are expressed in good faith and are believed by us to have a reasonable basis, including without limitation, our examination of historical operating trends, data contained in our records and other data available from third parties, but there can be no assurance that our expectations, beliefs and projections will result or be achieved or accomplished. Our forward-looking statements apply only as of the date made. We undertake no obligation to publicly update or revise forward-looking statements which may be made to reflect events or circumstances after the date made or to reflect the occurrence of unanticipated events.

6

 
 
        There are a number of risks and uncertainties that could cause actual results to differ materially from those set forth in, contemplated by or underlying the forward-looking statements contained in this report. Those risks and uncertainties include, but are not limited to, the risk that we do not regain compliance with the continued listing standards of the American Stock Exchange, risks relating to our material weakness in internal controls overfinancial reporting, our history of operating losses, lack thus far of significant market acceptance of our products, the fact that we may dilute existing shareholders through additional stock issuances, our reliance on our intellectual property, and the potential negative effects of manipulation in the trading of our common stock. Those risks and certain other uncertainties are discussed in more detail in our 2006 Annual Report on Form 10-KSB and our subsequent filings with the SEC. There may also be other factors, including those discussed elsewhere in this report that may cause our actual results to differ from the forward-looking statements. Any forward-looking statements made by us or on our behalf should be considered in light of these factors.
 
RECENT MATERIAL DEVELOPMENTS

On February 22, 2007 we announced that this year's fiscal sales(calendar 2007) of Z Trim for January and the first 21 days of February surpassed the Z Trim product sales for calendar year 2006, which were $103,269.00 and the achievement of significant progress in its business plan implementation. The company attributes the improvement to strategic marketing coinciding with increased demand by consumers and growing use by food producers.

In the 4th quarter of 2006, the Company surveyed its existing customer base and was provided projections of their anticipated utilization of Z Trim for the calendar year 2007. The total of those projections, if achieved, is estimated to consume the company's current plant capacity on a run-rate basis by year end 2007. With the potential for exceeding the existing plant capacity becoming a realistic late 2007 target, the Company is presently in various discussions with custom food ingredient companies to manufacture Z Trim in plants within the continental United States as well as internationally.

The Company now has three distinct venues it markets and sells to:

* 1st Tier.....Food Processors & Manufacturers
* 2nd Tier.....Food Service (Schools, Restaurants, Hospitals, Hotels)
* 3rd Tier.....Direct to Consumers, Consumer Retail

These Tiers all present totally different opportunities, but each offer unique and substantial market leverage if maximized.

On May 4, 2007, the Company announced that its Z Trim Appetite Control Capsules can now be purchased at select GNC retail stores and from the GNC web site. This is one of the important steps in the Company's planned retail rollout to make Z Trim products accessible to people everywhere. Many foods are engineered to break through our natural resistance to over-eating. Z Trim contributes to a satisfying feeling of fullness and provides a simple way to reduce caloric intake. Lowering calories is widely regarded as the key to successful weight management. This is why Z Trim Appetite Control is such a critical new product in gaining control over the battle between personal sacrifice and our eating enjoyment. With Z Trim, people can enjoy eating and still improve their health.
 
Z Trim Appetite Control® is 100% natural dietary fiber made from the bran of corn and delivered in a vegetarian cellulose capsule. This breakthrough product has superior absorption capacity resulting in a feeling of fullness and a reduction in appetite thus allowing consumers to continue enjoying eating without sacrifice. Z Trim Appetite Control has been shown in clinical studies to improve sustainable weight loss without lifestyle change and without causing any gastrointestinal or other negative side effects. Z Trim should be considered by people who are not maximizing success with their existing weight management approach, as well as for those who cannot take stimulant based products for various health reasons. Z Trim Appetite Control Capsules, are available as part of a healthy multi-disciplinary approach.

7

 
 
On May 3, 2007, the Company reported that by letter dated April 27, 2007, the American Stock Exchange ("AMEX") notified Z Trim Holdings, Inc. (the "Company") pursuant to Section 1009(a)(i) of the AMEX Company Guide (the "Guide") that the Company was not in compliance with AMEX's continued listing standards as a result of the issuance of 879,996 shares of restricted common stock upon exercise of a warrant without prior listing approval, contrary to Section 301 of the Guide. The letter constitutes a "Warning Letter" and does not cause the initiation of a de-listing procedure or result in the suspension of trading in the Company's common stock. The Company has resolved the Section 301 violation by rescinding the transaction giving rise to the issuance of the shares in question.

On May 1, 2007, Z Trim Holdings, Inc. hired Alan Orlowsky as the Company's Chief Financial Officer. Mr. Orlowsky has served as a member of the Company's Board of Directors since January 2004 and most recently was the Chairman of the Company's Audit Committee and a member of the Company’s Compensation Committee. Mr. Orlowsky resigned those positions as of April 30, 2007. Dana Dabney, the Company's prior CFO, remains employed as Vice President and remains on the Company's Board of Directors. Mr. Orlowsky is moving into the CFO position at an important time of growth and expanding opportunity for the Company and his hiring is seen by the Company as a strategic benefit to operations going forward.
 
Mr. Orlowsky, age 58, received his B.S. in accounting from the University of Illinois in Champaign and upon graduation passed the C.P.A. exam. He then earned his law degree at IIT Chicago-Kent College of Law and passed the Illinois bar exam in 1975. Following graduation from law school, Mr. Orlowsky worked at the I.R.S. in the Estate and Gift Tax Division. During his tenure with the I.R.S., Mr. Orlowsky was also adjunct professor of Accounting, Taxation and Business Law at Northeastern Illinois School of Business. He left the IRS to accept a position with Deloitte & Touche as a tax professional and subsequently joined the faculty of Loyola University of Chicago School of Business where he taught Taxation and Accounting and opened his own practice. The Company's Board of Directors has appointed Brian Israel, age 49, to fill the vacancy created by Mr. Orlowsky's departure. In addition, Mr. Israel will serve as a member of the Compensation Committee and the Audit Committee, which he will Chair. Mr. Israel has spent more than 20 years in the real estate finance industry, during which he managed teams responsible for production, operations, risk management, product and policy development, technology and project management functions for a major national lender and a large regional commercial bank.
 
Mr. Israel has long been active in legislative and consumer advocacy, is a former President of the Illinois Mortgage Bankers Association and has served on a variety of mortgage-related advisory bodies including the Federal Home Loan Mortgage Corporation's Affordable Housing Advisory Council and Regional Lender Advisory Board, and the Illinois Department of Financial and Professional Regulation's Residential Mortgage Advisory Board.
 
Currently, Mr. Israel provides strategic planning, training and project management services to businesses and non-profit entities as an independent consultant. He also serves as President of North Shore Custom Homes, Ltd., as a Mentor with Big Brothers and Big Sisters of Metropolitan Chicago, as a member of the Chicago Hospitality Resource Partnership Advisory Council and as President of the River North Residents Association. Mr. Israel will stand re-election at the Company's 2007 annual meeting of shareholders. By that time the Company also expects Mr. Orlowsky and an additional outside director will have joined the board; bringing the total number of Directors to eight.

On April 16, 2007, the Company announced that at any of the 69 food service operations in the Volusia County, Florida Public School system's award-winning "School Way Cafe," students can choose from an assortment of baked goods made with or without Z Trim. Based on taste alone, they overwhelmingly prefer the reduced fat items with Z Trim.
 
Innovating for better tasting, healthier foods in the cafeterias of the 58th largest school district in the country has been a primary objective of Volusia County School Food Service Director Jon Dickl since he was hired by the district in early 2007.
 
8

 
 
Since late January, school food service operations in Pennsylvania, Massachusetts, and Florida have begun actively using Z Trim gel in baked goods, dressings and mayo. Many more are testing the product, as are foodservice operations in hospitals.
 
Z Trim underwent a thorough review prior to use at Volusia schools. An evaluation phase was conducted by a certified research chef comparing Z Trim recipes to Control recipes. New and traditional menu items were prepared for tasting by school officials. A tasting panel consisting of students was formed as well.
 
Chef Costa Magoulas, CEC, CCE, Coordinator of Culinary Operations, reformulated all bakery items made on premises by replacing percentages of the butter, margarine and oil with natural Z Trim gel, enabling the food service operations throughout the district to offer fresh baked cakes, breads, icings, rolls, cookies, brownies, and muffins with reduced calories, more fiber, and all the taste of the full fat alternatives.
 
In addition to using Z Trim in baked goods and dressings, Volusia County foodservice personnel are also testing Z Trim in their savory category of menu offerings such as baked ziti, lasagna, chili, etc.
 
The next steps for the widespread transition to healthier favorites include many players. The product has been proven safe and effective in lowering fat while maintaining taste. The Company is talking to school districts, hospital nutritionists, and third party food service contractors across the country about incorporating Z Trim into their food programs.
 
Those sentiments are shared by the authors of the current best seller, "You On a Diet," (Free Press) Dr. Mehmet Oz and Dr. Michael Roizen. On page 90 of their book, under the heading of "Help is on the Way," the two Oprah show regulars tout the benefits of Z Trim, confirming its calorie reduction and taste benefits and noting that it "may eventually change the way we eat." That change is already underway, according to some school nutritionists. "We've established the dividing line between the old and the new ways," Lazzaro said. "As long as we're introducing more fresh produce into student diets, we can and should take major steps toward improving the nutritional profiles of the traditional favorites as well, with Z Trim. It's quite simply the new way to 'do food' going forward."
 
On March 8, 2007, the Company announced the launching of its new Affiliate Sales Program. The program is designed to reward loyal users of its Z Trim product line and Z Trim shareholders who continue to refer customers to Z Trim products. They now will have the opportunity to benefit from their referrals by signing up for the Affiliate Program and earning a commission on sales brought in by them through simple referrals. The Company feels that this is one of the best ways to show that Z Trim is “The People's Company”.

Z Trim has seen increased coverage in the first quarter of 2007 on the web and in written media. The Company and its products have received coverage in Business Week, First For Women magazine and the best selling book “You On A Diet” in the written media, and About.com for low fat cooking, 3 Fat Chicks on a Diet, and Knobias on the web. The current First for Women cover story has a featured inset on Z Trim in the cover story, next to Oprah and Dr. Mehmet Oz. Z Trim has also been featured in a number of news stories around the country in newspapers and magazines, and on the radio and television during the first quarter of 2007.
 
On March 6, 2007, the Company announced that a signature brand is using Z Trim, its zero calorie natural fat replacement ingredient, in their refrigerated "heat & serve" Italian entree. The ingredient list references "Z Trim (natural dietary fiber)". This is the Company’s first entry into the refrigerated and prepared food market. Z Trim brings binding and texture enhancements to refrigerated foods, as well as fat replacement and dietary fiber benefits. The Company looks to continue to expand Z Trim into other categories in the retail marketplace over the next year. The entrees are carried in the refrigerated section of Costco stores in the Midwest region.

In January 2007, a Pittsburgh area school district announced it was using Z Trim Mayo spread in its prepared salads, such as tuna fish salad, egg salad and potato salad and in its ranch dressing. Z Trim Mayo Spread has 25 calories per serving and 82% less fat then the regular leading brand mayonnaise, which has 90 calories per serving. The kids in the school thought they were eating regular mayonnaise. As a result of the announcement, stories about Z Trim being used in the school lunch program were carried by TV and radio stations, newspapers, magazines and online news services and other websites, nationally and internationally. They highlighted that the schools were using Z Trim for ten months and kids never knew the difference. The Associated Press released a feature on this situation that was the top AP health story for two days.

9

 
 
Consumers responded to the media coverage by requesting information and by ordering Z Trim products through the Internet and telephone. Several school districts around the country also responded by either contacting us directly or having their food service provider and food vendors contact us in order to get Z Trim into their school meal programs. Shipments have already been made to some of them. The media coverage further resulted in testing Z Trim in one of the nation's premier hospital-based, doctor-sponsored, large insurance company wellness programs. It also resulted in a major vitamin retailer approaching the Company with the possibility of carrying Z Trim products nationally in 2007-Q2.

In January 2007, the Company concluded the review of a six week preliminary clinical study by Zev Davis, M.D. at Edward Heart Hospital using Z Trim Appetite Control capsules. The results, which were statistically analyzed by Dr. Paul Rathouz, Ph.D. - University of Chicago, showed that approximately three out of four people lost 1 to 2 pounds per week without lifestyle modification. Commenced one week before Thanksgiving and concluding the week after Christmas 2006, the study showed that Z Trim caused no gastrointestinal or other negative side affects. Sales in the Appetite Control capsules have increased consistently since the release of the results sparking interest from several other prominent clinicians seeking to assist in expanding the scope and duration of additional studies demonstrating Z Trim's special abilities.

In January 2007, the second order was received for Non-Dairy Cheese in the UK.

The Company has agreed to have a book authored by two well-known nutrition experts to be released in April 2007 along with an aggressive promotional tour. The work will be called the Pyramid Diet referring to the new Pyramid the USDA plans to heavily promote in the coming year. The book will provide significant coverage about the Z Trim Advantage and the "Live Life Better" lifestyle.

In December 2006, the Company hired former Atkins Nutritional Medical Director Stuart Trager, M.D. as its Director of Clinical Affairs. In this role Dr. Trager will promote Z Trim to the media from a medical and scientific perspective. Dr. Trager has been on many national news programs as a weight health expert and testified to congress on these issues for Tommy Thompson from the Department of Health and Human Services.
 
We have completed equipment and procedural modifications to increase efficiency in the Z Trim manufacturing facility and we have also added production areas for Z Trim gel bottling and Appetite Control capsule production. Starting January 6, 2007, the Z Trim manufacturing facility increased its production schedule to 24 hours, 7 days a week. The Company is building inventory to support anticipated future demand.
 
We have made many additions and changes to our web site recently in order to continue to inform and educate the food industry and the public about the health benefits of and how to use Z Trim. These changes include:

- - -     Additional links and information for food industry professionals
- - -     A downloadable online Z Trim brochure
- - -     A Frequently Asked Questions (FAQ) section
- - -     Links to additional recipes and cooking tips
- - -     New online instructional "Cooking With Z Trim" videos
- - -     Educational and entertaining animated features for teachers, students, and parents
- - -     Videos with fitness experts Heather Hawk and Nikki Anderson
- - -     Updated plant pictures and a video tour of the Z Trim plant
- - -     Bios of our Expanded Advisory Panel members who have been selected to advise and assist the company in reaching its goals
- - -     Quotes about the benefits of Z Trim by Industry Experts
 
10

 
- - -     New videos and news links covering the Plum Borough, Pennsylvania  school district using Z Trim in their school meals program
- - -     The addition of the downloadable Z Trim Player which will allow people to stay informed of the latest news about Z Trim.
- - -     The linking of the NATS website directly to the Z Trim product online store to allow visitors to the NATS website to buy Z Trim products

We are working on many exciting projects that include:

- - -     Additional ongoing clinical Z Trim research studies
- - -    Internet traffic to the Nutritional Analysis and Tools System (NATS) website continues to remain strong, allowing us to inform and educate visitors to the website about the benefits of using Z Trim. It also provides the opportunity to market and sell Z Trim products to them as well.

SUMMARY OF FINANCIAL RESULTS

RESULTS OF OPERATIONS

THREE MONTHS ENDED MARCH 31, 2007 AS COMPARED TO THE SAME PERIOD ENDING MARCH 31, 2006.

Revenues

Revenues increased 179% for the three months ended March 31, 2007 from $115,443 for the three months ended March 31, 2006 to $322,164. The increase in revenues was primarily due to the increase in Z Trim product sales and in e-tailer segments. The following table provides a breakdown of the revenues for our divisions for the periods indicated:

Three months ended March 31,

             
   
2007
   
2006
 
Products
  $
321,408
    $
111,720
 
Services
   
756
     
3,723
 
Total Revenues
  $
322,164
    $
115,443
 
 
Operating expenses
 
Operating expenses consist of payroll and related costs, stock option expense, insurance, occupancy expenses, professional fees, and general operating expenses. Total operating expenses increased by $998,097 to $3,557,355 for the three months ended March 31, 2007 from $2,559,258 for the three months ended March 31, 2006. The increase in operating expenses was primarily due to the increase in consulting and payroll expenses, net of the decrease in investor and public relations, and stock option expenses.

The stock option expense for the three months ending March 31, 2007 was $306,955 compared to $1,093,500 for the three months ending March 31, 2006.

Stock options from the Company's stock option plan have been utilized in place of large salaries for management, staff, and plant employees, and as compensation for the advisory board members. Over the past year the Company has been building an Advisory Board of experts in the food industry, pharmaceutical industry, nutrition and fitness industry, medical profession, and other industries related to Z Trim's business. These current and former industry executives, doctors, chefs, food formulators, nutritionists, fitness experts, and others have been brought together to help Z Trim Holdings with its direction and contacts to help insure the growth and success of the Company. The Company has also significantly increased the size of its workforce over that time in the production, sales, and marketing areas of the Company to allow for the continued expansion and execution of its marketing, production, and sales plans. The incentive plan is based on three components, the amount of participation or attendance of the individual, the type, quality, and amount of service of the individual, and the results and value that the individuals provide to the Company with their service or participation. Each option grant is based on milestones that must be met in order for the options to be exercised. The Company feels strongly that the charge for the stock options under the new accounting rules is a wise investment in the Company's future.

11

 
 
Other income (expense)

Total other income for the three months ended March 31, 2007 was $10,367 compared to $5,697 for the three months ended March 31, 2006. The increase was primarily due to a combination of increase in interest income and decrease in interest expense.

Net loss

The Company reported a net loss for the first quarter of 2007 of $3,906,811 or $0.06 per share, as compared with a net loss of $2,705,699 or $0.05 per share for the first quarter of 2006.

Assets

The Company reported a decrease in Assets for the first quarter of 2007 of $11,143,524 from $11,173,099 for the comparable period in fiscal 2006. The decrease was primarily due to the decrease in value for depreciation of the plant and other intangible assets less the increase in current assets.

LIQUIDITY AND CAPITAL RESOURCES

At March 31, 2007, the Company had cash and cash equivalents of $4,046,845, an increase of $3,350,346 from December 31, 2006. The increase in cash is due to the proceeds of stock, exercise of options and warrants net capital lease payments, which totals $5,023,102, less cash used in operations of $1,541,727 and in the purchase of property and equipment of $131,029. The Company’s total capital lease obligations were $8,245 at March 31, 2007.

Net cash used by operating activities increased by 66% to $1,541,727 for the three months ended March 31, 2007 as compared to $930,135 for the three months ended March 31, 2006. The increased cash usage was composed of a net loss of $3,906,811 adjusted for non-cash items, including depreciation and amortization of $162,091, stock option expense of $306,855, and non-cash expenses of $ 2,302,279, and for the net cash used from the net increases in assets and decreases in liabilities of approximately $406,241.

Net cash used by investing activities was $131,029 for the three months ended March 31, 2007, as compared to net cash used by investing activities of $1,960 for the three months ended March 31, 2006. The increase was due to increased acquisitions of property and equipment for our manufacturing plant in the current year.

Net cash provided by financing activities was $5,023,102 for the three months ended March 31, 2007 as compared to $4,908,893 for the three months ended March 31, 2006. Net cash provided by financing activities for the three months ended March 31, 2007 was primarily from the proceeds received from the sale of stock, and the exercise of options and warrants, which total $5,028,931. Net cash provided by financing activities for the three months ended March 31, 2006 was primarily from the sale of our stock, and from the exercise of options and warrants of approximately $4,918,288.
 
12

 
OFF-BALANCE SHEET ARRANGEMENTS

The Company has no off-balance sheet arrangements as defined in Item 303(c) of Regulation S-B.

ITEM 3. CONTROLS AND PROCEDURES

This report includes the certifications of our President and Chief Financial Officer required by Rule 13a-14 of the Securities Exchange Act of 1934 (the “Exchange Act”). See Exhibits 31.1 and 31.2. This Item 3 includes information concerning the controls and control evaluations referred to in those certifications.

Background .  On October 31, 2007 we concluded that our previously issued financial statements for the first and second quarters of 2007 should no longer be relied upon because of certain accounting errors in those financial statements. Accordingly, we have restated our previously issued financial statements for those periods. See Note 2 of Notes to Interim Unaudited Consolidated Financial Statements included in “Part I — Item 1 — Financial Statements.”

In addition, on August 23, 2007, we announced we were conducting an internal investigation of our equity accounting and reporting practices in connection with our receipt of a deficiency letter from the American Stock Exchange (Amex).  That internal investigation identified deficiencies in our internal controls and procedures.  As a result of those findings, as well as the matters for which the restatement of this report is necessary, we have identified the following control deficiencies as of May 9, 2007 that constituted material weaknesses in our internal control over financial reporting:

•   Account reconciliations over equity transactions were not always properly and timely performed, and the reconciliations and their supporting documentation were not consistently reviewed for completeness, accuracy, and timely resolution of reconciling items; and

•   We did not design and maintain effective controls to ensure the completeness, accuracy, and timeliness of the recording and reporting of equity transactions.

Our management, under new leadership, has been actively engaged in the planning for, and implementation of, remediation efforts to address the material weaknesses.
13

         We believe our remediation measureswill remediate the material weaknesses we have identified and strengthen our internal control over financial reporting. We are committed to continuing to improve our internal control processes and will continue to diligently review our financial reporting controls and procedures.
 

Evaluation of Disclosure Controls and Procedures .  Disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act) are designed to ensure that information required to be disclosed in reports filed or submitted under the Exchange Act is recorded, processed, summarized, and reported within the time periods specified in SEC rules and forms and that such information is accumulated and communicated to management, including the chief executive officer and the chief financial officer, to allow timely decisions regarding required disclosures.

In connection with the preparation of this amended Report, our President and Chief Financial Officer reassessed the effectiveness of the design and operation of our disclosure controls and procedures. Based on that evaluation, the restatement of previously issued financial statements described above, and the identification of certain material weaknesses in internal control over financial reporting ( described above ) , which we view as an integral part of our disclosure controls and procedures, our President and Chief Financial Officer have concluded that our disclosure controls and procedures were not effective as of May 9, 2007. Nevertheless, based on a number of factors, including the completion of our internal investigation, our internal review that identified certain prior period adjustments, efforts to remediate the material weaknesses in internal control over financial reporting described above, and the performance of additional procedures by management designed to ensure the reliability of our financial reporting, we believe that the consolidated financial statements in this amended report fairly present, in all material respects, our financial position, results of operations and cash flows as of the dates, and for the periods, presented, in conformity with GAAP.
 
Changes in Internal Control Over Financial Reporting .  There were no changes during the first quarter of 2007 that materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.  During the third and fourth quarters of 2007, we have begun the implementation of some remedial measures as described in our Current Report on Form 8-K filed on November 16, 2007.


PART II - OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

The Company filed a lawsuit in the U.S. District Court in 2005 to collect the unpaid principal balance, default interest and attorney fees for a note receivable, in total an amount in excess of $1,200,000, for stock issued. The defendants have sold the shares purchased with the note receivable. In response, on December 27, 2005 those shareholders and a related hedge fund, Pac Bay Financial, filed a countersuit against the Company and its directors and officers. That lawsuit, which is being heard by the same Judge as in the Company's Note Default case listed above, alleges that oral misrepresentations were made to induce purchases of stock over an approximate one and one-half year period. Counter-plaintiffs seek $2 million in compensatory damages and $5 million in punitive damages. The basis for these damages claims is yet unknown. The company believes that they have meritorious defenses against this action, and will continue to vigorously defend it. The claim against the officers and directors is covered by directors and officers insurance to the extent that three of the individual officers and directors are covered. The insurance coverage pays for the defense costs only and provides no indemnity coverage. The parties are engaged in settlement negotiations which could result in the resolution of all pending claims. Subsequent to March 31, 2007, the Company received a payment of $100,000 from the plaintiff against the principal amount of the above said note receivable.
 
14

 
 
On November 23, 2005, the Company entered into Letter Agreement ("LOA") with George Foreman Enterprises, Inc. ("GFME") pursuant to which both parties would form a new limited liability company for the purpose of promoting the Company's zero calorie fat replacement food ingredient, Z Trim(R). The parties did not reach any definitive agreement as is required by the LOA. On May 9, 2006, the Company filed a lawsuit alleging breach of the Parties' nondisclosure agreement and trade secret misappropriation in the Circuit Court of the 19th Judicial District, Lake County, Illinois seeking damages and injunctive relief against GFME. On August 3, 2006 the court, based upon a finding that the Company has demonstrated a likelihood of success on the merits of the case, issued an order granting the Company a preliminary injunction enforcing the non-disclosure agreement between the parties. GFME subsequently appealed the preliminary injunction. The Appellate Court denied GFME's appeal, and the injunctive order remains in place.

On July 17, 2006, George Foreman Enterprises, Inc. filed a complaint against Z Trim Holdings, Inc. in the U.S. District Court seeking damages in excess of $70,000,000 for specific performance, breach of contract, promissory estoppel and unjust enrichment. The basis for all such claims is the underlying LOA, set forth above. Management believes that the allegations are frivolous and wholly without merit and will vigorously defend the claim.

On July 6, 2006, the Company filed a patent infringement suit in the United States District Court for the Western District of Wisconsin seeking unspecified damages and equitable relief against a manufacturer of a competing product. The case was dismissed by the court owing to a technicality and on March 20, 2007 the Company filed suit again. No trial date has been set as of yet.

On January 18, 2007, the Company was served with a complaint by Daniel Caravette for breach of contract and violation of the Illinois Wage Payment and Collection Act, seeking damages in excess of $1,000,000. Management believes that the allegations are frivolous and wholly without merit and will vigorously defend the claim.

The Company is also a party to various legal proceedings and claims, either asserted or unasserted, which arise in the ordinary course of business. While the outcome of these matters cannot be predicted with certainty, management does not believe that the outcome of any of these claims or any of the above mentioned legal matters will have a material adverse effect on the Company's consolidated financial position, results of operations, or cash flows.
 

ITEM 6. EXHIBITS
 

EXHIBIT NO.
    DESCRIPTION
 
 
3(i)
Articles of Incorporation of Circle Group Holdings, Inc.(filed as Exhibit 2.1 to Circle Group's Registration  Statement on Form 10-SB and incorporated herein by reference).

 
3(ii)
Bylaws of Circle Group Holdings, Inc. (filed as Exhibit 2.2 to  Circle Group's Registration Statement on Form 10-SB and incorporated herein by reference).

 
4.1
Form of Subscription Agreement (filed as Exhibit 4.1 to the Company's Form 8-K filed on March 30, 2006 and incorporated herein by reference).

 
4.2
Form of Warrant to Purchase Common Stock (filed as Exhibit 4.2 to the Company's Form 8-K filed on March 30, 2006 and incorporated herein by reference).

 
4.3
Form of Registration Rights Agreement (filed as Exhibit 4.3 to the Company's Form 8-K filed on March 30, 2006 and incorporated herein by reference).
 
 
15

 
 
4.7
Form of Subscription Agreement (filed as Exhibit 4.5 to the Company’s Form 10-KSB filed on April 2, 2007 and incorporated herein by reference).

 
4.8
Form of Warrant to Purchase Common Stock (filed as Exhibit 4.6 to the Company’s Form 10-KSB filed on April 2, 2007 and incorporated herein by reference).

 
4.9
Form of Registration Rights Agreement (filed as Exhibit 4.7 to the Company’s Form 10-KSB filed on April 2, 2007 and incorporated herein by reference).

 
10.1
Gregory J. Halpern Employment Agreement (filed as Exhibit 10.1 to the Company’s Form 10-KSB filed on April 2, 2007 and incorporated  herein by reference).

 
10.2
Michael J. Theriault Employment Agreement (filed as Exhibit 10.2 to the Company’s Form 10-KSB filed on April 2, 2007 and incorporated herein by reference).

 
10.3
Dana L. Dabney Employment Agreement (filed as Exhibit 10.3 to the Company’s Form 10-KSB filed on April 2, 2007 and incorporated herein by reference).

 
10.4*
Alan G. Orlowsky Employment Agreement dated May 1, 2007.
 
 
10.5*
Brian S. Israel Board of Directors appointment letter dated April 30, 2007.

 
10.6
Steve Cohen Employment Agreement (filed as Exhibit 10.12 to the Company’s Form 10-QSB for the quarter ending June 20, 2006 and incorporated herein by reference).
 
 
10.7
Circle Group Holdings,Inc. 1999 Stock Option Plan (filed as Exhibit 6.6 to Circle Group’s Registration Statement on Form 10-SB and incorporated herein by reference).

 
10.8
Circle Group Holdings, Inc. 2004 Equity Incentive Plan (filed as Appendix C to the Circle Group's Proxy Statement for its Annual Meeting conducted on June 16, 2004 and approved by its Shareholders on that date and incorporated herein by reference).

 
10.9
Industrial Lease Agreement between CLO Enterprises and Circle Group Holdings, Inc. dated May 20, 1999 (filed as Exhibit 6.7 to Circle Group's Registration Statement on Form 10-SB and incorporated herein by reference).

 
10.10
Industrial Lease Agreement between CLO Enterprises and Circle Group Holdings, Inc. dated June 18, 1999 (filed as Exhibit 6.8 to Circle Group's Registration Statement on Form 10-SB and incorporated herein by reference).

 
10.11
Assignment of License Agreement between UTEK Corporation, Circle Group Holdings, Inc. and Brookhaven Science Associates dated March 26 2003 (filed as Exhibit 10.14 to Circle Group's Form 10-QSB for the quarter ending September 30, 2003 and incorporated herein by reference).
 
 
10.12
Assignment of License Agreement between UTEK Corporation, Circle Group Holdings, Inc. and University of Illinois dated July 9, 2003 (filed as Exhibit 10.15 to Circle Group's Form 10-QSB for  the quarter ending September 30, 2003 and incorporated herein by reference).

 
10.13
Assignment of License Agreement between Circle Group Holdings, Inc. and Brookhaven Science Associates dated July 22, 2003 (filed as Exhibit 10.16 to Circle Group's Form 10-QSB for the quarter ending September 30, 2003 and incorporated herein by reference).
 
 
16


 
 
31.1**
Statement Under Oath of Principal Executive Officer of the Company Pursuant to Section 302 of Sarbanes-Oxley Act of 2002

 
31.2**
Statement Under Oath of Principal Financial Officer of the Company Pursuant to Section 302 of Sarbanes-Oxley Act of 2002

 
32.1**
Statement Under Oath of Principal Executive Officer of the Company Pursuant to Section 906 of Sarbanes-Oxley Act of 2002

 
32.2**
Statement Under Oath of Principal Financial Officer of the Company Pursuant to Section 906 of Sarbanes-Oxley Act of 2002
 
*      Previously filed
**           Filed herewith


SIGNATURES

In accordance with the requirements of the Exchange Act, the registrant caused this report to be signed on its behalf by the undersigned, thereunto duly authorized as of November 16 , 2007.
 
  Z TRIM HOLDINGS, INC.  
       
 
By:
/s/ Steven J. Cohen                                                                  
    Steven J. Cohen  
    President (Principal Executive Officer)  
       
     
       
 
By:
/s/ Alan G. Orlowsky  
    Alan G. Orlowsky,  
    Chief Financial Officer (Principal Financial Officer)  
       

               
17

 
 
  
INDEX OF EXHIBITS
 

EXHIBIT NO.
    DESCRIPTION
 
 
3(i)
Articles of Incorporation of Circle Group Holdings, Inc.(filed as Exhibit 2.1 to Circle Group's Registration  Statement on Form 10-SB and incorporated herein by reference).

 
3(ii)
Bylaws of Circle Group Holdings, Inc. (filed as Exhibit 2.2 to  Circle Group's Registration Statement on Form 10-SB and incorporated herein by reference).

 
4.1
Form of Subscription Agreement (filed as Exhibit 4.1 to the Company's Form 8-K filed on March 30, 2006 and incorporated herein by reference).

 
4.2
Form of Warrant to Purchase Common Stock (filed as Exhibit 4.2 to the Company's Form 8-K filed on March 30, 2006 and incorporated herein by reference).

 
4.3
Form of Registration Rights Agreement (filed as Exhibit 4.3 to the Company's Form 8-K filed on March 30, 2006 and incorporated herein by reference).
 
 
4.7
Form of Subscription Agreement (filed as Exhibit 4.5 to the Company’s Form 10-KSB filed on April 2, 2007 and incorporated herein by reference).

 
4.8
Form of Warrant to Purchase Common Stock (filed as Exhibit 4.6 to the Company’s Form 10-KSB filed on April 2, 2007 and incorporated herein by reference).

 
4.9
Form of Registration Rights Agreement (filed as Exhibit 4.7 to the Company’s Form 10-KSB filed on April 2, 2007 and incorporated herein by reference).

 
10.1
Gregory J. Halpern Employment Agreement (filed as Exhibit 10.1 to the Company’s Form 10-KSB filed on April 2, 2007 and incorporated  herein by reference).

 
10.2
Michael J. Theriault Employment Agreement (filed as Exhibit 10.2 to the Company’s Form 10-KSB filed on April 2, 2007 and incorporated herein by reference).

 
10.3
Dana L. Dabney Employment Agreement (filed as Exhibit 10.3 to the Company’s Form 10-KSB filed on April 2, 2007 and incorporated herein by reference).

 
10.4*
Alan G. Orlowsky Employment Agreement dated May 1, 2007.
 
 
10.5*
Brian S. Israel Board of Directors appointment letter dated April 30, 2007.
 
 
10.6
Steve Cohen Employment Agreement (filed as Exhibit 10.12 to the Company’s Form 10-QSB for the quarter ending June 20, 2006 and incorporated herein by reference).
 
 
10.7
Circle Group Holdings,Inc. 1999 Stock Option Plan (filed as Exhibit 6.6 to Circle Group’s Registration Statement on Form 10-SB and incorporated herein by reference).

 
10.8
Circle Group Holdings, Inc. 2004 Equity Incentive Plan (filed as Appendix C to the Circle Group's Proxy Statement for its Annual Meeting conducted on June 16, 2004 and approved by its Shareholders on that date and incorporated herein by reference).
 
 
18


 
 
10.9
Industrial Lease Agreement between CLO Enterprises and Circle Group Holdings, Inc. dated May 20, 1999 (filed as Exhibit 6.7 to Circle Group's Registration Statement on Form 10-SB and incorporated herein by reference).

 
10.10
Industrial Lease Agreement between CLO Enterprises and Circle Group Holdings, Inc. dated June 18, 1999 (filed as Exhibit 6.8 to Circle Group's Registration Statement on Form 10-SB and incorporated herein by reference).

 
10.11
Assignment of License Agreement between UTEK Corporation, Circle Group Holdings, Inc. and Brookhaven Science Associates dated March 26 2003 (filed as Exhibit 10.14 to Circle Group's Form 10-QSB for the quarter ending September 30, 2003 and incorporated herein by reference).
 
 
10.12
Assignment of License Agreement between UTEK Corporation, Circle Group Holdings, Inc. and University of Illinois dated July 9, 2003 (filed as Exhibit 10.15 to Circle Group's Form 10-QSB for  the quarter ending September 30, 2003 and incorporated herein by reference).

 
10.13
Assignment of License Agreement between Circle Group Holdings, Inc. and Brookhaven Science Associates dated July 22, 2003 (filed as Exhibit 10.16 to Circle Group's Form 10-QSB for the quarter ending September 30, 2003 and incorporated herein by reference).

 
31.1**
Statement Under Oath of Principal Executive Officer of the Company Pursuant to Section 302 of Sarbanes-Oxley Act of 2002

 
31.2**
Statement Under Oath of Principal Financial Officer of the Company Pursuant to Section 302 of Sarbanes-Oxley Act of 2002

 
32.1**
Statement Under Oath of Principal Executive Officer of the Company Pursuant to Section 906 of Sarbanes-Oxley Act of 2002

 
32.2**
Statement Under Oath of Principal Financial Officer of the Company Pursuant to Section 906 of Sarbanes-Oxley Act of 2002
 
*      Previously filed
**    Filed herewith

19

 

Z TRIM HOLDINGS, INC. AND SUBSIDIARIES

Index to Financial Statements
_______________________
 
  Consolidated Balance Sheet at March 31, 2007 (unaudited)
 
 
F-1
 
 
 
 
 
 
  Consolidated Statement of Operations as of March 31, 2007(unaudited)
 
 
F-2
 
 
 
 
 
 
  Consolidated Statements of Cash Flows as of March 31, 2007(unaudited)
 
 
F-3
 
 
 
 
 
 
  Notes to Interim Unaudited Consolidated Financial Statements
 
 
F-4
 
 
 
 
 
 
 
 
F-0

 
 
Z TRIM HOLDINGS, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS (Unaudited)

MARCH 31, 2007 AND 2006
 

 
ASSETS
           
Current Assets
 
2007
   
2006
 
   
(Restated)
       
Cash and cash equivalents
  $
4,046,845
    $
4,001,797
 
Accounts receivable, net of allowance for doubtful accounts of $0 for 2007 and 2006
   
124,369
     
73,506
 
Inventory
   
351,502
     
106,410
 
Prepaid expenses and other assets
   
224,383
     
96,704
 
Total current assets
   
4,747,099
     
4,278,417
 
Property and equipment, net
   
6,235,321
     
6,363,245
 
Other Assets
               
Intangible assets, net
   
150,001
     
520,334
 
Deposits
   
11,103
     
11,103
 
Total other assets
   
161,104
     
531,437
 
TOTAL ASSETS
  $
11,143,524
    $
11,173,099
 
                 
  LIABILITIES AND STOCKHOLDERS' EQUITY
               
   
2007
   
2006
 
Current Liabilities
           
Accounts payable
  $
348,658
    $
804,137
 
Accrued expenses
   
141,975
     
215,958
 
Stock options payable
   
-
     
-
 
Capital lease obligations
   
8,245
     
27,459
 
Total current liabilities
   
498,878
     
1,047,554
 
Long-Term Liabilities, Capital lease obligations
   
-
     
8,214
 
TOTAL LIABILITIES
   
498,878
     
1,055,768
 
Stockholders' Equity
               
Common stock, $0.00005 par value; authorized 200,000,000 shares; issued and outstanding 63,571,763 shares
   
3,179
     
2,988
 
Common stock to be issued
   
400
     
22
 
Additional paid-in capital
   
67,431,153
     
46,943,528
 
Unamortized expenses
   
-
      (818,721 )
Stock subscription receivable, net
    (3,398,976 )     (240,104 )
Accumulated Deficit
    (53,391,110 )     (35,759,113 )
Treasury stock, at cost
   
-
      (11,269 )
TOTAL STOCKHOLDERS' EQUITY
   
10,644,646
     
10,117,331
 
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
  $
11,143,524
    $
11,173,099
 
                 
 
See notes to interim unaudited consolidated financial statements
 
 
 
F-1

 
 
Z TRIM HOLDINGS, INC. AND SUBSIDIARIES
 
CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited)
 

 
For the Three Months Ended March 31,
 
2007
   
2006
 
REVENUES:
 
(Restated)
       
Products
  $
321,408
    $
111,720
 
Services
   
756
     
3,723
 
Total revenues
   
322,164
     
115,443
 
COST OF REVENUES:
               
Products
   
681,987
     
267,581
 
Total cost of revenues
   
681,987
     
267,581
 
GROSS MARGIN
    (359,823 )     (152,138 )
OPERATING EXPENSES:
               
Selling, general and administrative
   
3,247,067
     
1,457,175
 
Stock option expense
   
306,955
     
1,093,500
 
Amortization of intangible assets
   
3,333
     
8,583
 
Total operating expenses
   
3,557,355
     
2,559,258
 
                 
OPERATING LOSS
    (3,917,178 )     (2,711,396 )
OTHER INCOME (EXPENSES):
               
Rental and other income
   
10,500
     
11,065
 
Interest income
   
1,243
     
-
 
Interest expense
    (1,376 )     (5,368 )
Total other income (expenses)
   
10,367
     
5,697
 
                 
NET LOSS
  $ (3,906,811 )   $ (2,705,699 )
                 
Net Loss per Share - Basic and Diluted
  $ (0.06 )   $ (0.05 )
Weighted Average Number of Shares
   
65,678,054
     
54,473,170
 
                 
                 

See notes to interim unaudited consolidated financial statements
 
 
F-2

 
 
Z TRIM HOLDINGS, INC. AND SUBSIDIARIES
 
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
 

 
For the Three Months Ended March 31,
 
2007
   
2006
 
Cash Flows From Operating Activities:
 
(Restated)
       
Net loss
  $ (3,906,811 )   $ (2,705,699 )
Adjustments to reconcile net loss to net cash used in operations:
         
Depreciation and amortization
   
162,091
     
159,424
 
Issuance of common stock and warrants for services
   
2,188,940
     
155,164
 
Amortization of noncash expenses
   
113,339
     
618,176
 
Stock option expense
   
306,955
     
1,093,500
 
(Increase) decrease in:
               
Accounts receivable
    (53,193 )     (13,060 )
Inventory
    (131,897 )     (7,623 )
Prepaid expenses and other assets
    (129,966 )     (11,034 )
Decrease in:
               
Accounts payable and accrued expenses
    (91,185 )     (218,983 )
Cash flows used in operating activities
    (1,541,727 )     (930,135 )
Cash Flows From Investing Activities:
               
Purchase of property and equipment
    (131,029 )     (1,960 )
Cash flows used in investing activities
    (131,029 )     (1,960 )
Cash Flows From Financing Activities:
               
Net proceeds from sales of stock
   
-
     
4,845,488
 
Exercise of options and warrants
   
1,469,907
     
72,800
 
Net payments on capital lease obligations
    (5,829 )     (9,395 )
Proceeds from stock subscription receviable
   
3,559,024
     
-
 
Cash flows provided by financing activities
   
5,023,102
     
4,908,893
 
Net increase in cash and cash equivalents
   
3,350,346
     
3,976,798
 
Cash and cash equivalents, at beginning of period
   
696,499
     
24,999
 
Cash and cash equivalents, at end of period
  $
4,046,845
    $
4,001,797
 
Supplemental Disclosures of Cash Flow Information:
               
Interest paid
  $
1,376
    $
5,368
 
Supplemental schedule of noncash investing and financing activities:
         
Issuance of common stock and warrants for services
  $
2,188,940
    $
1,334,743
 
Stock subscriptions receivable incurred for issuance of stock
  $
3,398,976
    $
55,104
 
                 
                 
 
 
See notes to interim unaudited consolidated financial statements
 
 
F-3

 
Z TRIM HOLDINGS, INC. AND SUBSIDIARIES
NOTES TO INTERIM UNADUITED CONSOLIDATED FINANCIAL STATEMENTS

MARCH 31, 2007
 

 
NOTE 1 - NATURE OF BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
 
Nature of Business

Z Trim Holdings, Inc. (the “Company”) manufactures a zero calorie fat substitute, Z Trim, and other Z Trim related products.  The company will continue exploring all available options for its other Z Trim technologies and related assets.

The Company has participated in several public and private offerings and has expanded its business.  In 2002, the Company acquired FiberGel Technologies, Inc. (“FiberGel”), which owns an exclusive license to Z Trim, an all-natural, agriculture-based fat replacement.

The Company has three reportable business unit segments: food product development, security product development and e-tailer.  The Company operates through its FiberGel, The Brave Way Training Systems, Inc., On-Line Bedding Corp., and Z-Amaize Technologies, Inc. divisions.

A summary of significant accounting policies follows.

Presentation of Interim Information

The financial information at March 31, 2007 and for the three months ended March 31, 2007 and 2006 is unaudited, but includes all adjustments (consisting only of normal recurring adjustments) that the Company considers necessary for a fair presentation of the financial information set forth herein, in accordance with accounting principles generally accepted in the United States (“U.S. GAAP”) for interim financial information, and with the instructions to Form 10-QSB and Item 310 (b) of Regulation S-B. Accordingly, such information does not include all of the information and footnotes required by U.S. GAAP for annual financial statements. For further information, refer to the consolidated financial statements and footnotes thereto included in the Company’s annual Report on Form 10-KSB for the year ended December 31, 2006.
 
The results for the three months ended March 31, 2007 may not be indicative of results for the year ending December 31, 2007 or any future periods.
 
Principle of Consolidation and Presentation

The accompanying consolidated financial statements include the accounts of Z Trim Holdings Inc. and its subsidiaries after elimination of significantly all intercompany accounts and transactions.  Certain prior period items have been reclassified from operating expenses to cost of goods sold for ease of comparison. This reclassification affects neither the net loss nor the accumulated deficit of the Company.
 
Use of estimates
 
The preparation of the accompanying consolidated financial statements in conformity with accounting principles generally accepted in the United States (U.S. GAAP) requires management to make certain estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.
 
F-4


Z TRIM HOLDINGS, INC. AND SUBSIDIARIES
NOTES TO INTERIM UNADUITED CONSOLIDATED FINANCIAL STATEMENTS

MARCH 31, 2007
 

 
 
NOTE 1 - NATURE OF BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
 
Income (Loss) Per Common Share
 
 
Basic net income (loss) per share includes no dilution and is computed by dividing net income (loss) available to common stockholders by the weighted average number of common stock outstanding for the period. Diluted earnings per share is computed by dividing net income by the weighted average number of shares outstanding and, when, diluted, potential shares from options and warrants to purchase common stock using the treasury stock method. Diluted net loss per common share does not differ from basic net loss per common share since potential shares of common stock are anti-dilutive for all periods presented.
 
 
Cashless Exercise of Warrants
 
 
The Company has issued warrants to purchase common stock where the holder is entitled to exercise the warrant via a cashless exercise, when the exercise price is less than the fair value of the common stock. The Company accounts for
 
 
the issuance of common stock on the cashless exercise of warrants as a cost of capital.
 
Stock Based Compensation
 
Effective January 1, 2006, the Company adopted the fair value recognition provisions of FASB Statement No. 123(R), “Share-Based Payment” (SFAS 123R), using the modified-prospective-transition method. Under that transition method, compensation cost recognized in 2006 includes: (a) compensation cost for all share-based payments granted prior to, but not yet vested as of January 1, 2006 based on the grant date fair value calculated in accordance with the original provisions of SFAS 123, and (b) compensation cost for all share-based payments granted subsequent to December 31, 2005, based on the grant-date fair value estimated in accordance with the provisions of SFAS 123(R).
 
As a result of adopting SFAS 123(R) on January 1, 2006, the Company recognized pre-tax compensation expense related to stock options of $306,955 and $1,093,500 as of March 31, 2007 and 2006, respectively.  The March 31, 2007 stock option expense included an additional charge of $12,607 from the modification of 45,000 out-of-money options. These options were granted two years extension.

New Accounting Pronouncements
 
In February 2007, the Financial Accounting Standards Board (“FASB’) issued Financial Accounting Standards (“FAS”) No. 159, The Fair Value Option for Financial Assets and Financial Liabilities - Including an amendment of FASB Statement No. 115 , which permits entities to choose to measure many financial instruments and certain other items at fair value at specified election dates. A business entity is required to report unrealized gains and losses on items for which the fair value option has been elected in earnings at each subsequent reporting date. This statement is expected to expand the use of fair value measurement. FAS No.159 is effective for financial statements issued for fiscal years beginning after November 15, 2007, and interim periods within those fiscal years.

In September 2006, the FASB issued FAS No. 157, Fair Value Measurements . FAS No. 157 defines fair value, establishes a framework for measuring fair value in generally accepted accounting principles, and expands disclosures about fair value measurements. This statement addresses how to calculate fair value measurements required or permitted under other accounting pronouncements. Accordingly, this statement does not require any new fair value measurements. However, for some entities, the application of the statement will change current practice. FAS No. 157 is effective for the Company beginning January 1, 2008. The Company is currently evaluating the impact of this standard.

In September 2006, the Securities and Exchange Commission ("SEC") staff issued Staff Accounting Bulletin No. 108 ("SAB 108"), Considering the Effects of Prior Year Misstatements when Quantifying Misstatements in Current Year Financial Statements. The stated purpose of SAB 108 is to provide consistency between how registrants quantify financial statement misstatements.
 
F-5

 
Z TRIM HOLDINGS, INC. AND SUBSIDIARIES
NOTES TO INTERIM UNADUITED CONSOLIDATED FINANCIAL STATEMENTS

MARCH 31, 2007
 

 
NOTE 1 - NATURE OF BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
 
Prior to the issuance of SAB 108, there have been two widely-used methods, known as the "roll-over" and "iron curtain" methods, of quantifying the effects of financial statement misstatements. The roll-over method quantifies the amount by which the current year income statement is misstated while the iron curtain method quantifies the error as the cumulative amount by which the current year balance sheet is misstated. Neither of these methods considers the impact of misstatements on the financial statements as a whole.
 
SAB 108 established an approach that requires quantification of financial statement misstatements based on the effects of the misstatement on each of the Company's financial statements and the related financial statement disclosures. This approach is referred to as the "dual approach" as it requires quantification of errors under both the roll-over and iron curtain methods.
 
SAB 108 allows registrants to initially apply the dual approach by either retroactively adjusting prior financial statements as if the dual approach had always been used, or by recording the cumulative effect of initially applying the dual approach as adjustments to the carrying values of assets and liabilities as of January 1, 2006 with an offsetting adjustment recorded to the opening balance of retained earnings.
 
The Company will initially apply SAB 108 using the cumulative effect transition method in connection with the preparation of the annual financial statements for the year ending December 31, 2006. The Company does not believe the adoption of SAB 108 will have a significant effect on its consolidated financial statements.
 
 
NOTE 2 – RESTATEMENT
 
 
On October 31, 2007, the Company determined that its financial statements for the quarters ended March 31, 2007 and June 30, 2007 should no longer be relied upon because of accounting errors in those financial statements relating to specific equity transactions.  Accordingly, the Company has restated its previously issued financial statements for those periods. Restated financial information is presented in this report, as well as in the Company’s Amended Quarterly Report on Form 10-QSB for the quarter ended June 30, 2007.
 
The March 31, 2007 consolidated financial statements have been restated to account for shares released from restrictions on March 9, 2007 (see Note 6 – ‘Release of common stock stop order’). The Company recognized an expense of $2,182,175 related to the transaction. As a result of this correction, net loss for the three months ended March 31, 2007 has increased to $3,906,811 from $1,724,636, and net loss per share increased to $0.06 from $0.03.
 
 
NOTE 3-INVENTORY
 
At March 31, Inventory consists of the following:
   
2007
   
2006
 
Raw materials
  $
45,296
    $ 36,187  
Work-in-process
   
9,449
      32,073  
Packaging
   
20,955
      31,762  
Finished goods
   
275,802
      6,388  
Total inventory
  $
351,502
    $ 106,410  
 
 
F-6

 
Z TRIM HOLDINGS, INC. AND SUBSIDIARIES
NOTES TO INTERIM UNADUITED CONSOLIDATED FINANCIAL STATEMENTS

MARCH 31, 2007
 

 
NOTE 4-PROPERTY AND EQUIPMENT, NET
 
At March 31, Property and equipment, net consists of the following:
 
   
2007
   
2006
 
Production, engineering and other equipment
  $
4,976,871
    $
4,505,143
 
Leasehold improvements
   
2,745,917
     
2,629,400
 
Office equipment and furniture
   
601,067
     
599,132
 
Computer equipment and related software
   
336,143
     
319,469
 
Construction in process - equipment
   
-
     
99,487
 
     
8,659,998
     
8,152,631
 
Accumulated depreciation
    (2,424,677 )     (1,789,386 )
Property and equipment, net
  $
6,235,321
    $
6,363,245
 
                 
 
NOTE 5 – INTANGIBLE ASSETS
 
 
During the first three months of fiscal 2007, no significant identified intangible assets were acquired and no identified intangible assets were impaired. The following table present details of the Company’s purchased intangible assets:
 
 
 
Gross Carrying Amount
   
Accumulated Amortization
   
Net
 
License Rights to Website
   
200,000
      (49,999 )    
150,001
 
Total intangibles
  $
200,000
    $ (49,999 )   $
150,001
 
                         
 
Amortization of intangibles was $3,333 and $8,583 for the three months ended March 31, 2006 and 2005, respectively.
 
 
Based on the carrying amount of the intangibles as of March 31, 2006, and assuming no impairment of the underlying assets, the estimated future amortization is as follows:
 
Years ended December 31,
   
2007 (April 1 to December 31)
10,000
 
2008
13,333
 
2009
13,333
 
2010
13,333
 
2011
13,333
 
Thereafter
86,669
 
Total amortization
$150,001
 
     
 
 
F-7

 
 
Z TRIM HOLDINGS, INC. AND SUBSIDIARIES
NOTES TO INTERIM UNADUITED CONSOLIDATED FINANCIAL STATEMENTS

MARCH 31, 2007
 

 
NOTE 6- STOCKHOLDERS' EQUITY
 
 
Private Placement Offerings
 
 
On February 2, 2007, the Company entered into an agreement with J.P. Turner & Company, L.L.C. to raise between $4,000,000 and $8,000,000, using the Company’s common stock as security.  The purchase price was $1.00 per share, which was greater than 70% of the volume weighted average price of the Company’s common stock for the 90 days from the day prior to the closing date, which was March 29, 2007.  The investors also received a 25% stock warrant at an exercise price equal to 120% of the purchase price.  The warrants have a term of 5 years.
 
The Company will file a Registration Statement covering the resale of the common shares underlying the unit and warrant within 60 days of the closing date. The Company shall respond to all SEC comments within 10 calendar days of receipt of said comments and will use its best efforts to cause the Registration Statement to become effective within 120 days of the closing date.
 
J.P. Turner & Company, L.L.C received a placement fee of 10% of the gross proceeds and 15% warrant coverage with an exercise price equal to the purchase price.
 
The offering closed on March 29, 2007.  The Company has received stock subscriptions for 8,000,000 shares of its common stock and 2,000,000 warrants.  As of April 3, 2007 the Company received $6,958,000 in proceeds, which is net of offering costs and commissions of $1,042,000.
 
On March 24 through 30, 2006, the Company entered into private placement subscription agreements pursuant to which it sold unregistered shares of our common stock, par value $0.00005 per share (“Common Stock”), and warrants exercisable for Common Stock.  The Company sold approximately 205 units in the private placement, with each unit consisting of 40,323 shares of Common Stock.  In addition, investors who invested at least $500,000 in the private placement received a five-year warrant with an exercise price of $1.00 per share to purchase a number of shares of Common Stock equal to 10% of the number of shares of Common Stock purchased (the “Warrants”).  In the aggregate the Company sold 8,245,368 shares of Common Stock, and Warrants to purchase an additional 161,292 shares of Common Stock.  Proceeds from the sale, net of commissions and fees of $521,865, totaled $4,536,433.  The Company also entered into a registration rights agreement in connection with the private placement pursuant to which it has agreed to file with the Securities and Exchange Commission a registration statement covering the resale of the Common Stock and Common Stock underlying the Warrants.
 
National Securities Corporation (“National Securities”) served as the lead placement agent in connection with the private placement. National Securities received cash fees in the aggregate of $521,865 and warrants to purchase 824,537 shares of Common Stock on terms which are identical to the Warrants included in the units except that the exercise price is $0.68 per share and they contain an assignment provision.  In addition, the placement agent’s warrant has registration rights that are the same as those afforded to investors in the private placement.
 
The Company determined that all of the securities sold and issued in the private placement were exempt from registration under the Securities Act of 1933, as amended (the “Act”) pursuant Section 4(2) of the Act and Rule 506 of Regulation D Promulgated under the Act.  The Company based this determination on the non-public manner in which it offered the securities and on the representations of the persons purchasing such securities, which included, in pertinent part, that such persons were “accredited investors” within the meaning of Rule 501 of Regulation D promulgated under the Act, and that such persons were acquiring such securities for investment purposes for their own respective accounts and not as nominees or agents, and not with a view to resale or distribution, and that each such persons understood such securities may not be sold to otherwise deposed of without registration under the Act or an applicable exemption there from.
 
In January 2006, the Company conducted a self-underwritten offering of the Company’s common stock up to $1.24 million.  The stock was sold for $31,000 per unit.  Each unit consisted of 50,000 shares of common stock and 50,000 warrants.  The warrants are exercisable at $1.00 per share and expire in three (3) years after purchase of the above-described unit.  The Company sold and issued 1,000,000 shares and received proceeds of $620,000 under the offering.
 
F-8

 
Z TRIM HOLDINGS, INC. AND SUBSIDIARIES
NOTES TO INTERIM UNADUITED CONSOLIDATED FINANCIAL STATEMENTS

MARCH 31, 2007
 

 
NOTE 6- STOCKHOLDERS' EQUITY (CONTINUED)
 
Exercising of Stock Warrants and Options
 
During the first three months of 2007 and 2006, stock warrants and options were exercised. The Company received total proceeds of $1,469,906 and $72,800, respectively.
 
Common Stock Issued on the Cashless Exercise of Warrants
 
During February 2007 the Company issued 11,578 shares of common stock on the cashless exercise of warrants.
 
Release of Common Stock Stop Order
 
On November 22, 2004, the Company entered into a two-year engagement with David Shemesh and Mordechai Tobian for investor relations services in consideration of 2,250,000 shares of restricted common stock of the Company (the "Shemesh/Tobian Shares") and a warrant to purchase 275,000 shares of restricted common stock at $.80 per share through November 21, 2007.
 
Based on a closing price of the Company's common stock of $.79 on November 22, 2004, the Company recorded paid-in-capital of $1,777,500 as of that date and began to recognize investor relation expenses on a quarterly basis over the life of the two-year contract.
 
On August 24, 2005, the Company took the position that Shemesh and Tobian had failed to perform as agreed and the Company purported to rescind the contract. Simultaneously, the Company placed a stop order on the Shemesh/Tobian Shares. Through that date, the Company had recognized $765,325 of expense relating to the contract. Accordingly, at September 30, 2005 the Company wrote off the remaining $1,012,175 against paid-in-capital.
 
Shemesh and Tobian disputed the Company's basis for rescinding the contract and because they were referred to the Company by Farhad Zaghi, the Company's purported rescission became an issue in the Company's ongoing litigation with Zaghi and his affiliates. In order to eliminate one of the issues of contention between the parties and facilitate further settlement negotiations, on March 9, 2007, the Company released the stop order on the Shemesh/Tobian Shares and allowed the shares to be traded. The Company recognized an expense to investor relations of $2,182,175, based on the closing price of the Company’s common stock on March 9, 2007.  Restated financial information concerning this expense recognition is presented in this report, as well as in the Company’s Amended Quarterly Report on Form 10-QSB for the quarter ended June 30, 2007.  (See Note 2 – ‘Restatement’.)
 
NOTE 7 - NET LOSS PER SHARE
 
The following table sets forth the computation of basic and diluted net loss per share:
 
     
Three months ended    
June 30,  
 
Numerator:
 
2007
   
2006
 
   
(Restated)
       
  Net loss
  $ (3,906,811 )   $ (2,705,699 )
                 
Denominator:
               
  Weighted average number of
               
shares outstanding
   
65,678,054
     
54,473,170
 
                 
Net loss per share-basic and diluted
  $ (0.06 )   $ (0.05 )
                 

 
F-9

 
Z TRIM HOLDINGS, INC. AND SUBSIDIARIES
NOTES TO INTERIM UNADUITED CONSOLIDATED FINANCIAL STATEMENTS

MARCH 31, 2007
 

 
NOTE 7 - NET LOSS PER SHARE (CONTINUED)
 
 
As the Company incurred net losses for the three months ended March 31, 2007, the effect of dilutive securities totaling 5,816,461 equivalent shares has been excluded from the calculation of diluted loss per share because their effect was anti-dilutive.
 
 
As the Company incurred net losses for the three months ended March 31, 2006, the effect of dilutive securities totaling 2,453,404 equivalent shares has been excluded from the calculation of diluted loss per share because their effect was anti-dilutive.
 
 
NOTE 8 – STOCK OPTION PLAN
 
 
The Company has a Stock Option Plan (the Plan) effective January 2, 1999 and amended in 2004, which provides for the issuance of qualified options to all employees and non-qualified options to consultants and other service providers.
 
A summary of the status of stock options issued by the Company as of March 31, 2007 and 2006 is presented in the following table:
 
     2007           2006         
   
Number
of
Shares
   
Weghted Average Exercise
Price
   
Number
of
Shares
   
Weghted Average Exercise
Price
 
Outstanding at beginning of year
   
20,285,749
    $
0.99
     
12,892,939
    $
1.03
 
Granted
   
262,000
     
1.22
     
1,600,000
     
1.05
 
Exercised
    (254,210 )    
0.76
      (141,955 )    
0.46
 
Expired and Cancelled
    (470,000 )    
1.15
     
-
     
-
 
Outstanding at end of period
   
19,823,539
    $
0.99
     
14,350,984
    $
1.04
 
Exercisable at end of period
   
19,623,539
    $
0.99
     
14,350,984
    $
1.04
 
                                 
 
The fair value of each stock option granted is estimated on the date of grant using the Black-Scholes option valuation model. This model uses the assumptions listed in the table below. Expected volatilities are based on the historical volatility of the Company’s stock. The risk-free rate for periods within the expected life of the option is based on the U.S. Treasury yield curve in effect at the time of grant.
 
   
2007
   
2006
 
Weighted average fair value per option granted
  $
0.85
    $
0.68
 
Risk-free interest rate
    4.54 %     4.83 %
Expected dividend yield
    0.00 %     0.00 %
Expected lives
   
3.00
     
3.00
 
Expected volatility
    112.92 %     127.83 %
                 
 
 As of March 31, 2007, there was $145,124 of total unrecognized compensation cost related to non-vested share-based compensation arrangements granted under the plan. The cost is expected to be recognized over a weighted average period of six months.
 
 
F-10

 
Z TRIM HOLDINGS, INC. AND SUBSIDIARIES
NOTES TO INTERIM UNADUITED CONSOLIDATED FINANCIAL STATEMENTS

MARCH 31, 2007
 

 
 
NOTE 8 – STOCK OPTION PLAN (CONTINUED)
 
 
The following table sets forth additional information about stock options outstanding at March 31, 2007:
 
                               
 
Range of
Exercise  
     
Options
Outstanding  
 
Weighted
Average
Remaining
Contractual Life  
   
Weighted
Average
 Exercise  
Price   
     
Options
Exercise 
 
$
0.01-$1.50
     
19,228,539
 
1.8 years
  $
0.95
     
19,028,539
 
$
1.51-$3.00
     
595,000
 
0.6 years
  $
2.09
     
595,000
 
         
19,823,539
 
1.8 years
  $
0.99
     
19,623,539
 
                               
 
As of March 31, 2007 and 2006, the Company has warrants outstanding to purchase 4,347,048 and 6,149,995 shares of the Company’s common stock, respectively, at prices ranging from $0.45 to $6.40 per share. These warrants expire at various dates through March 2011.
 
NOTE 9 – MAJOR CUSTOMERS AND CREDIT CONCENTRATION
 
The Company’s principal customers are wholesale companies. One customer accounted for approximately 21% and 57% of the Food Product Development segment revenues for the three months ended March 31, 2007 and 2006, respectively.  Two other customers accounted for approximately 82% and 85% of the E-tailer segment revenues for the three months ended March 31, 2007 and 2006, respectively.  Management does not believe a significant credit risk exists at March 31, 2007.
 
The Company maintains cash deposits with major banks, which from time to time may exceed federally insured limits.  The Company periodically assesses the financial condition of the institutions and believes that the risk of any loss is minimal.
 
NOTE 10– PENDING LITIGATION
 
The Company filed a lawsuit in the U.S. District Court in 2005 to collect the unpaid principal balance, default interest and attorney fees for a note receivable, in total an amount in excess of $1,200,000, for stock issued.  The defendants have sold the shares purchased with the note receivable. In response, on December 27, 2005 those shareholders and a related hedge fund, Pac Bay Financial, filed a countersuit against the Company and its directors and officers. That lawsuit, which is being heard by the same Judge as in the Company’s Note Default case listed above, alleges that oral misrepresentations were made to induce purchases of stock over an approximate one and one-half year period.  Counter-plaintiffs seek $2 million in compensatory damages and $5 million in punitive damages.  The basis for these damages claims is yet unknown.  The Company believes that they have meritorious defenses against this action, and will continue to vigorously defend it.  The claim against the officers and directors is covered by directors and officers insurance to the extent that three of the individual officers and directors are covered.  The insurance coverage pays for the defense costs only and provides no indemnity coverage.  The parties are engaged in settlement negotiations which could result in the resolution of all pending claims. Subsequent to March 31, 2007, the Company received a payment of $100,000 from the plaintiff against the principal balance of the said above note receivable.
 
On November 23, 2005, the Company entered into Letter Agreement ("LOA") with George Foreman Enterprises, Inc. ("GFME") pursuant to which both parties would form a new limited liability company for the purpose of promoting the Company's zero calorie fat replacement food ingredient, Z Trim®.  The parties did not reach any definitive Agreement as is required by the LOA.  On May 9, 2006, the Company filed a lawsuit alleging breach of the Parties' nondisclosure agreement and trade secret misappropriation in the Circuit Court of the 19th Judicial District, Lake County, Illinois seeking damages and injunctive relief against GFME.  On August 3, 2006 the court, based upon a finding that the Company has demonstrated a likelihood of success on the merits of the case, issued an
 
 
F-11

 
Z TRIM HOLDINGS, INC. AND SUBSIDIARIES
NOTES TO INTERIM UNADUITED CONSOLIDATED FINANCIAL STATEMENTS

MARCH 31, 2007
 

 
 
NOTE 10– PENDING LITIGATION (CONTINUED)
 
order granting the Company a preliminary injunction enforcing the non-disclosure agreement between the parties.  GFME subsequently appealed the preliminary injunction.  The Appellate Court denied GFME’s appeal, and the injunctive order remains in place.
 
On July 17, 2006, George Forman Enterprises, Inc. filed a complaint against Z Trim Holdings, Inc. in the U.S. District Court seeking damages in excess of $70,000,000 for specific performance, breach of contract, promissory estoppel and unjust enrichment.  The basis for all such claims is the underlying LOA, set forth above.  Management believes that the allegations are frivolous and wholly without merit and will vigorously defend the claim.
 
On July 6, 2006, the Company filed a patent infringement suit in the United States District Court for the Western District of Wisconsin seeking unspecified damages and equitable relief against a manufacturer of a competing product.  The case was dismissed by the court owing to a technicality and on March 20, 2007, the Company filed suit again. No trial date has been set as of yet.  In response to the dismissal order, the manufacturer submitted a bill of costs seeking a total of $15,458 in taxable costs. The Company filed its objections to the bill of costs on March 5, 2007 and argued that the manufacturer is not legally entitled to any of the requested costs. The bill of costs is still pending and the Court has given no indication of when it will issue its ruling on the amount costs, if any, that will be taxed against the Company. The Company did not accrue any liability as the likelihood of the outcome is unpredictable.
 
On January 18, 2007, the Company was served with a complaint by Daniel Caravette for breach of contract and violation of the Illinois Wage Payment and Collection Act, seeking damages in excess of $1,000,000.  Management believes that the allegations are frivolous and wholly without merit and will vigorously defend the claim.
 
NOTE 11 – RELATED PARTY TRANSACTIONS
 
As of March 31, 2006, the Company had an employee receivable of $9,000 from the Chief Executive Officer related to exercising his stock options in 2005. The amount was applied against a bonus pay in April 2006.
 
As of March 31, 2006, the Company had an employee receivable of $45,900 from the Chief Financial Officer.  In December 2005, the officer exercised 102,000 of his stock options at $.45 per share, or an aggregate of $45,900.  The amount was applied against the officer’s net pay in April 2006.
 
As of March 31, 2006, the Company had a stock subscription receivable of $20,000 from the President related to exercising his stock options in 2005.  The stock subscription receivable was paid in full on September 30, 2006 including $675 of interest.
 
NOTE 12- GUARANTEES
 
The Company from time to time enters into certain types of contracts that contingently require the Company to indemnify parties against third party claims. These contracts primarily relate to: (i) divestiture agreements, under which the Company may provide customary indemnifications to purchasers of the Company’s businesses or assets; (ii) certain real estate leases, under which the Company may be required to indemnify property owners for environmental and other liabilities, and other claims arising from the Company’s use of the applicable premises; and (iii) certain agreements with the Company's officers, directors and employees, under which the Company may be required to indemnify such persons for liabilities arising out of their employment relationship.  The terms of such obligations vary. Generally, a maximum obligation is not explicitly stated. Because the obligated amounts of these types of agreements often are not explicitly stated, the overall maximum amount of the obligations cannot be reasonably estimated. Historically, the Company has not been obligated to make significant payments for these obligations, and no liabilities have been recorded for these obligations on its consolidated balance sheet as of March 31, 2007.
 
In general, the Company offers a one-year warranty for most of the products it sold. To date, the Company has not incurred any material costs associated with these warranties.
 
 
F-12

 
Z TRIM HOLDINGS, INC. AND SUBSIDIARIES
NOTES TO INTERIM UNADUITED CONSOLIDATED FINANCIAL STATEMENTS

MARCH 31, 2007
 

 
NOTE 13 – SEGMENT INFORMATION
 
 
The Company evaluates its reporting segments in accordance with SFAS No. 131, Disclosures about Segments of an Enterprise and Related Information. The Chief Executive Officer has been identified as the Chief Operating Decision Maker as defined by SFAS No. 131. The Chief Executive Officer allocates resources to each segment based on their business prospects, competitive factors, net sales and operating results.
 
 
The Company’s structure includes three principal operating segments: (i) Food Product Development, (ii) Security Training and Products and (iii) E-tailer.  The food product development segment owns the exclusive, worldwide license to Z Trim(TM).  The Security training offers cost effective self-defense training courses and products with a uniquely targeted curriculum.  The e-tailer segment is a distributor of pillows, blankets, and other bedding products.  The Company also has other subsidiaries that do not meet the quantitative thresholds of a reportable segment.
 
The Company reviews the operating segments’ income to evaluate performance and to allocate resources. Operating companies' income for the reportable segments excludes income taxes, minority interest and amortization of goodwill. Provision for income taxes is centrally managed at the corporate level and, accordingly, such items are not presented by segment. The segments' accounting policies are the same as those described in the summary of significant accounting policies.
 
Intersegment transactions are recorded at cost.
 
Summarized financial information of the Company’s results by operating segment is as follows:
 
   
Three Months ended
March 31,
 
   
2007  
   
    2006
 
Net Revenue:
 
(Restated)
       
Food Product Development
  $
213,076
    $
22,831
 
Personal Safety Training and Products
   
609
     
3,527
 
E-tailer
   
108,332
     
88,889
 
Net Revenue by Reportable Segment
  $
322,017
    $
115,247
 
All Other Operating Revenue
   
147
     
196
 
Consolidated Net Revenue
  $
322,164
    $
115,443
 
Operating Income (Loss):
               
Food Product Development
  $ (765,909 )   $ (534,843 )
Personal Safety Training and Products
   
533
     
3,456
 
E-tailer
   
14,487
     
10,190
 
Operating Loss by Reportable Segment
  $ (750,889 )   $ (521,197 )
All Other Operating Loss
    (3,166,289 )     (2,190,199 )
Consolidated Operating Loss
  $ (3,917,178 )   $ (2,711,396 )
Net Income (Loss):
               
Food Product Development
  $ (766,136 )   $ (535,626 )
Personal Safety Training and Products
   
533
     
3,456
 
E-tailer
   
14,487
     
10,190
 
Net Loss by Reportable Segment
  $ (751,116 )   $ (521,980 )
All Other Net Loss
    (3,155,695 )     (2,183,719 )
Consolidated Net Loss
  $ (3,906,811 )   $ (2,705,699 )
                 
 
 
F-13

 
 
Z TRIM HOLDINGS, INC. AND SUBSIDIARIES
NOTES TO INTERIM UNADUITED CONSOLIDATED FINANCIAL STATEMENTS

MARCH 31, 2007
 

 
 
NOTE 13 – SEGMENT INFORMATION (CONTINUED)
 
 
   
June 30,
       
Total Assets:
 
2007
   
2006
 
Food Product Development
  $
6,365,973
    $
5,994,451
 
Personal Safety Training and Products
   
4,112
     
468
 
E-tailer
   
98,407
     
64,609
 
     
6,468,492
     
6,059,528
 
All other segments
   
4,675,032
     
5,113,571
 
Consolidated assets
  $
11,143,524
    $
11,173,099
 
                 
 
NOTE 14 – SUBSEQUENT EVENTS
 
 
On May 1, 2007, the Board of Directors appointed Alan Orlowsky as the Company’s Chief Financial Officer (CFO). Mr. Orlowsky has served as a member of the Company’s Board of Directors and was the Chairman of the Company’s Audit Committee. He resigned those positions as of April 30, 2007. The former CFO resigned his position, and remained employed as the Company’s Vice President and on the Company’s Board of Directors.
 
 
The Board of Directors has appointed Brian Israel as the new audit committee chair of the Company to fill the vacancy created by Mr. Orlowsky’s departure.
 
 
F-14

 
 
Z-Trim Holdings, (AMEX:ZTM)
Gráfico Histórico do Ativo
De Nov 2024 até Dez 2024 Click aqui para mais gráficos Z-Trim Holdings,.
Z-Trim Holdings, (AMEX:ZTM)
Gráfico Histórico do Ativo
De Dez 2023 até Dez 2024 Click aqui para mais gráficos Z-Trim Holdings,.