FILED PURSUANT TO RULE 424(b)(3)
SEC FILE NUMBER 333-147088
PROSPECTUS
ITONIS INC.
4,400,000 SHARES OF COMMON STOCK
This prospectus relates to the resale of up to 3,400,000 shares
of common stock and 1,000,000 shares of common stock issuable upon exercise
of common stock purchase warrants of ITonis Inc. that may be offered and sold,
from time to time, by the selling stockholders identified in this prospectus.
These shares were issued in three separate private transactions, as follows:
1.
|
1,200,000 shares were issued in a private placement
transaction that completed on February 10, 2007;
|
|
|
2.
|
1,200,000 shares were issued in a private placement
transaction that completed on March 31, 2007; and
|
|
|
3.
|
1,000,000 shares and warrants to purchase up to 1,000,000
shares were issued in a private placement transaction that completed on
June 11, 2007.
|
These transactions are described in this prospectus under “Selling
Stockholders.”
The selling stockholders may sell their shares on any national
securities exchange or quotation service on which the securities may be listed
or quoted at the time of sale, in the over-the-counter market or in transactions
otherwise than on these exchanges or systems or in the over-the-counter market
and in one or more transactions at fixed prices, at prevailing market prices
at the time of sale, at varying prices determined at the time of sale, or at
negotiated prices. For additional information on the methods of sale, see “Plan
of Distribution”.
We will not receive any proceeds from this offering. We agreed
to bear substantially all of the expenses in connection with the registration
and resale of the shares offered hereby (other than selling commissions).
Our shares of common stock are traded on the NASD OTC Bulletin
Board (“OTCBB”) under the symbol “ITNS”. The last reported
sales price of our shares of common stock on the OTCBB on October 29, 2007 was
$0.70 per share.
The purchase of the securities offered by this Prospectus
involves a high degree of risk. You should invest in our shares of common stock
only if you can afford to lose your entire investment. You should carefully
read and consider the section of this prospectus entitled “Risk Factors”
beginning on page 6 before buying any shares of our common stock.
Neither the Securities and Exchange Commission nor any
state securities commission has approved or disapproved of these securities
or passed upon the adequacy or accuracy of this prospectus. Any representation
to the contrary is a criminal offence.
The date of this prospectus is:
December 4, 2007
TABLE OF CONTENTS
|
PAGE
|
SUMMARY
|
1
|
RISK
FACTORS
|
6
|
|
As
we have yet to commercially deploy the ITonis video solution, there is no
assurance that we will ever
achieve revenues from the licensing or
sales of the ITonis video solution.
|
6
|
|
If
we are unable to obtain additional financing to execute our plan of
operations, then we will not have
sufficient funds with which to
carry out our plan of operations and our business will most likely
fail.
|
6
|
|
As
we have a limited operating history and our ability to exploit the ITonis
video solution is untested, we
may never earn material revenues or
achieve profitability from the licensing or sales of the ITonis video
solution.
|
6
|
|
As
we are a start-up company in the development stage without an established
technology, there can be no
assurance that our business will be
successful.
|
7
|
|
If
we are not able to enter into arrangements with strategic partners for
implementing Internet video
solutions for Internet service
providers, then our plans to generate material revenues from Internet
service
providers who would use our ITonis video solution to
outsource Internet video services will fail.
|
7
|
|
We
have a history of losses and negative cash flows, which is likely to
continue unless the ITonis video
solution gains sufficient market
acceptance to generate a commercially viable level of sales
|
7
|
|
If
our operating expenses are greater than anticipated, then we will have
less funds with which to pursue
our plan of operations and our
additional financing requirements will be greater than anticipated
|
8
|
|
As
there is a substantial doubt as to our ability to continue as a going
concern, there is a significant risk
that our business will
fail
|
8
|
|
Substantially
all of our assets and most of our directors and officers are located
outside the United States,
with the result that it may be difficult
for investors to enforce within the United States any judgments
obtained against us or our directors and officers
|
8
|
|
We
operate in a highly competitive industry and our failure to compete
effectively may adversely affect our
ability to generate
revenue.
|
8
|
|
The
ability of our ITonis video solution to be successfully deployed in
commercial operations is contingent
upon the widespread market
penetration of broadband Internet access.
|
9
|
|
If
we are not able to successfully integrate Digital Right Management, or
DRM, into our ITonis video
solution, then video content owners and
distributors may not trust our solution for the delivery of
proprietary video content via the Internet with the result that
potential customers may refuse to buy our
products or deploy our
ITonis video solution for the delivery of on-demand video.
|
9
|
|
We
could lose our competitive advantages if we are not able to protect any
proprietary technology and
intellectual property rights against
infringement, and any related litigation could be time-consuming and
costly
|
9
|
|
Our
products may become obsolete and unmarketable if we are unable to respond
adequately to rapidly
changing technology and customer demands.
|
10
|
|
If
we fail to effectively manage our growth, our future business results
could be harmed and our managerial
and operational resources may be
strained
|
10
|
|
There
can be no assurance that our acquisition of Aquos Media Limited will be
successful.
|
10
|
|
If
we lose the services of one of our officers, then we may not be able to
carry out our plan of operations.
|
11
|
|
If
government regulations are adopted that impose additional costs or
requirements on our ability to
provide our video solutions, then
our cost of operations may be increased and we may not be able to
carry
out our plan of operations.
|
11
|
|
We
have not paid any dividends and do not foresee paying dividends in the
future
|
11
|
|
For
reasons outside our control, our stock price can be volatile.
|
11
|
|
Our
common stock is subject to the Penny Stock rules of the SEC, which make
transactions in our
common stock cumbersome and may reduce the
value of an investment in our common stock
|
12
|
FORWARD-LOOKING
STATEMENTS
|
12
|
USE
OF PROCEEDS
|
13
|
ii
iii
SUMMARY
As used in this prospectus: (i) unless the context otherwise
requires, we, us, our, the Company or ITonis refers to ITonis Inc. and
its subsidiaries; (ii) SEC refers to the Securities and Exchange Commission;
(iii) Securities Act refers to the
Securities Act of 1933
, as amended;
(iv) Exchange Act refers to the
Securities Exchange Act of 1934
, as
amended; and (v) all dollar amounts refer to US dollars, unless otherwise
indicated.
The following summary is not complete and does not contain
all of the information that may be important to you. You should read the entire
prospectus before making an investment decision relating to the purchase of our
shares of common stock.
Our Business
We are the owner of a suite of proprietary software
applications that we refer to as the ITonis video solution. The ITonis video
solution enables the on-demand delivery of video content, including television
channels and videos, to consumers via broadband Internet for viewing on the
consumers television.
Our business plan is to market and sell the ITonis video
solution as a technology solution that will enable the on-demand delivery of
video content via the Internet. The ITonis video solution is one of three
components that are essential to the on-demand delivery of video content via
broadband Internet, namely:
-
the intellectual property rights to distribute the video content;
-
a set top box located near the consumers television that is connected to
broadband Internet; and
-
a technology solution that enables the on-demand delivery of the video
content to the consumers television via the set top box.
We do not have any plans to engage in the business of acquiring
intellectual property rights to distribute video content or manufacturing and
selling set top boxes for televisions. Our focus will be on the marketing and
sale of the ITonis video solution in circumstances where other parties will be
responsible for the provision of the intellectual property rights to distribute
the video content and the necessary set-top boxes.
The ITonis video solution is comprised of the following
components, each of which will be achieved by the installation of our software
applications on computer servers that are used to implement our video
solution:
-
the ITonis media acquisition system allows the upload of video content onto
media storage servers;
-
ITonis media storage servers that provide for the storage of video and
other media content;
-
ITonis media streamers that provide for the streaming of video content in
real time to the end consumer via the Internet;
-
an ITonis Television portal application server that provides the interface
between the computer system and the ultimate consumer; and
-
an ITonis service server that performs automatic maintenance tasks on the
solution.
Page 1
The ITonis video solution is designed to enable consumers to
order on-demand video content from their provider in the following manner:
-
the consumer will access their set-top box using a remote control;
-
the set-top box will communicate with the ITonis video solution via the
Internet;
-
the consumer will be presented with the interface screens generated by the
ITonis Television portal application server that will give the consumer a
range of options to select video content on demand;
-
the consumer will select a television channel or video content and the
selection will be transmitted to the ITonis Television portal application
server;
-
the ITonis Television portal application server will initiate the broadcast
of the video content to the consumer and will record the transaction as a
purchase by the consumer of the video content; and
-
the ITonis media streamers will access the ITonis media storage servers on
which the video content is resident and stream the video content in real time
to the consumer.
We have developed the basic functionality of ITonis video
solution and have demonstrated the solution in a laboratory environment. We are
now securing pilot projects for the demonstration of the ITonis video solution
in real world operations. We are also planning to continue additional
development of the ITonis video solution in order to extend the functionality of
the solution.
We have configured set top boxes manufactured by Kreatel
Communications AB (a Motorola company) to work with our ITonis video solution.
This configuration has been achieved by the installation of software developed
by us onto Kreatel set top boxes that are to be used for delivery of video
content using our solution. We do not market or sell the Kreatel set top boxes
that may be used with our solution.
We believe that our ITonis video solution may be attractive to
the following participants engaged in the telecommunications and media
distribution industry:
-
video content owners and distributors, including television broadcast and
cable companies, that wish to enable their customers to purchase video content
and other value added services via the Internet; and
-
Internet service providers that wish to be able to offer their customers
the ability to purchase on- demand video content for viewing on their
televisions via the Internet.
We plan to commercialize our ITonis video solution using two
distinct business models:
-
Our direct sales model involves selling the ITonis video solution as an
end to end computer based platform to video content owners and distributors
who will install the ITonis video solution on their computer servers and use
the solution to deliver on-demand video content to their customers via the
Internet. In this scenario, we would achieve revenues from sales of the ITonis
video solution. We would also have the ability to earn further ongoing product
support fees and consulting fees.
-
Our Internet service provider model involves partnering with video content
providers to provide a fully outsourced video on-demand and television
solution to Internet service provider businesses. By partnering with content
provides and set-top box manufactures, we will be able to offer a fully
outsourced Video on Demand and Internet Protocol over television solution to
Internet service
Page 2
providers that would like to provide
their customers with this service but do not have the resources to successfully
deploy a video on-demand solution. In this model, our plan is to earn revenues
either on a revenue sharing basis with the Internet service provider or on a
monthly fee basis.
Although sales and marketing activities have been initiated, we
have earned minimal revenues to date and, as such, we are presently a
development stage company. Accordingly, we cannot provide any assurance to
investors that any of the above business models will be viable or that we will
achieve significant revenues. Further, we cannot provide investors with any
assurance as to the type of revenue model that will ultimately be acceptable to
our customers.
Our History
We were incorporated on July 5, 2005 as Kenshou Inc. under
the laws of the state of Nevada.
We acquired certain intellectual property owned by Onyx Trading
Inc. (Onyx Trading) relating to its TV Everywhere video platform and
software components on November 16, 2005. The TV Everywhere software components
included the ITonis media acquisition system, the ITonis media storage system
and the ITonis media streamers that have since been incorporated into our ITonis
television solution.
We changed our corporate name to ITonis Inc. effective
December 2, 2005. We incorporated our wholly owned Czech subsidiary called
ITonis CZ on November 25, 2005.
We acquired certain intellectual property owned by Nordic IPTV
Company ApS (Nordic IPTV) (named Makeitwork ApS at the time of the
agreement) relating to its television portal application server technology on
February 7, 2006. This technology has subsequently been integrated into our
ITonis video solution.
In July 2007, under new management, we determined to shift our
efforts for commercialization of our ITonis video solution from the European
market to the Chinese market. On October 23, 2007, we completed the acquisition
of Aquos Media Limited, which is in the business of assembling licenses and
permits for Internet television broadcasting in China and the resale of
authorized Chinese lottery gaming products. For more information on the
acquisition, see Description of Business Recent Developments.
We completed a one for two consolidation of our issued and
outstanding shares of common stock on June 15, 2006. We completed a three for
one forward stock split of our authorized and issued and outstanding shares of
common stock on March 20, 2007. All information presented in this prospectus
takes into consideration the consolidation and forward split of our shares of
common stock, including all share amounts and per share prices.
We presently have limited funds with which to pursue our plan
of operations. While we have completed private placement financings as part of
our corporate organization, we will require additional funding in order to
pursue our plan of operations over the next twelve months. We currently have no
arrangements for any additional financing and there is no assurance that any
additional financing will be obtained.
Our principal office is located at Klimentska 10, 110 00 Prague
1, Czech Republic. Our telephone number is +420 296 578 180 and our fax number
is +420 296 578 199.
Page 3
THE OFFERING
Issuer:
|
ITonis Inc.
|
Selling Stockholders:
|
The selling stockholders consist of some of our existing
stockholders who are identified in this prospectus under Selling
Stockholders.
|
Shares Offered by the Selling Stockholders:
|
The selling stockholders are offering up to 4,400,000
shares of our common stock having a par value of $0.001 per share. See
Selling Stockholders.
|
Offering Price:
|
The selling stockholders may sell their shares on any
national securities exchange or quotation service on which the securities
may be listed or quoted at the time of sale, in the over-the-counter
market or in transactions otherwise than on these exchanges or systems or
in the over-the-counter market and in one or more transactions at fixed
prices, at prevailing market prices at the time of sale, at varying prices
determined at the time of sale, or at negotiated prices. For additional
information on the methods of sale, see Plan of Distribution.
|
Terms of the Offering:
|
The selling stockholders will determine when and how they
will sell the common stock offered by this prospectus. We will cover
substantially all of the expenses associated with this offering which we
estimate to be approximately $40,000. See Plan of Distribution.
|
Termination of the Offering:
|
The offering will conclude when all shares of common
stock offered hereby have been sold, the shares no longer need to be
registered to be sold or we decide to terminate the registration of the
shares.
|
Use of Proceeds:
|
We will not receive any proceeds from this offering. We
will incur substantially all of the costs associated with the filing of
the registration statement of which this prospectus forms a part.
|
Market for Our Common Stock:
|
Our common stock is traded on the OTCBB. The last
reported sales price of our shares of common stock on the OTCBB on October
29, 2007 was $0.70 per share.
|
Outstanding Shares of Common Stock:
|
There were 143,302,653 shares of our common stock issued
and outstanding as at October 29, 2007.
|
Risk Factors:
|
See Risk Factors and the other information in this
prospectus for a discussion of the factors you should consider before
deciding to invest in our shares of common stock.
|
Page 4
SUMMARY OF FINANCIAL DATA
The summarized consolidated financial data presented below is
derived from and should be read in conjunction with:
-
our audited consolidated financial statements as at and for the year ended
November 30, 2006, for the period from inception (July 5, 2005) to November
30, 2005 and for the period from inception (July 5, 2005) to November 30,
2006, including the notes to those financial statements; and
-
our unaudited interim consolidated financial statements as at and for the
nine months ended August 31, 2007 and 2006 and for the period from inception
(July 5, 2005) to August 31, 2007.
These financial statements are included elsewhere in this
prospectus. The following summarized consolidated financial data should also be
read in conjunction with the section of this prospectus entitled Managements
Discussion and Analysis or Plan of Operations.
We were incorporated on July 5, 2005. We acquired certain
intellectual property owned by Onyx Trading relating to its TV Everywhere
video platform and software components on November 16, 2005. We acquired certain
intellectual property owned by Nordic IPTV relating to its television portal
application server technology on February 7, 2006. Accordingly, the summary
financial data provided below may not be comparable from period to period.
B
ALANCE
S
HEET
D
ATA
|
|
As at
|
|
|
As at
|
|
|
|
August 31, 2007
|
|
|
November 30, 2006
|
|
|
|
(Unaudited)
|
|
|
(Audited)
|
|
Cash
|
$
|
18,293
|
|
$
|
1,571
|
|
Working Capital Deficiency
|
|
($724,591
|
)
|
|
($442,867
|
)
|
Total Assets
|
$
|
195,925
|
|
$
|
79,954
|
|
Total Liabilities
|
$
|
860,720
|
|
$
|
474,962
|
|
Total Stockholders Deficiency
|
|
($664,795
|
)
|
|
($395,008
|
)
|
S
TATEMENT OF
O
PERATIONS
D
ATA
|
|
|
|
|
|
|
|
|
|
|
From Inception
|
|
|
|
Nine Months
|
|
|
Nine Months
|
|
|
Year Ended
|
|
|
(July 5, 2005) to
|
|
|
|
Ended August 31,
|
|
|
Ended August 31,
|
|
|
November 30,
|
|
|
November 30, 2005
|
|
|
|
2007
|
|
|
2006
|
|
|
2006
|
|
|
(Audited)
|
|
|
|
(Unaudited)
|
|
|
(Unaudited)
|
|
|
(Audited)
|
|
|
(Restated)
|
|
Revenue
|
$
|
199,415
|
|
$
|
24,351
|
|
$
|
24,351
|
|
$
|
Nil
|
|
Gross Profit
|
$
|
31,952
|
|
|
14,927
|
|
$
|
14,927
|
|
|
--
|
|
General and Administrative
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses
|
|
($830,114
|
)
|
|
($2,039,568
|
)
|
|
($2,351,131
|
)
|
|
($566,478
|
)
|
Loss from Operations
|
|
($798,162
|
)
|
|
($2,024,641
|
)
|
|
($2,336,204
|
)
|
|
($566,478
|
)
|
Other Income
|
|
--
|
|
$
|
26,724
|
|
$
|
33,926
|
|
$
|
Nil
|
|
Loss for Period
|
|
($798,162
|
)
|
|
($1,997,917
|
)
|
|
($2,302,278
|
)
|
|
($566,478
|
)
|
Page 5
RISK FACTORS
An investment in our common stock involves a high degree of
risk. You should carefully consider the risks described below and the other
information in this prospectus before investing in our shares of common stock.
If any of the following risks occur, our business, operating results and
financial condition could be seriously harmed. The trading price of our common
stock could decline due to any of these risks, and you may lose all or part of
your investment.
RISKS RELATING TO OUR BUSINESS AND FINANCIAL CONDITION
As we have yet to commercially deploy the ITonis video
solution, there is no assurance that we will ever achieve revenues from the
licensing or sales of the ITonis video solution.
Our plan of operation is focused on the commercialization of
the ITonis video solution and its various components. While we have completed
the development of the ITonis video solution to the stage where its operation
can be demonstrated in research and development environments, we will have to
complete additional development work in order to advance to the development of
the ITonis video solution to the stage where commercialization is possible. Our
ability to achieve material revenues and future profitability will depend on our
ability to complete development of the ITonis video solution and to successfully
market and license or sell the ITonis video solution and its various components.
There is no assurance that we will be able to complete the successful
development of the ITonis video solution as a commercially deployable solution
or that our marketing and sales efforts will be successfully in enabling us to
generate revenues from sales and deployment of the ITonis video solution.
If we are unable to obtain additional financing to execute
our plan of operations, then we will not have sufficient funds with which to
carry out our plan of operations and our business will most likely fail.
Our plan of operations is to market and commercialize the
ITonis video solution and to generate material revenues from the sales of our
video solutions and its components. Our planned expenditures over the next year
to implement this plan of operations is in excess of our current financial
resources. We have limited cash and working capital and we will not be able to
fund our operations beyond the next four months without additional financing.
Accordingly, we will require additional financing in order to carry out our plan
of operations. We presently do not have any arrangements for additional
financing in place and there is no assurance that we will be able to arrange for
additional financing. If we are not able to arrange for additional financing to
cover these additional anticipated expenses, we will not be able to execute our
plan of operations with the result that our business may fail and investors may
lose a substantial portion or all of their investment.
As we have a limited operating history and our ability to
exploit the ITonis video solution is untested, we may never earn material
revenues or achieve profitability from the licensing or sales of the ITonis
video solution.
We were incorporated on July 5, 2005 and only recently acquired
the intellectual property for the ITonis video solution that is necessary for
our business. In order to fully develop this intellectual property into a
commercial product and ensure a delivery capability, ITonis has set up a fully
owned subsidiary in the Czech Republic, ITonis CZ, which incorporation process
was formally completed on January 4, 2006. Our operating history is limited, and
to date we have been involved primarily in organisational and development
activities. We have not earned material revenues to date from the licensing or
sales of the ITonis video solution and our ability to commercially exploit our
ITonis software is untested.
Page 6
Accordingly, there is no assurance that we will ever achieve
material revenues or profitability from the licensing or sales of the ITonis
video solution.
As we are a start-up company in the development stage
without an established technology, there can be no assurance that our business
will be successful.
We are a start-up company focused on a new technology, namely
our ITonis video solution, which has no proven market acceptance. We are not
able to provide investors with any assurance that we will be able to operate our
business successfully or that we will be able to achieve profitable operations.
Potential investors should consider the fact that we are start-up technology
based company that is attempting to develop and commercialize a technology for
which there is not yet an established market. There is a high rate of failure of
start-up technology based enterprises such as ours that are attempting to
complete the development and commercialization of technologies for which there
are no established markets. Our likelihood of success must be considered in
light of the problems, expenses, difficulties, complications and delays
encountered in connection with the commercialization process that we plan to
undertake. These potential problems include, but are not limited to, our
inability to finalize development of the ITonis video solution, the failure of a
market for video on demand services delivered through the Internet to develop,
our inability to obtain the necessary financing to complete our planned
development and commercialization activities, a reluctance of our potential
customers to purchase the ITonis video solution, our inability to enter into
arrangements with strategic partners for the sale of ITonis video solution and
our inability to provide video solutions that meet the expectations of the end
users. If we are unsuccessful in addressing these risks, then we will not
achieve material revenues and our business will most likely fail.
If we are not able to enter into arrangements with strategic
partners for implementing Internet video solutions for Internet service
providers, then our plans to generate material revenues from Internet service
providers who would use our ITonis video solution to outsource Internet video
services will fail.
One aspect of our business plan involves entering into
arrangements with strategic partners including video content providers and
television set-top box providers. With these strategic partners, we plan to
market our ITonis video solutions as a video platform Internet service providers
who wish to outsource the delivery of Internet video services. There is no
assurance that potential strategic partners will enter into these arrangements
with us for the deployment of our ITonis video solutions. If we are not able to
enter into these strategic relationships, then we will not be able to generate
material revenues from this model. In this event, we would depend on revenues
from direct sales of our ITonis video solutions. There can be no assurance that
sales to Internet service providers or direct sales of our video solutions will
be achieved.
We have a history of losses and negative cash flows, which
is likely to continue unless the ITonis video solution gains sufficient market
acceptance to generate a commercially viable level of sales.
Since inception, we have not achieved material revenues and we
have incurred significant losses. Accordingly, we have a history of negative
cash flows. There is no assurance that we will be able to successfully
commercialize the ITonis video solution in order to generate material revenues
from it, achieve profitably and generate positive cash flow in the future.
Further, we expect an increase in development and operating costs as we
undertake our plan of operations prior to achieving material revenues from the
ITonis video solution, of which there is no certainty. Consequently, we expect
to incur continued operating losses and net cash outflows until such time as the
ITonis video solution gains market acceptance sufficient to generate a
commercially viable and sustainable level of income, of which there can be no
assurance. In addition, our ability to generate material revenues will be
subject to significant
Page 7
fluctuations due to many factors not within our control, such
as market acceptance of our video solutions, the unpredictability of when
customers will agree to purchase our platforms and the overall demand for video
solutions.
If our operating expenses are greater than anticipated, then
we will have less funds with which to pursue our plan of operations and our
additional financing requirements will be greater than anticipated.
We may find that the costs of carrying out our plan of
operations prior to achieving significant revenues are greater than we
anticipate. Increased operating costs will cause the amount of additional
financing that we require to increase. Investors may be more reluctant to
provide additional financing if we cannot demonstrate that we can control our
operating costs. There is no assurance that additional financing required as a
result of our operating costs being greater than anticipated will be available
to us. If we do not control our operating expenses, then we will have less funds
with which to carry out our plan of operations with the result that our business
may fail.
As there is a substantial doubt as to our ability to
continue as a going concern, there is a significant risk that our business will
fail.
In their report on our annual financial statements for the year
ended November 30, 2006, our independent auditors included explanatory
paragraphs expressing doubt about our ability to continue as a going concern.
This is due to the uncertainty of our ability to meet our current operating and
capital expenses. As a result, we caution investors that there is a risk that
our business may fail.
Substantially all of our assets and most of our directors
and officers are located outside the United States, with the result that it may
be difficult for investors to enforce within the United States any judgments
obtained against us or our directors and officers.
Substantially all of our assets are located outside the United
States and we do not currently maintain a permanent place of business within the
United States. In addition, most of our directors and officers are residents of
the Czech Republic, and all or a substantial portion of their assets are located
outside the United States. As a result, it may be difficult for investors to
enforce within the United States any judgments obtained against us or our
officers and directors, including judgments predicated upon the civil liability
provisions of the securities laws of the United States or any state thereof.
Consequently, you may be effectively prevented from pursuing remedies under U.S.
federal securities laws against our directors and officers.
We operate in a highly competitive industry and our failure
to compete effectively may adversely affect our ability to generate revenue.
Our industry is highly competitive and subject to rapid change.
We expect to experience competition from companies involved in high
technologies. We cannot guarantee that our engineering resources will be able to
modify our products fast enough to meet customer and market requirements. There
are a number of companies that offer video solutions, and some of our current
and potential competitors have greater technical, financial, marketing, sales
and other resources than we do. Certain of our competitors may have sufficiently
large resources so as to influence the entire market for this industry. Such
competition will potentially affect our chances of achieving profitability, with
the result that our business may fail. Furthermore, if other companies better
anticipate the direction of the market for this industry, they will have a
competitive advantage over us.
Page 8
The ability of our ITonis video solution to be successfully
deployed in commercial operations is contingent upon the widespread market
penetration of broadband Internet access.
Our ITonis video solution cannot be used to deliver on-demand
video services to potential customers who do not have access to broadband
Internet access. Accordingly, a key factor for the success of the
commercialization of our ITonis video platform is the high penetration of
broadband connections to potential customers. While rates of penetration of
broadband Internet access are increasing, there is risk that penetration will
not be as high as expected. If the adoption of broadband connection is slowed
down, this would have a material negative impact on our ability to commercialize
our ITonis video solution and generate revenues and positive cash flows from our
operations.
If we are not able to successfully integrate Digital Right
Management, or DRM, into our ITonis video solution, then video content owners
and distributors may not trust our solution for the delivery of proprietary
video content via the Internet with the result that potential customers may
refuse to buy our products or deploy our ITonis video solution for the delivery
of on-demand video.
We plan to incorporate a digital rights management (DRM)
solution into our ITonis video solution. A DRM solution is used to ensure that
video content delivered via the Internet is not copied or used without
authorization from the video content owner or distributor. We are presently
developing our own DRM solution with the intent to have it incorporated into our
ITonis video solution and audited by an independent third party. If we are
unable to successfully integrate a DRM solution into our ITonis video solution
with sufficient encryption technology to achieve audit by a third party, then
video content owners and distributors may not be willing to permit our ITonis
video solution to be used for the delivery of their proprietary video content
via the Internet. Accordingly, there is a risk that video content owners and
distributors will not trust our ITonis video solution and would not be willing
to permit their content to be delivered via the Internet using our ITonis video
solution. This refusal would adversely impact on our ability to achieve both
direct sales of our ITonis video solution and our ability to offer a video
outsourcing solution to Internet service providers.
We could lose our competitive advantages if we are not able
to protect any proprietary technology and intellectual property rights against
infringement, and any related litigation could be time-consuming and costly.
Our success and ability to compete depends to a significant
degree on our ITonis software. We have not achieved any trademark protection of
the ITonis names that we use in connection with our ITonis software and our
business. As we have not obtained any trademark protection, we may not be able
to prevent any competitor from adopting the same or similar names to the names
that we use.
We do not have any patent protection that covers our ITonis
software. Accordingly, as present, the only measure that we believe is available
to us to protect our ITonis software is a combination of trade secret and
copyright law and our ability to ensure confidentiality of the software source
codes through non-disclosure agreements. If any of our competitors copy or
otherwise gain access to such proprietary technology or software or develop
similar technologies independently, our competitive position will be damaged.
There is a risk that employees and third parties with whom we
have non-disclosure agreements may breach their agreements with us by disclosing
our trade secrets or copying works, such as our computer software, in which we
are entitled to copyright protection. Further, employees or third parties may
attempt to use our trade secrets and copyrighted works for their own purposes,
including competing with us. We cannot provide investors with any assurance that
we will have the financial resources to maintain legal actions against persons
who we allege have breached their contractual agreements with us or
Page 9
infringed our copyrights or that we will be successful in any
legal actions that we commence in an attempt to enforce our intellectual
property rights.
As a result of these factors, investors should be aware that we
may be unable to protect any intellectual property rights that we have or that
we will be able to exploit the intellectual property rights that we do have in
order to secure a competitive position in the market-place.
Our products may become obsolete and unmarketable if we are
unable to respond adequately to rapidly changing technology and customer
demands.
Our industry is characterized by rapid changes in technology
and customer demands. As a result, our ITonis video solution may become obsolete
and unmarketable. Our future success will depend on our ability to adapt to
technological advances, anticipate customer demands, develop new services and
video solutions and enhance our current video solutions on a timely and
cost-effective basis. Our failure to develop or secure access to additional
technologies would delay our development plans and subsequent ability to
generate revenue. Further, our video solutions must remain competitive with
those of other companies with substantially greater resources. We may experience
technical or other difficulties that could delay or prevent the development,
introduction or marketing of new services or enhanced versions of existing video
solutions. Also, we may not be able to adapt new or enhanced services to
emerging industry standards, and our new products may not be favourably
received..
If we fail to effectively manage our growth, our future
business results could be harmed and our managerial and operational resources
may be strained.
As we proceed with the commercialization of our ITonis
software, we expect to experience significant growth in the scope and complexity
of our business. We will need to add staff to market our services, manage
operations, handle sales, delivery and support as well as marketing efforts and
perform finance and accounting functions. We will be required to hire a broad
range of additional personnel in order to successfully manage our operations if
we are successful in commercializing our ITonis software. This growth is likely
to place a strain on our management and operational and financial resources. The
failure to develop and implement effective systems, or to hire and retain
sufficient personnel for the performance of all of the functions necessary to
effectively service and manage our potential business, or the failure to manage
growth effectively, could have a materially adverse effect on our ability to
deliver video solutions as well as on our business and financial condition.
There can be no assurance that our acquisition of Aquos
Media Limited will be successful.
Under new management, we determined to shift our efforts for
commercialization of the ITonis video solution from the European market to the
Chinese market, and plan to reduce operations in the Czech Republic. On
September 8, 2007, we entered into a share purchase agreement among the Company,
iOcean Media Limited and Aquos Media Limited, a wholly owned subsidiary of
iOcean, to acquire Aquos, which has been engaged in the business of assembling
licenses and permits for Internet television broadcasting in China and the
resale of authorized Chinese lottery gaming products. We completed the
acquisition of Aquos on October 23, 2007. However, there can be no assurance
that Aquos will obtain the required licenses and permits. Further, there is no
assurance that we will be able to achieve the financing necessary to enable our
business effort in China to be successful and result in a revenue generating
business.
Page 10
If we lose the services of one of our officers, then we may
not be able to carry out our plan of operations.
We are dependent upon the services of Mr. Thomas Neal Roberts,
Mr. Antonin Kral and Mr. Lawrence Haber to carry out our plan of operations. The
loss of the services of any of them could have a serious effect on our ability
to execute our business plan and succeed in commercializing our ITonis software.
We do not maintain any key man insurance on our directors or officers.
If government regulations are adopted that impose additional
costs or requirements on our ability to provide our video solutions, then our
cost of operations may be increased and we may not be able to carry out our plan
of operations.
Our industry is highly regulated, and both we and our future
customers and clients may be affected by changes in regulation of
telecommunication services. The indirect impact of changes in regulation could
affect our business adversely even though the specific regulations do not apply
directly to us or our products. Changing governmental regulations may impose new
and different requirements with which video content is delivered over the
Internet. We have no control over regulations and regulatory change and cannot
guarantee that our video solutions will meet the minimum standards as set out by
applicable future regulation. Establishing compliance may be costly and
time-consuming and our failure to do so could result in our inability to
commercialize our video solutions and carry out our plan of operations. Further,
the existence of government regulation in markets into which we may wish to
enter may impose prohibitive costs of operation which could result in our
determination not to offer our ITonis video solutions in these markets. In
addition, laws that handle those issues do not exist in some countries and need
to be drafted.
RISKS RELATING TO OUR COMMON STOCK
We have not paid any dividends and do not foresee paying
dividends in the future.
Payment of dividends on our common stock is within the
discretion of the board of directors and will depend upon our future earnings,
our capital requirements, financial condition and other relevant factors. We
have no plan to declare any dividends in the foreseeable future.
For reasons outside our control, our stock price can be
volatile.
The market price of our common stock can be highly volatile and
fluctuate widely in price in response to various factors, many of which are
beyond our control, including:
-
technological innovations or new video solutions and services by us or our
competitors;
-
additions or departures of key personnel;
-
sales of our common stock;
-
our ability to integrate operations, technology, products and services;
-
our ability to execute our business plan;
-
operating results below expectations;
-
loss of any strategic partner or relationship;
Page 11
Because we have a limited operating history and have earned
minimal revenues to date, any one of these factors may have a material adverse
effect on our business, results of operations and financial condition. Our stock
price may fluctuate widely as a result of any of the above listed factors.
In addition, the securities markets have from time to time
experienced significant price and volume fluctuations that are unrelated to the
operating performance of particular companies. These market fluctuations may
also materially and adversely affect the market price of our common stock.
Our common stock is subject to the Penny Stock rules of
the SEC, which make transactions in our common stock cumbersome and may reduce
the value of an investment in our common stock.
Our common stock is quoted on the National Association of
Securities Dealers Inc.s OTC Bulletin Board, which is generally considered to
be a less efficient market than markets such as NASDAQ or other national
exchanges, and which may cause difficulty in conducting trades and obtaining
future financing. Further, our securities are subject to the penny stock rules
adopted pursuant to Section 15(g) of the Exchange Act. The penny stock rules
apply generally to companies whose common stock trades at less than $5.00 per
share, subject to certain limited exemptions. Such rules require, among other
things, that brokers who trade penny stock to persons other than established
customers complete certain documentation, make suitability inquiries of
investors and provide investors with certain information concerning trading in
the security, including a risk disclosure document and quote information under
certain circumstances. Many brokers have decided not to trade penny stock
because of the requirements of the penny stock rules and, as a result, the
number of broker-dealers willing to act as market makers in such securities is
limited. In the event that we remain subject to the penny stock rules for any
significant period, there may develop an adverse impact on the market, if any,
for our securities. Because our securities are subject to the penny stock
rules, investors will find it more difficult to dispose of our securities.
Further, it is more difficult: (i) to obtain accurate quotations, (ii) to obtain
coverage for significant news events because major wire services, such as the
Dow Jones News Service, generally do not publish press releases about such
companies, and (iii) to obtain needed capital.
Please read this prospectus carefully. You should rely only on
the information contained in this prospectus. We have not authorized anyone to
provide you with different information. You should not assume that the
information provided in this prospectus is accurate as of any date other than
the date on the front of this prospectus.
FORWARD-LOOKING STATEMENTS
This prospectus contains forward-looking statements that
involve risks and uncertainties. Forward-looking statements in this prospectus
include, among others, statements regarding our capital needs, business plans
and expectations. Such forward-looking statements involve assumptions, risks and
uncertainties regarding, among others, the success of our business plan,
availability of funds, government regulations, operating costs, our ability to
achieve significant revenues, customer acceptance of our business model and
software solutions and other factors. Any statements contained herein that are
not statements of historical facts may be deemed to be forward-looking
statements. In some cases, you can identify forward-looking statements by
terminology such as may, will, should, expect, plan, intend,
anticipate, believe, estimate, predict, potential or continue, the
negative of such
Page 12
terms or other comparable terminology. In evaluating these
statements, you should consider various factors, including the assumptions,
risks and uncertainties outlined in this prospectus under Risk Factors. These
factors or any of them may cause our actual results to differ materially from
any forward-looking statement made in this prospectus. While these
forward-looking statements, and any assumptions upon which they are based, are
made in good faith and reflect our current judgment regarding future events, our
actual results will likely vary, sometimes materially, from any estimates,
predictions, projections, assumptions or other future performance suggested
herein. The forward-looking statements in this prospectus are made as of the
date of this prospectus and we do not intend or undertake to update any of the
forward-looking statements to conform these statements to actual results, except
as required by applicable law, including the securities laws of the United
States.
The safe harbour for forward-looking statements provided in the
Private Securities Litigation Reform Act of 1995 does not apply to the offering
made in this prospectus.
USE OF PROCEEDS
We will not receive any proceeds from the sale of the shares of
common stock offered through this prospectus by the selling stockholders. All
proceeds from the sale of the shares will be for the account of the selling
stockholders, as described below in the sections of this prospectus entitled
Selling Stockholders and Plan of Distribution. We will, however, incur
substantially all of the costs associated with the preparation and filing of the
registration statement of which this prospectus forms a part.
SELLING STOCKHOLDERS
The selling stockholders named in this prospectus are offering
all of the 3,400,000 shares of our common stock and 1,000,000 shares of our
common stock issuable upon exercise of common stock purchase warrants offered by
this prospectus. The selling stockholders acquired these shares of common stock
and shares underlying the common stock purchase warrants from us in the
following transactions:
1. Certain selling stockholders acquired 1,200,000 shares of
our common stock from us at a price of $0.0833 per share in a private placement
offering that was completed without registration under the Securities Act in
accordance with Rule 903 of Regulation S of the Securities Act on February 10,
2007;
2. Certain selling stockholders acquired 1,200,000 shares of
our common stock from us at a price of $0.0833 per share in a private placement
offering that was completed without registration under the Securities Act in
accordance with Rule 903 of Regulation S of the Securities Act on March 31,
2007;
3. Certain selling stockholders acquired 1,000,000 shares of
our common stock and warrants to purchase up to 1,000,000 shares of our common
stock in a private placement offering of 1,000,000 units at a price of $0.25 per
unit that was completed without registration under the Securities Act in
accordance with Rule 903 of Regulation S of the Securities Act on June 11, 2007,
with each unit comprised of one share of our common stock and one common stock
purchase warrant exercisable at a price of $0.25 per share for a period of two
years.
The following table provides, as of October 29, 2007,
information regarding the beneficial ownership of our common stock by each of
the selling stockholders, including:
1.
|
the number of shares owned by each selling stockholder
prior to this offering;
|
|
|
2.
|
the total number of shares that are to be offered by each
selling stockholder;
|
Page 13
3.
|
the total number of shares that will be owned by each
selling stockholder upon completion of this offering; and
|
|
|
4.
|
the percentage owned by each selling stockholder upon
completion of this offering.
|
Information with respect to beneficial ownership is based upon
information obtained from the selling stockholders. Information with respect to
the total number of shares owned upon completion of the offering assumes the
sale of all of the shares offered by this prospectus and no other purchases or
sales of our shares of common stock by the selling stockholders. Except as
described below, to our knowledge, the named selling stockholders beneficially
own and have sole voting and investment power over all shares offered by them.
Other than the relationships described below, none of the selling stockholders
had or have any material relationship with us. None of the selling stockholders
is a broker-dealer or an affiliate of a broker-dealer to our knowledge.
|
|
|
|
|
Total number of
|
|
|
Total number
|
|
|
|
|
|
|
|
|
|
shares to be offered
|
|
|
of shares
|
|
|
Percent owned
|
|
|
|
Shares owned
|
|
|
for Selling
|
|
|
owned upon
|
|
|
upon
|
|
Name of Selling
|
|
prior to this
|
|
|
Stockholders
|
|
|
completion of
|
|
|
completion of
|
|
Stockholder
|
|
offering
|
|
|
account
|
|
|
this offering
|
|
|
this
offering
(1)(2)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Levin Lacrosse Corporation
(3)
|
|
1,200,000
|
|
|
1,200,000
|
|
|
-0-
|
|
|
-0-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Spectrum Managers Ltd.
(4)
|
|
1,200,000
|
|
|
1,200,000
|
|
|
-0-
|
|
|
-0-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Karada Ltd.
(5)
|
|
2,000,000
|
(6)
|
|
2,000,000
|
(6)
|
|
-0-
|
|
|
-0-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL
|
|
4,400,000
|
|
|
4,400,000
|
|
|
-0-
|
|
|
-0-
|
|
Notes:
(1)
|
Based on 143,302,653 shares of our common stock issued
and outstanding as of October 29, 2007.
|
(2)
|
Because a selling stockholder may offer by this
prospectus all or some part of the common shares which it holds, no
estimate can be given as of the date hereof as to the number of shares of
common stock actually to be offered for sale by a selling stockholder or
as to the number of shares of common stock that will be held by a selling
stockholder upon the termination of such offering.
|
(3)
|
Victor Gallus exercises investment and voting control
over the shares held by Lavine Lacrosse Corporation. Victor Gallus
disclaims beneficial ownership as to such securities except to the extent
of his pecuniary interests therein.
|
(4)
|
Geoffrey Taylor exercises investment and voting control
over the shares held by Spectrum Managers Ltd.. Geoffrey Taylor disclaims
beneficial ownership as to such securities except to the extent of his
pecuniary interests therein.
|
(5)
|
Victor Gallus exercises investment and voting control
over the shares held by Karada Ltd.. Victor Gallus disclaims beneficial
ownership as to such securities except to the extent of his pecuniary
interests therein.
|
(6)
|
Comprised of 1,000,000 shares of our common stock and
1,000,000 shares of our common stock issuable upon the exercise of common
stock purchase warrants.
|
PLAN OF DISTRIBUTION
Timing of Sales
The selling stockholders may offer and sell the shares covered
by this prospectus at various times. The selling stockholders will act
independently of us in making decisions with respect to the timing, manner and
size of each sale.
No Known Agreements to Resell the Shares
To our knowledge, no selling stockholder has any agreement or
understanding, directly or indirectly, with any person to resell the shares
covered by this prospectus.
Page 14
Offering Price
The sales price offered by the selling stockholders to the
public may be:
1.
|
The market price prevailing at the time of
sale;
|
|
|
2.
|
A price related to such prevailing market price;
or
|
|
|
3.
|
Such other price as the selling stockholders determine
from time to time.
|
Manner of Sale
The shares may be sold by means of one or more of the following
methods:
1. a block trade in which the broker-dealer so engaged will
attempt to sell the shares as agent, but may position and resell a portion of
the block as principal to facilitate the transaction;
2. purchases by a broker-dealer as principal and resale by that
broker-dealer for its account pursuant to this prospectus;
3. ordinary brokerage transactions in which the broker solicits
purchasers;
4. through options, swaps or derivatives;
5. privately negotiated transactions; or
6. in a combination of any of the above methods.
The selling stockholders may sell their shares directly to
purchasers or may use brokers, dealers, underwriters or agents to sell their
shares. Brokers or dealers engaged by the selling stockholders may arrange for
other brokers or dealers to participate. Brokers or dealers may receive
commissions, discounts or concessions from the selling stockholders, or, if any
such broker-dealer acts as agent for the purchaser of shares, from the purchaser
in amounts to be negotiated immediately prior to the sale. The compensation
received by brokers or dealers may, but is not expected to, exceed that which is
customary for the types of transactions involved. Broker-dealers may agree with
a selling stockholder to sell a specified number of shares at a stipulated price
per share, and, to the extent the broker-dealer is unable to do so acting as
agent for a selling stockholder, to purchase as principal any unsold shares at
the price required to fulfill the broker-dealer commitment to the selling
stockholder. Broker-dealers who acquire shares as principal may thereafter
resell the shares from time to time in transactions, which may involve block
transactions and sales to and through other broker-dealers, including
transactions of the nature described above, in the over-the-counter market or
otherwise at prices and on terms then prevailing at the time of sale, at prices
then related to the then-current market price or in negotiated transactions. In
connection with re-sales of the shares, broker-dealers may pay to or receive
from the purchasers of shares commissions as described above.
If our selling stockholders enter into arrangements with
brokers or dealers, as described above, we are obligated to file a
post-effective amendment to this registration statement disclosing such
arrangements, including the names of any broker dealers acting as underwriters.
The selling stockholders and any broker-dealers or agents that
participate with the selling stockholders in the sale of the shares may be
deemed to be underwriters within the meaning of the Securities Act. In
Page 15
that event, any commissions received by broker-dealers or
agents and any profit on the resale of the shares purchased by them may be
deemed to be underwriting commissions or discounts under the Securities Act.
Sales Pursuant to Rule 144
Any shares of common stock covered by this prospectus which
qualify for sale pursuant to Rule 144 under the Securities Act, as amended, may
be sold under Rule 144 rather than pursuant to this prospectus. Presently, there
are no shares of our common stock that are available for resale to the public in
accordance with the requirements of Rule 144 of the Securities Act.
In general, under Rule 144 as currently in effect, a person who
has beneficially owned shares of a companys common stock for at least one year
is entitled to sell within any three month period a number of shares that does
not exceed the greater of:
1.
|
1% of the number of shares of the companys common stock
then outstanding; or
|
|
|
2.
|
the average weekly trading volume of the companys common
stock during the four calendar weeks preceding the filing of a notice on
form 144 with respect to the sale.
|
Sales under Rule 144 are also subject to manner of sale
provisions and notice requirements and to the availability of current public
information about the company.
Under Rule 144(k), a person who is not one of the companys
affiliates at any time during the three months preceding a sale, and who has
beneficially owned the shares proposed to be sold for at least two years, is
entitled to sell shares without complying with the manner of sale, public
information, volume limitation or notice provisions of Rule 144.
Regulation M
The selling stockholders must comply with the requirements of
the Securities Act and the Exchange Act in the offer and sale of the common
stock. In particular, we will advise the selling stockholders that the
anti-manipulation rules of Regulation M under the Exchange Act may apply to
sales of shares in the market and to the activities of the selling stockholders
and their affiliates. Regulation M under the Exchange Act prohibits, with
certain exceptions, participants in a distribution from bidding for, or
purchasing for an account in which the participant has a beneficial interest,
any of the securities that are the subject of the distribution.
Accordingly, during such times as a selling stockholder may be
deemed to be engaged in a distribution of the common stock, and therefore be
considered to be an underwriter, the selling stockholder must comply with
applicable law and, among other things:
1.
|
may not engage in any stabilization activities in
connection with our common stock;
|
|
|
2.
|
may not cover short sales by purchasing shares while the
distribution is taking place; and
|
|
|
3.
|
may not bid for or purchase any of our securities or
attempt to induce any person to purchase any of our securities other than
as permitted under the Exchange Act.
|
In addition, we will make copies of this prospectus available
to the selling stockholders for the purpose of satisfying the prospectus
delivery requirements of the Securities Act.
Page 16
Penny Stock Rules
The Securities and Exchange Commission has adopted regulations
which generally define penny stock to be any equity security that has a market
price (as defined) of less than $5.00 per share or an exercise price of less
than $5.00 per share, subject to certain exceptions. Our securities are covered
by the penny stock rules, which impose additional sales practice requirements on
broker-dealers who sell to persons other than established customers and
institutional accredited investors. The term institutional accredited
investor refers generally to those accredited investors who are not natural
persons and fall into one of the categories of accredited investor specified in
subparagraphs (1), (2), (3), (7) or (8) of Rule 501 of Regulation D promulgated
under the Securities Act, including institutions with assets in excess of
$5,000,000.
The penny stock rules require a broker-dealer, prior to a
transaction in a penny stock not otherwise exempt from the rules, to deliver a
standardized risk disclosure document in a form required by the Securities and
Exchange Commission, obtain from the customer a signed and dated acknowledgement
of receipt of the disclosure document and to wait two business days before
effecting the transaction. The risk disclosure document provides information
about penny stocks and the nature and level of risks in the penny stock market.
The broker-dealer also must provide the customer with current bid and offer
quotations for the penny stock, the compensation of the broker-dealer and its
salesperson in the transaction and monthly account statements showing the market
value of each penny stock held in the customers account.
The bid and offer quotations, and the broker-dealer and
salesperson compensation information, must be given to the customer orally or in
writing prior to effecting the transaction and must be given to the customer in
writing before or with the customers confirmation. In addition, the penny stock
rules require that prior to a transaction in a penny stock not otherwise exempt
from these rules, the broker-dealer must make a special written determination
that the penny stock is a suitable investment for the purchaser and receive the
purchasers written agreement to the transaction.
These disclosure requirements may have the effect of reducing
the level of trading activity in the secondary market for the stock that is
subject to these penny stock rules. Consequently, these penny stock rules may
affect the ability of broker-dealers to trade our securities. We believe that
the penny stock rules discourage investor interest in and limit the
marketability of our common stock.
State Securities Laws
Under the securities laws of some states, the common shares may
be sold in such states only through registered or licensed brokers or dealers.
In addition, in some states the common shares may not be sold unless the shares
have been registered or qualified for sale in the state or an exemption from
registration or qualification is available and is complied with.
Expenses of Registration
We are bearing all costs relating to the registration of the
common stock. These expenses are estimated to be $40,000, including, but not
limited to, legal, accounting, auditing, printing and mailing fees. The selling
stockholders, however, will pay any commissions or other fees payable to brokers
or dealers in connection with any sale of the common stock.
Page 17
LEGAL PROCEEDINGS
We currently are not party to any material legal proceedings
and, to our knowledge, no such proceedings are threatened or contemplated.
DIRECTORS, EXECUTIVE OFFICERS, PROMOTERS AND CONTROL PERSONS
Our executive officers and directors and their respective ages
as of October 29, 2007 are as follows:
DIRECTORS:
|
|
|
Name of Director
|
Age
|
|
Thomas Neal Roberts
|
38
|
|
Antonin Kral
|
27
|
|
Iain Mackenzie Fidlin
|
47
|
|
|
|
|
EXECUTIVE OFFICERS:
|
|
|
Name of Executive Officer
|
Age
|
Office
|
Thomas Neal Roberts
|
38
|
President, Chief Executive
Officer and Chief
Financial Officer
|
Antonin Kral
|
27
|
Chief Technical Officer
|
Lawrence Haber
|
49
|
Senior Vice President, General
Counsel, Chief
Administrative Officer and Secretary
|
Iain Mackenzie Fidlin
|
47
|
Chief Communications Officer
|
The following describes the business experience of our
directors and executive officers. Mr. Roberts, Mr. Kral and Mr. Haber are not
and have not in the past been directors of any reporting company under the
Exchange Act or any other publicly traded company.
Thomas Neal Roberts
has been President, Chief
Executive Officer and Chief Financial Officer since July 2, 2007 and was our
Secretary from July 2, 2007 to August 27, 2007. Mr. Roberts has over 12 years of
hands on experience with incubating various types of technology companies
including content aggregation, media distribution, technology creation,
internet, network development and environmental. From 2000 to the present, Mr.
Roberts has acted as a high level consultant at various stages of development
representing venture capital firms funding various technology projects
throughout the United State and Europe. Mr. Roberts was chief technology officer
of VISI International, Inc., a company dealing with content display technologies
for airports, hospitals and banks from January 2000 to April 2002. Mr. Roberts
was business development officer for Resyk, Inc. a company dealing with
recycling initiatives for the European Union from April 2002 to May 2004. Since
April 2004, Mr. Roberts has been a technology consultant for a number of
different organizations and venture capital firms in the United States and
Europe.
Mr. Roberts presently devotes approximately 40 hours per week
of his business time to our business, representing substantially all of his
business time. During the third quarter of fiscal 2007, Mr. Roberts provided
approximately 40 hours per month performing tasks as a consultant with the
balance of his time being devoted to our business. This outsourcing work was
completed in the third quarter of fiscal 2007 and is not continuing.
Page 18
Antonin Kral
has been a director and our Chief
Technical Officer since February 7, 2006. He is responsible for the complete
analysis of ITonis video solution, including the design of network topology. He
holds a Masters degree from the Czech Technical University and currently works
on his Phd in the Department of Mathematics, Faculty of Nuclear Sciences and
Physical Engineering. He has been involved in many projects including the
Deployment of IPv6 at Pragonet and the design team when developing the network
for DHL computing center. At the University he deployed IPv6 for the whole Czech
Technical University (CTU) and managed and administrated the whole CTU campus
network (Novel Netware, UNIX servers and 2500 workstations connected to the
university backbone and Internet) as well as computer clusters of CTU computer
science department. Mr. Kral is a lector at CTU (Computer science) on Computer
networks and Textual information Systems. He has also been a Member of the board
of experts at the Ministry of Informatics Czech Republic since October 2004.
Mr. Kral has also been involved in research projects, including research on
end-to-end performance and QoS at Cesnet (Czech National Research and Education
Network operator) and continues to be involved in the COMPASS project as part of
CERN (European Organization for Nuclear Research).
Mr. Kral presently devotes approximately 40 hours per week of
his business time to our business, representing substantially all of his
business time.
Lawrence Haber
has been our Senior Vice
President, General Counsel and Chief Administrative Officer since September 6,
2007 and our Secretary since August 27, 2007. Mr. Haber is an attorney with
experience in all aspects of business and corporate legal representation. His
experience includes business formations, sales/mergers and acquisitions, and
debt and equity financing in industries as diverse as high-tech, sports,
entertainment and media. He is a graduate of the Hofstra University School of
Law, Hempstead, NY.
During his tenure at Walt Disney World from 1992 to 1999, Mr.
Haber was responsible for the business and legal affairs relating to television
programming for Walt Disney Attractions, including the negotiation, production
and distribution of Disney television programming. As a member of the corporate
law area, he performed sophisticated and complex legal transactions for a wide
range of Walt Disney World business areas, including information systems,
marketing, studios, corporate alliances, park operations, finance resorts,
sports, merchandising and purchasing.
While director of legal administration for Universal Studios
Florida from 1988 to 1991, he managed more than $150 million in contracts and
authored the companys policies and procedures. His business experience includes
managing the start-up and ongoing operations of onsite concessions employing
hundreds of staff members.
Mr. Haber has practiced as a private practice attorney from
1999
to present, during which time he specialized in intellectual
property law including trademark, trade name, and copyright issues. His practice
areas also include healthcare financing, multi-family housing financing,
commercial lease transactions, administrative law, and downtown redevelopment
and enterprise zone transactions. Additionally, Mr. Haber is experienced in
municipal bond and industrial development revenue issues. He most recently
served in a major private equity firm assisting in new business development
acquisitions and sports and entertainment legal advisement.
Mr. Haber presently devotes approximately 40 hours per week of
his business time to our business, representing substantially all of his
business time.
Iain Mackenzie Fidlin
was appointed a director and Chief
Communications Officer of our company on October 23, 2007. Mr. Fidlin has 25
years of international business and finance experience covering capital raising,
corporate negotiations and investor relations, including 20 years international
banking
Page 19
experience in credit risk analysis, relationship management and
business orientation and development in an international banking environment in
Frankfurt, London, Hong Kong and the Asia Pacific. From May 1982 to October
2002, Mr. Fidlin was with Commerzbank AG in the Asia Pacific where he became
Vice President, Regional Head of Multinational Companies and managed key
relationships and accounts with a team of ten business development executives
reporting to him. From November 2002 to January 2004, he was a director,
stakeholder and corporate consultant at Augmentum Capital Limited in Hong Kong
where he was involved in a number of transactions including a €100 million
private placement for a German company, assisted a Hong Kong company to sell
pharmaceutical assets and was also involved in a US$50 million metal recycling
project. Since February 2004, Mr. Fidlin has acted as a consultant to Greater
China 2K4 Group Limited in Hong Kong where he functions as an executive/managing
director for various operating companies with businesses in China, as well as
assists with capital raising and investor relations and acts as an official
representative in China for food and beverage, pharmaceutical/biotech and real
estate companies.
Mr. Fidlin presently devotes approximately 25 hours per week of
his business time to our business.
T
ERM OF
O
FFICE
Our directors are appointed for a one-year term to hold office
until the next annual general meeting of our shareholders or until removed from
office in accordance with our bylaws. Our officers are appointed by our board of
directors and hold office until removed by the board.
S
IGNIFICANT
E
MPLOYEES
We currently do not have any significant employees other than
our executive officers.
C
OMMITTEES OF THE
B
OARD
O
F
D
IRECTORS
At present, we do not have an audit committee, compensation
committee, nominating committee, an executive committee of our board of
directors, stock plan committee or any other committee. In addition, none of our
directors are independent as defined in the listing standards of the American
Stock Exchange. However, we plan to seek suitable candidates for election as
directors, and establish various committees, during the current fiscal year.
F
AMILY
R
ELATIONSHIPS
We do not currently anticipate electing or appointing as
directors or officers of our company any persons who are related to each other
or to our existing officers and directors.
I
NVOLVEMENT IN
C
ERTAIN
L
EGAL
P
ROCEEDINGS
None of our directors, executive officers and control persons
have been involved in any of the following events during the past five years:
1. any bankruptcy petition filed by or against any business of
which such person was a general partner or executive officer either at the time
of the bankruptcy or within two years prior to that time;
2. any conviction in a criminal proceeding or being subject to
a pending criminal proceeding (excluding traffic violations and other minor
offences);
Page 20
3. being subject to any order, judgment, or decree, not
subsequently reversed, suspended or vacated, of any court of competent
jurisdiction, permanently or temporarily enjoining, barring, suspending or
otherwise limiting his involvement in any type of business, securities or
banking activities; or
4. being found by a court of competent jurisdiction (in a civil
action), the Commission or the Commodity Futures Trading Commission to have
violated a federal or state securities or commodities law, and the judgment or
decision has not been reversed, suspended, or vacated.
SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND
MANAGEMENT
The following table sets forth certain information concerning
the number of shares of our common stock owned beneficially as of October 29,
2007 by: (i) each person (including any group) known to us to own more than five
percent (5%) of any class of our voting securities, (ii) each of our directors,
(iii) each of our officers and certain key employees, and (iv) our officers and
directors and certain key employees as a group. Each shareholder listed below
possesses sole voting and investment power with respect to the shares shown. The
address of our directors and officers is Klimentska 10, 110 00 Prague 1, Czech
Republic.
Name and address
|
Number of Shares
|
|
of beneficial owner
|
Beneficially Owned
(1)
|
Percentage of Class
(2)
|
|
|
|
Directors and Officers:
|
|
|
Thomas Neal Roberts
Director and CEO
|
Nil
(3)
|
Nil
|
Antonin Kral
Director and CTO
|
5,550,000
(4)(6)
|
3.8%
|
Lawrence Haber
Secretary
|
Nil
(5)
|
Nil
|
Iain Mackenzie Fidlin
Director and CCO
|
Nil
|
Nil
|
Directors and Officers as a group
|
5,550,000
|
3.8%
|
|
|
|
Major Shareholders:
|
|
|
Onyx Trading Inc.
306 Victoria House
Victoria, Mahe, Seychelles
|
12,750,000
(6)(7)
|
8.9%
|
Nordic IPTV Company ApS
Asgaardsvej 10,
Dk-1811
Frederiksberg C, Denmark
|
18,000,000
|
12.6%
|
iOcean Media Limited
Portcullis
TrustNet Chambers
P.O. Box 3444, Road Town
Tortola, British Virgin
Islands
|
70,340,800
|
49.0%
|
Notes:
(1)
|
Under Rule 13d-3, a beneficial owner of a security
includes any person who, directly or indirectly, through any contract,
arrangement, understanding, relationship, or otherwise has or shares: (i)
voting power, which includes the power to vote, or to direct the voting of
shares; and (ii) investment power, which includes the power to dispose or
direct the disposition of shares. Certain shares may be deemed to be
beneficially owned by more than one person (if, for example, persons share
the
|
Page 21
|
power to vote or the power to dispose of the shares). In
addition, shares are deemed to be beneficially owned by a person if the
person has the right to acquire the shares (for example, upon exercise of
an option) within 60 days of the date as of which the information is
provided. In computing the percentage ownership of any person, the amount
of shares outstanding is deemed to include the amount of shares
beneficially owned by such person (and only such person) by reason of
these acquisition rights.
|
(2)
|
The percentage of class is based on 143,302,653 shares of
common stock issued and outstanding as of October 29, 2007.
|
(3)
|
Under the employment agreement entered into between us
and Mr. Roberts, we have agreed to issue to Mr. Roberts up to 14,000,000
shares of common stock of the Company in a combination of separate stock
and option grants which have not been granted to date.
|
(4)
|
Comprised of 5,550,000 shares held by Antonin Kral. None
of the options held by Mr. Kral are exercisable within 60 days of the date
of this annual report.
|
(5)
|
Under the employment agreement entered into between us
and Mr. Haber, we have agreed to issue to Mr. Haber up to 7,000,000 shares
of common stock of the Company in a combination of separate stock and
option grants which have not been granted to date.
|
(6)
|
Onyx Trading completed the following transfers of shares
to Mr. Lavaud, Mr. Kral and Mr. Bucinsky, each of whom is one of our
employees, with the objective of providing them with an ownership interest
in ITonis and a corresponding performance incentive:
|
|
|
6,150,000 shares were transferred to Nicolas
Lavaud
|
|
|
5,550,000 shares were transferred to Antonin
Kral
|
|
|
5,550,000 shares were transferred to Libor
Bucinsky
|
|
Under the terms of their agreements with Onyx Trading,
Mr. Lavaud, Mr. Kral and Mr. Bucinsky retain the rights to their shares
only when they remain employees of ITonis for a duration of at least 2
years. In accordance with Rule 13d-3, Onyx Trading has not included any
portion of these 17,250,000 shares in reporting the number of shares
beneficially owned by Onyx Trading as Onyx Trading does not have the right
to acquire any of these shares within 60 days of the date hereof. However,
in the event that any of Mr. Lavaud, Mr. Kral and Mr. Bucinsky cease their
employment with us and Onyx Trading becomes entitled to a return to any of
these shares, Onyx Trading will become the beneficial owner of such
shares. Mr. Lavaud, Mr. Kral and Mr. Bucinsky have voting power over their
respective shares.
|
(7)
|
Laura Mouck exercises investment and voting control over
the shares held by Onyx Trading Inc.
|
C
HANGES IN
C
ONTROL
We are unaware of any contract, or other arrangement or
provision of our Articles or by-laws, the operation of which may at a subsequent
date result in a change of control of our company.
DESCRIPTION OF SECURITIES
G
ENERAL
Our authorized capital stock consists of 300,000,000 shares of
common stock, with a par value of $0.001 per share, and 5,000,000 shares of
preferred stock, with a par value of $0.001 per share. As of October 29, 2007,
there were 143,302,653 shares of our common stock issued and outstanding held by
89 shareholders of record. We have not issued any shares of preferred stock.
C
OMMON
S
TOCK
Our common stock is entitled to one vote per share on all
matters submitted to a vote of the stockholders, including the election of
directors. Except as otherwise required by law or as provided in any resolution
adopted by our board of directors with respect to any series of preferred stock,
the holders of our common stock possess all voting power. Generally, all matters
to be voted on by stockholders must be approved by a majority (or, in the case
of election of directors, by a plurality) of the votes entitled to be cast by
all shares of our common stock that are present in person or represented by
proxy, subject to any voting rights granted to holders of any preferred stock.
Holders of our common stock representing one-percent (1%) of our capital stock
issued, outstanding and entitled to vote, represented in person or by proxy, are
necessary to constitute a quorum at any meeting of our stockholders. A vote by
the holders of a majority
Page 22
of our outstanding shares is required to effectuate certain
fundamental corporate changes such as liquidation, merger or an amendment to our
Articles of Incorporation. Our Articles of Incorporation do not provide for
cumulative voting in the election of directors.
Subject to any preferential rights of any outstanding series of
preferred stock created by our board of directors from time to time, the holders
of shares of our common stock will be entitled to such cash dividends as may be
declared from time to time by our board of directors from funds available
therefor. See Dividend Policy.
Subject to any preferential rights of any outstanding series of
preferred stock created from time to time by our board of directors, upon
liquidation, dissolution or winding up of our company, the holders of shares of
our common stock will be entitled to receive pro rata all of our assets
available for distribution to such holders.
In the event of any merger or consolidation of our company with
or into another company in connection with which shares of our common stock are
converted into or exchangeable for shares of stock, other securities or property
(including cash), all holders of our common stock will be entitled to receive
the same kind and amount of shares of stock and other securities and property
(including cash).
Holders of our common stock have no pre-emptive rights, no
conversion rights and there are no redemption provisions applicable to our
common stock.
P
REFERRED
S
TOCK
Our board of directors is authorized by our articles of
incorporation to divide the authorized shares of our preferred stock into one or
more series, each of which shall be so designated as to distinguish the shares
of each series of preferred stock from the shares of all other series and
classes. Our board of directors is authorized, within any limitations prescribed
by law and our Articles of Incorporation, to fix and determine the designations,
rights, qualifications, preferences, limitations and terms of the shares of any
series of preferred stock including but not limited to the following:
(a)
|
the rate of dividend, the time of payment of dividends,
whether dividends are cumulative, and the date from which any dividends
shall accrue;
|
|
|
(b)
|
whether shares may be redeemed, and, if so, the
redemption price and the terms and conditions of redemption;
|
|
|
(c)
|
the amount payable upon shares of preferred stock in the
event of voluntary or involuntary liquidation;
|
|
|
(d)
|
sinking fund or other provisions, if any, for the
redemption or purchase of shares of preferred stock;
|
|
|
(e)
|
the terms and conditions on which shares of preferred
stock may be converted, if the shares of any series are issued with the
privilege of conversion;
|
|
|
(f)
|
voting powers, if any, provided that if any of the
preferred stock or series thereof shall have voting rights, such preferred
stock or series shall vote only on a share for share basis with our common
stock on any matter, including but not limited to the election of
directors, for which such preferred stock or series has such rights;
and
|
Page 23
(g)
|
subject to the above, such other terms, qualifications,
privileges, limitations, options, restrictions, and special or relative
rights and preferences, if any, of shares or such series as our board of
directors may, at the time so acting, lawfully fix and determine under the
laws of the State of Nevada.
|
D
IVIDEND
P
OLICY
We have never declared or paid any cash dividends on our common
stock. We currently intend to retain future earnings, if any, to finance the
expansion of our business. As a result, we do not anticipate paying any cash
dividends in the foreseeable future.
W
ARRANTS
As of the date of this prospectus, there are outstanding
1,000,000 warrants to purchase our shares of common stock exercisable at a price
of $0.25 per share until June 11, 2009.
O
PTIONS
As of the date of this prospectus, there are 3,000,000 options
to purchase our shares of common stock outstanding. All options are exercisable
at a price of $0.267 per share for a term expiring June 16, 2009.
C
ONVERTIBLE
S
ECURITIES
As of the date of this prospectus, other than as provided
above, we have not issued and do not have outstanding any securities convertible
into shares of our common stock or any rights convertible or exchangeable into
shares of our common stock. We may, however, issue such convertible or
exchangeable securities in the future.
LEGAL MATTERS
Lang Michener LLP, Barristers and Solicitors, our independent
legal counsel, has provided an opinion on the validity of the shares of our
common stock that are the subject of this prospectus.
EXPERTS
The financial statements included in this prospectus and
registration statement as at and for the year ended November 30, 2006 have been
audited by Danziger Hochman Partners LLP, Chartered Accountants, an independent
public accounting firm registered with the United States Public Company
Accounting Oversight Board, to the extent and for the periods set forth in their
report appearing elsewhere herein and in the registration statement of which
this prospectus forms a part. These financial statements are included in
reliance upon the authority of said firm as experts in auditing and accounting.
The financial statements included in this prospectus and
registration statement as at and for the year ended November 30, 2005 have been
audited by Staley, Okada & Partners, Chartered Accountants, an independent
public accounting firm registered with the United States Public Company
Accounting Oversight Board, to the extent and for the periods set forth in their
report appearing elsewhere herein and in the registration statement of which
this prospectus forms a part. These financial statements are included in
reliance upon the authority of said firm as experts in auditing and accounting.
Page 24
INTERESTS OF NAMED EXPERTS AND COUNSEL
No expert or counsel named in this prospectus as having
prepared or certified any part of this prospectus or having given an opinion
upon the validity of the securities being registered or upon other legal matters
in connection with the registration or offering of the common stock was employed
on a contingency basis, or had, or is to receive, in connection with the
offering, a substantial interest, direct or indirect, in the registrant, nor was
any such person connected with the registrant as a promoter, managing or
principal underwriter, voting trustee, director, officer, or employee.
DISCLOSURE OF COMMISSION POSITION ON
INDEMNIFICATION FOR
SECURITIES ACT LIABILITIES
Nevada corporation law provides that a corporation may
indemnify any person who was or is a party or is threatened to be made a party
to any threatened, pending or completed action, suit or proceeding, whether
civil, criminal, administrative or investigative, except an action by or in the
right of the corporation, by reason of the fact that he is or was a director,
officer, employee or agent of the corporation, or is or was serving at the
request of the corporation as a director, officer, employee or agent of another
corporation, partnership, joint venture, trust or other enterprise. The
indemnification can cover expenses (including attorneys fees), judgments, fines
and amounts paid in settlement actually and reasonably incurred by such a person
in connection with the action, suit or proceeding, if he acted in good faith and
in a manner which he reasonably believed to be in or not opposed to the best
interests of the corporation, and, with respect to any criminal action or
proceeding, had no reasonable cause to believe his conduct was unlawful. Nevada
corporation law also provides that to the extent that a director, officer,
employee or agent of a corporation has been successful on the merits or
otherwise in defense of any action, suit or proceeding, or in defence of any
claim, issue or matter therein, the corporation shall indemnify him against
expenses, including attorneys fees, actually and reasonably incurred by him in
connection with the defence. Our articles of incorporation and our by-laws
authorize our company to indemnify our directors and officers to the fullest
extent permitted under Nevada law, subject to certain enumerated exceptions.
We have been advised that, in the opinion of the Securities and
Exchange Commission, indemnification for liabilities arising under the
Securities Act is against public policy as expressed in the Securities Act, and
is, therefore, unenforceable. In the event that a claim for indemnification
against such liabilities is asserted by one of our directors, officers, or
controlling persons in connection with the securities being registered, we will,
unless in the opinion of our legal counsel the matter has been settled by
controlling precedent, submit the question of whether such indemnification is
against public policy to a court of appropriate jurisdiction. We will then be
governed by the courts decision.
ORGANIZATION SINCE INCORPORATION
We were incorporated on July 5, 2005 as Kenshou Inc. under the
laws of the state of Nevada.
We completed a private placement of 12,000,000 post-split
shares of our common stock at a price of $0.007 per share for proceeds of
approximately $80,000 on September 14, 2005.
We entered into an asset purchase agreement dated October 1,
2005 with Onyx Trading. Pursuant to this asset purchase agreement, we issued
30,000,000 post-split shares of common stock to Onyx Trading in consideration
for the acquisition of certain intellectual property owned by Onyx Trading
relating to the TV Everywhere video platform and software components. The TV
Everywhere software components have since been incorporated into our ITonis
television solution. This transaction was completed and the
Page 25
shares issued on November 16, 2005. Onyx Trading became one of
our principal shareholders upon completion of this transaction.
Concurrent with the acquisition of the TV Everywhere
intellectual property assets from Onyx Trading, we completed a private placement
of 4,466,289 post-split shares of our common stock at a price of $0.033 per
share on November 16, 2005 for total proceeds of approximately $148,876.
On November 24, 2005, Onyx Trading sold an aggregate of
17,250,000 post-split shares of the common stock that it acquired from us to
Nicolas Lavaud, Antonin Kral and Libor Bucinsky in order to provide them with an
ownership interest in ITonis and a performance incentive. In these transactions,
Nicolas Lavaud purchased 6,150,000 shares of our common stock, and Antonin Kral
and Libor Bucinsky each purchased 5,550,000 shares of our common stock. These
transactions were completed pursuant to Rule 903 of Regulation S of the
Securities Act of 1933. We were not party to these transactions.
In order to reflect our new business focus upon completion of
the Onyx Trading intellectual property acquisition, we change our corporate name
from Kenshou Inc. to ITonis Inc. effective December 2, 2005.
In order to be able to develop the intellectual property
purchased from Onyx Trading, we commenced the process of incorporating a wholly
owned Czech subsidiary called ITonis CZ on November 25, 2005. The
incorporation process was formally completed under Czech law on January 4, 2006.
We now carry out our software development activities in the Czech Republic
through ITonis CZ.
We entered into an asset purchase agreement dated January 31,
2006 with Nordic IPTV (named Makeitwork ApS at the time of the agreement).
Pursuant to this asset purchase agreement, we issued 18,000,000 post-split
shares of common stock to Nordic IPTV in consideration for the acquisition of
certain intellectual property owned by Nordic IPTV relating to the television
portal/ web application server technology that had originally been developed by
Danske Broadband. This technology has subsequently been integrated into our
ITonis video solution. This transaction was completed and the shares issued on
February 7, 2006. Nordic IPTV became one of our principal shareholders upon the
completion of this transaction.
Concurrent with the completion of the asset purchase
transaction, we entered into a reseller and consulting service agreement with
Nordic IPTV dated February 7, 2006. Under this agreement, Nordic IPTV has been
appointed as an agent of ITonis to promote and resell our products and services
in Europe. These rights are not exclusive other than in Denmark, where Nordic
IPTV has been granted exclusive rights. We have agreed to pay a commission to
Nordic IPTV based on sales generated by Nordic IPTV at the rate of 40% of the
net profits resulting from the sale of the products and services. Nordic IPTV
also agreed to provide to ITonis the services of its employee, John Marienhof,
to act as commercial director of ITonis for consideration of $30,000 per month.
This amount was payable as a non-refundable advance against the commission
payable to Nordic IPTV under the agreement. In the event that, in any monthly
period, the commissions earned under the agreement were less than $30,000, then
the amount of $30,000 was payable. If the commissions earned were in excess of
$30,000, then the amount payable was equal to the amount of the commissions
earned. In the event that we did not have sufficient cash flow to make payments,
the advance accrued as a liability owed to Nordic IPTV in the form of a
non-interest bearing account payable. As at August 31, 2007, $120,000 had been
accrued for fees payable under this agreement in connection with the services
provided to us by John Marienhof from January to April of 2006. Notwithstanding
this agreement, we elected not to engage Mr. Marienhof as a commercial director
of ITonis subsequent to April of 2006 and we have executed a letter agreement
with Nordic IPTV confirming that the provision of the reseller and consulting
agreement relating to the services of John Marienhof has been terminated, that
our only obligation in respect of such services is the $120,000
Page 26
previously accrued and that no further payments are required
under the reseller and consulting service agreement except for payment of the
40% commission. We have the right to terminate this agreement at any time by
giving three months advance written notice to Nordic IPTV of our intention to
terminate the agreement.
We completed a private placement of 2,215,692 post-split shares
of our common stock at a price of $0.0833 per share for proceeds of approximately
$184,641 on April 10, 2006.
We entered into a consulting agreement with Westport Strategic
Partners Inc. on February 1, 2007 to provide investor and public relation services
to us for $100,000 plus 600,000 post-split shares of our common stock at a price
of $0.0833 per share.
We completed a private placement of 1,355,364 post-split shares
of our common stock at a price of $0.0833 per share for proceeds of approximately
$112,947 on February 10, 2007.
We completed a private placement of 1,200,000 post-split shares
of our common stock at a price of $0.0833 per share for total proceeds of
approximately $100,000 on March 31, 2007.
We completed a private placement of 438,208 shares of our
common stock at a price of $0.075 per share for proceeds of approximately
$32,866 on April 11, 2007.
We completed a private placement of 936,300 shares of our
common stock at a price of $0.05 per share for proceeds of approximately $46,815
on May 18, 2007.
We established a share purchase option plan in June 2006
whereby our board of directors may, from time to time, grant options to
directors, officers, employees or consultants. We granted our employees options
to purchase up to 1,500,000 shares of our common stock on June 16, 2006 at an
exercise price of $0.267 per share on or before June 16, 2009. We granted our
employees options to purchase up to 1,500,000 shares of our common stock on
December 29, 2006 at an exercise price of $0.267 per share on or before June 16,
2009.
We completed a private placement of 1,000,000 restricted units
at a price of $0.25 per unit comprised of 1,000,000 shares of our common stock
and 1,000,000 share purchase warrants exercisable at a price of $0.25 per share
for two years from the date of issuance on June 11, 2007 for proceeds of
approximately $250,000.
In July 2007, under new management, we determined to shift our
efforts for commercialization of our ITonis video solution from the European
market to the Chinese market. On September 8, 2007, we entered into a share
purchase agreement with iOcean Media Limited to acquire its wholly-owned
subsidiary Aquos Media Limited, which is in the business of assembling licenses
and permits for Internet television broadcasting in China and the resale of
authorized Chinese lottery gaming products, and completed the acquisition on
October 23, 2007. For more information on the acquisition, see Description of
Business Recent Developments.
We completed a one for two consolidation of our issued and
outstanding shares of common stock on June 15, 2006. We completed a three for
one forward stock split of our authorized and issued and outstanding shares of
common stock on March 20, 2007. All information presented in this prospectus
takes into consideration the consolidation and forward split of our shares of
common stock, including all share amounts and per share prices.
Page 27
DESCRIPTION OF BUSINESS
O
VERVIEW
We are the owner of a suite of proprietary software
applications that we refer to as the ITonis video solution. The ITonis video
solution enables the on-demand delivery of video content, including television
channels and videos, to consumers via broadband Internet for viewing on the
consumers television.
Our business plan is to market and sell the ITonis video
solution as a technology solution that will enable the on-demand delivery of
video content via the Internet. The ITonis video solution is one of three
components that are essential to the on-demand delivery of video content via
broadband Internet, namely:
-
the intellectual property rights to distribute the video content;
-
a set top box located near the consumers television that is connected to
broadband Internet; and
-
a technology solution that enables the on-demand delivery of the video
content to the consumers television via the set top box.
We do not have any plans to engage in the business of acquiring
intellectual property rights to distribute video content or manufacturing and
selling set top boxes for televisions. Our focus will be on the marketing and
sale of the ITonis video solution in circumstances where other parties will be
responsible for the provision of the intellectual property rights to distribute
the video content and the necessary set-top boxes.
The ITonis video solution is comprised of the following
components, each of which will be achieved by the installation of our software
applications on computer servers that are used to implement our video
solution:
-
the ITonis media acquisition system allows the upload of video content onto
media storage servers;
-
ITonis media storage servers that provide for the storage of video and
other media content;
-
ITonis media streamers that provide for the streaming of video content in
real time to the end consumer via the Internet;
-
an ITonis Television portal application server that provides the interface
between the computer system and the ultimate consumer; and
-
an ITonis service server that performs automatic maintenance tasks on the
solution.
The ITonis video solution is designed to enable consumers to
order on-demand video content from their provider in the following manner:
Page 28
-
the consumer will be presented with the interface screens generated by the
ITonis Television portal application server that will give the consumer a
range of options to select video content on demand;
-
the consumer will select a television channel or video content and the
selection will be transmitted to the ITonis Television portal application
server;
-
the ITonis Television portal application server will initiate the broadcast
of the video content to the consumer and will record the transaction as a
purchase by the consumer of the video content; and
-
the ITonis media streamers will access the ITonis media storage servers on
which the video content is resident and stream the video content in real time
to the consumer.
We have developed the basic functionality of ITonis video
solution and have demonstrated the solution in a laboratory environment. We are
now securing pilot projects for the demonstration of the ITonis video solution
in real world operations. We are also planning to continue additional
development of the ITonis video solution in order to extend the functionality of
the solution.
We have configured set top boxes manufactured by Kreatel
Communications AB (a Motorola company) to work with our ITonis video solution.
This configuration has been achieved by the installation of software developed
by us onto Kreatel set top boxes that are to be used for delivery of video
content using our solution. We do not market or sell the Kreatel set top boxes
that may be used with our solution.
We believe that our ITonis video solution may be attractive to
the following participants engaged in the telecommunications and media
distribution industry:
-
video content owners and distributors, including television broadcast and
cable companies, that wish to enable their customers to purchase video content
and other value added services via the Internet; and
-
Internet service providers that wish to be able to offer their customers
the ability to purchase on- demand video content for viewing on their
televisions via the Internet.
We plan to commercialize our ITonis video solution using two
distinct business models:
-
Our direct sales model involves selling the ITonis video solution as an
end to end computer based platform to video content owners and distributors
who will install the ITonis video solution on their computer servers and use
the solution to deliver on-demand video content to their customers via the
Internet. In this scenario, we would achieve revenues from sales of the ITonis
video solution. We would also have the ability to earn further ongoing product
support fees and consulting fees.
-
Our Internet service provider model involves partnering with video content
providers to provide a fully outsourced video on-demand and television
solution to Internet service provider businesses. By partnering with content
provides and set-top box manufactures, we will be able to offer a fully
outsourced Video on Demand and Internet Protocol over television (IPTV)
solution to Internet service providers that would like to provide their
customers with this service but do not have the resources to successfully
deploy a video on-demand solution. In this model, our plan is to earn revenues
either on a revenue sharing basis with the Internet service provider or on a
monthly fee basis.
Page 29
Although sales and marketing activities have been initiated, we
have earned minimal revenues to date and, as such, we are presently a
development stage company. We have not as of yet deployed our ITonis video
solution in any commercial operation. Accordingly, we cannot provide any
assurance to investors that any of the above business models will be viable or
that we will achieve significant revenues. Further, we cannot provide investors
with any assurance as to the type of revenue model that will ultimately be
acceptable to our customers.
R
ECENT
D
EVELOPMENTS
Appointment of Directors and Officers
On July 2, 2007, Mr. Thomas Neal Roberts was appointed as one
of our directors and as President, Chief Executive Officer, Chief Financial
Officer and Secretary of the Company. Concurrent with the appointment of Mr.
Roberts, Mr. Nicholas Lavaud resigned as a director, President, Chief Executive
Officer, Chief Financial Officer and Secretary of the Company. On August 27,
2007, Mr. Lawrence Haber was appointed our Secretary in place of Mr. Roberts
and, on September 6, 2007, he was appointed as our Senior Vice President,
General Counsel and Chief Administrative Officer. Under new management, we
determined to shift our efforts for commercialization of the ITonis video
solution from the European market to the Chinese market, and plan to reduce
operations in the Czech Republic.
Acquisition of Aquos Media Limited
On September 8, 2007, we entered into a share purchase
agreement (the Share Purchase Agreement) among the Company, iOcean Media
Limited (iOcean) and Aquos Media Limited (Aquos), a wholly owned subsidiary
of iOcean. A description of the Share Purchase Agreement is provided in our
Current Report on Form 8-K filed September 13, 2007, together with a copy of the
agreement.
Pursuant to the Share Purchase Agreement, we acquired all of
the issued and outstanding shares of Aquos in consideration for the issuance to
iOcean of 70,340,800 shares of our common stock representing 49% of our issued
and outstanding shares immediately following the completion of the acquisition.
In addition, we agreed to issue an additional 17,585,200 shares to iOcean,
representing 25% of the original number of shares issued, on the date upon which
the gaming portion of the license and permits held by Aquos is live and selling
lottery tickets. iOcean entered into a voting trust agreement with us that
governs the voting of its shares in favour of our board of directors for a
period of one year following the date of closing. All shares issued to iOcean
are restricted securities under the Securities Act of 1933.
iOcean has been engaged in the business of assembling licenses
and permits for Internet television broadcasting in China and the resale of
authorized Chinese lottery gaming products. As part of its business efforts,
iOcean has entered into an agreement with Pilot Media Limited, a corporation
incorporated under the laws of China. The agreement contemplates the formation
of a joint venture in China for the establishment of an online television
network platform in China. Under the agreement, Pilot would be responsible for
providing the television network platform and operational management of the
joint venture and iOcean would be responsible for financing, business
development and intellectual property. The internet television platform will be
used for internet television broadcasting and for the delivery of Chinese
lottery gaming products. iOcean will retain rights to deliver Chinese lottery
gaming products on the internet itself, and through other means of distribution,
such as mobile phones.
iOcean agreed upon execution of the Share Purchase Agreement to
assign and transfer all of its right, title and interest in and to the Pilot
agreement to Aquos and to use its best efforts to obtain the written consent of
Pilot to this assignment and transfer. iOcean will cause all future agreements
with Pilot that are contemplated in the Pilot agreement to be negotiated and
executed by Aquos as a subsidiary of the
Page 30
Company. Further, iOcean has agreed to use its best efforts to
assist in these negotiations in good faith to ensure that the definitive
agreements contemplated in the Pilot agreement are achieved.
iOcean will use its best efforts to ensure that the licenses
and permits required for the conduct of the planned television over the Internet
business, as specified in the Share Purchase Agreement, are secured by Aquos by
no later than November 15, 2007. In the event that these licenses and permits
are not secured by December 31, 2007, then we will have the right under an
option agreement executed by iOcean with us to re-purchase the shares issued to
iOcean on closing during January 2008 by delivering notice of exercise of the
option together with an assignment of the shares of Aquos acquired to iOcean. If
we exercise this option, all shares issued to iOcean will be deemed to be
cancelled and we will have no further interest in Aquos.
Upon closing, iOcean nominated and we appointed Iain Mackenzie
Fidlin to our board of directors pursuant to the Share Purchase Agreement. We
anticipate that our board of directors will consist of these three directors for
at least one year from closing.
There is no assurance that Aquos will obtain the required
licenses and permits.
C
ORPORATE
O
RGANIZATION
Incorporation
We were incorporated on July 5, 2005 as Kenshou Inc. under the
laws of the state of Nevada. We changed our name to ITonis Inc. on December 2,
2005 to reflect our acquisition of certain intellectual property underlying the
ITonis video solution and our new business focus.
We commenced the process of incorporating a wholly owned Czech
subsidiary called ITonis CZ on November 25, 2005. The incorporation process
was formally completed under Czech law on January 4, 2006.
Principal Executive Offices
Our principal executive offices and the offices of Itoniz CZ
are located in leased premises at Klimentska 10, 110 00 Prague 1, Czech
Republic. We refer to this facility as our research and development facility as
this is where we carry out the research, development and testing of our ITonis
video solution.
Acquisition of the ITonis Software
We acquired the intellectual property underlying the ITonis
video solution in two separate transactions:
-
We acquired the intellectual property rights owned by Onyx Trading
relating to the TV Everywhere video platform and software components
pursuant to an asset purchase agreement dated October 1, 2005 between us and
Onyx Trading. Pursuant to this asset purchase agreement, we issued 30,000,000
of our shares of common stock to Onyx Trading. The TV Everywhere software
components acquired included the ITonis media acquisition system, the ITonis
media storage system and the ITonis media streamers which have since been
incorporated into our ITonis television solution. This transaction was
completed and the shares issued on November 16, 2005. Onyx Trading became one
of our principal shareholders upon completion of this transaction.
Page 31
-
We acquired the intellectual property rights owned by Nordic IPTV relating
its Internet television portal application software pursuant to an asset
purchase agreement dated January 31, 2006 between us and Nordic IPTV. Pursuant
to this asset purchase agreement, we issued 18,000,000 shares of our common
stock to Nordic IPTV. The Internet television portal application software
acquired from Nordic IPTV was originally owned by Dansk Broadband, a Danish
telecommunications company and developed by Nordija A/S, a Danish software
development company. The Internet television portal application software has
since been incorporated into our ITonis television solution. Nordic IPTV
became one of our principal shareholders upon completion of this transaction.
Stock Splits
On June 15, 2006, we completed a one new share for two old
shares consolidation of our issued and outstanding shares of common stock in
accordance with applicable law. There was no change to our authorized preferred
share capital.
On March 20, 2007, in accordance with applicable law, we
completed an increase in the number of shares of our authorized share capital
and corresponding increase in the number of issued and outstanding common shares
on a three new shares for one old share basis. Accordingly, our authorized
common share capital increased from 100,000,000 shares to 300,000,000 shares,
and our issued and outstanding common stock increased from 23,129,115 shares to
69,387,345 shares, with a par value of $0.001 per share. There was no change to
our authorized preferred share capital of 5,000,000 shares, with a par value of
$0.001 per share. No shares of preferred stock of the Company are currently
issued and outstanding. All share numbers presented in this prospectus are on a
post-consolidation and post-split basis.
I
NDUSTRY
B
ACKGROUND
Broadband Internet
Broadband Internet refers to the ability to access the Internet
at high speeds of data connection. These data speeds are measured in terms of
kilobits per second (Kbits) (ie. 1000 bits of data information per second) per
second and megabits per second (Mbits) (ie. 1,000,000 bits of data information
per second). Broadband Internet generally refers to data speeds in excess of 2
Mbits per second. At these data speeds, it becomes possible to stream video
content to consumers via the Internet from computer servers that have been
configured and programmed to deliver video streaming.
Broadband Internet connections are becoming increasingly
available to consumers as telecommunication companies throughout the world
expand their ability to deliver broadband Internet via cable, digital fibre and
ADSL connections. As the market penetration of broadband Internet increases, the
number of potential consumers for a technology solution that enables the
delivery of video content via the Internet increases. Accordingly, as rates of
broadband Internet access increase amongst consumers, a market opportunity is
generated to provide on-demand video content to these consumers via the
Internet.
Video Content
We believe that there is a demand among consumers for the
delivery of the following video content which could be satisfied by delivery of
on-demand video content via the Internet:
Page 32
Movies And DVDs
There is a demand among consumers for the ability to watch
movies and other digital video discs (DVDs) on their televisions. This demand
is presently satisfied by a combination of DVD rental stores and on-demand
services available to some consumers through cable and satellite television
services. The ability to offer movies and DVDs to consumers via the Internet
presents a new opportunity for Internet service providers and others to offer
movies and DVDs on demand to their customers.
Internet Television
Delivery of television services has historically been a closed
market where delivery was completed by local television broadcast companies or
by a limited number of cable companies and satellite television companies. The
ability to deliver television via the Internet offers the ability for companies
engaged in the business of providing Internet services to offer television via
the Internet. In addition, new services can be added to conventional television
services due to the digital delivery format of television delivered via the
Internet.
Virtual Video Recorder
There is a demand among consumers for the ability to record
televisions shows that are broadcast when the consumer is not available in order
that the consumer can watch the program at a later, more convenient time. This
demand is demonstrated by the recent popularity of personal video recorders,
such as TiVo, that enable consumers to record programs to a computer hard disk
and replay the programs at a later time. We believe that there is potential
demand for a virtual video recorder that would enable consumers to record
television programs via the Internet using a television set-top box device, or
other electronic device with Internet access, such as a personal computer or a
mobile telephone. A virtual video recorder would remove the requirement that
the consumer have purchased a device with a computer hard disk as the data would
be stored on the servers of the provider of the Internet video services.
TV In The Past
TV In The Past is a service related to a virtual video recorder
that enables consumers to have the ability to access television programs that
have been broadcast during a recent period. The advantage of TV In The Past is
that a consumer would not have to pre-program the recording of the television
program, as with the virtual video recorder. The provider of the Internet video
services would provide the consumer with the ability to select and view recent
television programs that have been broadcast and stored on the servers of the
provider of the Internet video services.
Content Owners
The video content that consumers will demand and that may be
delivered via the Internet is owned by the creators of this video content and
their licensees. The ownership of the video content and the rights to distribute
the video content are the subject to intellectual property laws that will
prohibit the unauthorized transmission or copying of the video content.
Accordingly, any solution for the delivery of on-demand video content via the
Internet must be deployed by the owners of the intellectual property rights to
distribute the video content or under contractual agreement with the owners of
these intellectual property rights.
Page 33
Digital Rights Management
The incorporation of digital rights management is a key
element of the success of any service that attempts to deliver video on demand
via the Internet. Digital rights management refers to encryption techniques that
are used in order to ensure that the video content that is delivered to
consumers via the Internet is not copied without authorization from the owner of
the intellectual property rights to the video content that has been delivered.
We anticipate that owners of video content who authorize the delivery of video
content via the Internet will insist on digital rights management features being
incorporated into any technology solution that is used to deliver licensed video
content via the Internet.
O
UR
M
ARKET
O
PPORTUNITY
We believe that content owners and distributors will be looking
at working together to deliver video content to consumers through broadband
Internet. The ability of consumers to connect to broadband Internet presents a
market opportunity to deliver the following on-demand video content to consumers
via the Internet:
-
Movies and DVDs
-
Internet Television
-
Virtual Video Recorder
-
TV in the Past
Our market opportunity is to develop and deliver a technology
solution that enables the on-demand delivery of this video content to consumers
via the Internet that respects the ownership rights of the video content owners
and incorporates digital rights management features. We believe that the
following are potential customers for such a technology solution:
-
existing cable and satellite television companies that want to increase the
video on-demand services that they are able to offer to their customers;
-
Internet service provides that want to be able to offer video on-demand
services to their customers via the broadband Internet connection that they
are providing to their customers; and
-
video content owners that are seeking a new means of delivering their video
content to consumers.
We have developed the ITonis video solution with the objective
of capitalizing on this market opportunity.
O
UR
IT
ONIS
V
IDEO
S
OLUTION
The ITonis video solution is one of three components that are
essential to the on-demand delivery of video content via broadband Internet,
namely:
Page 34
-
a technology solution that enables the on-demand delivery of the video
content to the consumers television via the set top box.
The ITonis video solution is comprised of the following
components, each of which will be achieved by the installation of our software
applications on computer servers that are used to implement our video
solution:
-
the ITonis media acquisition system that allows the upload of video content
onto media storage servers;
-
ITonis media storage servers that provide for the storage of video and
other media content;
-
ITonis media streamers that provide for the streaming video content in real
time to the end consumer via the Internet;
-
an ITonis Television portal application server that provides the interface
between the computer system and the ultimate consumer; and
-
an ITonis service server that performs automatic maintenance tasks on the
solution.
These key components enable us to offer technology solutions
that will enable the delivery to consumers of the following video content via
the Internet on an on-demand basis:
-
Movies and DVDs
-
Internet Television
-
Virtual Video Recorder
-
TV in the Past
T
HE
C
OMPONENTS OF THE
IT
ONIS
V
IDEO
S
OLUTION
Each component of the ITonis video solution is a computer
software application that is designed to be installed on computer servers that
will enable the delivery of on-demand video content via the Internet. The
functionality and operation of each component of the ITonis Video Solution is
described below:
The ITonis Media Acquisition System
The ITonis media acquisition system is used to upload video
content onto the ITonis media storage servers. As illustrated in the diagram
below, a video signal generated from a digital video disc (DVD) or from a
television signal is encoded using the ITonis media acquisition software and
then sent to the storage servers. The video data generated from DVDs is
generated by DVD rippers or grabbers which read the digital information on a
DVD and generate a digital signal that contains the video data.
Page 35
ITonis Media Storage Server
The ITonis media storage software is used for storing all of
the video content generated by the ITonis media acquisition system on computer
servers in order that the video content can be accessed at a later date as
demanded. The software is designed to enable the access and retrieval of video
content for on-demand streaming by the ITonis media streamer software described
below. The ITonis media storage server enables the data representing the video
content to be stored on computer hard drives in arrangements known as a storage
clusters in order to optimize the retrieval of this data.
ITonis Media Streamer
The ITonis media streamer software is designed to access the
video content stored on the ITonis media storage server and to stream video
content to end users via the Internet. The ITonis streamer software operates on
computer servers known as streamers which retrieve video data from the storage
clusters and stream the data to the consumer via the Internet.
ITonis Television Portal Application Server
The ITonis television portal application server acts as the
interface between the consumer and the ITonis video solution. This application
server generates the screens on the users television through which the consumer
is presented with video on-demand options and is able to select video content
for viewing on their television. This application server communicates with the
Metadata database in order to retrieve information regarding video content and
with the ITonis media streamers in order to initiate streaming of video content.
Metadata Database
The Metadata database is used to store information regarding
video content and subscribers in a database format. This information is accessed
by the ITonis Television portal application server when it generates information
regarding video content in response to consumer selections. The database also
includes accounting and billing information relating to the subscribers who are
authorized to access the ITonis video solution to obtain on-demand video
content.
Service Servers
The storage servers are used to perform maintenance tasks on
the ITonis video solution, to monitor performance of the solution and to compile
performance statistics.
Page 36
The interaction of the individual components of the ITonis
video solution is illustrated below:
The ITonis video solution is designed to enable consumers to
order on-demand video content from their provider in the following manner:
-
the consumer will access their set-top box using a remote control;
-
the set-top box will communicate with the application servers incorporated
into the ITonis video solution via the Internet;
-
the consumer will be presented with the interface screens generated by the
ITonis application server that will give the consumer a range of options to
select video content on demand;
-
the application server will display information regarding the video content
options available to the consumer that is stored on and generated by the
Metadata database servers;
-
the consumer will select a television channel or video content and the
selection will be transmitted to the ITonis application server;
-
the consumer will enter a personal information number (a PIN) that will
be sent to the ITonis application server and will be used as a key to access
the video content selected by the consumer;
-
the ITonis application server will verify the consumers access
authorization via the Metadata database server using the PIN number;
-
the ITonis application server will record the transaction as a purchase by
the consumer of the video content and the billing information on the Metadata
database will be updated;
-
the ITonis application server will initiate the broadcast of the video
content to the consumer; and
Page 37
-
the ITonis media streamers will access the ITonis media storage servers on
which the video content is resident and stream the video content in real time
to the consumer.
D
EVELOPMENT OF THE
IT
ONIS
S
OFTWARE
Development History
The ITonis video solution includes software that has been
developed from a suite of software products known as the TV Everywhere suite
of software products. The TV Everywhere software was developed by Xeris, a
wholly owned Czech subsidiary of Onyx Trading, and purchased by us from Onyx
Trading, as described above under Corporate Organization Acquisition of the
ITonis Software. The TV Everywhere software included the software that forms the
basis of the following components of the ITonis video solution:
-
the ITonis media acquisition system;
-
the ITonis media storage server; and
-
the ITonis media streamers.
Upon completion of the acquisition of the TV Everywhere
software, we outsourced additional development of the ITonis video solution to
Xeris. Development work was completed by Xeris with the objective of ensuring
the commercialisation of the software in line with market conditions, and to
increase the flexibility and scalability of the application. With the
incorporation of ITonis CZ in January 2006, we have continued the development of
the ITonis video solution in-house. In order to ensure a smooth transition
between the two development teams, we employed developers from Xeris during a
transition period in January 2006.
The ITonis video solution also incorporates the ITonis
television portal application server that provides the interface between the
computer system and the ultimate consumer. This interface is referred to as a
television portal as it provides the television screens that are presented to
the consumer from which the consumer can select video on-demand content. The
computer software that underlies this application server technology was acquired
by us from Nordic IPTV in January 2006.
We have undertaken the following development of the software
acquired from Onyx Trading and Nordic IPTV in order to develop the ITonis video
solution as an integrated solution:
-
Development of the product line based on VoD components
-
integration of the ITonis video solution with Kreatel set-top boxes;
-
implementation of TCP protocol for streaming ability;
-
enhancement of the DVD ripping and encoding capabilities of our media
acquisition system;
-
implementation of Symulcript protocol for integration of a digital rights
management solution owned by a third party;
-
analysis and incorporation of the television portal application server
software acquired from Nordic IPTV;
Page 38
-
development of a basic user interface;
-
development of a basis administration interface; and
-
fixing of computer software errors known as bugs.
Our ITonis video solution has been developed based on
open-source software, meaning software that is available without a license from
the creator. The use of open-source software allows us to take advantage of
available software and supporting resources without having to purchase license
rights.
Current Status Of Development
We have completed development of the ITonis video solution to
the state that its operation can be demonstrated in our research and development
centre in Prague. We have successfully demonstrated this operation both in a
laboratory environment, where all components are connected to a local area
network, and in an Internet environment, where the computer server and the
set-top box are each connected to the Internet. In order to achieve this
successful operation, an Internet connection with a bandwidth of 2 MBits per
second is required.
Our focus over the next six months is to further advance the
development of the ITonis video solution by adding the additional features and
functionality described below. During this period, we plan to deploy our ITonis
video solution in a pilot project environment in order that we are able to
assess the operation of the ITonis video solution in a commercial environment.
We believe that deployment in a pilot project will give us valuable feedback on
the work that we need to completed in order to have a fully functioning,
commercially deployable solution. During this period, we also plan to start our
marketing activities initiating contact with potential customers and industry
partners. We believe that the successful deployment of the ITonis video solution
in a pilot project environment will greatly assist our efforts to market and
achieve sales of the ITonis video solution.
We are able to demonstrate the successful operation of the
following features in our demonstrations, both when the system is configured in
a laboratory environment and when the server and the set-top box are
communicating via the Internet:
-
the receipt and display of live video;
-
the ability to search and receive movie listings;
-
a parental control function which enables adult content to be filtered;
-
the ability of the user to browse the Internet via the set-top box;
-
the ability to purchase a video through the entering of a personal
identification number;
-
the streaming of purchased video content using MPEG 4 AVC over MPEG2 TS
formats for video and MPEG 1 format for sound;
-
the ability to display subtitles;
-
video fast forward and rewind for movies (multispeed);
-
pause/ play feature for movies;
Page 39
-
the ability to display stream information such as buffer status and
transmission rate of the stream;
-
subtitles, display movie chapters (such as on a DVD player), handle
multiple languages;
-
incorporation of billing functionality into the ITonis video solution; and
-
integration of a DVD robot into the media acquisition system.
-
We have developed software for the integration of set-top boxes
manufactured by Kreatel Communications AB, a subsidiary of Motorola Inc. As
such, we currently rely on Kreatel Communications as the sole provider of
set-top boxes for the ITonis video solution. We plan to expand the range of
set-boxes that will integrate with our ITonis video solution in order to
expand the number of available set-top box vendors that may provide customers
with set-top boxes for the ITonis video solution.
-
We plan to integrate a digital rights management solution into our ITonis
video solution. We have deferred integrating a digital rights management
solution developed by and available from a third party vender pending our
assessment of the requirements of video content owners and their preferred
solutions for digital rights management. Pending this decision, we have
developed our own basic digital rights management solution that offers
encryption of the video stream using a personal key.
Additional Development Work To Be Completed
We believe that the following additional development work is
required to be completed in order to have a fully commercial solution:
-
completion of load tests for all components of the ITonis video solution
and optimization of the configuration of each component based on the results
of the load tests;
-
completion of additional software programming in order that we are able to
integrate the ITonis video solution with a range of set-top boxes in addition
to the Kreatel set-top box with which the ITonis video solution is presently
integrated;
-
enhancement of a proprietary digital rights management solution for
incorporation into the ITonis video solution;
-
integration of a third party digital rights management solution into the
ITonis video solution;
-
integration of a provisioning tool into the ITonis video solution; and
-
enhancement of the media acquisition system in order to be able to encode
live television signals.
We plan to complete this development over the next six months.
We will complete this further development work at our research and development
centre located in Prague through our subsidiary, ITonis CZ.
O
UR
B
USINESS
M
ODEL
We plan to commercialise our ITonis video solution based on two
separate business models:
Page 40
-
direct sales of computer platforms incorporating our ITonis video solution
to service providers, such as cable and satellite television companies, and
content owners; and
-
partnering with content providers in order to provide a technology solution
for video on-demand services for Internet service providers who wish to
out-source the provision of video on-demand services.
Each of these business models represents a significant aspect
of our business plan and there will be a significantly higher risk that our
business will fail if either of these business models is unsuccessful. While we
plan to pursue each business model as part of our plan of operations, we are at
the early stages of the commercialization of our technology. Accordingly, there
is no assurance that either business model will be successful. Further, we may
elect not to pursue either of these business models or change our business model
in response to our success or lack of success in pursuing commercialization of
our technology.
We may also, from time to time, sell licenses to various
components of our ITonis video solution to businesses involved in the
telecommunications industry. These sales would be separate and distinct from
each of our business models described below. In the later part of fiscal 2006,
we completed the sale and delivery of our media acquisition system component to
a Czech based telecommunications company. In December 2006, we completed
delivery an upgrade of the solution.
Each of these separate business models is discussed below:
Direct Sales Model
We plan to contact potential customers directly using our
internal sales team. We plan to follow the following steps in soliciting sales:
-
introductory presentation to client to identify client requirements;
-
target presentation that describes the ITonis video solution that is
required to meet the clients requirements;
-
creation of specifications for client solution;
-
proposal to client incorporating client specifications and price and
implementation schedule; and
-
negotiation and conclusion of sales contract.
We plan to target direct sales to the following companies:
-
Internet service providers;
-
Cable television providers;
-
Satellite television providers;
-
Television broadcasters; and
-
Mobile telecommunications providers.
Page 41
We plan to earn revenues under the direct sales model from the
following activities:
-
Sales from the delivery, integration and deployment of our ITonis video
solution to customers;
-
Support fees charged to customers for ongoing support of installed ITonis
video solutions; and
-
Consulting fees charged for providing business and technical consulting
services to customers.
We plan to achieve revenues from the sales from the delivery,
integration and deployment of our ITonis video solution to customers who use our
ITonis video solution to deliver video on-demand services to their customers. We
plan to earn a monthly fees based on the number of subscribers to the service:
The monthly fee will include the license fee and the support fee. Typical
monthly fees are between 1USD and 5USD, depending on the services which are
provided and on the Service Level Agreement.
We anticipate that the fees that we charge will be based on
contracts that are negotiated with customers on a case by case basis. As we have
not entered into any commercial contracts to date, we cannot provide any
assurance that our customers will pay fees based upon this business model. We
may be forced to consider alternate payment schemes in order to secure contracts
with customers and be competitive within our market place.
We plan to provide business and technical consulting services
to customers as we achieve success with the commercial deployment of our ITonis
video solution. We believe that there are potential customers who would pay for
our expertise in the deployment of our ITonis video solution once our ability to
provide on-demand video solutions using our solution is established. We
anticipate that consulting fees would be based on hourly rates and that these
rates would vary depending on the country and the use of local workforce.
Internet Service Provider Model
We plan to target businesses that are engaged in the business
of providing Internet services as potential customers for an all-in-one
technology solution for the delivery of on-demand video content via the
Internet. We believe that the ability to offer on-demand video services via the
Internet offers Internet service providers an opportunity both to generate
additional revenues from their customers to whom they provide Internet access
services and to distinguish themselves from competitors who may not be able to
offer on-demand video services via the Internet.
To achieve this objective, we plan to partner with content
providers and set-box manufacturers in order to provide a fully-integrated
technology solution that we would jointly sell to Internet services providers.
We see this service as an out-sourcing model from the perspective of Internet
service providers as it would enable them to acquire the ability to deliver
on-demand video content services to their Internet access clients without having
to become engaged in the business of acquiring the rights to deliver video
content or to implement the technology solution required.
Under this business model, the all-in-one technology solution
would be comprised of the following components:
Page 42
-
a set-top box that would be purchased by the consumer or by the Internet
service provider and that would reside in the consumers home near their
television set.
Under this business model, we would deploy and operate the
ITonis video solution as a service for the Internet service provider. We would
supply the video storage, video streaming and Television portal application that
are part of the ITonis video solution and would provide customer support. We
would integrate the ITonis video solution with the billing system and network of
the Internet service provider. The content provider would provide the video
on-demand content and would deliver Metadata files in an electronic form that
would be loaded onto the Metadata database incorporated into the ITonis video
solution in order that this information could be accessed by customers. The
Internet service provider would be responsible for the purchase and distribution
of the set-top boxes, the acquisition and provision of subscribers for the
on-demand video service, marketing of the services to subscribers, billing of
subscribers and collection of fees from subscribers and the necessary interfaces
between computer networks.
The successful implementation of this business model would
require that we enter into arrangements with partners who would provide the
licensed video content and the set-top boxes. With these arrangements in place,
we would provide joint proposals to Internet service providers for the delivery
of on-demand video services via the Internet to the customers of the Internet
service providers.
We envision that the revenues under this business model would
be based on either revenue sharing with the Internet service provider, based on
revenues generated by providing the service, or a fixed monthly fee that would
be charged to the Internet service provider. Revenues earned in connection with
the provision of the service would then be divided amongst ourselves and the
provider of the licensed video content. The set-top box manufacture would earn
revenues from sales of set-top boxes to the Internet service provider or their
customers. We would prefer that Internet service providers would purchase the
set-top boxes for their customers and recover the cost over time through monthly
charges in order to lower the up-front cost to the consumer. However, Internet
service providers may not wish to pay this up-front expense and may instead
require their customers to purchase the set-top boxes directly. We cannot
provide assurance that Internet service providers will accept either our revenue
model or our plan to have the Internet service providers acquire the set-top
boxes directly.
We have entered into discussions with both a provider of
licensed content and a set-top box manufacturer. The set-top box manufacturer is
Kreatel, as mentioned above under Status of Development. While we have entered
into discussions with these parties, we do not have any agreement in place for
the submission of proposals to Internet service providers.
We have entered into discussions with a Cisco distributor in
Czech Republic and Slovakia and are in the final phase of discussions to have a
distributorship agreement in place in the near future. To date, we have
submitted several joint proposals with this company in the Czech Republic and
Slovakia in answer to their Request For Information and Request For Proposal. If
successful, we would be in a position where we would be able to quickly deploy
our platform for a pilot or a full scale deployment. There is no assurance that
any of our proposals will be accepted or that a distributorship agreement will
be concluded.
We have delivered the ITonis media acquisition system to a
major telecommunications company in the Czech Republic in fiscal 2006. In
December 2006, we delivered an upgrade to the system and new features have been
deployed. The system is currently live and in operation.
We anticipate that we will be required to complete additional
technical work in connection with the provision of each solution for an Internet
service provider. The optimal configuration of each solution will depend on a
number of factors, including the network infrastructure that the solution will
operate on,
Page 43
the capability of the solution in terms of the number of
simultaneous video data streams that may be handled and any required
communications between multiple networks. These factors will need to be
discussed with the Internet service provider in the course of submitting
proposals and agreeing to contract prices.
We believe that this business model will be attractive to many
smaller Internet service providers who do not have the technical capabilities or
the financial resources to implement and deliver an on-demand Internet video
solution for their clients. We also believe that this business model offers us a
means of achieving an initial commercial deployment of our ITonis video solution
which we could then use to demonstrate to potential customers who may purchase
under our direct sales model.
P
RODUCT SUPPORT
Once we achieve commercial deployment of our ITonis video
solution, we plan to support installed solutions by a support team. The support
team will have the necessary training and knowledge to perform:
-
basic maintenance operations
-
installation of upgrades to software as upgrades are developed
-
application of software patches to solve operational problems
-
basic troubleshooting of customer operations
Our support team will be based in our research and development
facility in Prague and will be supported by our research and development team.
M
ARKETING AND
S
ALES
P
LAN
Our marketing activities to date have been centered on
introducing and raising the profile of the ITonis software to potential
customers and partners. Due to the geographic position of our offices and
business relationships, we have mostly targeted our marketing efforts inside
Czech Republic and Scandinavia.
The level of our marketing activity has been restrained by our
limited financial resources. As such we have been unable to promote our ITonis
video solution in regional, national or international press through direct
advertising or through web based advertising. Our focus has been to raise our
profile through a combination of working with public relations specialists, web
site promotions, web forums, industry networking events and trade shows.
Our marketing tools presently include our web site at
www.itonis.tv
and product leaflets. We are also able to provide product
demonstrations of the ITonis video solution at our research and development
facility in Prague.
Our initial marketing efforts will consist of promoting
directly our solution to our key target groups while working to develop
relationships with potential partners to optimize the exposure of our ITonis
video solutions. To develop our network of potential partners and seek new
business opportunities, we have visited key trade shows and events associated
with our industry. We were also present at the IBC exhibition in Amsterdam and
IPTV World Forum in London as an exhibitor. Parallel to our direct sales
approach, we are also attempting to identify potential partners in order to
develop our Internet service provider model.
Page 44
We also plan to enter into arrangements with key technology
distributors who offer the potential to act as distributors or resellers for our
ITonis video solution. Many technology distributors have established customer
relationships with Internet service providers, mobile telecommunications
operators and television cable companies to whom they sell computer hardware and
software. As many of these distributors will not have the ability to offer a
technology solution for the delivery of on-demand video via the Internet, we
believe that there is a business opportunity for us to enable them to deliver
this technology solution and in effect become a one-stop shop for their
customer needs. We also believe that establishing relationships with technology
distributors can lead to new business opportunities through customers that
approach technology distributors looking for a technology solution for the
delivery of on-demand video via the Internet.
We have recently been contacted by a number of resellers that
are interested in our technology. We may, subject to having sufficient funding,
deploy demonstration video on demand solutions with interested resellers in
order that the resellers can demonstrate our solutions to their clients.
Under new management, we have determined to shift our efforts
for the commercialization of our ITonis video solution from the European market
to the Chinese market and plan to reduce our operations in the Czech Republic.
E
MPLOYEES
As of the date of this prospectus, we have eleven full-time
employees and 3 part time employees. Other than one employee in the Unites
States, all are employed by ITonis CZ and are based in Prague.
C
OMPETITION
Customer Approach
They are numerous companies that propose to deliver on-demand
video solutions over Internet with the goal of offering end users the choice of
what they watch and when. To achieve this goal, these companies use the
following different concepts, each of which we will compete against as we
attempt to commercialise our ITonis video solution:
Intelligent Set top boxes:
Many companies offer intelligent set top boxes with an
integrated hard disk for recording programs. Some of the most advanced companies
in this field are TiVo and Replay TV.
PC Client based solution:
In this case, the intelligence is located inside the PC. End
users must download and install a client on their home PC (connected to the home
TV). Using this software, users are able to record programs and stream to
various devices. One of the most advanced companies is Orb Networks, Inc.
Network based solution Local deployment:
The intelligence and the key infrastructure are now located on
the network. The players in this category typically address the needs of hotels,
hospitals or residential complex. One of the players in this field is Eona.
Page 45
Network based solution Regional deployment:
The intelligence and the key infrastructure are again located
on the network. However, the solution is much more scalable and thousands of end
users can be served nationwide. ITonis belongs to this category. Other major
players in this category are Kasenna, Envivio and Orca.
The following table compares the different customer
approaches.
|
Intelligent
Set top box
|
PC client based
solution
|
Network based
small
deployment
|
Network based
large
deployment
|
End user
|
|
|
|
|
Choice
|
Limited hard
disk space.
Need to program
the set top box.
|
Limited hard disk
space.
Need to program the
PC in advance.
|
Depends on what the
service
provider puts on
the network and his
ability to manage
content.
No limitation on the
amount available.
|
All programs the
service
providers have
access to. No limitation
on the amount
available.
|
Access
|
Requires user to
transfer the
program
to the
device in
advance.
|
Ability to access
from an Internet
connected device.
PC must be on and
upstream capacity
sufficient.
|
Movies are available
only locally.
|
Possibility to access
programs from any
broadband Internet
connected device.
|
Cost
|
Expensive
device but
usually
sponsored by the
service
providers.
|
Piece of software to
download is
inexpensive.
PC needs to be on at
all times.
|
Usually, end device is
not
owned by the end
users.
|
Simple Set top box
needed.
|
Ease of use
|
Easy click to
record requires
programming.
|
Easy click to record
requires
programming.
|
All the programs are
available when you
want them.
|
All the programs are
available when you
want them.
|
Service provider
|
|
|
|
|
Cost
|
Data acquisition
and Streaming
plus
set-top box
sponsorship.
|
Data acquisition and
Streaming.
|
Network infrastructure
(Data acquisition
plus
storage plus streaming).
|
Network infrastructure
(Data acquisition
plus
storage plus streaming).
|
Revenues
|
Usually, simple
monthly fee
for
TV access.
|
Usually, simple
monthly fee
for TV
access.
|
More options: pay per
view
and/or monthly
fee.
|
More options: pay per
view
and/or monthly
fee.
|
Maintenance
|
Major upgrade
needed.
|
Easy software
upgrades.
|
Upgrades can be done
easily on the network.
No intervention at the
customer level.
|
Upgrades can be done
easily on the network.
No intervention at the
customer level.
|
Security
|
Little control
over how end
users handle
video content.
|
Little control over
how end
users
handle video
content.
|
Content is streamed to
known devices.
|
Streamed content
allows
better control
(possibility to use DRM
and watermarking).
|
Page 46
ITonis Positioning
Most of the competitors that we are aware of have identified
video on demand as a key service within their business model. Their aim is to
provide to their existing customers and others a complete video on demand
solution. Most of these competitors did not develop their own solution and, as a
result, present themselves as systems integrator, although they may provide one
or several components. We believe that these competitors will market their
solutions to service providers who will then be able to choose the components
from the portfolio of technology vendors they support (such as streamers,
storage, set top boxes, and digital rights management) and integrate the
different components. We believe that their strategy is to play on flexibility
and to provide an extensive list of vendors that they are able to integrate.
We believe that the key differentiator between ITonis and our
competitors is that we are able to deliver a full end to end video on demand
solution developed in-house. By doing so, we intend to compete by offering the
potential to significantly cut the integration cost between vendors and limit
the interoperability risk between third party vendors. We believe this
integration issue is such a challenge that such companies such as Orca have
based their whole delivery model on integration. The main components are
delivered by third party vendors while they provide the glue by integrating
the application portal and other end user interfaces. Because of high
integration costs, these vendors may not be able to provide solution for small
deployments. We have identified small deployments as a market opportunity and
intend to target these deployments in order to enable us to achieve commercial
deployments of our ITonis video solution and to help us become recognized as a
reliable provider of video on demand solutions. In addition, we are able to
offer key features on a simple 2Mb Internet line as a result of using advanced
technologies such as RTP/RTSP network protocols.
Key Competitors
There are several competitors that offer on-demand video
solutions via the Internet. Most of them specialize on specific components that
they integrate with other vendors. As a result, they are able to offer a
complete end to end solution. The list below presents the main competitors that
have been identified.
The potential competitors named below provide video on demand
solutions in their portfolio but, to our knowledge, most of them do not have any
solutions that are in operation with a major service provider. The market for
video on demand delivered over the Internet is very young and large deployments
are rare. Most of the service operators are now in the process of evaluating the
different technology offerings before making a significant commitment in the
field. As we are now able to deliver these video on demand solutions, we regard
ourselves as competitors to following companies. Our strategy to compete with
these competitors is to obtain as early as possible our first commercial
deployment of our ITonis video solution and from this point try to achieve as
many commercial deployments as we are able to deliver before competitors enter
into arrangements with Internet service providers.
The market for our technology is still emerging. We feel it is
appropriate to list the following companies as our competitors because we feel
they may have or develop technology that could affect our business opportunities
by targeting the same customer base for their services.
Kasenna
Kasenna is a California based company that focuses on storage
and streaming servers. The company was previously focusing on providing local
solutions for hotels and hospitals. With the growth of on-demand video and
Internet video services, Kasennas focus has turned towards the delivery of
complete solutions for service operators. Kasennas storage servers are used by
some major players such as CNN and Fastweb. In a press release dated June 26,
2006, Kasenna announced the deployment of a MPEG-4 IPTV.
Page 47
As a competitor offering the same range of solutions, with the
same industry focus, Kasenna may win contracts over us based on their experience
and references.
Envivio
Envivio is a former division of France Telecom that was spun
off in 2000. Envivio is now a United States company that conducts research and
development in France. We are not aware of any solution that has been brought to
market by Envivio. As a business focused on delivering video solution based on
MPEG-4, Envivio has extensive knowledge on the MPEG-4 format. Envivio is
considered an industry expert in MPEG-4 products and systems. If the industry
moves towards an MPEG-4 standard, Envivio will be a key competitor in this
market.
Orca Interactive
Orca Interactive is part of the Emblaze group which is traded
on the London Stock Exchange. Orca is a provider of middleware and applications
for Internet and video on-demand solutions. Orca works with multiple partners in
order to deliver end to end solutions. They provide integrated solutions using
the components chosen by their clients. Orca has signed many agreements with
different service providers as a system integrator but we are not aware of any
publicly announced live deployments. Orca focuses on large customers in this
market. If the market develops quickly and service providers require large
deployments without small pilot or trial, it will affect our ability to compete
against Orca Interactive.
Sentivision
Sentivision is a Japanese company that conducts research and
development in Poland. We understand their objective is to provide a full end to
end solution to their clients, including set top boxes. Accordingly, their
approach is similar to our approach. We are not aware of any live deployment for
the Sentivision solution. Since Sentivisions development approach is very
similar to ours, Sentivision may be aiming at the same customer base.
Tandberg Television
Tandberg Television is listed on the Oslo stock market and has
operations in Asia, Australia, Europe and Americas. While the company was
originally focused on encoders and decoders, we understand they have added an
Internet television offering to their product range and are now able to offer
this type of solution. Tandberg Television with their partner, Broadbus
Technologies, Inc., claim to enable video-on-demand in more than 30 markets.
Tandberg Television is a recognised company, especially in the video encoding
industry. Their resources are significantly greater than ours.
Cisco
We believe Cisco is aiming at entering the television over
Internet market. They have recently purchased Scientific Atlanta to enhance
their offering of video services. Cisco has the resources to have a significant
impact on the market. Their strategy regarding on-demand video is not known.
There is a possibility that they will utilize IPTV and on-demand service as a
means to increase the need for their core products, being network
infrastructure. They may offer solutions at a very low cost as a means to
increase the need for network upgrades. This would affect the competitive
environment of the market.
Many of these competitors will have greater financial,
technical and personnel resources than we do. Accordingly, they may be able to
develop Internet video solutions faster than we can and bring these solutions to
the market faster than we would be able to given our limited resources. Further,
the brand
Page 48
name and industry recognition of these competitors may result
in businesses that are potential customers to us deciding to purchase and deploy
the Internet video solutions offered by our competitors.
I
NTELLECTUAL
P
ROPERTY
General
We own intellectual property rights relating to the ITonis
suite of software applications that includes trade secrets and copyright. We
seek to protect our intellectual property by generally limiting access to it,
treating portions of it as trade secrets and obtaining confidentiality or
non-disclosure agreements from persons who are given access to it, including our
developers.
Trademark Applications
We are presently planning to seek trademark protection of the
ITonis name and logo. We presently have not been granted any trademark
protection of the ITonis name and logo and there is no assurance that we will
achieve trademark protection.
Patents
We presently do not have any patents on the ITonis video
solution.
Trade Secrets and Copyright
We enter into non-disclosure agreements with our employees and
with arms length parties with whom we may be in business negotiations or with
whom we may have contracted with. Further, we provide in our agreements with our
employees that the intellectual property that they create during their
employment with us is our property. There is a risk that employees and third
parties with whom we have non-disclosure agreements may breach their agreements
with us by disclosing our trade secrets or copying works, such as our computer
software, in which we may be entitled to copyright protection. Further,
employees or third parties may attempt to use our trade secrets and copyrighted
works for their own purposes, including competing with us.
G
OVERNMENT
R
EGULATION
The telecommunications industry is highly regulated, and both
we and our future customers and users may be affected by changes in regulation
of telecommunication services. As we will be providing the technology solution
to those businesses that provide telecommunications directly to consumers, we
anticipate that we will not be directly subject to government regulation of the
delivery of telecommunications services. However, regulations that restrict or
prohibit the delivery of video services via the Internet will have the effect of
reducing the potential market for our ITonis video solutions. Accordingly, the
indirect impact of changes in government regulation could affect our business
adversely even though the specific regulations do not apply directly to us or
our services. Modifying our ITonis video solution to enable our customers and
users to comply with government regulation may be costly and time-consuming and
our failure to do so could result in our inability to commercialize our video
solutions and carry out our plan of operations. Further, the existence of
government regulation in markets into which we may wish to enter may impose
prohibitive costs of operation which could result in our determination not to
offer our ITonis video solutions in these markets. In addition, laws that handle
those issues do not exist in some countries and need to be drafted.
Page 49
MANAGEMENTS DISCUSSION AND ANALYSIS OR PLAN OF OPERATIONS
The following discussion of our financial condition, changes in
financial condition and results of operations for the years ended November 30,
2006 and 2005 and nine months ended August 31, 2007 and 2006 should be read in
conjunction with our annual audited consolidated financial statements and
related notes for the years ended November 30, 2006 and 2005 and unaudited
interim consolidated financial statements for the nine months ended August 31,
2007 and 2006, respectively.
Our Plan of Operations
Our plan of operations for the next twelve months is to
complete the following objectives within the time periods and within the budgets
specified, subject to our achieving the requisite financing:
1.
|
We plan to carry on the development of the ITonis video
solution from our research and development facility in Prague. Our general
administrative overhead cost for our Prague office is approximately
$50,000 per month. This amount includes salaries, computer hardware, rent
and other general expenses associated with our Prague office. If we are
successful in securing initial commercial sales of our ITonis video
solutions, then we anticipate that these expenses may increase to $80,000
per month by the end of the second quarter of fiscal 2007, subject to
financing. This increase in cost would be attributable to adding
additional personnel to our development team and to put in place a team of
employees to provide customer support services.
|
|
|
2.
|
We plan to carry out sales and marketing of our ITonis
video solution over the next twelve months with the objective of securing
sales to several clients. Our direct marketing activities will be carried
out by our employees from our Prague office. As such, the expense for
these marketing activities will be within our general and administrative
expenses for the Prague office, as outlined above. In addition, ITonis
distributors (Nordic IPTV Company ApS and Sofia Digital) undertake those
activities for which we pay a percentage of the sales.
|
|
|
3.
|
We plan to launch an operation pilot scale solution for
an Internet service provider ISP. The purpose of the pilot project would
be to allow us to complete the testing of our ITonis video solution in a
live environment and to enable us to have an operating solution that we
can use for demonstration purposes in connection with our marketing
activities. We anticipate that it would cost approximately $10,000 in
additional expenses to launch this operation.
|
|
|
4.
|
We plan to deploy a small scale commercial solution for
an Internet service provider in China that will offer the basic
functionality of the ITonis video solution. We anticipate that this
installation would cost approximately $50,000. This cost would cover the
hardware and software for the solution. Implementation will be performed
by ITonis CZ. This component of our plan of operations is contingent upon
us securing a joint venture with a local partner.
|
|
|
5.
|
We anticipate spending approximately $4,000 in ongoing
general, legal and administrative expenses per month for the next twelve
months, for a total anticipated expenditure of $48,000 over the next
twelve months. These general, legal and administrative expenses are
external expenses that we anticipate incurring and are in addition to the
general and administrative expense of the Prague office discussed
above.
|
|
|
6.
|
We anticipate spending approximately $53,000 in complying
with our obligations as a reporting company under the Securities Exchange
Act of 1934. These expenses will consist primarily of professional fees
relating to the preparation of our financial statements and completing our
annual report, quarterly report, current report and proxy statement
filings with the SEC.
|
Page 50
7.
|
We anticipate spending $120,000 to pay the accrued
liability in connection with the services provided to us by John Marienhof
pursuant to our reseller and consulting agreement with Nordic IPTV and
$39,830 to repay the loan made to us by our former chief executive officer
described below under the heading Liquidity and Capital
Resources.
|
As at November 30, 2006, we had cash reserves of $1,571 and
working capital of deficit of $442,867. As at August 31, 2007, our cash reserves
had increased to $18,293 and our working capital deficit had increased to
$724,591. Our planned expenditures over the next twelve months are approximately
$1,000,000. Accordingly, we anticipate that we will require financing in the
amount of approximately $1,730,000 in order to carry out our plan of operations
for the next twelve months.
We will also require additional financing with which to pursue
the plan of operations for Aquos. We are in the process of defining this plan of
operations and the funds required to fund this plan of operations will be in
addition to the funds required for the current plan of operations described
above.
During the twelve month period following the date hereof, we
anticipate that we will not generate revenues that exceed our operating costs.
We anticipate based on our current cash and working capital and our planned
expenses that we will be able to continue our plan of operations over the next
one month without additional financing. This projection does not account for any
revenues that we may earn from licensing sales of components to our ITonis video
solution. We believe that we will require additional financing in order to
commercialize our ITonis video solution in order to earn revenues that exceed
our operating expenses.
We anticipate that additional funding will be in the form of
equity financing from the sale of our common stock. We presently have no
arrangements in place for any additional equity financings. In the absence of
such additional financing, we may not be able to continue our plan of operations
beyond the next month and our business plan may fail. If we do not obtain the
required additional financing, we will initially scale back our business
operations and may ultimately be forced to abandon our plan of operations and
our business activities.
C
RITICAL
A
CCOUNTING
P
OLICIES
Development Stage Company
We are a development stage company as defined by Financial
Accounting Standards No. 7. We are presently devoting all of our present efforts
to establishing a new business. All losses accumulated since inception have been
considered as part of our development stage activities.
Revenue Recognition
We recognize revenue when all of the following criteria have
been met: persuasive evidence for an arrangement exists; delivery has occurred;
the fee is fixed or determinable; and collection is reasonably assured. Upfront
contract payments received from the sale of services not yet earned are
initially recorded as deferred revenue on the balance sheet.
Revenue from time and material service contracts is recognized
as the services are provided. Revenue from fixed price, long-term service or
development contracts is recognized over the contract term based on the
percentage of services that are provided during the period compared with the
total estimated services to be provided over the entire contract. Losses on
fixed price contracts are recognized during the period in which the loss first
becomes apparent. Payment terms vary by contract.
Page 51
Foreign Currency Translations
Our functional currency is the Czech Koruna (CZK), and our
reporting currency is the U.S. dollar. All transactions initiated in other
currencies are re-measured into the functional currency as follows:
|
(i)
|
Monetary assets and liabilities at the rate of
exchange in effect at the balance sheet date,
|
|
|
|
|
ii)
|
Non-monetary assets and liabilities, and equity
at historical rates, and
|
|
|
|
|
iii)
|
Revenue and expense items at the average rate
of exchange prevailing during the period.
|
Gains and losses on re-measurement are included in determining
net income for the period.
Translation of balances from the functional currency into the
reporting currency is conducted as follows:
|
i)
|
Assets and liabilities at the rate of exchange in effect
at the balance sheet date,
|
|
|
|
|
ii)
|
Equity at historical rates, and
|
|
|
|
|
iii)
|
Revenue and expense items at the average rate of exchange
prevailing during the period.
|
Translation adjustments resulting from translation of balances
from functional to reporting currency are accumulated as a separate component of
shareholders equity as a component of comprehensive income or loss. Upon sale
or liquidation of the net investment in the foreign entity the amount deferred
will be recognized in income.
Use of Estimates
The preparation of financial statements in conformity with
accounting principles generally accepted in the United States of America
requires management to make certain estimates and assumptions that affect the
reported amounts and timing of revenues and expenses, the reported amounts and
classification of assets and liabilities, and disclosure of contingent assets
and liabilities. These estimates and assumptions are based on the Company's
historical results as well as management's future expectations. The Company's
actual results could vary materially from management's estimates and
assumptions.
Software Costs
Effective March 1, 2006, the Company adopted the provisions of
Statement of Financial Accounting Standards (SFAS) No. 123(R), Share-Based
Payment (SFAS 123(R)), which establishes accounting for equity instruments
exchanged for employee services. Under the provisions of SFAS 123(R),
stock-based compensation cost is measured at the grant date, based on the
calculated fair value of the award, and is recognized as an expense over the
employees requisite service period (generally the vesting period of the equity
grant). Before March 1, 2006, the Company accounted for stock-based compensation
to employees in accordance with Accounting Principles Board Opinion No. 25,
Accounting for Stock Issued to Employees, and complied with the disclosure
requirements of SFAS No. 123, Accounting for Stock-Based Compensation (SFAS
123). The Company adopted SFAS 123(R) using the modified prospective method,
which requires the Company to record compensation expense over the vesting
period for all awards granted after the date of adoption, and for the unvested
portion of previously granted awards that remain outstanding at the date of
adoption. Accordingly, financial statements for the periods prior to March 1,
2006 have not been restated to reflect the fair value method of expensing
share-based compensation. Adoption of SFAS 123(R) does not change the way the
Page 52
Company accounts for share-based payments to non-employees,
with guidance provided by SFAS 123 (as originally issued) and Emerging Issues
Task Force Issue No. 96-18, Accounting for Equity Instruments That Are Issued
to Other Than Employees for Acquiring, or in Conjunction with Selling, Goods or
Services.
Results of Operations Nine months ended August 31, 2007
and 2006
References in the discussion below to fiscal 2007 are to our
current fiscal year which will end on November 30, 2007. References to fiscal
2006 are to our fiscal year ended November 30, 2006.
References to the
first nine months of fiscal 2006 are to the nine month period ended August 31,
2006 and references to the first nine months of fiscal 2007 are to the nine
month period ended August 31, 2007.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
From
|
|
|
|
For the
|
|
|
For the
|
|
|
For the
|
|
|
For the
|
|
|
Incorporation
|
|
|
|
Three Months
|
|
|
Three Months
|
|
|
Nine Months
|
|
|
Nine Months
|
|
|
July 5,
|
|
|
|
Ended
|
|
|
Ended
|
|
|
Ended
|
|
|
Ended
|
|
|
2005 to
|
|
|
|
August 31,
|
|
|
August 31,
|
|
|
August 31,
|
|
|
August 31,
|
|
|
August 31,
|
|
|
|
2007
|
|
|
2006
|
|
|
2007
|
|
|
2006
|
|
|
2007
|
|
Sales
|
$
|
27,845
|
|
$
|
24,351
|
|
$
|
199,415
|
|
$
|
24,351
|
|
$
|
223,766
|
|
Cost of Sales
|
|
17,573
|
|
|
9,424
|
|
|
167,463
|
|
|
9,424
|
|
|
176,887
|
|
Gross Profit
|
|
10,272
|
|
|
14,927
|
|
|
31,952
|
|
|
14,927
|
|
|
46,879
|
|
General and Administrative
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Software development costs
|
|
78,933
|
|
|
-
|
|
|
252,979
|
|
|
13,814
|
|
|
615,533
|
|
Consulting
|
|
72,134
|
|
|
31,901
|
|
|
178,092
|
|
|
53,337
|
|
|
213,428
|
|
Salaries and wages
|
|
17,926
|
|
|
90,652
|
|
|
136,302
|
|
|
198,435
|
|
|
211,897
|
|
Auditing and accounting
|
|
37,573
|
|
|
19,371
|
|
|
100,645
|
|
|
39,995
|
|
|
256,602
|
|
Office
|
|
23,436
|
|
|
5,975
|
|
|
61,068
|
|
|
22,627
|
|
|
116,015
|
|
Legal
|
|
16,880
|
|
|
16,633
|
|
|
31,066
|
|
|
49,760
|
|
|
102,334
|
|
Depreciation
|
|
3,706
|
|
|
5,896
|
|
|
22,773
|
|
|
14,893
|
|
|
43,463
|
|
Rent
|
|
8,345
|
|
|
-
|
|
|
21,829
|
|
|
-
|
|
|
53,848
|
|
Filing fees
|
|
9,871
|
|
|
2,365
|
|
|
15,324
|
|
|
9,820
|
|
|
22,611
|
|
Investor relations
|
|
-
|
|
|
2,287
|
|
|
6,235
|
|
|
2,287
|
|
|
24,915
|
|
Foreign exchange loss
|
|
(214
|
)
|
|
4,811
|
|
|
3,801
|
|
|
4,811
|
|
|
9,651
|
|
Intellectual property
|
|
-
|
|
|
-
|
|
|
-
|
|
|
1,500,000
|
|
|
1,947,637
|
|
Marketing and distribution
|
|
-
|
|
|
-
|
|
|
-
|
|
|
120,000
|
|
|
120,000
|
|
Bad debt
|
|
-
|
|
|
9,789
|
|
|
-
|
|
|
9,789
|
|
|
9,789
|
|
|
|
268,590
|
|
|
189,680
|
|
|
830,114
|
|
|
2,039,568
|
|
|
3,747,723
|
|
Loss from Operations
|
|
(258,318
|
)
|
|
(174,753
|
)
|
|
(798,162
|
)
|
|
(2,024,641
|
)
|
|
(3,700,844
|
)
|
Other Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income
|
|
-
|
|
|
4,974
|
|
|
-
|
|
|
26,724
|
|
|
33,926
|
|
Loss for the
Period
|
$
|
(258,318
|
)
|
$
|
(169,779
|
)
|
$
|
(798,162
|
)
|
$
|
(1,997,917
|
)
|
$
|
(3,666,918
|
)
|
Revenue
We generated our initial revenues during the first quarter of
fiscal 2007. During the first quarter of fiscal 2007, we delivered our encoding
platform to a customer for encoding content from DVD disks onto the customers
video demand platform. The encoding platform is one of the components of the
ITonis video solution. Our revenues increased to $199,415 for the first nine
months of fiscal 2007 from $24,351 for the first nine months of fiscal 2006.
Page 53
These initial revenues are not significant in relation to our
overall expenses. We anticipate that we will not earn any significant revenues
until such time as we have achieved commercial deployment of our ITonis video
solution.
Software Development Costs
Software development costs represent amounts attributable to
the development of our proprietary software.
Our software development costs increased significantly to
$252,979 during the first nine months of fiscal 2007 from $13,814 during the
first nine months of fiscal 2006 as we continued development of our ITonis video
solution. Software development costs during fiscal 2006 included:
-
amounts paid to Xeris in respect of development work on our ITonis video
solution completed by Xeris prior to our taking over software development
activities from Xeris in January 2006; and
-
software development work that we completed in-house.
Consulting
Consulting fees represent amounts that we pay to consultants
that are engaged by us.
Consulting expenses increased significantly to $178,092 for the
first nine months of fiscal 2007 compared to $53,337 for the first nine months
of fiscal 2006. Consulting expenses have increased in part due to marketing
campaigns that were undertaken based on the previous strategy for the firm.
Outside consultants were required to facilitate these campaigns because of lack
of in-house expertise. We anticipate that management and consulting expenses
will increase during fiscal 2007 because of our determination to focus on China.
Salaries and Wages
Salaries and wages are primarily comprised of salaries paid to
employees of ITonis CZ who are or were at the time employed at our research and
development facility in Prague.
Salaries and wages were $136,302 during the first nine months
of fiscal 2007 compared to $198,435 during the first nine months of fiscal 2006
due to fewer employees.
Audit and Accounting
Our accounting and auditing expenses include professional fees
for accounting and auditing expenses incurred in connection with the preparation
and audit of our financial statements.
Accounting and auditing expenses increased during the first
nine months of fiscal 2007 to $100,645 compared to $39,995 in the first nine
months of fiscal 2006 as a result of the review of potential acquisitions.
Depreciation
Depreciation expense represents depreciation of our computer
hardware and equipment.
Page 54
Depreciation expense in the first nine months of fiscal 2006
and fiscal 2007 represented depreciation of computer hardware and equipment that
we acquired in connection with the development and testing of our ITonis video
solution.
Legal
Legal expenses are attributable to legal fees paid to our legal
counsel in connection with the completion of our corporate reorganization and
our filing a registration statement with the SEC and becoming a reporting
company under the Securities Exchange Act of 1934.
Legal expenses during the first nine months of fiscal 2007
declined compared to the first nine months of fiscal 2006 as a result of our
completing our corporate reorganization and preparing and filing of a
registration statement with the SEC during fiscal 2006. Legal expenses during
the first nine months of fiscal 2007 have related to our ongoing continuous
reporting obligations under the Securities Exchange Act of 1934.
Rent
Our rent expenses include the rent that we pay for our research
and development facility in Prague and general office expenses.
Our rent expenses increased significantly in fiscal 2006 as the
result of ITonis CZ entering into a lease for our research and development
facility in Prague. This lease expense will be ongoing through fiscal 2007.
Intellectual Property
We did not incur any expenses on any intellectual property
during the first nine months of fiscal 2007. In fiscal 2006, we determined that
the cost of the intellectual property purchased during our fiscal 2006 does not
meet the criteria for capitalization as set out in SFAS No. 86.
Marketing and Distribution
Our marketing and distribution expenses include amounts that we
pay under our reseller and consulting services agreement with Nordic IPTV. We
recorded $120,000 in expenses under the Nordic IPTV agreement in fiscal 2006 in
respect of four months of service provided by John Marienhof as commercial
director of ITonis. In accordance with our agreement with Nordic IPTV, this
amount has not been paid but has been accrued. We did not record any marketing
and distribution expenses during the first nine months of fiscal 2007.
Other Income
We did not generate any other income during the first nine
months of fiscal 2007. Our other income during fiscal 2006 was comprised of:
-
Sub-letting part of our ITonis CZ office to iPLATO s.r.o., a company with
whom ITonis CZ has one director in common;
-
Outsourcing the services of our former director and officer, Nicolas
Lavaud, to Xeris., a company with whom ITonis CZ has one director in common,
as managing director; and
Page 55
-
Outsourcing the services of Libor Bucinsky to Devoteam, an arms length
party, for the installation of Telefonica Video on Demand platform at Czech
Telecom.
Results Of Operations Years ended November 30, 2006 and
2005
References in the discussion below to fiscal 2006 are to our
most recently completed fiscal year ended November 30, 2006. References to
fiscal 2005 are to our fiscal year ended November 30, 2005.
References to
fiscal 2007 are to our current fiscal year that will end November 30, 2007.
|
|
|
|
|
From
|
|
|
From
|
|
|
|
For the Year
|
|
|
Incorporation
|
|
|
Incorporation
|
|
|
|
Ended November
|
|
|
(July 5, 2005) to
|
|
|
(July 5, 2005) to
|
|
|
|
30, 2006
|
|
|
November 30, 2005
|
|
|
November 30, 2006
|
|
|
|
(Audited)
|
|
|
(Audited)
|
|
|
(Audited)
|
|
Revenue from sales
|
$
|
24,351
|
|
$
|
-
|
|
$
|
24,351
|
|
Cost of sales
|
$
|
9,424
|
|
$
|
-
|
|
$
|
9,424
|
|
Gross profit
|
$
|
14,927
|
|
$
|
-
|
|
$
|
14,927
|
|
General and Administrative Expenses
|
|
|
|
|
|
|
|
|
|
Intellectual property
|
|
1,500,000
|
|
|
447,637
|
|
|
1,947,637
|
|
Software development costs
|
|
321,433
|
|
|
41,121
|
|
|
362,554
|
|
Marketing and distribution
|
|
120,000
|
|
|
-
|
|
|
120,000
|
|
Audit and accounting
|
|
91,493
|
|
|
64,464
|
|
|
155,957
|
|
Salaries & wages
|
|
66,581
|
|
|
-
|
|
|
66,581
|
|
Legal
|
|
59,476
|
|
|
11,792
|
|
|
71,268
|
|
Office
|
|
54,324
|
|
|
623
|
|
|
54,947
|
|
Consulting
|
|
35,336
|
|
|
-
|
|
|
35,336
|
|
Rent
|
|
32,019
|
|
|
|
|
|
32,019
|
|
Depreciation
|
|
19,849
|
|
|
841
|
|
|
20,690
|
|
Investor Relations
|
|
18,680
|
|
|
-
|
|
|
18,680
|
|
Bad debts
|
|
9,789
|
|
|
-
|
|
|
9,789
|
|
Stock-based compensation
|
|
9,014
|
|
|
-
|
|
|
9,014
|
|
Filing fees
|
|
7,287
|
|
|
-
|
|
|
7,287
|
|
Foreign Exchange Loss
|
|
5,850
|
|
|
-
|
|
|
5,850
|
|
|
$
|
2,351,131
|
|
$
|
566,478
|
|
$
|
2,917,609
|
|
Loss from Operations
|
|
($2,336,204
|
)
|
|
($566,478
|
)
|
|
($2,902,682
|
)
|
Other Income (Expense):
|
|
|
|
|
|
|
|
|
|
Other Income
|
$
|
33,926
|
|
|
-
|
|
$
|
33,926
|
|
Loss for the
Period
|
|
($2,302,278
|
)
|
|
($566,478
|
)
|
|
($2,868,756
|
)
|
Page 56
Revenue
We generated our initial revenues during fiscal 2006. We
delivered our encoding platform to a customer for encoding content from DVD
disks onto the customers video demand platform. The encoding platform is one of
the components of the ITonis video solution.
These initial revenues are not significant in relation to our
overall expenses. We anticipate that we will not earn any significant revenues
until such time as we have achieved commercial deployment of our ITonis video
solution.
Intellectual Property
We acquired the TV Everywhere software technology from Onyx
Trading on November 16, 2005 by issuing 30,000,000 common shares. This resulted
in Onyx Trading holding approximately 64% of our shares. The value assigned to
the 10,000,000 common shares was $447,637, being the historical cost of the
technology to Onyx Trading. This is in accordance with SAB Topic 5G as Onyx
Trading has retained a substantial indirect interest in the technology that was
transferred. This amount was expensed during fiscal 2005 as it did not meet the
criteria for capitalization as set out in SFAS No. 86.
We valued the TV portal application software technology that we
acquired from Nordic IPTV at $1,500,000 based on a value of $0.0833 per share
being assigned to the 18,000,000 shares that we issued to Nordic IPTV to acquire
this technology. This amount was expensed during fiscal 2006 as it did not meet
the criteria for capitalization as set out in SFAS No. 86.
Software Development Costs
Software development costs represent amounts attributable to
the development of our proprietary software.
Software development costs during fiscal 2006 included:
-
amounts paid to Xeris in respect of development work on our ITonis video
solution completed by Xeris prior to our taking over software development
activities from Xeris in January 2006;
-
software development work that we completed in-house.
Marketing and Distribution
Our marketing and distribution expenses include amounts that we
pay under our reseller and consulting services agreement with Nordic IPTV. As
this agreement was entered into in February 2006, no expenses under this
agreement were recorded in fiscal 2005.
We recorded $120,000 in expenses under the Nordic IPTV
agreement in fiscal 2006 in respect of four months of service provided by John
Marienhof as commercial director of ITonis. In accordance with our agreement
with Nordic IPTV, this amount has not been paid but has been accrued.
Audit and Accounting
Our accounting and auditing expenses include professional fees
for accounting and auditing expenses incurred in connection with the preparation
and audit of our financial statements.
Page 57
We incurred significant accounting and auditing expenses during
fiscal 2005 in connection with our corporate organization and the preparation of
our initial financial statements. Accounting and auditing expenses during fiscal
2006 were in connection with the preparation and audit of our financial
statements for fiscal 2005 prepared in connection with the filing of a
registration statement with the SEC. We will continue to incur auditing and
accounting expenses on an ongoing basis in connection with our continuous
disclosure obligations as a reporting company under the United States Securities
Exchange Act of 1934.
Salaries and Wages
Salaries and wages are primarily comprised of salaries paid to
employees of ITonis CZ who are employed at our research and development facility
in Prague.
Salaries and wages were $nil in fiscal 2005 as we only
completed the acquisition of the our initial software technology from Onyx
Trading on November 16, 2005. Salaries and wages increased in fiscal 2006 as we
hired our initial employees and took over development of the ITonis video
solution from Xeris.
Legal
Our legal expenses include professional fees that we pay to our
legal counsel.
Our legal expenses in fiscal 2005 represent amounts paid to
legal counsel in connection with our corporate organization. Our legal expenses
in fiscal 2006 represent amounts paid to legal counsel in connection with our
corporate organization and the preparation of a registration statement that we
filed with the SEC. We will continue to incur legal expenses on an ongoing basis
in connection with our continuous disclosure obligations as a reporting company
under the United States Securities Exchange Act of 1934.
Office
Our office expenses include the rent that we pay for our
research and development facility in Prague and general office expenses.
Our office expenses increased significantly in fiscal 2006 as
the result of ITonis CZ entering into a lease for our research and development
facility in Prague. This lease expense will be ongoing through fiscal 2007.
Consulting
Consulting fees represent amounts that we pay to consultants
that are engaged by us.
We did not incur any consulting fees during fiscal 2005 as we
were inactive for most of this fiscal year. We incurred consulting fees during
fiscal 2006 as our business activities increased.
Depreciation
Depreciation expenses represents depreciation of our computer
hardware and equipment.
Depreciation expenses in fiscal 2005 and in fiscal 2006
represent depreciation of computer hardware and equipment that we acquired in
connection with the development and testing of our ITonis video solution.
Page 58
Other Income
Our other income during fiscal 2006 was comprised of:
-
Sub-letting part of our ITonis CZ office to iPLATO s.r.o., a company with
whom ITonis CZ has one director in common;
-
Outsourcing the services of Nicolas Lavaud to Xeris., a company with whom
ITonis CZ has one director in common, as managing director; and
-
Outsourcing the services of Libor Bucinsky to Devoteam, an arms length
party, for the installation of Telefonica Video on Demand platform at Czech
Telecom.
We did not generate any significant revenues from the sales or
deployment of our ITonis video solutions during fiscal 2005 or fiscal 2006.
Liquidity and Capital Resources
Cash and Working Capital
As at August 31, 2007, we had cash of $18,293 and a working
capital deficit of $724,591, compared to cash of $1,751 and working capital of
$442,867 as at November 30, 2006. We have financed our operations primarily from
the sale of our common stock. However, there can be no assurance that we will be
able to raise funds from the sale of our common stock, or in any other manner,
in the future.
Related Party Loan
During fiscal 2006 Mr. Nicolas Lavaud, our former director and
chief executive officer, granted us a loan which was outstanding in the amount
of $40,621 as of August 31, 2007. The loan is evidenced by a promissory note, is
unsecured and does not bear any interest. The promissory note is payable on
demand.
Plan Of Operations
Our planned expenditures over the next twelve months are
approximately $1,000,000. As described above under Our Plan of Operations, we
anticipate that we will require financing in the amount of approximately
$1,730,000 in order to carry out our plan of operations for the next twelve
months. While this amount may be offset by any gross profits that we earn from
sales of our ITonis video solutions, we anticipate that we currently do not have
sufficient funds to enable us to undertake our plan of operations past the next
month. Accordingly, we anticipate that we will require additional financing in
order to enable us to sustain our operations for the next twelve months, as
outlined above under Our Plan of Operations.
We anticipate that additional funding will be in the form of
equity financing from the sale of our common stock. We presently have no
arrangements in place for any additional equity financings. In the absence of
such additional financing, we may not be able to continue our plan of operations
beyond the next month and our business plan may fail. If we do not obtain the
required additional financing, we will initially scale back our business
operations and may ultimately be forced to abandon our plan of operations and
our business activities.
Page 59
Cash Used In Operating Activities
We used cash of $374,956 in operating activities during the
first nine months of fiscal 2007 compared to cash used of $296,969 in operating
activities during the first nine months of fiscal 2006.
We used cash in operating activities in the amount of $399,934
during fiscal 2006 compared to $34,543 in fiscal 2005. Cash used in operating
activities was funded by cash from financing activities.
Cash From/Used in Investing Activities
We used cash of $34,362 in investing activities during the
first nine months of fiscal 2007 which consisted of upgrades and enhancements to
technology and purchases of equipment. We used cash in investing activities in
the amount of $36,925 during the first nine months of fiscal 2006. Cash used in
investing activities in fiscal 2006 was attributable primarily to the purchase
of computer hardware and equipment that we have acquired in connection with the
development and testing of our ITonis video solution.
We used cash in investing activities in the amount of $33,119
during fiscal 2006 and compared to $30,283 in fiscal 2005. Cash used in
investing activities was attributable primarily to the purchase of computer
hardware and equipment that we have acquired in connection with the development
and testing of our ITonis video solution.
Cash from Financing Activities
We generated cash of $442,628 from financing activities during
the first nine months of fiscal 2007 compared to cash of $184,641 generated from
financing activities during the first nine months of fiscal 2006. Cash generated
from financing activities during the first nine months of fiscal 2007 and 2006
was attributable to shares issued for cash.
We generated cash from financing activities in the amount of
$284,641 during fiscal 2006 compared to $229,376 in fiscal 2005. Cash generated
by financing activities is attributable to the private placement financings of
our common stock that we have completed since our incorporation.
Going Concern
We have not attained profitable operations and are dependent
upon obtaining financing to pursue any extensive business activities. For these
reasons our auditors stated in their report that they have substantial doubt we
will be able to continue as a going concern.
Future Financings
We anticipate continuing to rely on equity sales of our common
shares in order to continue to fund our business operations. Issuances of
additional shares will result in dilution to our existing stockholders. There is
no assurance that we will achieve any additional sales of our equity securities
or arrange for debt or other financing to fund our planned activities.
Off-Balance Sheet Arrangements
We have no significant off-balance sheet arrangements that have
or are reasonably likely to have a current or future effect on our financial
condition, changes in financial condition, revenues or expenses, results of
operations, liquidity, capital expenditures or capital resources that is
material to stockholders.
Page 60
DESCRIPTION OF PROPERTIES
Our executive office is located at Klimentska 10, 110 00 Praha
1, Czech Republic. We occupy the premises under a contract with Achat Real a.s,
which provides us with approximately 1680 square feet of office space in
consideration of a monthly fee of €1,950.87 ($2,661.18 per month based on a
foreign exchange rate on August 31, 2007 of $1: €0.7331) . We use this facility
as our research and development facility for out ITonis video solutions. These
premises are presently adequate for our current business purposes.
CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS
Except as described below, none of the following parties has,
since our date of incorporation, had any material interest, direct or indirect,
in any transaction with us or in any presently proposed transaction that has or
will materially affect us:
-
Any of our directors or officers;
-
Any person proposed as a nominee for election as a director;
-
Any person who beneficially owns, directly or indirectly, shares carrying
more than 5% of the voting rights attached to our outstanding shares of common
stock;
-
Any member of the immediate family (including spouse, parents, children,
siblings and in-laws) of any of the above persons.
Purchase of Founders Shares
Robert Poncini, our initial director and officer, acquired
750,000 shares of our common stock effective July 8, 2005 for a total purchase
price of $500.
Onyx Trading Inc.
We entered into an asset purchase agreement dated October 1,
2005 with Onyx Trading. Pursuant to this asset purchase agreement, we issued
30,000,000 of our shares of common stock to Onyx Trading in consideration for
the acquisition of certain intellectual property owned by Onyx Trading relating
to the TV Everywhere video platform and software components. This transaction
was completed and the shares issued on November 16, 2005.
Onyx Trading completed the following transfers of shares to
certain of our employees with the objective of providing them with an ownership
interest ITonis and a corresponding performance incentive:
-
6,150,000 shares were transferred to Nicolas Lavaud
-
5,550,000 shares were transferred to Antonin Kral
-
5,550,000 shares were transferred to Libor Bucinsky
Under the terms of their agreements with Onyx Trading, Mr.
Lavaud, Mr. Kral and Mr. Bucinsky retain the rights to their shares only when
they remain employees of ITonis for a duration of at least 2 years. Mr. Lavaud,
Mr. Kral and Mr. Bucinsky have voting power over their respective shares. Onyx
Trading transferred these shares to Mr. Lavaud, Mr. Kral and Mr. Bucinsky in
reliance of Rule 903 of
Page 61
Regulation S of the Securities Act of 1933. Each of Mr. Lavaud,
Mr. Kral and Mr. Bucinsky has provided us with an investment agreement
confirming representations, warranties and agreements necessary to establish the
transfer in accordance with Rule 903 of Regulation S.
Xeris S.P.O.
Xeris is a wholly owned subsidiary of Onyx Trading. Nicolas
Lavaud, a former director of ITonis, is a director of Xeris.
During fiscal 2005, we purchased $30,283 worth of office
furniture and equipment from Xeris. The office furniture and equipment were
valued at the estimated fair market value at the date of purchase. The original
cost to Xeris was approximately $33,000.
Before ITonis set up its fully owned subsidiary in Czech
Republic, ITonis used the services of Xeris to continue the development of the
intellectual property it acquired from Onyx Trading. These software development
costs amounted to $41,121 during the period ended November 30, 2005 and $13,814
during the year ended November 30, 2006.
During the first half of fiscal 2006, ITonis outsourced its
director Nicolas Lavaud to Xeris, as managing director. The fee was paid for Mr.
Lavauds time to perform all the necessary administrative tasks at Xeris. Fees
were equal to $18,577 for the year ended November 30, 2006, which amount is
reported as other income on our financial statements.
Nordic IPTV Company ApS (formerly Makeitwork ApS)
We entered into an asset purchase agreement dated January 31,
2006 with Nordic IPTV. Nordic IPTV is controlled by Mr. John Marienhoff.
Pursuant to this asset purchase agreement, we issued 18,000,000 of our shares of
common stock to Nordic IPTV in consideration for the acquisition of certain
intellectual property owned by Nordic IPTV relating to the television portal/web
application server technology that had originally been developed by Nordija A/S
for Danske Broadband. This intellectual property related to the FTH Broadband
technology known as the NVE Fiber Middleware Administration Architecture. This
transaction was completed and the shares issued on February 7, 2006.
Concurrent with the completion of the asset purchase
transaction, we entered into a reseller and consulting service agreement with
Nordic IPTV dated February 7, 2006. Under this agreement, Nordic IPTV has been
appointed as an agent of ITonis to promote and resell our products and services
in Europe. These rights are not exclusive other than in Denmark, where Nordic
IPTV has been granted exclusive rights. We have agreed to pay a commission to
Nordic IPTV based on sales generated by Nordic IPTV at the rate of 40% of the
net profits resulting from the sale of the products and services. Nordic IPTV
also agreed to provide to ITonis the services of its employee, John Marienhoff,
to act as commercial director of ITonis for consideration of $30,000 per month.
This amount was payable as a non-refundable advance against the commission
payable to Nordic IPTV under the agreement. In the event that, in any monthly
period, the commissions earned under the agreement were less than $30,000, then
the amount of $30,000 was payable. If the commissions earned were in excess of
$30,000, then the amount payable was equal to the amount of the commissions
earned. In the event that we did not have sufficient cash flow to make payments,
the advance accrued as a liability owed to Nordic IPTV in the form of a
non-interest bearing account payable. As at August 31, 2007, $120,000 has been
accrued for fees payable under this agreement in connection with the services
provided to us by John Marienhoff from January to April of 2006. Notwithstanding
this agreement, we elected not to engage Mr. Marienhof as a commercial director
of ITonis subsequent to April of 2006 and we have executed a letter agreement
with Nordic IPTV confirming that the provision of the reseller and consulting
agreement relating to the services of John
Page 62
Marienhof has been terminated, that our only obligation in
respect of such services is the $120,000 previously accrued and that no further
payments are required under the reseller and consulting service agreement except
for payment of the 40% commission. We have the right to terminate this agreement
at any time by giving three month's advance written notice to Nordic IPTV of our
intention to terminate the agreement.
Nicolas Lavaud
On July 3, 2006, Mr. Lavaud, a former director and officer of
ITonis, granted us a loan in the amount of $17,948. This loan had increased to
$35,882 as of November 30, 2006. The loan is evidenced by a promissory note, is
unsecured and does not bear any interest. The promissory note is payable on
demand.
Antonin Kral
We have entered into an employment agreement with Mr. Kral dated
January 1, 2006. The terms and conditions of this employment agreement are described
in detail below under the section of this prospectus entitled Executive
Compensation.
iOcean Media Limited
In connection with the acquisition of Aquos Media Limited, we issued to iOcean
Media Limited shares of our common stock representing 49% of our issued and
outstanding shares.
Other Transactions
The amount due to related parties as of August 31, 2007
consists of:
|
i)
|
$120,000 of non-interest bearing, due on demand accrued
fees owing to a separate company that holds a significant interest in the
Company.
|
|
|
|
|
ii)
|
$40,621 (860,800 CZK) loan from Mr. Lavaud, a former
director and former officer of the Company. The loan is evidenced by a
promissory note, is unsecured and non-interest bearing and payable on
demand.
|
|
|
|
|
iii)
|
$1,497 (30,405 CZK) payable from a Company with a
director in common (Mr. Kral). The payable was incurred during the normal
course of business transactions and has been paid subsequent to year
end.
|
|
|
|
|
iv)
|
$34,634 (703,655 CZK) of accrued salaries owed to
directors and former directors or officers and former officers of the
Company ($11,162 to Antonin Kral and $23,472 to Nick
Lavaud).
|
During the period ended August 31, 2007, consulting fees of
$Nil (August 31, 2006 - $16,273) were charged to a separate company who had a
director in common with the Company (Mr. Lavaud).
During the period ended August 31, 2007, the Company paid $Nil
(August 31, 2006 - $13,814) for software development costs to a separate company
that has a director in common with the Company (Mr. Lavaud).
During the period ended August 31, 2007, $69,636 (1,461,397
CZK) (August 31, 2006 - $8,466) was paid to two directors in salary (633,062 CZK
to Antonin Kral and 828,335 CZK to Nick Lavaud).
During the period ended August 31, 2007, $5,000 (August 31,
2006 - $Nil) was paid to Tom Roberts for consulting fees.
During the period ended August 31, 2007, $10,000 (August 31,
2006 - $Nil) was paid to Larry Haber in legal fees.
Page 63
These transactions were incurred in the normal course of
operations and were measured at the exchange amount of consideration established
and agreed to by the related parties.
MARKET FOR COMMON EQUITY AND RELATED STOCKHOLDER MATTERS
Market Information
Shares of our common stock are quoted on the OTC Bulletin Board
under the symbol ITNS. Our common stock became eligible for trading on the OTC
Bulletin Board on February 20, 2007.
The following table indicates the high and low bid prices of
our common stock during the periods indicated:
Quarter Ended
|
High Bid
|
Low Bid
|
August 31, 2007
|
$1.27
|
$0.55
|
May 31, 2007
|
$1.25
|
$0.15
|
February 28, 2007
|
$0.170
|
$0.051
|
The source of the high and low bid information is the NASD OTC
Bulletin Board. The market quotations provided reflect inter-dealer prices,
without retail mark-up, markdown or commission and may not represent actual
transactions.
Holders of Our Common Stock
As at October 29, 2007, we had 89 registered holders of our
common stock.
Dividends
There are no restrictions in our articles of incorporation or
by-laws that prevent us from declaring dividends. The declaration of dividends
is at the discretion of our board. The Nevada Revised Statutes, however, do
prohibit us from declaring dividends where, after giving effect to the
distribution of the dividend:
-
we would not be able to pay our debts as they become due in the usual
course of business; or
-
our total assets would be less than the sum of our total liabilities plus
the amount that would be needed to satisfy the rights of stockholders who have
preferential rights superior to those receiving the distribution.
We have not declared any dividends and we do not plan to
declare any dividends in the foreseeable future.
Securities Authorized For Issuance Under Compensation Plans
Our board of directors has approved the Companys 2006 Stock
Option Plan as of June 16, 2006. The table set forth below presents information
relating to our equity compensation plans as of the date of this prospectus:
Page 64
|
Number of Securities to be
|
Weighted-Average Exercise
|
Number of Securities
|
|
Issued Upon Exercise of
|
Price of Outstanding
|
Remaining Available for
|
|
Outstanding Options,
|
Options, Warrants and
|
Future Issuance Under
|
|
Warrants and Rights
|
Rights
|
Equity Compensation Plans
|
Plan
Category
|
(a)
|
(b)
|
(excluding column (a))
|
|
|
|
|
Equity Compensation Plans
Approved by
Security
Holders (2006 Stock Option
Plan)
|
3,000,000
|
$0.267
|
Nil
|
Equity Compensation Plans
Not Approved by Security
Holders
|
N/A
|
N/A
|
N/A
|
(1) Represents shares of our common stock to be issued upon the
exercise of option issued pursuant to the Companys 2006 Stock Option Plan.
EXECUTIVE COMPENSATION
S
UMMARY
C
OMPENSATION
T
ABLE
The following table sets forth certain compensation information
for the year ended November 30, 2006 for:
-
Mr. Nicolas Lavaud, our former chief executive officer, former chief
financial officer and a former director, and
-
Mr. Antonin Kral, our chief technical officer and a director.
None of our executive officers earned total annual salary and
bonus exceeding $100,000 during the fiscal year ended November 30, 2006.
|
|
|
|
|
|
Non-
|
Non-
|
|
|
|
|
|
|
|
|
Equity
|
qualified
|
|
|
|
|
|
|
|
|
Incentive
|
Deferred
|
|
|
|
|
|
|
|
|
Plan
|
Compen-
|
All Other
|
|
Name and
|
|
|
|
Stock
|
Option
|
Compen-
|
sation
|
Compen-
|
|
Principal
|
|
Salary
|
Bonus
|
Awards
|
Awards
|
sation
|
Earnings
|
sation
|
Total
|
Position
|
Year
|
($)
|
($)
|
($)
|
($)
|
($)
|
($)
|
($)
|
($)
|
|
|
|
|
|
|
|
|
|
|
Nicolas
Lavaud,
Former
Director
and
Chief
Executive
Officer
(1)
|
2006
|
30,527
|
Nil
|
Nil
|
Nil
|
Nil
|
Nil
|
Nil
|
30,527
|
Antonin
Kral,
Director and
Chief
Technical
Officer
(2)
|
2006
|
30,339
|
Nil
|
Nil
|
2,162
(3)
|
Nil
|
Nil
|
Nil
|
32,501
|
(1)
|
Mr. Lavaud was our Chief Executive Officer, Chief
Financial Officer and a director from November 16, 2005 to July 2,
2007.
|
(2)
|
Mr. Kral has been our Chief Technical Officer since
November 16, 2005.
|
Page 65
(3)
|
Represents the dollar amount recognized for financial
statement reporting purposes with respect to the 2006 fiscal year for the
fair value of stock options granted to the executive officer, in 2006 and
prior years, in accordance with SFAS 123R.
|
E
MPLOYMENT
A
GREEMENTS
On September 6, 2007, we finalized and entered into an
employment agreement with Mr. Thomas Neal Roberts, our President, Chief
Executive Officer and Chief Financial Officer and a director of the Company,
with respect to his appointment as our Chief Executive Officer, and with Mr.
Lawrence Haber with respect to his employment as our Senior Vice-President,
General Counsel and Chief Administrative Officer. The employment agreements are
dated as of September 1, 2007 (the Effective Date). We have also entered into
an employment agreement dated January 1, 2006 with Antonin Kral, our Chief
Technical Officer, with respect to his appointment as Chief Technical Officer.
The following summary of these employment agreements does not purport to be
complete and is qualified in its entirety by reference to each such agreement.
Copies of the employment agreements with Mr. Roberts and Mr. Haber are attached
as exhibits to our current report on Form 8-K filed September 11, 2007, and a
copy of the employment agreement with Antonin Kral is attached as an exhibit to
our registration statement on Form SB-2 filed May 12, 2006.
Thomas Neal Roberts
Pursuant to the terms of his employment agreement, Mr. Roberts
will serve our Chief Executive Officer and as Chief Executive Officer of all of
our subsidiaries. Mr. Roberts will perform such duties and responsibilities as
our board of directors may from time to time reasonably determine and assign as
is customarily performed by persons in an executive position. A more detailed
description of Mr. Roberts job responsibilities is attached as Exhibit A to
the employment agreement. Mr. Roberts will report directly to our board of
directors. Mr. Roberts has agreed to devote, on an as-needed basis, all
necessary time, energy, knowledge, skill and reasonably best efforts to the
business of the Company, however, Mr. Roberts is permitted to have limited
involvement with outside business ventures which do not conflict with the
business of the Company. Mr. Roberts will be based in the Czech Republic.
In consideration for Mr. Roberts services, we have agreed to:
-
pay Mr. Roberts a base salary in the amount of $150,000 per year, less
applicable payroll deductions and tax withholdings, payable in accordance with
the then-current payroll policies of the Company during Mr. Roberts employment
period,
-
issue to Mr. Roberts up to 14,000,000 shares of common stock of the Company
in a combination of option grants and share grants, pursuant to separate stock
and option grant agreements to be executed between Mr. Roberts and the Company
within 30 days from the Effective Date. It is anticipated that the exercise of
any stock options and the grant of any stock awards will be subject to vesting
based on the achievement of specified milestones based on the Companys
business plan. Negotiations regarding the stock and option grants and strike
price are ongoing and are anticipated to be concluded by year end. We will
file an additional Current Report on Form 8-K disclosing these agreements once
they have been concluded.
In addition, we have agreed to reimburse Mr. Roberts for all
reasonable business expenses incurred by Mr. Roberts during the course of his
employment.
The term of Mr. Roberts employment shall commence from the
Effective Date through to the third anniversary of the Effective Date and may be
extended by mutual written agreement of the parties. We are entitled to
terminate the employment agreement for cause, as defined in the employment
agreement,
Page 66
which includes, without limitation, failure of Mr. Roberts to
perform his material duties or a material breach of the material terms of the
agreement by Mr. Roberts. We will be entitled to terminate the employment
agreement without cause at any time after the first year of the employment
agreement. If we terminate the employment agreement without cause or if Mr.
Roberts terminates the employment agreement for good reason, as defined in the
employment agreement, we will be obligated to pay to Mr. Roberts an amount equal
to 90 days base salary, in addition to unpaid or accrued salary and bonus
payments to the date of termination.
Lawrence Haber
Pursuant to the terms of his employment agreement, Mr. Haber
will serve our Senior Vice-President, General Counsel and Chief Administrative
Officer and as Senior Vice-President, General Counsel and Chief Administrative
Officer of all of our subsidiaries. Mr. Haber will perform such duties and
responsibilities as our Chief Executive Officer may from time to time reasonably
determine and assign as is customarily performed by persons in such an executive
position. A more detailed description of Mr. Habers job responsibilities is
attached as Exhibit A to the employment agreement. Mr. Haber will report
directly to our Chief Executive Officer. Mr. Haber has agreed to devote, on an
as-needed basis, all necessary time, energy, knowledge, skill and reasonably
best efforts to the business of the Company, however, Mr. Haber is permitted to
continue his law practice and limited involvement with outside business ventures
which do not conflict with the business of the Company. Mr. Haber will be based
in Florida.
In consideration for Mr. Habers services, we have agreed to:
-
pay Mr. Haber a base salary in the amount of $100,000 per year, less
applicable payroll deductions and tax withholdings, payable in accordance with
the then-current payroll policies of the Company during Mr. Haber employment
period,
-
issue to Mr. Haber up to 7,000,000 shares of common stock of the Company in
a combination of option grants and share grants, pursuant to separate stock
and option grant agreements to be executed between Mr. Haber and the Company
within 30 days from the Effective Date. It is anticipated that the exercise of
any stock options and the grant of any stock awards will be subject to vesting
based on the achievement of specified milestones based on the Companys
business plan. Negotiations regarding the stock and option grants and strike
price are ongoing and are anticipated to be concluded by year end. We will
file an additional Current Report on Form 8-K disclosing these agreements once
they have been concluded.
In addition, we have agreed to reimburse Mr. Haber for all
reasonable business expenses incurred by Mr. Haber during the course of his
employment.
The term of Mr. Habers employment shall commence from the
Effective Date through to the third anniversary of the Effective Date and may be
extended by mutual written agreement of the parties. We are entitled to
terminate the employment agreement for cause, as defined in the employment
agreement, which includes, without limitation, failure of Mr. Haber to perform
his material duties or a material breach of the material terms of the agreement
by Mr. Haber. We will be entitled to terminate the employment agreement without
cause at any time after the first year of the employment agreement. If we
terminate the employment agreement without cause or if Mr. Haber terminates the
employment agreement for good reason, as defined in the employment agreement,
we will be obligated to pay to Mr. Haber an amount equal to 90 days base salary,
in addition to unpaid or accrued salary and bonus payments to the date of
termination.
Page 67
Antonin Kral
Mr. Kral provides his services as Chief Technical Officer to us
under a contract between Mr. Kral and ITonis CZ dated January 1, 2006. Mr. Kral
is obligated to devote his full business time to our business. We have agreed to
pay to Mr. Kral a salary of $45,225 (960,000 CZK per year based on a foreign
exchange rate on November 30, 2005 of $1:21.227) per annum. No shares are
issuable to Mr. Kral pursuant to his employment contract. Mr. Kral has been
granted options to purchase 360,000 shares of our common stock, as described
below under Grants of Stock Options.
2006
S
TOCK
O
PTION
P
LAN
Our board of directors has approved the Companys 2006 Stock
Option Plan (the 2006 Plan) as of June 16, 2006. The following summary of the
2006 Plan does not purport to be complete and is qualified in its entirety by
reference to the plan, a copy of which has been filed as an Exhibit to our
Amendment No. 1 to Form SB-2 filed with the SEC on June 27, 2006.
The 2006 Plan provides for the grant of options to purchase up
to 3,000,000 shares of our common stock to our directors, officers, employees,
and eligible consultants. Any shares of common stock that have been made subject
to an option that ceased to be subject to the option (other than by reason of
exercise or settlement of the option to the extent it is exercised for or
settled in shares) shall again be available for issuance in connection with
future grants of options under the plan. The plan is administered by our board
of directors or a committee appointed by, and consisting or two or more members
of, the board. Except for the terms and conditions explicitly set forth in the
2006 Plan, the plan administrator has the exclusive authority, in its
discretion, to determine all matters relating to options under the plan,
including the selection of individuals to be granted options, the type of
options, the number of shares of common stock subject to an option, all terms,
conditions, restrictions and limitations, if any, of an option and the terms of
any instrument that evidences the option. The plan administrator also has the
exclusive authority to interpret the plan and the terms of any instrument
evidencing the option and may from time to time adopt and change rules and
regulations of general application for the plans administration. The plan
administrators interpretation of the 2006 Plan and its rules and regulations,
and all actions taken and determinations made by the plan administrator is
conclusive and binding on all parties.
G
RANTS OF
S
TOCK
O
PTIONS
During the year ended November 30, 2006, we granted options to
purchase an aggregate of 1,500,000 shares of common stock to certain employees
on June 16, 2006, including 360,000 options to Antonin Kral, a director and our
Chief Technical Officer, as detailed below. On December 29, 2006, we granted
options to purchase 450,000 shares of our common stock to Nicolas Lavaud, our
former Chief Executive Officer and a former director. All options are
exercisable at a price of $0.2667 per share for a term expiring June 16, 2009
and are subject to the vesting provisions set forth below. All options have been
granted pursuant to and are subject to our 2006 Stock Option Plan.
Name of
Optionee
|
Number of Options
|
Antonin Kral,
Director and Chief Technical Officer
|
360,000
|
Nicolas Lavaud,
Former Director and Chief Executive Officer
|
450,000
|
Page 68
Each option will vest on the following dates (each a Vesting
Date):
Date of Vesting
|
Percentage of Options Vested
|
June 1, 2007
|
10%
|
August 1, 2007
|
10%
|
October 1, 2007
|
10%
|
December 1, 2007
|
10%
|
February 1, 2008
|
10%
|
April 1, 2008
|
10%
|
June 1, 2008
|
10%
|
August 1, 2008
|
10%
|
October 1, 2008
|
10%
|
December 1, 2008
|
10%
|
O
UTSTANDING
E
QUITY
A
WARDS
AS OF
N
OVEMBER
30,
2006
The following table summarizes the outstanding equity awards as
of November 30, 2006 for each of our named executive officers:
|
|
Option Awards
|
|
|
|
Stock Awards
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity
|
|
|
|
|
|
|
|
|
Equity
|
Incentive
|
|
|
|
|
|
|
|
|
Incentive
|
Plan
|
|
|
|
|
|
|
|
Market
|
Plan
|
Awards:
|
|
|
|
|
|
|
|
Value
|
Awards:
|
Market or
|
|
|
|
Equity
|
|
|
|
of
|
Number
|
Payout
|
|
|
|
Incentive
|
|
|
Number
|
Shares
|
of
|
Value of
|
|
|
|
Plan
|
|
|
of
|
or
|
Unearned
|
Unearned
|
|
|
|
Awards:
|
|
|
Shares
|
Units
|
Shares,
|
Shares,
|
|
Number of
|
Number of
|
Number of
|
|
|
or Units
|
of
|
Units or
|
Units or
|
|
Securities
|
Securities
|
Securities
|
|
|
of Stock
|
Stock
|
Other
|
Other
|
|
Underlying
|
Underlying
|
Underlying
|
|
|
That
|
That
|
Rights
|
Rights
|
|
Unexercised
|
Unexercised
|
Unexercised
|
Option
|
|
Have
|
Have
|
That
|
That
|
|
Options
|
Options
|
Unearned
|
Exercise
|
Option
|
Not
|
Not
|
Have Not
|
Have Not
|
|
(#)
|
(#)
|
Options
|
Price
|
Expiration
|
Vested
|
Vested
|
Vested
|
Vested
|
Name
|
Exercisable
|
Unexercisable
|
(#)
|
($)
|
Date
|
(#)
|
($)
|
(#)
|
($)
|
|
|
|
|
|
|
|
|
|
|
Nicolas
Lavaud,
Former
Director
and
Chief
Executive
Officer
|
Nil
|
Nil
|
Nil
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
Antonin
Kral,
Director and
Chief
Technical
Officer
|
Nil
|
360,000
|
Nil
|
$0.2667
|
June 16,
2009
|
N/A
|
N/A
|
N/A
|
N/A
|
C
OMPENSATION OF
D
IRECTORS
We do not currently pay our directors any fees or other
compensation for acting as directors. We have not paid any fees or other
compensation to any of our directors for acting as directors to date.
L
ONG
-
TERM
I
NCENTIVE
P
LANS
We do not have any long-term incentive plans in place.
Page 69
FINANCIAL STATEMENTS
The following financial statements of ITonis Inc. listed below
are included with this prospectus. These financial statements have been prepared
on the basis of accounting principles generally accepted in the United States
and are expressed in U.S. dollars.
ITonis Inc. (Consolidated - Audited)
-
Reports of Independent Registered Public Accounting Firms
-
Consolidated Balance Sheets as at November 30, 2006 and 2005
-
Consolidated Statements of Changes in Stockholders Equity for the period
from incorporation (July 5, 2005) to November 30, 2006
-
Consolidated Statements of Operations for the period ended November 30,
2006 and for the periods from incorporation (July 5, 2005) to November 30,
2006 and 2005
-
Consolidated Statements of Cash Flows for the period ended November 30,
2006 and for the periods from incorporation (July 5, 2005) to November 30,
2006 and 2005
-
Notes to Consolidated Financial Statements
ITonis Inc. (Consolidated - Unaudited)
-
Interim Consolidated Balance Sheets as at August 31, 2007 (unaudited) and
November 30, 2006 (audited)
-
Interim Consolidated Statements of Changes in Stockholders Equity
(Deficiency) for the period from incorporation (July 5, 2005) to August 31,
2007 (unaudited)
-
Interim Consolidated Statements of Operations for the nine months ended
August 31, 2007 and 2006 and for the period from incorporation (July 5, 2005)
to August 31, 2007 (unaudited)
-
Interim Consolidated Statements of Cash Flows for the nine months ended
August 31, 2007 and 2006 and for the period from incorporation (July 5, 2005)
to August 31, 2007 (unaudited)
-
Notes to Interim Consolidated Financial Statements (unaudited)
Page 70
|
Page
|
Interim Consolodated Financial Statements as at August 31, 2007
|
|
|
|
Interim Consolidated Balance
Sheets as at August 31, 2007 (unaudited) and November 30, 2006 (audited)
|
F-1
|
|
|
Interim Consolidated Statements
of Changes in Stockholders Equity (Deficiency) for the period from
incorporation (July 5, 2005) to August 31, 2007 (Unaudited)
|
F-2
|
|
|
Interim Consolidated Statements
of Operations for the nine months ended August 31, 2007 and 2006 and for
the period from incorporation (July 5, 2005) to August 31, 2007 (Unaudited)
|
F-3
|
|
|
Interim Consolidated Statements
of Cash Flows for the nine months ended August 31, 2007 and 2006 and for
the period from incorporation (July 5, 2005) to August 31, 2007 (Unaudited)
|
F-4
|
|
|
Notes to Interim Consolidated
Financial Statements
|
F-5
|
|
|
Consolodated Financial Statements as at November 30, 2006
and 2005
|
|
|
|
Report of Danziger Hochman Partners LLP, Chartered Accountants
|
F-1
|
|
|
Report of Staley Okada & Partners, Chartered Accountants
|
F-2
|
|
|
Consolidated Balance Sheets as at November 30, 2006 and
2005
|
F-3
|
|
|
Consolidated Statements of Changes in Stockholders
Equity for the period from incorporation (July 5, 2005) to November 30,
2006
|
F-4
|
|
|
Consolidated Statements of Operations for the year ended
November 30, 2006 and for the periods from incorporation (July 5, 2005)
to November 30, 2006 and 2005
|
F-5
|
|
|
Consolidated Statements of Cash Flows for the year ended
November 30, 2006 and for the periods from incorporation (July 5, 2005)
to November 30, 2006 and 2005
|
F-6
|
|
|
Notes to Consolidated Financial Statements
|
F-7
|
ITONIS INC.
(Formerly Kenshou Inc.)
(A Development Stage Company)
INTERIM CONSOLIDATED FINANCIAL STATEMENTS
August 31, 2007
US FUNDS
(Unaudited)
ITonis Inc.
|
Statement 1
|
(Formerly Kenshou Inc.)
|
|
(A Development Stage Company)
|
|
Interim Consolidated Balance Sheets
|
|
US Funds
|
|
|
|
As at
|
|
|
As at
|
|
|
|
August 31,
|
|
|
November 30,
|
|
|
|
2007
|
|
|
2006
|
|
ASSETS
|
|
(Unaudited)
|
|
|
(Audited)
|
|
Current
|
|
|
|
|
|
|
Cash
|
$
|
18,293
|
|
$
|
1,571
|
|
Accounts receivable
|
|
24,746
|
|
|
4,934
|
|
Prepaid expenses
|
|
93,090
|
|
|
25,590
|
|
|
|
136,129
|
|
|
32,095
|
|
|
|
|
|
|
|
|
Equipment
|
|
59,796
|
|
|
47,859
|
|
|
$
|
195,925
|
|
$
|
79,954
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES
|
|
|
|
|
|
|
Current
|
|
|
|
|
|
|
Accounts payable
|
$
|
618,428
|
|
$
|
228,463
|
|
Accrued liabilities
|
|
45,540
|
|
|
62,668
|
|
Due to related parties
|
|
196,752
|
|
|
183,831
|
|
|
|
860,720
|
|
|
474,962
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Going Concern
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
STOCKHOLDERS DEFICIENCY
|
|
|
|
|
|
|
Capital Stock
|
|
|
|
|
|
|
Common stock
|
|
|
|
|
|
|
Authorized:
|
|
|
|
|
|
|
300,000,000
common shares with $0.001 par value
|
|
|
|
|
|
|
Issued,
allotted and fully paid:
|
|
|
|
|
|
|
73,211,853
common shares (68,781,981
|
|
|
|
|
|
|
November 30, 2006)
|
|
73,212
|
|
|
68,782
|
|
Additional paid-in capital
|
|
2,954,571
|
|
|
2,414,386
|
|
Preferred stock
|
|
|
|
|
|
|
Authorized:
|
|
|
|
|
|
|
5,000,000 preferred shares with $0.001 par value
|
|
|
|
|
|
|
Issued and fully paid: Nil
|
|
-
|
|
|
-
|
|
Accumulated Comprehensive Loss
|
|
(25,660
|
)
|
|
(9,420
|
)
|
Deficit
Accumulated during the development stage
|
|
(3,666,918
|
)
|
|
(2,868,756
|
)
|
|
|
(664,795
|
)
|
|
(395,008
|
)
|
|
$
|
195,925
|
|
$
|
79,954
|
|
- See Accompanying Notes -
F-1
ITonis Inc.
|
Statement 2
|
(Formerly Kenshou Inc.)
|
|
(A Development Stage Company)
|
|
Interim Consolidated Statements of Changes
in Stockholders Equity (Deficiency)
|
|
US Funds
|
|
|
|
|
|
|
|
|
|
|
|
Deficit
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated
|
|
|
|
|
|
Total
|
|
|
Common
Stock
|
|
|
Additional
|
|
|
During the
|
|
|
Accumulated
|
|
|
Stockholders'
|
|
|
|
|
|
|
|
|
Paid-in
|
|
|
Development
|
|
|
Comprehensive
|
|
|
Equity
|
|
|
Shares
|
|
|
Amount
|
|
|
Capital
|
|
|
Stage
|
|
|
Loss
|
|
|
(Deficiency)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Founder shares issued for cash at
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$0.001 per share on July 8,
2005
|
750,000
|
|
$
|
750
|
|
$
|
(250
|
)
|
$
|
-
|
|
$
|
-
|
|
$
|
500
|
|
Shares issued for cash at $0.007 per
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
share on September 14, 2005
|
12,000,000
|
|
|
12,000
|
|
|
68,000
|
|
|
-
|
|
|
-
|
|
|
80,000
|
|
Shares issued for cash at $0.033 per
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
share on November 16, 2005
|
4,466,289
|
|
|
4,466
|
|
|
144,410
|
|
|
-
|
|
|
-
|
|
|
148,876
|
|
Shares issued for acquisition of
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
software at $0.015 per
share on
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
November 16, 2005
|
30,000,000
|
|
|
30,000
|
|
|
417,637
|
|
|
-
|
|
|
-
|
|
|
447,637
|
|
Loss for the period
|
-
|
|
|
-
|
|
|
-
|
|
|
(566,478
|
)
|
|
-
|
|
|
(566,478
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance - November 30, 2005
|
47,216,289
|
|
|
47,216
|
|
|
629,797
|
|
|
(566,478
|
)
|
|
-
|
|
|
110,535
|
|
Shares issued for acquisition of
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
intellectual property at $0.083
per
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
share on February 7, 2006
|
18,000,000
|
|
|
18,000
|
|
|
1,482,000
|
|
|
-
|
|
|
-
|
|
|
1,500,000
|
|
Shares issued for cash at $0.083 per
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
share on April 10, 2006
|
2,215,692
|
|
|
2,216
|
|
|
182,425
|
|
|
-
|
|
|
-
|
|
|
184,641
|
|
Share issued for consulting services at
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$0.083 per share
|
150,000
|
|
|
150
|
|
|
12,350
|
|
|
-
|
|
|
-
|
|
|
12,500
|
|
Shares issued for cash at $0.083 per
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
share
|
1,200,000
|
|
|
1,200
|
|
|
98,800
|
|
|
-
|
|
|
-
|
|
|
100,000
|
|
Stock-based compensation
|
-
|
|
|
-
|
|
|
9,014
|
|
|
-
|
|
|
-
|
|
|
9,014
|
|
Loss for the period
|
-
|
|
|
-
|
|
|
-
|
|
|
(2,302,278
|
)
|
|
-
|
|
|
(2,302,278
|
)
|
Foreign currency translation adjustment
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(9,420
|
)
|
|
(9,420
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance November 30, 2006
|
68,781,981
|
|
|
68,782
|
|
|
2,414,386
|
|
|
(2,868,756
|
)
|
|
(9,420
|
)
|
|
(395,008
|
)
|
Shares issued for cash at $0.083 per
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
share
|
1,355,364
|
|
|
1,355
|
|
|
111,592
|
|
|
-
|
|
|
-
|
|
|
112,947
|
|
Shares issued for consulting services
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
at $0.083 per share
|
600,000
|
|
|
600
|
|
|
49,400
|
|
|
-
|
|
|
-
|
|
|
50,000
|
|
Shares issued for cash at $0.075 per
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
share
|
438,208
|
|
|
438
|
|
|
32,428
|
|
|
-
|
|
|
-
|
|
|
32,866
|
|
Shares issued for cash at $0.05 per
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
share
|
936,300
|
|
|
937
|
|
|
45,878
|
|
|
-
|
|
|
-
|
|
|
46,815
|
|
Shares issued for cash at $0.25 per
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
share
|
1,000,000
|
|
|
1,000
|
|
|
249,000
|
|
|
-
|
|
|
-
|
|
|
250,000
|
|
Shares issued for legal services at
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$0.25 per share
|
100,000
|
|
|
100
|
|
|
24,900
|
|
|
-
|
|
|
-
|
|
|
25,000
|
|
Stock-based compensation
|
-
|
|
|
-
|
|
|
26,987
|
|
|
-
|
|
|
-
|
|
|
26,987
|
|
Loss for the period
|
-
|
|
|
-
|
|
|
-
|
|
|
(798,162
|
)
|
|
-
|
|
|
(798,162
|
)
|
Foreign currency translation adjustment
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(16,240
|
)
|
|
(16,240
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance August
31, 2007
(Unaudited)
|
73,211,853
|
|
$
|
73,212
|
|
$
|
2,954,571
|
|
$
|
(3,666,918
|
)
|
$
|
(25,660
|
)
|
$
|
(664,795
|
)
|
- See Accompanying Notes -
F-2
ITonis Inc.
|
Statement 3
|
(Formerly Kenshou Inc.)
|
|
(A Development Stage Company)
|
|
Interim Consolidated Statements of Operations
|
|
(Unaudited)
|
|
US Funds
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
From
|
|
|
|
For the
|
|
|
For the
|
|
|
For the
|
|
|
For the
|
|
|
Incorporation
|
|
|
|
Three Months
|
|
|
Three Months
|
|
|
Nine Months
|
|
|
Nine Months
|
|
|
July 5,
|
|
|
|
Ended
|
|
|
Ended
|
|
|
Ended
|
|
|
Ended
|
|
|
2005 to
|
|
|
|
August 31,
|
|
|
August 31,
|
|
|
August 31,
|
|
|
August 31,
|
|
|
August 31,
|
|
|
|
2007
|
|
|
2006
|
|
|
2007
|
|
|
2006
|
|
|
2007
|
|
Sales
|
$
|
27,845
|
|
$
|
24,351
|
|
$
|
199,415
|
|
$
|
24,351
|
|
$
|
223,766
|
|
Cost of Sales
|
|
17,573
|
|
|
9,424
|
|
|
167,463
|
|
|
9,424
|
|
|
176,887
|
|
Gross Profit
|
|
10,272
|
|
|
14,927
|
|
|
31,952
|
|
|
14,927
|
|
|
46,879
|
|
General and Administrative
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Software development costs
|
|
78,933
|
|
|
-
|
|
|
252,979
|
|
|
13,814
|
|
|
615,533
|
|
Consulting
|
|
72,134
|
|
|
31,901
|
|
|
178,092
|
|
|
53,337
|
|
|
213,428
|
|
Salaries and wages
|
|
17,926
|
|
|
90,652
|
|
|
136,302
|
|
|
198,435
|
|
|
211,897
|
|
Auditing and accounting
|
|
37,573
|
|
|
19,371
|
|
|
100,645
|
|
|
39,995
|
|
|
256,602
|
|
Office
|
|
23,436
|
|
|
5,975
|
|
|
61,068
|
|
|
22,627
|
|
|
116,015
|
|
Legal
|
|
16,880
|
|
|
16,633
|
|
|
31,066
|
|
|
49,760
|
|
|
102,334
|
|
Depreciation
|
|
3,706
|
|
|
5,896
|
|
|
22,773
|
|
|
14,893
|
|
|
43,463
|
|
Rent
|
|
8,345
|
|
|
-
|
|
|
21,829
|
|
|
-
|
|
|
53,848
|
|
Filing fees
|
|
9,871
|
|
|
2,365
|
|
|
15,324
|
|
|
9,820
|
|
|
22,611
|
|
Investor relations
|
|
-
|
|
|
2,287
|
|
|
6,235
|
|
|
2,287
|
|
|
24,915
|
|
Foreign exchange loss
|
|
(214
|
)
|
|
4,811
|
|
|
3,801
|
|
|
4.811
|
|
|
9,651
|
|
Intellectual property
|
|
-
|
|
|
-
|
|
|
-
|
|
|
1,500,000
|
|
|
1,947,637
|
|
Marketing and distribution
|
|
-
|
|
|
-
|
|
|
-
|
|
|
120,000
|
|
|
120,000
|
|
Bad debt
|
|
-
|
|
|
9,789
|
|
|
-
|
|
|
9,789
|
|
|
9,789
|
|
|
|
268,590
|
|
|
189,680
|
|
|
830,114
|
|
|
2,039,568
|
|
|
3,747,723
|
|
Loss from Operations
|
|
(258,318
|
)
|
|
(174,753
|
)
|
|
(798,162
|
)
|
|
(2,024,641
|
)
|
|
(3,700,844
|
)
|
Other Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income
|
|
-
|
|
|
4,974
|
|
|
-
|
|
|
26,724
|
|
|
33,926
|
|
Loss for the Period
|
$
|
(258,318
|
)
|
$
|
(169,779
|
)
|
$
|
(798,162
|
)
|
$
|
(1,997,917
|
)
|
$
|
(3,666,918
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss per Share Basic and
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted
|
$
|
(0.004
|
)
|
$
|
(0.003
|
)
|
$
|
(0.011
|
)
|
$
|
(0.034
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average Shares
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding
|
|
72,087,003
|
|
|
66,444,553
|
|
|
71,278,655
|
|
|
59,012,994
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive Loss
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss for the period
|
$
|
(258,318
|
)
|
$
|
(169,779
|
)
|
$
|
(798,162
|
)
|
$
|
(1,997,917
|
)
|
$
|
(3,666,918
|
)
|
Foreign currency translation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
adjustment
|
|
(13,377
|
)
|
|
820
|
|
|
(16,240
|
)
|
|
329
|
|
|
(25,660
|
)
|
Total Comprehensive Loss
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
for the Period
|
$
|
(271,695
|
)
|
$
|
(168,959
|
)
|
$
|
(814,402
|
)
|
$
|
(1,997,588
|
)
|
$
|
(3,692,578
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive Loss per
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share
|
$
|
(0.004
|
)
|
$
|
(0.003
|
)
|
$
|
(0.011
|
)
|
$
|
(0.034
|
)
|
|
|
|
- See Accompanying Notes -
F-3
ITonis Inc.
|
Statement 4
|
(Formerly Kenshou Inc.)
|
|
(A Development Stage Company)
|
|
Interim Consolidated Statements of Cash Flows
|
|
(Unaudited)
|
|
US Funds
|
|
|
|
|
|
|
|
|
|
From
|
|
|
|
|
|
|
|
|
|
Incorporation
|
|
|
|
For the Nine
|
|
|
For the Nine
|
|
|
July 5,
|
|
|
|
Months Ended
|
|
|
Months Ended
|
|
|
2005 to
|
|
|
|
August 31,
|
|
|
August 31,
|
|
|
August 31,
|
|
|
|
2007
|
|
|
2006
|
|
|
2007
|
|
Operating
|
|
|
|
|
|
|
|
|
|
Loss for the period
|
$
|
(798,162
|
)
|
$
|
(1,997,917
|
)
|
$
|
(3,666,918
|
)
|
Items not involving an
outlay of cash:
|
|
|
|
|
|
|
|
|
|
Bad debts
|
|
-
|
|
|
9,789
|
|
|
9,789
|
|
Depreciation
|
|
22,773
|
|
|
14,893
|
|
|
43,463
|
|
Stock-based compensation
|
|
26,987
|
|
|
4,102
|
|
|
36,001
|
|
Shares issued
and allotted for services
|
|
31,890
|
|
|
1,287
|
|
|
41,541
|
|
Intellectual property
|
|
-
|
|
|
1,500,000
|
|
|
1,947,637
|
|
Changes in non-cash working
capital items:
|
|
|
|
|
|
|
|
|
|
Accounts receivable
|
|
(19,812
|
)
|
|
-
|
|
|
(24,746
|
)
|
Prepaid expenses
|
|
(24,390
|
)
|
|
(31,098
|
)
|
|
(47,131
|
)
|
Accounts payable
|
|
389,965
|
|
|
98,030
|
|
|
618,428
|
|
Accrued liabilities
|
|
(17,128
|
)
|
|
(1,636
|
)
|
|
45,540
|
|
Due to related parties
|
|
12,921
|
|
|
105,581
|
|
|
186,963
|
|
Net cash flows used in operations
|
|
(374,956
|
)
|
|
(296,969
|
)
|
|
(809,433
|
)
|
|
|
|
|
|
|
|
|
|
|
Investing
|
|
|
|
|
|
|
|
|
|
Purchase of equipment
|
|
(34,362
|
)
|
|
(36,925
|
)
|
|
(97,764
|
)
|
Net cash flows from investing activities
|
|
(34,362
|
)
|
|
(36,925
|
)
|
|
(97,764
|
)
|
|
|
|
|
|
|
|
|
|
|
Financing
|
|
|
|
|
|
|
|
|
|
Share issuances for cash
|
|
442,628
|
|
|
184,641
|
|
|
956,645
|
|
Net cash flows from financing activities
|
|
442,628
|
|
|
184,641
|
|
|
956,645
|
|
|
|
|
|
|
|
|
|
|
|
Effect of exchange rate translation adjustments
|
|
(16,588
|
)
|
|
(3,497
|
)
|
|
(31,155
|
)
|
|
|
|
|
|
|
|
|
|
|
Net Increase (Decrease) in Cash
|
|
16,722
|
|
|
(152,750
|
)
|
|
18,293
|
|
Cash - Beginning of period
|
|
1,571
|
|
|
164,550
|
|
|
-
|
|
Cash - End of Period
|
$
|
18,293
|
|
$
|
11,800
|
|
$
|
18,293
|
|
|
|
|
|
|
|
|
|
|
|
Income Taxes Paid
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Interest Paid
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental Schedule of Non-Cash
|
|
|
|
|
|
|
|
|
|
Investing and Financing Transactions
|
|
|
|
|
|
|
|
|
|
Shares issued for intellectual property
|
$
|
-
|
|
$
|
1,500,000
|
|
$
|
1,947,637
|
|
Shares issued and allotted
for services
|
$
|
75,000
|
|
$
|
12,500
|
|
$
|
87,500
|
|
Effect
of exchange rate changes on equipment
|
$
|
348
|
|
$
|
3,826
|
|
$
|
5,495
|
|
- See Accompanying Notes -
F-4
ITonis Inc.
|
(Formerly Kenshou Inc.)
|
(A Development Stage Company)
|
Notes to Interim Consolidated Financial Statements
|
August 31, 2007
|
(Unaudited)
|
US Funds
|
|
|
1.
|
Organization and Going Concern
|
|
|
|
Organization
|
|
|
|
ITonis Inc. (formerly Kenshou Inc.) (the "Company" or
ITonis) was incorporated on July 5, 2005 as Kenshou Inc. under
the laws of the State of Nevada. On December 2, 2005, the Company changed
its name to ITonis Inc.
|
|
|
|
As a full service video solution and backend platform
service provider the Company will be making a shift in overall corporate
strategy that will involve entry into the Chinese market that should occur
over the next 120 days. The Company intends to offer a full range of IPTV
services for television, film and sport entertainment programming including
premium entertainment channels, video on demand movies, and television
shows in foreign and Chinese languages. The future implementation of this
proposed project based on current understanding and scope as defined in
the MOU signed on the 16
th
of April, 2007 will allow for a
full-scale deployment for millions of Chinese subscribers utilizing the
Companys core technology.
|
|
|
|
Going Concern and Liquidity Considerations
|
|
|
|
The accompanying consolidated financial statements have
been prepared assuming that the Company will continue as a going concern,
which contemplates, among other things, the realization of assets and
satisfaction of liabilities in the normal course of business. As at August
31, 2007, the Company has a working capital deficiency of $724,591, an
accumulated deficit of $3,666,918 and has incurred an accumulated operating
cash flow deficit of $809,433 since incorporation. The Company intends
to continue funding operations through sales, debt, and equity financing
arrangements, which may be insufficient to fund its capital expenditures,
working capital and other cash requirements for the next fiscal year.
|
|
|
|
Thereafter, the Company will be required to seek additional
funds, either through sales, debt, and/or equity financing, to finance
its long-term operations. The successful outcome of future activities
cannot be determined at this time, and there is no assurance that, if
achieved, the Company will have sufficient funds to execute its intended
business plan or generate positive operating results. In response to these
conditions, management intends to raise additional funds through future
debt agreement and private placement offerings.
|
|
|
|
These factors, among others, raise substantial doubt
about the Company's ability to continue as a going concern. The accompanying
consolidated financial statements do not include any adjustments that
might result from the outcome of this uncertainty.
|
|
|
|
|
2.
|
Significant Accounting Policies
|
|
|
|
Basis of Consolidation
|
|
|
|
On November 25, 2005 the Company incorporated a wholly
owned subsidiary in the Czech Republic named ITonis CZ s.r.o. (ITonis
CZ) for the purposes of operating the Companys development
offices. These unaudited interim consolidated financial statements include
the accounts of both companies since their respective incorporation dates.
All intercompany balances and transactions have been eliminated.
|
F-5
ITonis Inc.
|
(Formerly Kenshou Inc.)
|
(A Development Stage Company)
|
Notes to Interim Consolidated Financial Statements
|
August 31, 2007
|
(Unaudited)
|
US Funds
|
|
|
2.
|
Significant Accounting Policies
-
Continued
|
|
|
|
Basis of Presentation
|
|
|
|
The accompanying unaudited interim consolidated financial
statements have been prepared as at August 31, 2007 and for the nine month
period then ended, in accordance with accounting principles generally
accepted in the United States of America relating to the preparation of
financial statements for interim periods. Accordingly, they do not include
all the information and footnotes required by generally accepted accounting
principles for complete financial statements. In the opinion of management,
all adjustments (consisting of normal recurring accruals) considered necessary
for a fair presentation have been included. Operating results for the
nine month period ended August 31, 2007 are not necessarily indicative
of the results that may be expected for the year ending November 30, 2007.
|
|
|
|
These interim consolidated financial statements follow
the same accounting policies and methods of their application as the most
recent annual financial statements. These interim consolidated financial
statements should be read in conjunction with the audited interim financial
statements of the Company as at November 30, 2006.
|
|
|
|
Recently Adopted Accounting Standards
|
|
|
|
In February 2007, the Financial Accounting Standards
Board (the FASB) issued SFAS No. 159, The Fair Value
Option for Financial Assets and Financial Liabilities (SFAS 159).
SFAS 159 allows the company to choose to measure many financial assets
and financial liabilities at fair value. Unrealized gains and losses on
items for which the fair value option has been elected are reported in
earnings. SFAS 159 is effective for fiscal years beginning after November
15, 2007. The Company is currently evaluating the requirements of SFAS
159 and the potential impact on the Companys financial statements.
|
|
|
|
In September 2006, the FASB issued SFAS No. 158, Employers
Accounting for Defined Benefit Pension and Other Postretirement Plans
an amendment of FASB Statements No. 87, 88, 106 and 132(R)
(SFAS 158). SFAS 158 requires an employer that sponsors one or more
single-employer defined benefit plans to (a) recognize the overfunded
or underfunded status of a benefit plan in its statement of financial
position, (b) recognize as a component of other comprehensive income,
net of tax, the gains or losses and prior service costs or credits that
arise during the year but are not recognized as components of net periodic
benefit cost pursuant to SFAS 87, Employers Accounting for
Pensions, or SFAS 106, Employers Accounting for Postretirement
Benefits Other Than Pensions, (c) measure defined benefit plan assets
and obligations as of the date of the employers fiscal year-end,
and (d) disclose in the notes to financial statements additional information
about certain effects on net periodic benefit cost for the next fiscal
year that arise from delayed recognition of the gains or losses, prior
service costs or credits, and transition asset or obligation. SFAS 158
is effective for the Companys fiscal year ending September 30, 2007.
The adoption of SFAS 158 is not expected to have a material impact on
the Companys financial position, results of operation or cash flows.
|
F-6
ITonis Inc.
|
(Formerly Kenshou Inc.)
|
(A Development Stage Company)
|
Notes to Interim Consolidated Financial Statements
|
August 31, 2007
|
(Unaudited)
|
US Funds
|
|
|
2.
|
Significant Accounting Policies
-
Continued
|
|
|
|
Recently Adopted Accounting Standards
-
Continued
|
|
|
|
In September 2006, the FASB issued SFAS No. 157, "Fair
Value Measurement" ("SFAS 157"). The Statement provides guidance for using
fair value to measure assets and liabilities. The Statement also expands
disclosures about the extent to which companies measure assets and liabilities
at fair value, the information used to measure fair value, and the effect
of fair value measurement on earnings. This Statement applies under other
accounting pronouncements that require or permit fair value measurements.
This Statement does not expand the use of fair value measurements in any
new circumstances. Under this Statement, fair value refers to the price
that would be received to sell an asset or paid to transfer a liability
in an orderly transaction between market participants in the market in
which the entity transacts. SFAS 157 is effective for the Company for
fair value measurements and disclosures made by the Company in its fiscal
year beginning on October 1, 2008. The adoption of SFAS 157 is not expected
to have a material impact on the Companys financial position, results
of operation or cash flows.
|
|
|
|
On July 2006, the FASB issued FIN. 48, Accounting
for Uncertainty in Income Taxes (an interpretation of FASB Statement No.
109) (FIN 48) which is effective for fiscal years beginning
after December 15, 2006. This interpretation was issued to clarify the
accounting for uncertainty in income taxes recognized in the financial
statements by prescribing a recognition threshold and measurement attribute
for the financial statement recognition and measurement of a tax position
taken or expected to be taken in a tax return. The Company is currently
evaluating the potential impact of FIN 48, but it is not expected to have
a material impact on the Companys financial position, results of
operations or cash flows.
|
|
|
|
In March 2006, the FASB issued Statement of Financial
Accounting Standards No. 156, Accounting for Servicing of Financial Assets
(SFAS No. 156), which amends FASB Statement No. 140 (SFAS
No. 140). SFAS 156 may be adopted as early as January 1, 2006, for
calendar year-end entities, provided that no interim financial statements
have been issued. Those not choosing to early adopt are required to apply
the provisions as of the beginning of the first fiscal year that begins
after September 15, 2006 (e.g., January 1, 2007, for calendar year-end
entities). The intention of the new statement is to simplify accounting
for separately recognized servicing assets and liabilities, such as those
common with mortgage securitization activities, as well as to simplify
efforts to obtain hedge- like accounting. Specifically, the FASB said
FAS No. 156 permits a servicer using derivative financial instruments
to report both the derivative financial instrument and related servicing
asset or liability by using a consistent measurement attribute, or fair
value. The adoption of SFAS 156 is not expected to have a material impact
on the Companys financial position, results of operations or cash
flows.
|
|
|
F-7
ITonis Inc.
|
(Formerly Kenshou Inc.)
|
(A Development Stage Company)
|
Notes to Interim Consolidated Financial Statements
|
August 31, 2007
|
(Unaudited)
|
US Funds
|
|
|
3.
|
Equipment
|
|
|
|
Details are as follows:
|
|
|
|
|
|
|
|
|
|
Net Book
|
|
|
Net Book
|
|
|
|
|
|
|
|
|
|
|
Value
|
|
|
Value
|
|
|
|
|
|
|
|
Accumulated
|
|
|
August 31,
|
|
|
November 30,
|
|
|
|
|
Cost
|
|
|
Depreciation
|
|
|
2007
|
|
|
2006
|
|
|
Office equipment and furniture
|
$
|
94,673
|
|
$
|
(40,372
|
)
|
$
|
54,301
|
|
$
|
42,712
|
|
|
Effect of exchange rate
|
|
|
|
|
|
|
|
|
|
|
|
|
|
changes on equipment
|
|
11,696
|
|
|
(6,201
|
)
|
|
5,495
|
|
|
5,147
|
|
|
|
$
|
106,369
|
|
$
|
(46,573
|
)
|
$
|
59,796
|
|
$
|
47,859
|
|
|
|
4.
|
Software Costs
|
|
|
|
|
a)
|
By agreement dated October 1, 2005, the Company acquired
from an unrelated party (Onyx), the TV Everywhere Technology
(intellectual property) by issuing 30,000,000 common shares.
This resulted in Onyx owning approximately 64% of the Company. The value
assigned to the 30,000,000 common shares was $447,637 being the historical
cost to Onyx. This is in accordance with SAB Topic 5G as Onyx retained
a substantial indirect interest in the technology as at the date of transfer.
This amount was expensed, as it does not meet the criteria for capitalization
as set out in SFAS No. 86.
|
|
|
|
|
b)
|
By agreement dated January 31, 2006, the Company acquired
from an unrelated party, all rights, title and interest in and to the
intellectual property relating to FTH Broadband technology known as the
NVE Fiber Middleware Administration Architecture in exchange
for 18,000,000 common shares of the Company. The intellectual property
right was assigned to the Company on February 7, 2006. The value assigned
to the 18,000,000 common shares was $1,500,000 being equal to the most
recent share transaction of the Company of $0.083 per share. This amount
was expensed, as it does not meet the criteria for capitalization as set
out in SFAS No. 86.
|
|
|
|
|
|
|
5.
|
Commitments
|
|
|
|
|
a)
|
The Company entered into a two-year marketing and distribution
consulting service agreement dated January 1, 2006 with a company (the
Agent) with a significant interest in the Company. Under the
terms of the agreement, the Company granted the Agent the exclusive rights
in Denmark and non-exclusive rights in Europe and Greenland to market
and distribute the Companys services and products. The Agent also
agreed to provide the Company the services of one of its employees for
the duration of this agreement, to act as Commercial Director of the Company
and to provide such services to the Company in accordance with a job description
to be agreed in writing between the parties. The Company agreed to pay
the Agent the greater of 40% of the net profits resulting from the sale
of services and products or $30,000 per month for the Commercial Director.
As at August 31, 2007, $120,000 has been accrued in these consolidated
financial statements for marketing and distribution fees payable under
this agreement (
Note 7b
).
|
F-8
ITonis Inc.
|
(Formerly Kenshou Inc.)
|
(A Development Stage Company)
|
Notes to Interim Consolidated Financial Statements
|
August 31, 2007
|
(Unaudited)
|
US Funds
|
|
|
5.
|
Commitments -
Continued
|
|
|
During the prior year, the Company executed a letter
agreement with the Agent confirming that the provision of the agreement
relating to the services of the Commercial Director has been terminated
and the only obligation in respect of such services is the $120,000 previously
accrued. No further payments are required under the agreement except for
payment of the 40% commission based on sales as the agreement remains
in effect until December 31, 2007.
|
|
|
|
|
b)
|
By agreement dated August 17, 2006, the Company entered
into a Supply Services Contract with an unrelated party for investor relations
services ended December 31, 2006. Consideration for the services of $12,000
was paid in cash and 150,000 in common stock of the Company. These 150,000
shares were allotted as at November 30, 2006 at $0.083 per share and issued
in fiscal 2007.
|
|
|
|
|
|
Upon agreement of both parties, the contract will continue
on a month-to-month basis requiring a payment of $4,000 per month. Specific
services that are outside the terms of the contract will be charged at
$200 per hour or $1,500 per full workday. Termination of the contract
will occur upon written notice to either party by the other party. To
August 31, 2007, no further work has been required.
|
|
|
|
6.
|
Segmented Information
|
|
|
|
Details on a geographic basis as at August 31, 2007
are as follows:
|
|
|
|
Eastern
|
|
|
|
|
|
|
|
|
|
|
Europe
|
|
|
U.S.A.
|
|
|
Total
|
|
|
Assets
|
$
|
132,651
|
|
$
|
63,274
|
|
$
|
195,925
|
|
|
Revenue
|
$
|
199,415
|
|
$
|
-
|
|
$
|
199,415
|
|
|
Loss for the year
|
$
|
(464,997
|
)
|
$
|
(333,165
|
)
|
$
|
(798,162
|
)
|
Details on a geographic basis as at November
30, 2006 are as follows:
|
|
|
Eastern
|
|
|
|
|
|
|
|
|
|
|
Europe
|
|
|
U.S.A.
|
|
|
Total
|
|
|
Assets
|
$
|
73,623
|
|
$
|
6,331
|
|
$
|
79,954
|
|
|
Revenue
|
$
|
24,351
|
|
$
|
-
|
|
$
|
24,351
|
|
|
Loss for the year
|
$
|
(437,093
|
)
|
$
|
(1,865,185
|
)
|
$
|
(2,302,278
|
)
|
F-9
ITonis Inc.
|
(Formerly Kenshou Inc.)
|
(A Development Stage Company)
|
Notes to Interim Consolidated Financial Statements
|
August 31, 2007
|
(Unaudited)
|
US Funds
|
|
|
7.
|
Related Party Balances and Transactions
|
|
|
|
|
|
Related party transactions not disclosed elsewhere
in these financial statements are as follows:
|
|
|
|
|
|
a)
|
During the year ended November 30, 2005, the
Company issued 250,000 founder shares to a former director of the Company
for cash proceeds of $500.
|
|
|
|
|
|
b)
|
The amount due to related parties consists
of
|
|
|
i)
|
$120,000 of non-interest bearing, due on demand accrued
fees owing to a separate company that holds a significant interest in
the Company.
|
|
|
ii)
|
$40,621 (860,800 CZK) loan from a director and officer
of the Company. The loan is evidenced by a promissory note, is unsecured
and non-interest bearing and payable on demand.
|
|
|
iii)
|
$1,497 (30,405 CZK) payable from a Company with a director
in common. The payable was incurred during the normal course of business
transactions and has been paid subsequent to year end.
|
|
|
iv)
|
$34,634 (703,655 CZK) of accrued salaries owed to directors
or officers of the Company.
|
|
|
|
|
|
c)
|
During the period ended August 31, 2007, consulting
fees of $Nil (August 31, 2006 - $16,273) were charged to a separate company
who has a director in common with the Company.
|
|
|
|
|
|
d)
|
During the period ended August 31, 2007, the
Company paid $Nil (August 31, 2006 - $13,814) for software development
costs to a separate company that has a director in common with the Company.
|
|
|
|
|
|
e)
|
During the period ended August 31, 2007, $69,636
(1,461,397 CZK) (August 31, 2006 - $8,466) was paid to two directors in
salary.
|
|
|
|
|
|
f)
|
During the period ended August 31, 2007, $5,000
(August 31, 2006 - $Nil) was paid to a director for consulting fees.
|
|
|
|
|
|
g)
|
During the period ended August 31, 2007, $10,000
(August 31, 2006 - $Nil) was paid to a director in legal fees.
|
|
|
|
|
|
|
These transactions were incurred in the normal
course of operations and were measured at the exchange amount of consideration
established and agreed to by the related parties.
|
|
|
|
|
|
|
|
8.
|
Capital Stock
|
|
|
|
|
|
a)
|
Effective June 15, 2006, the board of directors
approved the consolidation of the Companys issued and outstanding
shares of common stock on the basis of one new share of common stock for
each old two shares of common stock of the Company. Pursuant to SAB Topic
4c, all common share information presented in these financial statements
is retroactively presented on a post-consolidation basis, including all
share amounts and per share prices.
|
|
|
|
|
|
b)
|
During the year ended November 30, 2006, the
Company entered into a five-month investor relations consulting agreement
with an unrelated party for consideration of $12,000 and 150,000 common
shares, valued at $12,500.
|
|
|
|
|
|
c)
|
During the year ended November 30, 2006, the
Company negotiated a subscription agreement (signed December 12, 2006)
with a private investor for the purchase of 1,200,000 shares at $0.083
per share, for total cash proceeds of $100,000 (received October 12, 2006).
The subscriber had until March 31, 2007 to purchase up to an additional
10,800,000 shares at $0.083.
|
F-10
ITonis Inc.
|
(Formerly Kenshou Inc.)
|
(A Development Stage Company)
|
Notes to Interim Consolidated Financial Statements
|
August 31, 2007
|
(Unaudited)
|
US Funds
|
|
|
8.
|
Capital Stock -
Continued
|
|
|
|
|
d)
|
On December 20, 2006, the Company negotiated a subscription
agreement with a private investor for the purchase of 155,364 shares at
$0.083 per share, for total cash proceeds of $12,947.
|
|
|
|
|
e)
|
On January 12, 2007, the Company negotiated a subscription
agreement with a private investor for the purchase of 1,200,000 shares
at $0.083 per share for total cash proceeds of $100,000.
|
|
|
|
|
f)
|
On February 1, 2007, the Company entered into a consulting
agreement with Westport Strategic Partners Inc. to provide investor and
public relations services for a total consideration of $100,000 plus
the issuance of 600,000 common shares at $0.083 per share. Of the
share amount, $29,041 was expensed during the year, and the remaining
$20,959 was classified as prepaid expense, which will be expensed
as incurred during subsequent periods.
|
|
|
|
|
g)
|
On March 8, 2007, the board of directors approved
the consolidation of the Companys issued and outstanding shares
of common stock on the basis of three new shares of common stock for one
share of old common stock of the Company. All common share information
presented in these interim financial statements is retroactively presented
on a post-consolidation basis, including all share amounts and per share
prices.
|
|
|
|
|
h)
|
On April 11, 2007, the Company negotiated a subscription
agreement with a private investor for the purchase of 438,208 shares at
$0.075 per share for total proceeds of $32,866.
|
|
|
|
|
i)
|
On May 18, 2007, the Company negotiated a subscription
agreement with a private investor for the purchase of 936,300 shares at
$0.050 per share for total proceeds of $46,815.
|
|
|
|
|
j)
|
On June 11, 2007, the Company issued for cash 1,000,000
restricted units comprised of 1,000,000 shares at $0.25 and 1,000,000
share purchase warrants exercisable at $0.25 for two years from date
of issuance.
|
|
|
|
|
k)
|
On June 14, 2007, the Company entered into a consulting
agreement with a director to provide legal services for a total consideration
of $2,500 per month plus the issuance of 100,000 common shares at
$0.25 per share as a retainer. Of the share amount, $Nil was expensed
during the year, and the remaining $25,000 was classified as prepaid
expense, which will be expensed as incurred during subsequent periods.
|
|
|
|
|
l)
|
Share Purchase Options
|
|
|
|
|
|
The Company has established a share purchase option
plan whereby the board of directors may, from time to time, grant options
to directors, officers, employees or consultants. Options granted must
be exercised no later than ten years from the date of grant or such lesser
period as determined by the Companys board of directors, and are
subject to vesting provisions unless the directors of the Company determine
otherwise. The exercise price of an option is equal to or greater than
85% of the fair market value of the common stock on the grant date.
|
|
|
|
|
|
On June 16, 2006, the Company granted employees of
the Company options to purchase up to 1,500,000 common shares of the Company
at an exercise price of $0.267 per share on or before June 16, 2009.
These options have an estimated value of $30,875 on the grant date.
|
F-11
ITonis Inc.
|
(Formerly Kenshou Inc.)
|
(A Development Stage Company)
|
Notes to Interim Consolidated Financial Statements
|
August 31, 2007
|
(Unaudited)
|
US Funds
|
|
|
8.
|
Capital Stock -
Continued
|
|
|
|
|
l)
|
Share Purchase Options
-
Continued
|
|
|
|
|
|
On December 29, 2006, the Company granted employees
of the Company options to purchase up to 1,500,000 common shares of the
Company at an exercise price of $0.267 per share on or before June 16,
2009. These options had an estimated value of $20,714 on the grant date.
|
|
|
|
|
|
The options granted during the period ended August 31,
2007 were valued at $20,714 using the Black-Scholes option pricing model
with the following assumptions:
|
Expected dividend yield
|
0.00%
|
Expected stock price volatility
|
83%
|
Risk-free interest rate
|
4.82%
|
Expected life of
options
|
1.92
years
|
Because the shares of the Company had
not begun trading on any recognized stock exchange when the options were granted,
there is no trading history to establish the expected volatility. The Company
has used the average volatility for three companies in the same industry or
considered to be comparable.
The weighted average fair value of the
options granted was $0.05.
Option pricing models require the input
of highly subjective assumptions including the estimate of the share price volatility.
Changes in the subjective input assumptions can materially affect the fair value
estimate, and therefore, the existing models do not necessarily provide a reliable
single measure of the fair value of the Companys stock options.
|
|
9.
|
Subsequent Events
|
|
|
|
|
a)
|
By agreement dated September 1, 2007, the Company entered
into a three-year Employment Agreement with a director of the Company.
In consideration the Company has agreed pay Mr. Roberts an annual salary
of $150,000 and to issue to him an aggregate of 14,000,000 shares of our
common stock in a combination of option grants and share grants.
|
|
|
|
|
b)
|
By agreement dated September 1, 2007, the Company entered
into a three-year Employment Agreement with a director of the Company.
In consideration the Company has agreed pay Mr. Haber an annual salary
of $100,000 and to issue to him an aggregate of 7,000,000 shares of our
common stock in a combination of option grants and share grants.
|
|
|
|
|
c)
|
On September 8, 2007, the Company entered into a share
purchase agreement (the Share Purchase Agreement) with iOcean
Media Limited (iOcean) and Aquos Media Limited (Aquos),
a wholly owned subsidiary of iOcean. iOcean is engaged in the business
of assembling licenses and permits for Internet television broadcasting
in China and the resale of authorized Chinese lottery gaming products.
|
F-12
ITonis Inc.
|
(Formerly Kenshou Inc.)
|
(A Development Stage Company)
|
Notes to Interim Consolidated Financial Statements
|
August 31, 2007
|
(Unaudited)
|
US Funds
|
|
|
9.
|
Subsequent Events -
Continued
|
The Share Purchase Agreement provides
that the Company acquire all of the issued and outstanding shares of Aquos in
consideration for the issuance to iOcean of a number of shares of our common
stock such that iOcean will own 49% of the Companys issued and outstanding
shares immediately following the completion of the acquisition. In addition,
the Company is to issue additional shares to iOcean equal to 25% of the original
number of shares issued on the date upon which the gaming portion of the license
and permits held by Aquos is live and selling lottery tickets. iOcean has agreed
to enter into a voting agreement that will govern the voting of its shares for
a period of one year following the date of closing. All shares issued to iOcean
will be restricted securities under the Securities Act of 1933.
Following execution of this Agreement,
iOcean will use its best efforts to ensure that the licenses and permits required
for the conduct of the planned television over the Internet business, as specified
in the Share Purchase Agreement, are secured by Aquos by no later than October
31, 2007. In the event that the acquisition is completed prior to these licenses
and permits being secured and Aquos has not secured these licenses and permits
by October 31, 2007, then the Company has the right under an option agreement
to be executed on closing to re-purchase the shares issued to iOcean on closing
by delivering notice of exercise of the option together with an assignment of
the shares of Aquos acquired to iOcean. Upon exercise this option, all shares
issued to iOcean will be deemed to be cancelled and the Company will have no
further interest in Aquos.
F-13
ITONIS INC.
(Formerly Kenshou Inc.)
(A Development Stage Company)
CONSOLIDATED FINANCIAL STATEMENTS
November 30, 2006 and 2005
US FUNDS
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To the Board of Directors and
Stockholders of Itonis Inc.
We have audited the accompanying consolidated balance sheet
of Itonis Inc. (the Company) (formerly Kenshou Inc.) as of November
30, 2006, and the related consolidated statements of changes in stockholders
equity (deficiency), operations, and cash flows for the year ended November
30, 2006. These financial statements are the responsibility of the companys
management. Our responsibility is to express an opinion on these financial statements
based on our audit.
We conducted our audit in accordance with the standards of
the Public Company Accounting Oversight Board (United States). Those standards
require that we plan and perform the audit to obtain reasonable assurance about
whether the financial statements are free of material misstatement. The company
is not required to have, nor were we engaged to perform, an audit of its internal
control over financial reporting. Our audit included consideration of internal
control over financial reporting as a basis for designing audit procedures that
are appropriate in the circumstances, but not for the purpose of expressing
an opinion on the effectiveness of the companys internal control over
financial reporting. Accordingly, we express no such opinion. An audit also
includes examining, on a test basis, evidence supporting the amounts and disclosures
in the financial statements, assessing the accounting principles used and significant
estimates made by management, as well as evaluating the overall financial statement
presentation. We believe that our audits provide a reasonable basis for our
opinion. In our opinion, the consolidated financial statements referred to above
present fairly, in all material respects, the financial position of the Company.
as of November 30, 2006, and the results of its operations and its cash flows
for the year ended November 30, 2006 in conformity with accounting principles
generally accepted in the United States of America.
The accompanying consolidated financial statement has been
prepared assuming that the Company will continue as a going concern. As discussed
in Note 1 to the consolidated financial statements, the Company has suffered
a working capital deficiency, an accumulated deficit and operating cash flow
deficit and that raise substantial doubt about its ability to continue as a
going concern. Managements plans in regard to these matters are also described
in Note 1. These financial statements do not include any adjustments that might
result from the outcome of this uncertainty.
/s/ Danziger Hochman Partners LLP
Danziger Hochman Partners LLP
Toronto, Canada
April 2, 2007
F-1
|
Suite 400 - 889 West Pender Street
Vancouver, BC Canada V6C 3B2
Tel 604 694-6070
Fax 604 585-8377
info@staleyokada.com
www.staleyokada.com
|
Report of Independent Registered Public Accounting Firm
To the Stockholders of ITonis Inc.:
We have audited the accompanying consolidated balance sheet
of ITonis Inc. (the Company) (formerly Kenshou Inc.) as at November
30, 2005 and the related consolidated statements of changes in stockholders
equity, operations, and cash flows for the period ended November 30, 2005. These
financial statements are the responsibility of the Company's management. Our
responsibility is to express an opinion on these financial statements based
on our audit.
We conducted our audit in accordance with the standards of
the Public Company Accounting Oversight Board (United States). Those standards
require that we plan and perform the audit to obtain reasonable assurance about
whether the financial statements are free of material misstatement. The Company
is not required to have, nor were we engaged to perform an audit of its internal
control over financial reporting. Our audit included consideration of internal
control over financial reporting as a basis for designing audit procedures that
are appropriate in the circumstances, but not for the purpose of expressing
an opinion on the effectiveness of the Companys internal control over
financial reporting. Accordingly, we express no such opinion. An audit also
includes examining, on a test basis, evidence supporting the amounts and disclosures
in the financial statements, assessing the accounting principles used and significant
estimates made by management, as well as evaluating the overall financial statement
presentation. We believe that our audit provide a reasonable basis for our opinion.
As discussed in Note 9 of the November 30, 2005 consolidated
financial statements, these financial statements have been restated to properly
reflect the value assigned to the 20,000,000 shares issued for the acquisition
of an intellectual property (Note 4 of the November 30, 2005 financial statements)
in accordance with SAB Topic 5G. The restatement indicated above resulted to
a change in the net loss for the period ended November 30, 2005 and in the accumulated
deficit during the development stage.
In our opinion, the consolidated financial statements referred
to above present fairly, in all material respects, the financial position of
the Company as at November 30, 2005, and the results of its operations and its
cash flows for the period ended November 30, 2005, in conformity with United
States generally accepted accounting principles.
The accompanying consolidated financial statements have been
prepared assuming that the Company will continue as a going concern. As discussed
in Note 1 of the November 30, 2005 financial statements, the Company is dependent
upon financing to continue operations, and had suffered losses from operation.
These matters raise substantial doubt about the Company's ability to continue
as a going concern. Management's plans in regards to these matters are discussed
in Note 1 of the November 30, 2005 financial statements. The financial statements
do not include any adjustments that might result from the outcome of this uncertainty.
Staley, Okada & Partners
Vancouver, BC, Canada
|
STALEY, OKADA & PARTNERS
|
February 17, 2006
(except as to Note 9 of the
November
|
CHARTERED ACCOUNTANTS
|
30, 2005 financial statements, which is as
of June 16, 2006)
|
|
F-2
ITonis Inc.
|
Statement 1
|
(Formerly Kenshou Inc.)
|
|
(A Development Stage Company)
|
|
|
|
Consolidated Balance Sheets
|
|
US Funds
|
|
|
|
|
|
|
As at
|
|
|
|
|
|
|
November 30,
|
|
|
|
As at
|
|
|
2005
|
|
|
|
November 30,
|
|
|
(Restated
|
|
ASSETS
|
|
2006
|
|
|
Note 10)
|
|
Current
|
|
|
|
|
|
|
Cash
|
$
|
1,571
|
|
$
|
164,550
|
|
Accounts receivable
|
|
4,934
|
|
|
-
|
|
Prepaid expenses
|
|
25,590
|
|
|
-
|
|
|
|
32,095
|
|
|
164,550
|
|
|
|
|
|
|
|
|
Equipment
|
|
47,859
|
|
|
29,442
|
|
|
$
|
79,954
|
|
$
|
193,992
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES
|
|
|
|
|
|
|
Current
|
|
|
|
|
|
|
Accounts payable
|
$
|
228,463
|
|
$
|
36,324
|
|
Accrued liabilities
|
|
62,668
|
|
|
15,801
|
|
Due to related parties
|
|
183,831
|
|
|
31,332
|
|
|
|
474,962
|
|
|
83,457
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Going Concern
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
STOCKHOLDERS EQUITY (DEFICIENCY)
|
|
|
|
|
|
|
Capital Stock
|
|
|
|
|
|
|
Common stock
|
|
|
|
|
|
|
Authorized:
|
|
|
|
|
|
|
300,000,000
common shares with $0.001 par value
|
|
|
|
|
|
|
Issued, allotted and fully
paid:
|
|
|
|
|
|
|
68,781,981 common shares (47,216,289
|
|
|
|
|
|
|
November
30, 2005)
|
|
68,782
|
|
|
47,216
|
|
Additional
paid-in capital
|
|
2,414,386
|
|
|
629,797
|
|
Preferred stock
|
|
|
|
|
|
|
Authorized:
|
|
|
|
|
|
|
5,000,000 preferred shares with $0.001 par value
|
|
|
|
|
|
|
Issued and
fully paid: Nil
|
|
-
|
|
|
-
|
|
Accumulated Comprehensive Gain
|
|
(9,420
|
)
|
|
-
|
|
Deficit
Accumulated during the
development stage
|
|
(2,868,756
|
)
|
|
(566,478
|
)
|
|
|
(395,008
|
)
|
|
110,535
|
|
|
$
|
79,954
|
|
$
|
193,992
|
|
- See Accompanying Notes -
F-3
ITonis Inc.
|
Statement 2
|
(Formerly Kenshou Inc.)
|
|
(A Development Stage Company)
|
|
|
|
Consolidated Statements of Changes in Stockholders
Equity (Deficiency)
|
US Funds
|
|
|
|
|
|
|
|
|
|
|
|
|
Deficit
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated
|
|
|
|
|
|
Total
|
|
|
|
Common Stock
|
|
|
Additional
|
|
|
During the
|
|
|
Accumulated
|
|
|
Stockholders'
|
|
|
|
|
|
|
|
|
|
Paid-in
|
|
|
Development
|
|
|
Comprehensive
|
|
|
Equity
|
|
|
|
Shares
|
|
|
Amount
|
|
|
Capital
|
|
|
Stage
|
|
|
Gain
|
|
|
(Deficiency)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Founder shares issued for cash at
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$0.001 per share on July 8, 2005
|
|
750,000
|
|
$
|
750
|
|
$
|
(250
|
)
|
$
|
-
|
|
$
|
-
|
|
$
|
500
|
|
Shares issued for cash at $0.007 per
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
share on September 14, 2005
|
|
12,000,000
|
|
|
12,000
|
|
|
68,000
|
|
|
-
|
|
|
-
|
|
|
80,000
|
|
Shares issued for cash at $0.033 per
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
share on November 16, 2005
|
|
4,466,289
|
|
|
4,466
|
|
|
144,410
|
|
|
-
|
|
|
-
|
|
|
148,876
|
|
Shares issued for acquisition of
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
software at $0.015 per
share on
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
November 16, 2005 .
|
|
30,000,000
|
|
|
30,000
|
|
|
417,637
|
|
|
-
|
|
|
-
|
|
|
447,637
|
|
Loss for the period
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(566,478
|
)
|
|
-
|
|
|
(566,478
|
)
|
Balance - November 30, 2005
|
|
47,216,289
|
|
|
47,216
|
|
|
629,797
|
|
|
(566,478
|
)
|
|
-
|
|
|
110,535
|
|
Shares issued for acquisition of
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
intellectual property at $0.083 per
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
share on February 7, 2006
|
|
18,000,000
|
|
|
18,000
|
|
|
1,482,000
|
|
|
-
|
|
|
-
|
|
|
1,500,000
|
|
Shares issued for cash at $0.083 per
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
share on April 10, 2006
|
|
2,215,692
|
|
|
2,216
|
|
|
182,425
|
|
|
-
|
|
|
-
|
|
|
184,641
|
|
Shares allotted for consulting services at
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$0.083 per share
|
|
150,000
|
|
|
150
|
|
|
12,350
|
|
|
-
|
|
|
-
|
|
|
12,500
|
|
Shares allotted for cash at $0.083 per
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
share
|
|
1,200,000
|
|
|
1,200
|
|
|
98,800
|
|
|
-
|
|
|
-
|
|
|
100,000
|
|
Stock-based compensation
|
|
-
|
|
|
-
|
|
|
9,014
|
|
|
-
|
|
|
-
|
|
|
9,014
|
|
Loss for the period
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(2,302,278
|
)
|
|
-
|
|
|
(2,302,278
|
)
|
Foreign currency translation adjustment
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(9,420
|
)
|
|
(9,420
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance November
30, 2006
|
|
68,781,981
|
|
$
|
68,782
|
|
$
|
2,414,386
|
|
$
|
(2,868,756
|
)
|
$
|
(9,420
|
)
|
$
|
(395,008
|
)
|
- See Accompanying Notes -
F-4
ITonis Inc.
|
Statement 3
|
(Formerly Kenshou Inc.)
|
|
(A Development Stage Company)
|
|
|
|
Consolidated Statements of Operations
|
|
US Funds
|
|
|
|
|
|
|
From
|
|
|
From
|
|
|
|
For the
|
|
|
Incorporation
|
|
|
Incorporation
|
|
|
|
Year
|
|
|
(July 5, 2005)
|
|
|
(July 5, 2005)
|
|
|
|
Ended
|
|
|
to
|
|
|
to
|
|
|
|
November 30,
|
|
|
November 30,
|
|
|
November 30,
|
|
|
|
2006
|
|
|
2005
|
|
|
2006
|
|
Sales
|
$
|
24,351
|
|
$
|
-
|
|
$
|
24,351
|
|
Cost of Sales
|
|
9,424
|
|
|
-
|
|
|
9,424
|
|
Gross Profit
|
|
14,927
|
|
|
-
|
|
|
14,927
|
|
General and Administrative Expenses
|
|
|
|
|
|
|
|
|
|
Intellectual property
|
|
1,500,000
|
|
|
447,637
|
|
|
1,947,637
|
|
Software development costs
|
|
321,433
|
|
|
41,121
|
|
|
362,554
|
|
Marketing and distribution
|
|
120,000
|
|
|
-
|
|
|
120,000
|
|
Audit and accounting
|
|
91,493
|
|
|
64,464
|
|
|
155,957
|
|
Salaries & wages
|
|
66,581
|
|
|
-
|
|
|
66,581
|
|
Legal
|
|
59,476
|
|
|
11,792
|
|
|
71,268
|
|
Office
|
|
54,324
|
|
|
623
|
|
|
54,947
|
|
Consulting
|
|
35,336
|
|
|
-
|
|
|
35,336
|
|
Rent
|
|
32,019
|
|
|
|
|
|
32,019
|
|
Depreciation
|
|
19,849
|
|
|
841
|
|
|
20,690
|
|
Investor relations
|
|
18,680
|
|
|
-
|
|
|
18,680
|
|
Bad debts
|
|
9,789
|
|
|
-
|
|
|
9,789
|
|
Stock-based compensation
|
|
9,014
|
|
|
-
|
|
|
9,014
|
|
Filing fees
|
|
7,287
|
|
|
-
|
|
|
7,287
|
|
Foreign exchange loss
|
|
5,850
|
|
|
-
|
|
|
5,850
|
|
|
|
2,351,131
|
|
|
566,478
|
|
|
2,917,609
|
|
|
|
|
|
|
|
|
|
|
|
Loss from Operations
|
|
(2,336,204
|
)
|
|
(566,478
|
)
|
|
(2,902,682
|
)
|
|
|
|
|
|
|
|
|
|
|
Income
|
|
|
|
|
|
|
|
|
|
Other income
|
|
33,926
|
|
|
-
|
|
|
33,926
|
|
|
|
|
|
|
|
|
|
|
|
Loss for the Period
|
$
|
(2,302,278
|
)
|
$
|
(566,478
|
)
|
$
|
(2,868,756
|
)
|
|
|
|
|
|
|
|
|
|
|
Loss per Share
- Basic and Diluted
|
$
|
(0.04
|
)
|
$
|
(0.06
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average
Shares Outstanding
|
|
63,271,418
|
|
|
10,238,365
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive Loss
|
|
|
|
|
|
|
|
|
|
Loss for the period
|
$
|
(2,302,278
|
)
|
$
|
(566,478
|
)
|
$
|
(2,868,756
|
)
|
Foreign currency
translation adjustment
|
|
(9,420
|
)
|
|
-
|
|
|
(9,420
|
)
|
|
|
|
|
|
|
|
|
|
|
Total Comprehensive Loss for the Period
|
$
|
(2,311,698
|
)
|
$
|
(566,478
|
)
|
$
|
(2,878,176
|
)
|
|
|
|
|
|
|
|
|
|
|
Comprehensive Loss per Share
|
$
|
(0.04
|
)
|
$
|
(0.06
|
)
|
|
|
|
- See Accompanying Notes -
F-5
ITonis Inc.
|
Statement 4
|
(Formerly Kenshou Inc.)
|
|
(A Development Stage Company)
|
|
|
|
Consolidated Statements of Cash Flows
|
|
US Funds
|
|
|
|
|
|
|
From
|
|
|
From
|
|
|
|
For the Year
|
|
|
Incorporation
|
|
|
Incorporation
|
|
|
|
Ended
|
|
|
(July 5, 2005
|
) to
|
|
(July 5, 2005
|
) to
|
|
|
November 30,
|
|
|
November 30,
|
|
|
November 30,
|
|
|
|
2006
|
|
|
2005
|
|
|
2006
|
|
Operating
|
|
|
|
|
|
|
|
|
|
Loss for the period
|
$
|
(2,302,278
|
)
|
$
|
(566,478
|
)
|
$
|
(2,868,756
|
)
|
Items not involving an outlay of cash:
|
|
|
|
|
|
|
|
|
|
Bad debts
|
|
9,789
|
|
|
-
|
|
|
9,789
|
|
Depreciation
|
|
19,849
|
|
|
841
|
|
|
20,690
|
|
Stock-based
compensation included in
|
|
|
|
|
|
|
|
|
|
wages
|
|
9,014
|
|
|
-
|
|
|
9,014
|
|
Shares allotted
for services included in
|
|
|
|
|
|
|
|
|
|
investor
relations
|
|
9,651
|
|
|
-
|
|
|
9,651
|
|
Intellectual
property
|
|
1,500,000
|
|
|
447,637
|
|
|
1,947,637
|
|
Changes in non-cash working capital items:
|
|
|
|
|
|
|
|
|
|
Due from
related party
|
|
(14,723
|
)
|
|
-
|
|
|
(14,723
|
)
|
Prepaid expenses
|
|
(22,741
|
)
|
|
-
|
|
|
(22,741
|
)
|
Accounts
payable
|
|
192,139
|
|
|
36,324
|
|
|
228,463
|
|
Accrued liabilities
|
|
46,867
|
|
|
15,801
|
|
|
62,668
|
|
Due to related
parties
|
|
152,499
|
|
|
31,332
|
|
|
183,831
|
|
|
|
(399,934
|
)
|
|
(34,543
|
)
|
|
(434,477
|
)
|
|
|
|
|
|
|
|
|
|
|
Investing
|
|
|
|
|
|
|
|
|
|
Purchase of equipment
|
|
(33,119
|
)
|
|
(30,283
|
)
|
|
(63,402
|
)
|
|
|
(33,119
|
)
|
|
(30,283
|
)
|
|
(63,402
|
)
|
|
|
|
|
|
|
|
|
|
|
Financing
|
|
|
|
|
|
|
|
|
|
Share issuances for cash
|
|
284,641
|
|
|
229,376
|
|
|
514,017
|
|
|
|
284,641
|
|
|
229,376
|
|
|
514,017
|
|
|
|
|
|
|
|
|
|
|
|
Effect of exchange rate translation adjustments
|
|
(14,567
|
)
|
|
-
|
|
|
(14,567
|
)
|
|
|
|
|
|
|
|
|
|
|
Net Increase (Decrease) in Cash
|
|
(162,979
|
)
|
|
164,550
|
|
|
1,571
|
|
Cash - Beginning
of period
|
|
164,550
|
|
|
-
|
|
|
-
|
|
Cash - End of Period
|
$
|
1,571
|
|
$
|
164,550
|
|
$
|
1,571
|
|
|
|
|
|
|
|
|
|
|
|
Income Taxes Paid
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Interest Paid
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental Schedule of Non-Cash
|
|
|
|
|
|
|
|
|
|
Investing and Financing Transactions
|
|
|
|
|
|
|
|
|
|
Shares issued for intellectual
property
|
$
|
1,500,000
|
|
$
|
447,637
|
|
$
|
1,947,637
|
|
Shares allotted for services
|
$
|
12,500
|
|
$
|
-
|
|
$
|
12,500
|
|
Effect of exchange rate changes on equipment
|
$
|
5,147
|
|
$
|
-
|
|
$
|
5,147
|
|
- See Accompanying Notes -
F-6
ITonis Inc.
(Formerly Kenshou Inc.)
(A Development Stage Company)
Notes to Consolidated Financial Statements
November 30, 2006 and 2005
US Funds
1.
|
Organization and Going Concern
|
|
|
|
|
Organization
|
|
|
|
|
ITonis Inc. (formerly Kenshou Inc.) (the
"Company" or ITonis) was incorporated on July 5, 2005 as Kenshou
Inc. under the laws of the State of Nevada. On December 2, 2005, the Company
changed its name to ITonis Inc.
|
|
|
|
|
The Company intends to be a provider of
video solution and services for video content owners and distributors.
The Companys goal is to facilitate the distribution of video content
by providing an electronic channel for distribution based on on-demand
services. The Company intends to position itself as a service/platform
provider for the delivery of such content.
|
|
|
|
|
As a platform provider, the Company will
offer video content distributors (ISP, Mobile operators, Cable operator)
a modular platform with Value Added Services such as IPTV, Video on Demand,
and TV in the Past. The platform varies in size and the business model
can be adapted to the customer needs. Outsourced services include content
for small ISPs to full-scale deployment for millions of subscribers.
|
|
|
|
|
As a Service provider, the Company will
deploy video services on the customers network. It will be able
to integrate any video solutions into any network.
|
|
|
|
|
Going Concern and Liquidity Considerations
|
|
|
|
|
The accompanying consolidated financial
statements have been prepared assuming that the Company will continue
as a going concern, which contemplates, among other things, the realization
of assets and satisfaction of liabilities in the normal course of business.
As at November 30, 2006, the Company has a working capital deficiency
of $442,867, an accumulated deficit of $2,868,756 and has incurred
an accumulated operating cash flow deficit of $434,477 since incorporation.
The Company intends to continue funding operations through sales, debt,
and equity financing arrangements, which may be insufficient to fund its
capital expenditures, working capital and other cash requirements for
the next fiscal year.
|
|
|
|
|
Thereafter, the Company will be required
to seek additional funds, either through sales, debt, and/or equity financing,
to finance its long-term operations. The successful outcome of future
activities cannot be determined at this time, and there is no assurance
that, if achieved, the Company will have sufficient funds to execute its
intended business plan or generate positive operating results. In response
to these conditions, management intends to raise additional funds through
future debt agreement and private placement offerings.
|
|
|
|
|
These factors, among others, raise substantial
doubt about the Company's ability to continue as a going concern. The
accompanying consolidated financial statements do not include any adjustments
that might result from the outcome of this uncertainty.
|
|
|
|
2.
|
Significant Accounting Policies
|
|
|
|
|
a)
|
Basis of Consolidation
|
|
|
|
|
|
On January 4, 2006 the Company incorporated a wholly
owned subsidiary in the Czech Republic named ITonis CZ s.r.o. (ITonis
CZ) for the purposes of operating the Companys development
offices. These consolidated financial statements include the accounts
of both companies since their respective incorporation dates. All intercompany
balances and transactions have been eliminated.
|
F-7
ITonis Inc.
(Formerly Kenshou Inc.)
(A Development Stage Company)
Notes to Consolidated Financial Statements
November 30, 2006 and 2005
US Funds
2.
|
Significant Accounting Policies
-
Continued
|
|
|
|
|
b)
|
Fiscal Period
|
|
|
|
|
|
The Companys fiscal year ends on November 30.
|
|
|
|
|
c)
|
Risks and Uncertainties
|
|
|
|
|
|
The Company operates in an emerging industry that is
subject to market acceptance and technological change. The Company's operations
are subject to significant risks and uncertainties, including financial,
operational, technological and other risks associated with operating an
emerging business, including the potential risk of business failure.
|
|
|
|
|
d)
|
Use of Estimates
|
|
|
|
|
|
The preparation of financial statements in conformity
with accounting principles generally accepted in the United States of
America requires management to make certain estimates and assumptions
that affect the reported amounts and timing of revenues and expenses,
the reported amounts and classification of assets and liabilities, and
disclosure of contingent assets and liabilities. These estimates and assumptions
are based on the Companys historical results as well as managements
future expectations. The Companys actual results could vary materially
from managements estimates and assumptions.
|
|
|
|
|
e)
|
Development Stage Company
|
|
|
|
|
|
The Company is a development stage company as defined
by SFAS No. 7. The Company is devoting substantially all of its present
efforts to establish a new business. All losses accumulated since inception
have been considered as part of the Companys development stage activities.
|
|
|
|
|
f)
|
Cash and Cash Equivalents
|
|
|
|
|
|
Cash and cash equivalents comprise highly liquid debt
instruments purchased with an initial maturity of three months or less.
|
|
|
|
|
g)
|
Equipment and Depreciation
|
|
|
|
|
|
Equipment is stated at cost. Depreciation is computed
using the straight-line method to allocate the cost of depreciable assets
over the estimated useful lives of the assets as follows:
|
|
|
|
Estimated useful
|
|
|
|
|
life
(in years)
|
|
|
Office and computer equipment
|
|
3
|
|
Maintenance, repairs and minor renewals
are charged directly to the statement of operations as incurred. When assets
are disposed of, the related cost and accumulated depreciation thereon are removed
from the financial statements and any resulting gain or loss is included in
the statement of operations.
F-8
ITonis Inc.
(Formerly Kenshou Inc.)
(A Development Stage Company)
Notes to Consolidated Financial Statements
November 30, 2006 and 2005
US Funds
2.
|
Significant Accounting Policies
-
Continued
|
|
|
|
|
|
h)
|
Long-Lived Assets
|
|
|
|
|
|
|
The Company has adopted SFAS No. 144, Accounting
for the Impairment or Disposal of Long Lived Assets. In accordance
with this statement, the Company reviews the carrying value of its long-lived
assets whenever events or changes in circumstances indicate that carrying
amounts may not be recoverable. If indicators of impairment exist, the
Company would determine whether the estimated undiscounted sum of the
future cash flows of such assets is less than its carrying amount. If
less, an impairment loss would be recognized if, and to the extent that,
the carrying amount of such assets exceeds their respective fair values.
The Company would determine the fair value by using quoted market prices,
if available, for such assets; or if quoted market prices are not available,
the Company would discount the expected estimated future cash flows.
|
|
|
|
|
|
i)
|
Revenue Recognition
|
|
|
|
|
|
|
Revenues are recognized when all of the
following criteria have been met: persuasive evidence for an arrangement
exists; delivery has occurred; the fee is fixed or determinable; and collection
is reasonably assured. Upfront contract payments received from the sale
of services not yet earned are initially recorded as deferred revenue
on the balance sheet.
|
|
|
|
|
|
|
Revenue from time and material service contracts
is recognized as the services are provided. Revenue from fixed price,
long-term service or development contracts is recognized over the contract
term based on the percentage of services that are provided during the
year compared with the total estimated services to be provided over the
entire contract. Losses on fixed price contracts are recognized during
the year in which the loss first becomes apparent. Payment terms vary
by contract.
|
|
|
|
|
|
j)
|
Foreign Currency Translations
|
|
|
|
|
|
|
The Companys functional currency is
Czech Koruna (CZK). The Companys reporting currency
is the U.S. dollar. All transactions initiated in other currencies are
re-measured into the functional currency as follows:
|
|
|
|
|
|
|
i)
|
Monetary assets and liabilities at the rate of exchange
in effect at the balance sheet date,
|
|
|
|
|
|
|
ii)
|
Non-monetary assets and liabilities, and equity at
historical rates, and
|
|
|
|
|
|
|
iii)
|
Revenue and expense items at the average rate of exchange
prevailing during the year. Gains and losses on re-measurement are included
in determining net income for the year Translation of balances from the
functional currency into the reporting currency is conducted as follows:
|
|
|
|
|
|
|
ii)
|
Assets and liabilities at the rate of exchange in
effect at the balance sheet date,
|
|
|
|
|
|
|
ii)
|
Equity at historical rates, and
|
|
|
|
|
|
|
iii)
|
Revenue and expense items at the average rate of exchange
prevailing during the year. Translation adjustments resulting from translation
of balances from functional to reporting currency are accumulated as a
separate component of shareholders equity as a component of comprehensive
income or loss. Upon sale or liquidation of the net investment in the
foreign entity the amount deferred will be recognized in income.
|
F-9
ITonis Inc.
(Formerly Kenshou Inc.)
(A Development Stage Company)
Notes to Consolidated Financial Statements
November 30, 2006 and 2005
US Funds
2.
|
Significant Accounting Policies
Continued
|
|
|
|
|
k)
|
Advertising
|
|
|
|
|
|
The Company expenses the cost of advertising when
incurred. Advertising expenses are included in general and administrative
expenses in the accompanying statements of operations.
|
|
|
|
|
l)
|
Income Taxes
|
|
|
|
|
|
Income taxes are accounted for using the asset and
liability method. Deferred tax assets and liabilities are recognized for
the future tax consequences attributable to differences between the financial
statement carrying amounts of existing assets and liabilities and their
respective tax bases and operating loss and tax credit carryforwards.
Deferred tax assets and liabilities are measured using enacted tax rates
expected to apply to taxable income in the years in which those temporary
differences are expected to be recovered or settled. The effect on deferred
tax assets and liabilities of a change in tax rates is recognized in income
in the year that includes the enactment date. A valuation allowance is
provided for significant deferred tax assets when it is more likely than
not that such assets will not be recovered.
|
|
|
|
|
m)
|
Fair Value of Financial Instruments and Risk Concentrations
|
|
|
|
|
|
The carrying value of cash, accounts receivable, accounts
payable, accrued liabilities and amounts due to related parties approximate
their fair value because of the short maturity of these instruments.
|
|
|
|
|
|
The Companys operations are in the Czech Republic
and virtually all of its assets and liabilities give rise to significant
exposure to market risks from changes in foreign currency rates arising
from fluctuations in foreign exchange rates and the degree of volatility
of these rates. Currently, the Company does not use derivative instruments
to reduce its exposure to foreign currency risk.
|
|
|
|
|
n)
|
Derivative Financial Instruments
|
|
|
|
|
|
The Company was not a party to any derivative financial
instruments during any of the reported fiscal years.
|
|
|
|
|
o)
|
Segment Reporting
|
|
|
|
|
|
SFAS No. 131, "
Disclosures about Segments of an
Enterprise and Related Information
, requires entity-wide disclosures
about the products and services an entity provides, the material countries
in which it holds assets and reports revenues and its major customers.
The Company currently operates in two segments, Eastern Europe and United
States
(Note 6)
.
|
F-10
ITonis Inc.
(Formerly Kenshou Inc.)
(A Development Stage Company)
Notes to Consolidated Financial Statements
November 30, 2006 and 2005
US Funds
2.
|
Significant Accounting Policies
Continued
|
|
|
|
|
p)
|
Stock-Based Compensation
|
|
|
|
|
|
Effective March 1, 2006, the Company adopted the provisions
of Statement of Financial Accounting Standards (SFAS) No.
123(R), Share-Based Payment (SFAS 123(R)), which
establishes accounting for equity instruments exchanged for employee services.
Under the provisions of SFAS 123(R), stock-based compensation cost is
measured at the grant date, based on the calculated fair value of the
award, and is recognized as an expense over the employees requisite
service period (generally the vesting period of the equity grant). Before
March 1, 2006, the Company accounted for stock-based compensation to employees
in accordance with Accounting Principles Board Opinion No. 25, Accounting
for Stock Issued to Employees, and complied with the disclosure
requirements of SFAS No. 123, Accounting for Stock-Based Compensation
(SFAS 123). The Company adopted SFAS 123(R) using the modified
prospective method, which requires the Company to record compensation
expense over the vesting period for all awards granted after the date
of adoption, and for the unvested portion of previously granted awards
that remain outstanding at the date of adoption. Accordingly, financial
statements for the periods prior to March 1, 2006 have not been restated
to reflect the fair value method of expensing share-based compensation.
Adoption of SFAS 123(R) does not change the way the Company accounts for
share-based payments to non-employees, with guidance provided by SFAS
123 (as originally issued) and Emerging Issues Task Force Issue No. 96-18,
Accounting for Equity Instruments That Are Issued to Other Than
Employees for Acquiring, or in Conjunction with Selling, Goods or Services.
|
|
|
|
|
q)
|
Comprehensive Income
|
|
|
|
|
|
SFAS No. 130,
"Reporting Comprehensive Income,"
establishes standards for reporting and display of comprehensive income
and its components in a full set of general-purpose financial statements.
|
|
|
|
|
r)
|
Loss per Share
|
|
|
|
|
|
The Company computes net loss per common share using
SFAS No. 128
"Earnings Per Share."
Basic loss per common share
is computed based on the weighted average number of shares outstanding
for the reporting period. Diluted loss per share is computed by dividing
net loss by the weighted average shares outstanding assuming all dilutive
potential common shares were issued. There were no dilutive potential
common shares at November 30, 2006 and 2005. The Company has incurred
net losses and has no potentially dilutive common shares, therefore; basic
and diluted loss per share are the same. Additionally, for the purposes
of calculating diluted loss per share, there were no adjustments to net
loss.
|
|
|
|
|
s)
|
Website Development Costs
|
|
|
|
|
|
EITF Issue 00-2
Accounting for Web Site Development
Costs
reached a consensus that, regardless of whether the website
planning activities specifically relate to software, all costs incurred
in the planning stage should be expensed as incurred. However, costs incurred
in the operation stage that involve providing additional functions or
features to the website should be accounted for as, in effect, new software.
That is, costs of upgrades and enhancements that add functionality should
be expensed or capitalized based on the general model of SOP 98-1 and
FASB Statement 86.
|
F-11
ITonis Inc.
(Formerly Kenshou Inc.)
(A Development Stage Company)
Notes to Consolidated Financial Statements
November 30, 2006 and 2005
US Funds
2.
|
Significant Accounting Policies
Continued
|
|
|
|
|
t)
|
Software Costs
|
|
|
|
|
|
The Companys policy is that software development
costs related to the product line are charged to expense as incurred in
accordance with SFAS No. 86,
"Accounting for the Costs of Computer
Software to Be Sold, Leased, or Otherwise Marketed."
This Statement
specifies that costs incurred internally in creating a computer software
product shall be charged to expense when incurred as research and development
until technological feasibility has been established for the product.
Technological feasibility is established upon completion of a detail program
design or, in its absence, completion of a working model. Technological
feasibility has not been established at November 30, 2006.
|
|
|
|
|
|
Costs for internal use software, whether developed
or obtained, are assessed to determine whether they should be capitalized
or expensed in accordance with American Institute of Certified Public
Accountants' Statement ("SOP") 98-1,
"Accounting for the Costs of Computer
Software Developed or Obtained for Internal Use."
Capitalized software
costs, if any, will be reflected as rights and technology on the balance
sheet. During the period, the Company expensed all software development
costs.
|
|
|
|
|
u)
|
Obligations Under Capital Leases
|
|
|
|
|
|
Leases are classified as either capital or operating.
Leases that transfer substantially all of the benefits and risks of ownership
of property to the company are accounted for as capital leases. At the
time a capital lease is entered into, an asset is recorded with its related
long-term financing. As at the current year-end, the Company does not
have any capital lease obligations. Payments under operating leases are
expensed as incurred.
|
|
|
|
|
v)
|
Recently Adopted Accounting Standards
|
|
|
|
|
|
In September 2006, the FASB issued SFAS No. 158, Employers
Accounting for Defined Benefit Pension and Other Postretirement Plans
an amendment of FASB Statements No. 87, 88, 106 and 132(R)
(SFAS 158). SFAS 158 requires an employer that sponsors one or more
single- employer defined benefit plans to (a) recognize the overfunded
or underfunded status of a benefit plan in its statement of financial
position, (b) recognize as a component of other comprehensive income,
net of tax, the gains or losses and prior service costs or credits that
arise during the year but are not recognized as components of net periodic
benefit cost pursuant to SFAS 87, Employers Accounting for
Pensions, or SFAS 106, Employers Accounting for Postretirement
Benefits Other Than Pensions, (c) measure defined benefit plan assets
and obligations as of the date of the employers fiscal year-end,
and (d) disclose in the notes to financial statements additional information
about certain effects on net periodic benefit cost for the next fiscal
year that arise from delayed recognition of the gains or losses, prior
service costs or credits, and transition asset or obligation. SFAS 158
is effective for the Companys fiscal year ending September 30, 2007.
The adoption of SFAS 158 is not expected to have a material impact on
the Companys financial position, results of operation or cash flows.
|
F-12
ITonis Inc.
(Formerly Kenshou Inc.)
(A Development Stage Company)
Notes to Consolidated Financial Statements
November 30, 2006 and 2005
US Funds
2.
|
Significant Accounting Policies
Continued
|
|
|
|
|
v)
|
Recently Adopted Accounting Standards
Continued
|
|
|
|
|
|
In September 2006, the FASB issued SFAS No. 157, "Fair
Value Measurement" ("SFAS 157"). The Statement provides guidance for using
fair value to measure assets and liabilities. The Statement also expands
disclosures about the extent to which companies measure assets and liabilities
at fair value, the information used to measure fair value, and the effect
of fair value measurement on earnings. This Statement applies under other
accounting pronouncements that require or permit fair value measurements.
This Statement does not expand the use of fair value measurements in any
new circumstances. Under this Statement, fair value refers to the price
that would be received to sell an asset or paid to transfer a liability
in an orderly transaction between market participants in the market in
which the entity transacts. SFAS 157 is effective for the Company for
fair value measurements and disclosures made by the Company in its fiscal
year beginning on October 1, 2008. The adoption of SFAS 157 is not expected
to have a material impact on the Companys financial position, results
of operation or cash flows.
|
|
|
|
|
|
In July 2006, the FASB issued FIN. 48, Accounting
for Uncertainty in Income Taxes (an interpretation of FASB Statement No.
109) (FIN 48) which is effective for fiscal years beginning
after December 15, 2006. This interpretation was issued to clarify the
accounting for uncertainty in income taxes recognized in the financial
statements by prescribing a recognition threshold and measurement attribute
for the financial statement recognition and measurement of a tax position
taken or expected to be taken in a tax return. The Company is currently
evaluating the potential impact of FIN 48, but it is not expected to have
a material impact on the Companys financial position, results of
operations or cash flows.
|
|
|
|
|
|
In March 2006, the FASB issued Statement of Financial
Accounting Standards No. 156, Accounting for Servicing of Financial Assets
(SFAS No. 156), which amends FASB Statement No. 140 (SFAS
No. 140). SFAS 156 may be adopted as early as January 1, 2006, for
calendar year-end entities, provided that no interim financial statements
have been issued. Those not choosing to early adopt are required to apply
the provisions as of the beginning of the first fiscal year that begins
after September 15, 2006 (e.g., January 1, 2007, for calendar year-end
entities). The intention of the new statement is to simplify accounting
for separately recognized servicing assets and liabilities, such as those
common with mortgage securitization activities, as well as to simplify
efforts to obtain hedge-like accounting. Specifically, the FASB said FAS
No. 156 permits a servicer using derivative financial instruments to report
both the derivative financial instrument and related servicing asset or
liability by using a consistent measurement attribute, or fair value.
The adoption of SFAS 156 is not expected to have a material impact on
the Companys financial position, results of operations or cash flows.
|
F-13
ITonis Inc.
(Formerly Kenshou Inc.)
(A Development Stage Company)
Notes to Consolidated Financial Statements
November 30, 2006 and 2005
US Funds
3.
|
Equipment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Details are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Book
|
|
|
Net Book
|
|
|
|
|
|
|
|
|
|
|
Value
|
|
|
Value
|
|
|
|
|
|
|
|
Accumulated
|
|
|
November 30,
|
|
|
November 30,
|
|
|
|
|
Cost
|
|
|
Depreciation
|
|
|
2006
|
|
|
2005
|
|
|
Office equipment and furniture
|
$
|
63,402
|
|
$
|
(20,690
|
)
|
$
|
42,712
|
|
$
|
29,442
|
|
|
Effect of exchange rate
|
|
|
|
|
|
|
|
|
|
|
|
|
|
changes on equipment
|
|
6,723
|
|
|
(1,576
|
)
|
|
5,147
|
|
|
-
|
|
|
|
$
|
70,125
|
|
$
|
(22,266
|
)
|
$
|
47,859
|
|
$
|
29,442
|
|
4.
|
Software Costs
|
|
|
|
|
a)
|
By agreement dated October 1, 2005, the Company acquired
from an unrelated party (Onyx), the TV Everywhere Technology
(intellectual property) by issuing 30,000,000 common shares.
This resulted in Onyx owning approximately 64% of the Company. The value
assigned to the 30,000,000 common shares was $447,637 being the historical
cost to Onyx
(Note 10)
. This is in accordance with SAB Topic 5G
as Onyx has retained a substantial indirect interest in the technology
that was transferred. This amount was expensed, as it does not meet the
criteria for capitalization as set out in SFAS No. 86.
|
|
|
|
|
b)
|
By agreement dated January 31, 2006, the Company acquired
from an unrelated party, all rights, title and interest in and to the
intellectual property relating to FTH Broadband technology known as the
NVE Fiber Middleware Administration Architecture in exchange
for 18,000,000 common shares of the Company. The intellectual property
right was assigned to the Company on February 7, 2006. The value assigned
to the 18,000,000 common shares was $1,500,000 being equal to the most
recent share transaction of the Company of $0.083 per share. This amount
was expensed, as it does not meet the criteria for capitalization as set
out in SFAS No. 86.
|
|
|
|
5.
|
Commitments and contingencies
|
|
|
|
|
a)
|
The Company entered into a two-year marketing and distribution
consulting service agreement dated January 1, 2006 with a company (the
Agent) with a significant interest in the Company. Under the
terms of the agreement, the Company granted the Agent the exclusive rights
in Denmark and non-exclusive rights in Europe and Greenland to market
and distribute the Companys services and products. The Agent also
agreed to provide the Company the services of one of its employees for
the duration of this agreement, to act as Commercial Director of the Company
and to provide such services to the Company in accordance with a job description
to be agreed in writing between the parties. The Company agreed to pay
the Agent the greater of 40% of the net profits resulting from the sale
of services and products or $30,000 per month for the Commercial Director.
Either party may, at any time, give three months advance written notice
of termination of this agreement. As at November 30, 2006, $120,000 has
been accrued in these consolidated financial statements for marketing
and distribution fees payable under this agreement (
Note 7c
).
|
F-14
ITonis Inc.
(Formerly Kenshou Inc.)
(A Development Stage Company)
Notes to Consolidated Financial Statements
November 30, 2006 and 2005
US Funds
5.
|
Commitments and contingencies -
Continued
|
|
|
|
|
|
During the year, the Company executed a letter of agreement
with the Agent confirming that the provision of the agreement relating
to the services of the Commercial Director has been terminated and the
only obligation in respect of such services is the $120,000 previously
accrued. No further payments are required under the agreement except for
payment of the 40% commission based on sales as the agreement remains
in effect until December 31, 2007.
|
|
|
|
|
b)
|
By agreement dated August 17, 2006, the Company entered
into a Supply Services Contract with an unrelated party for investor relations
services ending December 31, 2006. The consideration for the services
includes $12,000 in cash payments and 150,000 common stock of the Company.
The amount of $6,000
(accrued)
and 75,000 common shares were payable
on August 25, 2006, the execution date, and the balance of $6,000 and
75,000 common shares are due within 90 days from the execution date. These
150,000 shares were allotted as at November 30, 2006 at $0.083 per share
and will be issued in fiscal 2007.
|
|
|
|
|
|
Upon agreement of both parties, the contract will continue
on a month-to-month basis requiring a payment of $4,000 per month. Specific
services that are outside the terms of the contract will be charged at
$200 per hour or $1,500 per full workday. Termination of the contract
will occur upon written notice to either party by the other party.
|
|
|
|
|
c)
|
At November 30, 2006, the Company did not maintain insurance
coverage over its assets.
|
|
|
|
6.
|
Segmented Information
|
|
|
|
Details on a geographic basis as at November 30,
2006 are as follows:
|
|
|
|
Eastern
|
|
|
|
|
|
|
|
|
|
|
Europe
|
|
|
U.S.A.
|
|
|
Total
|
|
|
Assets
|
$
|
73,623
|
|
$
|
6,331
|
|
$
|
79,954
|
|
|
Revenue
|
$
|
24,351
|
|
$
|
-
|
|
$
|
24,351
|
|
|
Loss for the year
|
$
|
(437,093
|
)
|
$
|
(1,865,185
|
)
|
$
|
(2,302,278
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
Details on a geographic basis as
at November 30, 2005 are as follows:
|
|
|
|
|
|
|
|
Eastern
|
|
|
|
|
|
|
|
|
|
|
Europe
|
|
|
U.S.A.
|
|
|
Total
|
|
|
Assets
|
$
|
39,812
|
|
$
|
154,180
|
|
$
|
193,992
|
|
|
Loss for the period
|
$
|
(1,798
|
)
|
$
|
(564,680
|
)
|
$
|
(566,478
|
)
|
F-15
ITonis Inc.
(Formerly Kenshou Inc.)
(A Development Stage Company)
Notes to Consolidated Financial Statements
November 30, 2006 and 2005
US Funds
7.
|
Related Party Balances and Transactions
|
|
|
|
|
|
Related party transactions not disclosed
elsewhere in these financial statements are as follows:
|
|
|
|
|
|
a)
|
During the year ended November 30, 2005,
the Company issued 250,000 founder shares to a former director of the
Company for cash proceeds of $500.
|
|
|
|
|
|
b)
|
During the year ended November 30, 2005,
the Company purchased $30,283 worth of office furniture and equipment
from a separate company that has a director in common with the Company.
The office furniture and equipment were valued at the estimated fair market
value at the date of purchase. The original cost to the related company
was approximately $33,000
|
|
|
|
|
|
c)
|
The amount due to related parties consists
of
|
|
|
|
|
|
|
i)
|
$120,000 of non-interest bearing, due on demand
accrued fees owing to a separate company that holds a significant interest
in the Company.
|
|
|
ii)
|
$35,882 (780,800 CZK) loan from a director and
officer of the Company. The loan is evidenced by a promissory note, is
unsecured and non-interest bearing and payable on demand.
|
|
|
iii)
|
$1,432 (30,405 CZK) payable from a Company with
a director in common. The payable was incurred during the normal course
of business transactions and has been paid subsequent to year end.
|
|
|
iv)
|
$26,517 (562,861 CZK) of accrued salaries owed
to directors or officers of the Company.
|
|
|
|
|
|
d)
|
During the year ended November 30, 2006,
consulting fees of $18,577 were charged to a separate company who
has a director in common with the Company. This revenue is included in
other income.
|
|
|
|
|
|
e)
|
During the year ended November 30, 2006,
software development costs of $1,333 were paid to a separate company
who has a director in common with the Company.
|
|
|
|
|
|
f)
|
During the year ended November 30, 2006,
the Company paid $13,814 (2005 - $41,121) for software development
costs to a separate company that has a director in common with the Company.
Of this, $Nil (2005 - $31,332) remains unpaid at period end. This
amount was non- interest bearing and due on demand.
|
|
|
|
|
|
g)
|
During the year ended November 30, 2006,
management determined an account receivable in the amount of $9,789
from a separate company who has a director in common with the Company
to be uncollectible and therefore has written off this receivable to bad
debts.
|
|
|
|
|
|
h)
|
During the year ended November 30, 2006,
$11,565 (263,748 CZK) was paid to a director in salary.
|
|
|
|
|
|
|
These transactions were incurred in the
normal course of operations and were measured at the exchange amount of
consideration established and agreed to by the related parties.
|
F-16
ITonis Inc.
(Formerly Kenshou Inc.)
(A Development Stage Company)
Notes to Consolidated Financial Statements
November 30, 2006 and 2005
US Funds
8.
|
Income Taxes
The Company has accumulated net operating losses for U.S.
federal income tax purposes of approximately $582,657, which may be carried
forward until 2025 and used to reduce taxable income of future years and
net operating losses for Czech income tax purposes of approximately $436,015,
which may be carried forward until 2011 and used to reduce taxable income
of future years. In addition, the Company has $1,947,637 of intellectual
property costs deductible for tax purposes at $130,000 per year. Details
of deferred income tax assets:
|
|
|
|
November 30,
|
|
|
November 30,
|
|
|
Deferred income tax assets:
|
|
2006
|
|
|
2005
|
|
|
Non-capital losses
|
$
|
1,018,672
|
|
$
|
123,815
|
|
|
Intellectual
property costs deductible for tax
|
|
1,829,487
|
|
|
442,663
|
|
|
purposes
|
|
|
|
|
|
|
|
|
|
2,848,159
|
|
|
566,478
|
|
|
Effective US and CZ corporate
tax rates
|
|
30%
|
|
|
34%
|
|
|
Deferred income
tax asset
|
|
854,451
|
|
|
192,603
|
|
|
Valuation allowance
|
|
(854,451
|
)
|
|
(192,603
|
)
|
|
|
$
|
-
|
|
$
|
-
|
|
|
The potential future tax benefits of these
losses have not been recognized by the Company in these financial statements
due to uncertainty of their realization. When the future utilization of
some portion of the carryforwards is determined not to be more likely
than not, a valuation allowance is provided to reduce the recorded
tax benefits from such assets.
|
|
|
|
9.
|
Capital Stock
|
|
|
|
|
a)
|
Effective June 15, 2006, the board of directors approved
the consolidation of the Companys issued and outstanding shares
of common stock on the basis of one new share of common stock for each
old two shares of common stock of the Company. Pursuant to SAB Topic 4c,
all common share information presented in these financial statements is
retroactively presented on a post-consolidation basis, including all share
amounts and per share prices.
|
|
|
|
|
b)
|
During the year ended November 30, 2006, the Company
entered into a five-month investor relations consulting agreement with
an unrelated party for consideration of $12,000 and 150,000 common shares,
valued at $12,500. Of the share amount, $9,651 was expensed during the
year, and the remaining $2,849 was classified as prepaid expense, which
will be expensed as incurred during subsequent periods.
|
|
|
|
|
c)
|
During the year ended November 30, 2006, the Company
negotiated a subscription agreement (signed December 12, 2006) with a
private investor for the purchase of 1,200,000 shares at $0.083 per share,
for total cash proceeds of $100,000 (received October 12, 2006). The subscriber
had until March 31, 2007 to purchase up to an additional 10,800,000 shares
at $0.083. As at March 31, 2007, the subscriber did not purchase the additional
10,800,000 shares.
|
F-17
ITonis Inc.
(Formerly Kenshou Inc.)
(A Development Stage Company)
Notes to Consolidated Financial Statements
November 30, 2006 and 2005
US Funds
9.
|
Capital Stock -
Continued
|
|
|
|
|
d)
|
See Note 11d).
|
|
|
|
|
e)
|
Share Purchase Options
|
|
|
|
|
|
The Company has established a share purchase option
plan whereby the board of directors may, from time to time, grant options
to directors, officers, employees or consultants. Options granted must
be exercised no later than ten years from the date of grant or such lesser
period as determined by the Companys board of directors, and are
subject to vesting provisions unless the directors of the Company determine
otherwise. The exercise price of an option is equal to or greater than
85% of the fair market value of the common stock on the grant date.
|
|
|
|
|
|
On June 16, 2006, the Company granted employees of the
Company options to purchase up to 1,500,000 common shares of the Company
at an exercise price of $0.267 per share on or before June 16, 2009. These
options have an estimated value of $30,875 on the grant date.
|
|
|
|
|
|
The options granted during the year ended November 30,
2006 were valued at $30,875 using the Black-Scholes option pricing model
with the following assumptions:
|
|
Expected dividend yield
|
0.00%
|
|
Expected stock price volatility
|
77%
|
|
Risk-free interest rate
|
4.88%
|
|
Expected life of options
|
3 years
|
Because the shares of the Company have
not begun trading on any recognized stock exchange, there is no trading history
to establish the expected volatility. The Company has used the average volatility
for three companies in the same industry or considered to be comparable.
The weighted average fair value of the
options granted was $0.02.
Option pricing models require the input
of highly subjective assumptions including the estimate of the share price volatility.
Changes in the subjective input assumptions can materially affect the fair value
estimate, and therefore, the existing models do not necessarily provide a reliable
single measure of the fair value of the Companys stock options.
F-18
ITonis Inc.
(Formerly Kenshou Inc.)
(A Development Stage Company)
Notes to Consolidated Financial Statements
November 30, 2006 and 2005
US Funds
The consolidated financial statements
for the period ended November 30, 2005 have been restated to properly reflect
the value assigned to the intellectual property acquired by the Company on October
1, 2005
(Note 4a)
from $1,000,000 to $447,637.
The 30,000,000 shares issued to acquire
the intellectual property were re-valued from $0.033 to $0.015 per share to
reflect Onyxs historical cost of $447,637 in relation to developing the
intellectual property.
The effects of the restatement on the
financial statements are as follows:
|
|
|
From
|
|
|
|
|
|
|
|
Incorporation
|
|
|
From
|
|
|
|
|
(July 5,
|
|
|
Incorporation
|
|
|
|
|
2005
|
)
|
|
(July 5,
|
|
|
|
|
to
|
|
|
2005
|
)
|
|
|
|
November 30,
|
|
|
to
|
|
|
|
|
2005
|
|
|
November 30,
|
|
|
|
|
(Prior to
|
|
|
2005
|
|
|
|
|
restatement)
|
|
|
(Restated)
|
|
|
Loss for the period
|
$
|
(1,118,841
|
)
|
$
|
(566,478
|
)
|
|
Loss per share Basic and diluted
|
$
|
(0.11
|
)
|
$
|
(0.06
|
)
|
|
Deficit Accumulated during the development
stage
|
$
|
(1,118,841
|
)
|
$
|
(566,478
|
)
|
|
Shares issued for acquisition of intellectual property
|
$
|
1,000,000
|
|
$
|
447,637
|
|
11.
|
Subsequent Events
|
|
|
|
|
a)
|
On December 20, 2006, the Company negotiated a subscription
agreement with a private investor for the purchase of 155,364 shares at
$0.083 per share, for total cash proceeds of $12,947.
|
|
|
|
|
b)
|
On December 29, 2006, the Company granted employees
of the Company options to purchase up to 1,500,000 common shares of the
Company at an exercise price of $0.267 per share on or before June 16,
2009. These options had an estimated value of $20,714 on the grant date.
|
|
|
|
|
c)
|
On January 12, 2007, the Company negotiated a subscription
agreement with a private investor for the purchase of 1,200,000 shares
at $0.083 per share, for total cash proceeds of $100,000.
|
|
|
|
|
d)
|
On March 8, 2007, the board of directors approved the
stock split of the Companys shares of common stock on the basis
of three new shares of common stock for one share of old common stock
of the Company. Pursuant to SAB Topic 4c, all common share information
presented in these financial statements is retroactively presented on
a post-consolidation basis, including all share amounts and per share
prices.
|
F-19
CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS
Resignation of Staley, Okada & Partners, Chartered
Accountants
We received notice on December 5, 2006 of the immediate
resignation of Staley, Okada & Partners, Chartered Accountants (Staley,
Okada) as our principal independent accountant. The resignation followed a
transaction whereby certain assets of Staley, Okada were sold to
PricewaterhouseCoopers and a number of the professional staff and partners of
Staley, Okada joined PricewaterhouseCoopers. Our board of directors accepted the
resignation of Staley, Okada as principal independent accountant.
The report of Staley, Okada dated February 17, 2006 (except as
to Note 9, which is as of June 16, 2006) on our balance sheet at November 30,
2005 and the related consolidated statements of changes in stockholders equity,
operations, and cash flows for the period from incorporation (July 5, 2005) to
November 30, 2005 did not contain an adverse opinion or disclaimer of opinion,
nor was it modified as to uncertainty, audit scope, or accounting principles,
other than to state that there is substantial doubt as to our ability to
continue as a going concern.
In connection with the audit of the period from incorporation
(July 5, 2005) to November 30, 2005 and during the subsequent interim period
through to the date of their resignation, there were no disagreements between us
and Staley, Okada on any matter of accounting principles or practices, financial
statement disclosure, or auditing scope or procedures, which disagreements if
not resolved to the satisfaction of Staley, Okada would have caused them to make
reference thereto in their reports on our audited financial statements.
We provided Staley, Okada with a copy of the foregoing
disclosures and requested in writing that Staley, Okada furnish us with a letter
addressed to the Securities and Exchange Commission (the SEC) stating whether
or not they agree with such disclosures. We received the requested letter from
Staley, Okada wherein they have confirmed their agreement to our disclosures. A
copy of Staley, Okadas letter has been filed as an exhibit to our current
report on Form 8-K filed with the SEC on December 11, 2006.
Engagement of Moores Rowland Audit s.r.o.
On January 22, 2007, we engaged Moores Rowland Audit s.r.o.
(Moores Rowland) as our principal independent accountants for the purpose of
auditing our financial statements for the fiscal year ended November 30,
2006.
Engagement of Danziger Hochman Partners LLP, Chartered
Accountants
Following the engagement of Moores Rowland as our principal
independent accountants, we subsequently determined to engage Danziger Hochman
Partners LLP (DHP) as our principal independent accountant. We have continued
the engagement of Moores Rowland for the purpose of auditing the financial
statements of our subsidiary, ITonis CZ s.r.o., a Czech Republic corporation
(ITonis CZ). On February 9, 2007, we entered into an engagement letter with
DHP with respect to the engagement of DHP as our principal independent
accountants for the purpose of auditing our financial statements for fiscal year
ended November 30, 2006. Moores Rowland resigned as independent auditor
concurrently on February 9, 2007. The decision to engage DHP as principal
independent accountant was approved by our board of directors.
Moores Rowland has not issued any audit report on the financial
statements of the Company. During the period from the engagement of Moores
Rowland as principal independent auditor on January 22, 2007 to
Page 71
February 9, 2007, there were no disagreements between us and
Moores Rowland on any matter of accounting principles or practices, financial
statement disclosure, or auditing scope or procedures, which disagreements if
not resolved to the satisfaction of Moores Rowland would have caused them to
make reference thereto in their reports on our audited financial statements.
We provided Moores Rowland with a copy of the foregoing
disclosures and has requested in writing that Moores Rowland furnish us with a
letter addressed to the SEC stating whether or not they agree with such
disclosures. We received the requested letter from Moores Rowland which was
filed with the SEC on February 23, 2007 by way of an amendment to our current
report on Form 8-K.
WHERE YOU CAN FIND MORE INFORMATION
We have filed a Registration Statement on form SB-2 under the
Securities Act with the SEC with respect to the shares of our common stock
offered by this prospectus. This prospectus is filed as a part of that
Registration Statement, but does not contain all of the information contained in
the Registration Statement and exhibits. Statements made in the Registration
Statement are summaries of the material terms of the referenced contracts,
agreements or documents of the company. You may inspect the Registration
Statement, exhibits and schedules filed with the SEC at the SECs principal
office in Washington, D.C. Copies of all or any part of the Registration
Statement may be obtained from the Public Reference Section of the Securities
and Exchange Commission, 100 F Street, N.E., Washington, D.C. 20549. Please call
the Commission at 1-800-SEC-0330 for further information on the operation of the
public reference rooms. The SEC also maintains a web site at http://www.sec.gov
that contains reports, proxy statements and information regarding registrants
that file electronically with the SEC. Our Registration Statement and the
referenced exhibits can also be found on this site.
REPORTS TO SECURITYHOLDERS
We are required to file annual, quarterly and current reports,
proxy statements and other information with the SEC. You may read and copy any
document we file at the SECs Public Reference Room at One Station Place, 100 F
Street, N.E., Washington, D.C. You may obtain information on the operation of
the Public Reference Room by calling the SEC at 1-800-SEC-0330. You can also
obtain copies of our SEC filings by going to the SECs website at
http://www.sec.gov
.
DEALER PROSPECTUS DELIVERY OBLIGATION
Until 180 days from the effective date of this prospectus, all
dealers that effect transactions in these securities, whether or not
participating in this offering, may be required to deliver a prospectus. This is
in addition to the dealers obligation to deliver a prospectus when acting as
underwriters and with respect to their unsold allotments or subscriptions.
Page 72
Itonis (PK) (USOTC:ITNS)
Gráfico Histórico do Ativo
De Dez 2024 até Jan 2025
Itonis (PK) (USOTC:ITNS)
Gráfico Histórico do Ativo
De Jan 2024 até Jan 2025