[X]
|
Quarterly
Report pursuant to Section 13 or 15(d) of the Securities Exchange Act of
1934
|
For
the quarterly period ended March 31,
2009
|
|
[ ]
|
Transition
Report pursuant to 13 or 15(d) of the Securities Exchange Act of
1934
|
For
the transition period to __________
|
|
Commission
File Number: 000-30653
|
Nevada
|
80-0068489
|
|
(State
or other jurisdiction of incorporation or organization)
|
(IRS
Employer Identification No.)
|
6980 O’Bannon Drive,
Las Vegas, Nevada 89117
|
(Address
of principal executive offices)
|
702-939-3254
|
(Issuer’s
telephone number)
|
_____________________________________________________________________
|
(Former
name, former address and former fiscal year, if changed since last
report)
|
[ ]
Large accelerated filer
[ ]
Non-accelerated filer
|
[ ]
Accelerated filer
[X]
Smaller reporting company
|
Page
|
||
PART I – FINANCIAL
INFORMATION
|
||
PART II – OTHER
INFORMATION
|
||
Our
financial statements included in this Form 10-Q are as
follows:
|
|
March
31, 2009
(Unaudited)
|
December
31, 2008
(Audited)
|
||||
ASSETS
|
|||||
Current
Assets
|
|||||
Cash
|
$ | 55,344 | $ | 25,885 | |
Accounts
receivable - trade, net
|
210,708 | 234,315 | |||
Miscellaneous
receivables
|
6,590 | 7,516 | |||
Prepaid
expenses and taxes
|
20,608 | 19,773 | |||
Inventory
|
80,787 | 46,177 | |||
Accrued
interest receivable
|
6,368 | 5,029 | |||
Note
receivable - current portion
|
51,504 | 69,617 | |||
Current
assets of discontinued operations
|
828 | 12,279 | |||
Total
Current Assets
|
432,737 | 420,591 | |||
|
|||||
Property
and Equipment, net
|
19,452 | 23,389 | |||
Real
Estate Investment-Discontinued Operations
|
100,000 | 100,000 | |||
|
|||||
Other
Assets
|
|||||
Intellectual
property, net
|
132,166 | 133,919 | |||
Intangible
assets
|
150,000 | 150,000 | |||
Note
receivable - long term
|
440,303 | 435,744 | |||
Total
Other Assets
|
722,469 | 719,663 | |||
TOTAL
ASSETS
|
$ | 1,274,658 | $ | 1,263,643 | |
LIABILITIES
AND STOCKHOLDERS’ DEFICIT
|
|||||
Current
Liabilities
|
|||||
Accounts
payable
|
$ | 241,922 | $ | 146,336 | |
Accrued
expenses and taxes
|
242,802 | 266,519 | |||
Accrued
interest – related party
|
40,158 | 30,745 | |||
Deferred
revenue
|
198,080 | 196,579 | |||
Due
to employee
|
43,801 | 31,639 | |||
Notes
payable - related party
|
384,450 | 384,450 | |||
Note
payable - current portion
|
22,241 | 23,014 | |||
Current
liabilities – discontinued operations
|
0 | 638.284 | |||
Total
Current Liabilities
|
1,173,454 | 1,717,566 | |||
|
|||||
Long-term
Debt
|
|||||
Note
payable
|
1,188,315 | 1,192,280 | |||
Notes
payable – discontinued operations
|
0 | 45,000 | |||
Total
Long-term Debt
|
1,188,315 | 1,237,280 | |||
|
|||||
TOTAL
LIABILITIES
|
2,361,769 | 2,954,846 | |||
|
|||||
STOCKHOLDERS’
DEFICIT
|
|||||
Common
stock
|
29,000 | 163 | |||
Unissued
shares
|
0 | 5,830 | |||
Additional
paid in capital
|
0 | 8,818,647 | |||
Equity
(deficit) – Galaxy Gaming, Inc.
|
(1,187,939) | (1,120,198) | |||
Accumulated
deficit – discontinued operations
|
71,828 | (9,395,645) | |||
TOTAL
STOCKHOLDERS’ DEFICIT
|
(1,087,111) | (1,691,203) | |||
|
|||||
TOTAL
LIABILITIES AND STOCKHOLDERS’ DEFICIT
|
$ | 1,274,658 | $ | 1,263,643 |
2009
|
2008
|
||||
Gross
Revenues
|
$ | 608,709 | $ | 471,473 | |
Cost
of Goods Sold
|
23,833 | 33,425 | |||
Gross
Profit
|
584,876 | 438,048 | |||
Operating
Expenses
|
626,062 | 590,255 | |||
Net
Operating Loss
|
(41,186) | (152,207) | |||
Other
Income (Expense)
|
(26,555) | (13,382) | |||
Net
Loss before Income Taxes
|
(67,741) | (165,589) | |||
Provision
for Income Taxes
|
0 | 0 | |||
Net
Loss from Continuing Operations
|
(67,741) | (165,589) | |||
Income
(Loss) from Discontinued Operations
|
671,833 | (59,804) | |||
Net
Income (Loss)
|
$ | 604,092 | $ | (225,393) | |
Weighted
Average Number of Shares Outstanding
|
15,863,085 | 162,862 | |||
Net
Loss per Share-Continuing Operations
|
$ | (.00) | $ | (1.01) | |
Net
Income (Loss) per Share-Discontinued Operations
|
$ | .04 | $ | (.37) | |
Net
Income (Loss) per Share
|
$ | .04 | $ | (1.38) |
Common
Stock
|
Additional
|
Unissued
|
Accumulated
|
||||||||||||||
Shares
|
Amount
|
Paid
in Capital
|
Shares
|
Deficit
|
Total
|
||||||||||||
Beginning
Balance, January 1, 2009
|
162,862 | $ | 163 | $ | 8,818,647 | $ | 5,830 | $ | (9,395,645) | $ | (571,005) | ||||||
Adjustment
–to record deficit of Galaxy Gaming, Inc.
|
(1,120,198) | (1,120,198) | |||||||||||||||
Cancellation
of old SDI shares
|
(162,862) | (163) | (8,818,647) | (5,830) | 8,824,640 | 0 | |||||||||||
Issuance
of new SDI shares
|
29,000,006 | 29,000 | (29,000) | 0 | |||||||||||||
Net
Loss from Continuing Operations for the Quarter Ended March 31,
2009
|
- | - | - | (67,741) | (67,741) | ||||||||||||
Net
Income from Discontinued Operations for the Three Months Ended March 31,
2009
|
671,833 | 671,833 | |||||||||||||||
Balance,
March 31, 2009
|
29,000,006 | $ | 29,000 | $ | 0 | $ | 0 | $ | (1,116,111) | $ | (1,087,111) |
2009
|
2008
|
||||
Cash
Flows from Operating Activities of Continuing Operations:
|
|||||
Net
loss from continuing operations for the period
|
$ | (67,741) | $ | (165,589) | |
Adjustments
to Reconcile Net Loss to Net Cash Used in Operating
Activities:
|
|||||
Depreciation
expense
|
3,937 | 4,023 | |||
Amortization
expense
|
1,753 | 1,797 | |||
Loss
on the disposal of property and equipment
|
0 | 92 | |||
Provision
for bad debts
|
886 | 4,012 | |||
Changes
in Assets and Liabilities
|
|||||
(Increase)
decrease in accounts receivable
|
23,647 | (29,422) | |||
(Increase)
decrease in prepaid expenses and taxes
|
(835) | 11,520 | |||
(Increase)
decrease in inventory
|
(34,610) | 3,765 | |||
(Increase)
in accrued interest receivable
|
(1,339) | 0 | |||
(Increase)
in deposits
|
0 | (1,000) | |||
Increase
in accounts payable
|
95,586 | 38,872 | |||
Increase
(decrease) in accrued expenses and taxes
|
(23,717) | 19,342 | |||
Increase
in due to employee
|
12,162 | 21,330 | |||
Increase
in accrued interest – related party
|
9,413 | 0 | |||
Increase
in deferred revenue
|
1,501 | 0 | |||
Net
Cash Provided by (Used in) Operating Activities
|
20,643 | (91,258) | |||
Cash
Flows from Investing Activities:
|
|||||
Acquisition
of property and equipment
|
0 | (1,942) | |||
Purchase
of intangible assets
|
0 | (4,202) | |||
Increase
in note receivable
|
0 | (13,811) | |||
Payments
received on note receivable
|
13,554 | 0 | |||
Net
Cash Used in Investing Activities
|
13,554 | (19,955) | |||
Cash
Flows from Financing Activities:
|
|||||
Proceeds
from notes payable – related party
|
0 | 141,409 | |||
Payments
on note payable
|
(4,738) | (26,118) | |||
Net
Cash Provided by Financing Activities
|
(4,738) | 115,291 | |||
Cash
Flows from Discontinue Operations:
|
|||||
Net
Cash Used in Discontinued Operations
|
(11,451) | (598) | |||
Net
Increase in Cash and Cash Equivalents
|
18,008 | 3,480 | |||
Cash
and Cash Equivalents – Beginning of Period
|
38,164 | 4,319 | |||
Cash
and Cash Equivalents – End of Period
|
$ | 56,172 | $ | 7,799 | |
Supplemental
Cash Flow Information:
|
|||||
Cash
paid for interest
|
$ | 0 | $ | 0 | |
Cash
paid for income taxes
|
$ | 0 | $ | 0 |
2009
|
2008
|
||||
Note
receivable
|
$ | 491,807 | $ | 505,361 | |
Less:
current portion
|
(51,504) | (69,617) | |||
Long-term
Note Receivable
|
$ | 440,303 | $ | 435,744 |
2009
|
2008
|
||||
Refundable
Canadian withholding
|
$ | 0 | $ | 0 | |
Prepaid
IT system
|
490 | 5,772 | |||
Prepaid
supply inventory
|
0 | 10,000 | |||
Prepaid
insurance
|
431 | 431 | |||
Prepaid
legal
|
4,595 | 0 | |||
Prepaid
other
|
15,092 | 3,570 | |||
Total
Prepaid Expenses and Taxes
|
$ | 20,608 | $ | 19,773 |
2009
|
2008
|
||||
Computer
equipment
|
$ | 22,768 | $ | 22,768 | |
Furniture
and fixtures
|
19,888 | 19,888 | |||
Office
equipment
|
10,320 | 10,320 | |||
Subtotal
|
52,976 | 52,976 | |||
Less:
Accumulated depreciation
|
(33,523) | (29,587) | |||
Property
and Equipment, net
|
$ | 19,453 | $ | 23,389 |
2009
|
2008
|
||||
Wages
and related costs
|
$ | 28,361 | $ | 28,166 | |
Accrued
expenses and taxes
|
102,019 | 86,313 | |||
Accrued
intangible asset costs
|
100,000 | 137,500 | |||
Accrued
royalties - third party
|
12,422 | 14,540 | |||
Total
Accrued Expenses and Taxes
|
$ | 242,802 | $ | 266,519 |
2009
|
2008
|
||||
Note
payable
|
$ | 1,210,556 | $ | 1,215,294 | |
Less:
current portion
|
(22,241) | (23,014) | |||
Total
Long – term Debt
|
$ | 1,188,315 | $ | 1,192,280 |
March
31, 2010
|
$ | 220,087 |
March
31, 2011
|
226,691 | |
March
31, 2012
|
233,494 | |
March
31, 2013
|
240,501 | |
March
31, 2014
|
247,719 | |
Thereafter
|
628,948 | |
Total
Lease Obligation
|
$ | 1,797,440 |
2009
|
2008
|
||||
Deferred
tax asset attributable to:
|
|||||
Net
operating loss carryover
|
$ | 171,429 | $ | 28,442 | |
Valuation
allowance
|
(171,429) | (28,442) | |||
Net
Deferred Tax Asset
|
$ | - | $ | - |
2009
|
2008
|
||||
Interest
income
|
$ | 7,580 | $ | 8,287 | |
Loss
on the sale of property and equipment
|
0 | 0 | |||
Interest
expense
|
(34,105) | (21,725) | |||
Miscellaneous
other income (expense)
|
(30) | 56 | |||
Total
Other Income (Expenses)
|
$ | (26,555) | $ | (13,382) |
2009
|
||
Cash
per cash flow statement
|
$ | 56,172 |
Cash
– discontinued operation
|
828 | |
Cash
per balance sheet
|
$ | 55,344 |
·
|
Develop
new products and game content.
|
·
|
Enhance
our portfolio with electronics.
|
·
|
Expand
our distribution network.
|
·
|
Increase
the performance of our sales force.
|
Exhibit
Number
|
Description
of Exhibit
|
3.1
|
Articles
of Incorporation (1)
|
3.2
|
Bylaws
(1)
|
1
|
Incorporated
by reference to Current Report on Form 8-K filed February 13,
2009.
|
Secured
Diversified Investment, Ltd.
|
|
Date:
|
May
15, 2009
|
By: /s/Robert
Saucier
Robert
Saucier
President,
Chief Executive Officer, Chief
Financial Officer and Director
|