Nevada
(State
or Other Jurisdiction of
Incorporation
or Organization)
|
|
20-2008579
(I.R.S.
Employer
Identification
No.)
|
Large
accelerated filer ¨
|
Accelerated
filer ¨
|
|
|
Non-accelerated
filer ¨
|
Smaller
reporting company x
|
|
Page
|
|
PART
I - FINANCIAL INFORMATION
|
|
|
|
|
|
Item
1. Financial Statements (Unaudited)
|
1
|
|
Consolidated
Balance Sheets as of September 30, 2008 and June 30, 2008
|
2
|
|
|
|
|
Consolidated
Statements of Operations for the Three Months Ended September 30,
2008
and
2007
|
3
|
|
|
|
|
Consolidated
Statements of Stockholders’ Equity for the Three Months Ended September
30, 2008 and 2007
|
4
|
|
|
|
|
Consolidated
Statements of Cash Flows for the Three Months Ended September 30,
2008
and
2007
|
5
|
|
|
||
Notes
to Consolidated Financial Statements
|
6
|
|
|
|
|
Item
2. Management's Discussion and Analysis of Financial Condition and
Results
of Operations
|
16
|
|
|
|
|
Item
3. Quantitative and Qualitative Disclosures About Market
Risk
|
21
|
|
Item
4T. Controls and Procedures
|
21
|
|
|
|
|
PART
II - OTHER INFORMATION
|
|
|
|
|
|
Item
1. Legal Proceedings
|
23
|
|
|
||
Item
1A. Risk Factors
|
23
|
|
Item
2. Unregistered Sales of Equity Securities and Use of
Proceeds
|
29
|
|
Item
3. Defaults Upon Senior Securities
|
29
|
|
Item
4. Submission of Matters to a Vote of Security Holders
|
29
|
|
Item
5. Other Information
|
29
|
|
Item
6. Exhibits
|
29
|
UNAUDITED
|
|||||||
September 30,
|
June 30,
|
||||||
2008
|
2008
|
||||||
Assets
|
|||||||
Current
Assets
|
|||||||
Cash
& Equivalents
|
$
|
1,161,752
|
$
|
2,460,663
|
|||
Accounts
Receivable
|
25,340
|
29,661
|
|||||
Inventory
|
398,516
|
77,307
|
|||||
Total
Current Assets
|
1,585,608
|
2,567,631
|
|||||
Property
& Equipment, Net
|
5,160
|
5,510
|
|||||
Deposits
|
35,255
|
35,255
|
|||||
Goodwill
and Intangibles
|
3,861,280
|
3,861,280
|
|||||
Total
Assets
|
$
|
5,487,303
|
$
|
6,469,676
|
|||
Liabilities
& Stockholders' Equity (Deficit)
|
|||||||
Current
Liabilities
|
|||||||
Accounts
Payable
|
$
|
124,617
|
$
|
260,894
|
|||
Accrued
Expenses
|
83,872
|
94,063
|
|||||
Notes
Payable
|
80,495
|
80,495
|
|||||
Total
Current Liabilities
|
288,984
|
435,452
|
|||||
Non-Current
Liabilities
|
|||||||
Notes
Payable
|
124,816
|
249,816
|
|||||
Total
Non-Current Liabilities
|
124,816
|
249,816
|
|||||
Total
Liabilities
|
$
|
413,800
|
$
|
685,268
|
|||
Commitments
& Contingencies
|
-
|
-
|
|||||
|
|
||||||
Stockholders'
Equity (Deficit)
|
|
|
|||||
Preferred
Stock, $0.001 par value, 10,000,000 shares authorized; 0 shares issued
and
outstanding
|
-
|
-
|
|||||
Common
Stock, $0.001 par value, 300,000,000 shares authorized; 169,993,752
and
169,743,752 shares issued and outstanding, respectively
|
169,994
|
169,744
|
|||||
Additional
Paid-in Capital
|
22,691,329
|
22,629,079
|
|||||
Direct
Offering Costs
|
(11,779,577
|
)
|
(11,779,577
|
)
|
|||
Accumulated
Deficit
|
(6,008,243
|
)
|
(5,234,838
|
)
|
|||
Total
Stockholders' Equity (Deficit)
|
5,073,503
|
5,784,408
|
|||||
Total
Liabilities & Stockholders' Equity (Deficit)
|
$
|
5,487,303
|
$
|
6,469,676
|
For the Three Months Ended
September 30,
|
|||||||
2008
|
2007
|
||||||
Sales
|
$
|
21,574
|
$
|
22,719
|
|||
Cost
of Sales
|
5,617
|
5,230
|
|||||
|
|||||||
Gross
Profit
|
15,957
|
17,489
|
|||||
Operating
Expenses
|
|||||||
Marketing
and Sales Promotion
|
433,816
|
58,412
|
|||||
General
& Administrative
|
299,515
|
73,537
|
|||||
Stock
Based Compensation
|
62,500
|
-
|
|||||
Total
Operating Expenses
|
795,831
|
131,949
|
|||||
|
|
||||||
Operating
Income (Loss)
|
$
|
(779,874
|
)
|
$
|
(114,460
|
)
|
|
Other
Income (Expense)
|
|||||||
Interest
Income
|
7,546
|
-
|
|||||
Interest
Expense
|
(1,077
|
)
|
(4,326
|
)
|
|||
Total
Other Income (Expense)
|
6,469
|
(4,326
|
)
|
||||
Net
Income (Loss) Before Income Taxes
|
$
|
(773,405
|
)
|
$
|
(118,786
|
)
|
|
Provision
for Income Taxes
|
-
|
-
|
|||||
Net
Income (Loss)
|
$
|
(773,405
|
)
|
$
|
(118,786
|
)
|
|
Net
Income per Share
|
|||||||
Basic
|
(0.00
|
)
|
(0.02
|
)
|
|||
Diluted
|
0.00
|
)
|
(0.02
|
)
|
|||
Number
of Shares Used in Per Share Calculations
|
|||||||
Basic
|
169,868,752
|
6,463,650
|
|||||
Diluted
|
169,868,752
|
6,463,650
|
Preferred
Stock
|
Common
Stock
|
||||||||||||||||||||||||
Number
of
Shares
|
Par
Value
($0.001)
Amount
|
Number
of
Shares
|
Par
Value
($0.001)
Amount
|
Additional
Paid-In-
Capital
|
Direct
Offering
Costs
|
Accumulated
Deficit
|
Total
Stockholders'
Equity
(Deficit)
|
||||||||||||||||||
Balance
at June 30, 2007
|
1,000,000
|
$
|
1,000
|
97,394
|
$
|
97
|
$
|
911,103
|
$
|
-
|
$
|
(1,793,878
|
)
|
$
|
(881,678
|
)
|
|||||||||
Exercise
of Stock Options for partial Settlement of Note Payable to Principal
Stockholder
|
-
|
-
|
5,736
|
6
|
28,674
|
-
|
-
|
28,680
|
|||||||||||||||||
Issuance
of Shares to Officer in Settlement of Debt
|
-
|
-
|
90,000
|
90
|
393,446
|
-
|
-
|
393,536
|
|||||||||||||||||
Issuance
of Shares to Officer to Restore Voting Rights on Undesignated Preferred
Shares
|
(1,000,000
|
)
|
(1,000
|
)
|
200,000
|
200
|
(200
|
)
|
-
|
-
|
(1,000
|
)
|
|||||||||||||
Common
Stock Issued to Investors for Cash
|
-
|
-
|
25,930,000
|
25,930
|
7,476,570
|
-
|
-
|
7,502,500
|
|||||||||||||||||
Founder
Shares Issued to Marani Shareholders for Merger
|
-
|
-
|
100,000,000
|
100,000
|
-
|
-
|
-
|
100,000
|
|||||||||||||||||
Cash
Paid for Direct Offering Services
|
-
|
-
|
-
|
-
|
-
|
(1,130,923
|
)
|
-
|
(1,130,923
|
)
|
|||||||||||||||
Common
Stock Issued for Services
|
-
|
-
|
281,797
|
282
|
70,167
|
-
|
-
|
70,449
|
|||||||||||||||||
Common
Stock Issued for Direct Offering Services
|
-
|
-
|
43,138,825
|
43,139
|
10,605,515
|
(10,648,654
|
)
|
-
|
-
|
||||||||||||||||
Effect
of Reverse Merger
|
-
|
-
|
-
|
-
|
3,143,804
|
-
|
-
|
3,143,804
|
|||||||||||||||||
Net
Loss
|
-
|
-
|
-
|
-
|
-
|
-
|
(3,440,960
|
)
|
(3,440,960
|
)
|
|||||||||||||||
Balance
at June 30, 2008
|
-
|
$
|
-
|
169,743,752
|
$
|
169,744
|
$
|
22,629,079
|
$
|
(11,779,577
|
)
|
$
|
(5,234,838
|
)
|
$
|
5,784,408
|
|||||||||
Common
Stock Issued for Services
|
-
|
-
|
250,000
|
250
|
62,250
|
-
|
-
|
62,500
|
|||||||||||||||||
Net
Loss
|
-
|
-
|
-
|
-
|
-
|
-
|
(773,405
|
)
|
(773,405
|
)
|
|||||||||||||||
Balance
at September 30, 2008 (UNAUDITED)
|
-
|
$
|
-
|
169,993,752
|
$
|
169,994
|
$
|
22,691,329
|
$
|
(11,779,577
|
)
|
$
|
(6,008,243
|
)
|
$
|
5,073,503
|
For the Three Months Ended
September 30,
|
|||||||
2008
|
2007
|
||||||
Cash
Flows from Operating Activities
|
|||||||
Net
Income (Loss)
|
$
|
(773,405
|
)
|
$
|
(118,786
|
)
|
|
Adjustments
to reconcile net loss to net cash used in operating
activities:
|
|||||||
Stock
Based Compensation
|
62,500
|
-
|
|||||
Depreciation
& Amortization
|
350
|
730
|
|||||
Changes
in operating assets and liabilities:
|
|||||||
Accounts
Receivable
|
4,321
|
12,924
|
|||||
Inventory
|
(321,209
|
)
|
(128,943
|
)
|
|||
Accounts
Payable
|
(136,277
|
)
|
(17,553
|
)
|
|||
Accrued
Expenses
|
(10,191
|
)
|
205
|
||||
|
|
||||||
Net
Cash Used in Operating Activities
|
(1,173,911
|
)
|
(251,423
|
)
|
|||
Cash
Flows from Financing Activities
|
|||||||
Notes
Payable
|
(125,000
|
)
|
(105,910
|
)
|
|||
Notes
Payable Related Parties
|
-
|
(23,568
|
)
|
||||
Common
Stock Issued for Cash
|
-
|
356,063
|
|||||
|
|
||||||
Net
Cash Provided by Financing Activities
|
(125,000
|
)
|
226,585
|
||||
Net
Increase (Decrease) in Cash
|
(1,298,911
|
)
|
(24,838
|
)
|
|||
Cash
Beginning of Period
|
2,460,663
|
35,611
|
|||||
Cash
End of Year
|
$
|
1,161,752
|
$
|
10,773
|
|||
Supplemental
Disclosure of Cash Flow Information:
|
|||||||
Cash
Paid during the period for interest
|
$
|
1,077
|
$
|
4,326
|
|||
Cash
Paid during the period for income taxes
|
-
|
-
|
September 30,
|
June 30,
|
||||||
2008
|
2008
|
||||||
Statutory
Federal Tax (Benefit) Rate
|
-34.00
|
%
|
-34.00
|
%
|
|||
Statutory
State Tax (Benefit) Rate
|
-5.83
|
%
|
-5.83
|
%
|
|||
Effective
Tax (Benefit) Rate
|
-39.83
|
%
|
-39.83
|
%
|
|||
Valuation
Allowance
|
39.83
|
%
|
39.83
|
%
|
|||
Effective
Income Tax
|
0.00
|
%
|
0.00
|
%
|
September 30,
|
June 30,
|
||||||
2008
|
2008
|
||||||
Net
Operating Loss Carryforward
|
$
|
2,393,083
|
$
|
2,085,036
|
|||
Valuation
Allowance
|
(2,393,083
|
)
|
(2,085,036
|
)
|
|||
Net
Deferred Tax Asset
|
$
|
-
|
$
|
-
|
September 30,
|
June 30,
|
||||||
2008
|
2008
|
||||||
Property
& Equipment
|
$
|
6,969
|
$
|
6,969
|
|||
Less:
Accumulated Depreciation
|
(1,809
|
)
|
(1,459
|
)
|
|||
Net
Property & Equipment
|
$
|
5,160
|
$
|
5,510
|
Current
Assets
|
$
|
337,130
|
||
Property
and Equipment
|
8,428
|
|||
Other
Assets
|
10,255
|
|||
Goodwill
and Intangibles
|
3,861,280
|
|||
Current
Liabilities
|
(109,642
|
)
|
||
Notes
Payable
|
(4,007,451
|
)
|
||
Total
Purchase Price
|
$
|
100,000
|
September 30,
|
June 30,
|
||||||
2008
|
2008
|
||||||
Accrued
Payroll and Taxes
|
$
|
25,000
|
$
|
31,266
|
|||
Credit
Cards Payable
|
38,872
|
22,797
|
|||||
Accrued
Professional Fees
|
20,000
|
40,000
|
|||||
Total
Accounts Payable and Accrued Expenses
|
$
|
83,872
|
$
|
94,063
|
Number of
Warrants
|
Weighted
Average Exercise
Price
|
||||||
Outstanding
June 30, 2008
|
29,620,000
|
$
|
0.32
|
||||
Granted
|
-
|
-
|
|||||
Forfeited
|
-
|
-
|
|||||
Exercised
|
-
|
-
|
|||||
Outstanding
September 30, 2008
|
29,620,000
|
$
|
0.32
|
Expiry
|
Number of
Warrants
|
Exercise Price
|
|||||
September
30, 2010
|
10,000,000
|
$
|
0.10
|
||||
November
11, 2010
|
4,700,000
|
$
|
0.35
|
||||
November
29, 2010
|
160,000
|
$
|
0.35
|
||||
April
2, 2011
|
520,000
|
$
|
0.35
|
||||
April
15, 2011
|
250,000
|
$
|
1.00
|
||||
May
1, 2011
|
2,375,000
|
$
|
0.25
|
||||
June
1, 2011
|
10,000,000
|
$
|
0.50
|
||||
June
4, 2011
|
100,000
|
$
|
1.00
|
||||
June
11, 2011
|
1,515,000
|
$
|
0.35
|
||||
Total
|
29,620,000
|
$
|
0.32
|
·
|
One
hundred fifty thousand dollars ($150,000) on October 1,
2008;
|
·
|
Seventy
five thousand dollars ($75,000) on January 30, 2009;
|
·
|
Seventy
five thousand dollars ($75,000) on March 31, 2009; and
|
·
|
One
hundred five thousand dollars ($105,000) on June 30,
2009
|
·
|
The
Company shall pay all unreimbursed business expenses, upon submission
by
Ms. Eyraud;
|
·
|
Continuation
of Ms. Eyraud’s health and life insurance coverage until December 31, 2010
at levels in place as of September 15, 2008;
|
·
|
The
ten year stock options to purchase 5,000,000 shares of the Company’s
common stock at $0.25 per share, granted to Ms. Eyraud pursuant to
the
Employment Agreement, are deemed fully vested immediately;
|
·
|
The
existing Lock-up agreement governing the shares of the Company’s common
stock beneficially owned by Ms. Eyraud shall continue pursuant to
its
terms, subject to revision, waiver or modification consistent with
any
revision, waiver or modification of other similar Lock-up agreements
existing between the Company and third parties, including its management
and affiliates;
|
·
|
The
Company shall obtain releases of any guarantees Ms. Eyraud has executed
to
the favor of the Company; and
|
·
|
All
indemnification agreements running in favor of Ms. Eyraud shall be
maintained for a period of six (6) years, commencing October 2, 2008,
and
the Company shall assume the indemnification of Ms. Eyraud with respect
to
the activities of its wholly owned subsidiary, Marani Spirits, Inc.,
for a
like period.
|
• |
fluctuations
in exchange rates for our products procured for us in
Armenia;
|
• |
estimates
of required capital expenditures;
|
• |
fluctuations
in the cost of distribution and/or marking in the United
States;
|
• |
our
inability to meet growth
projections;
|
• |
our
plans and expectations with respect to future introduction of new
product;
|
• |
our
belief that we will have sufficient liquidity to finance operations
into
through 2009;
|
• |
the
amount of cash necessary to operate our
business;
|
• |
our
ability to raise additional capital when
needed;
|
• |
general
economic conditions; and
|
• |
the
anticipated future financial performance and business operations
of our
company.
|
2008
|
2007
|
$ Change
|
% Change
|
||||||||||
Revenues
|
$
|
21,574
|
$
|
22,719
|
$
|
(1,145
|
)
|
5.03
|
%
|
2008
|
% of
Revenues
|
2007
|
% of
Revenues
|
$ Change
|
% Change
|
||||||||||||||
Product
costs
|
$
|
5,617
|
26
|
%
|
5,230
|
23
|
%
|
389
|
7.4
|
%
|
2008
|
% of
Revenues
|
2007
|
% of
Revenues
|
$ Change
|
% Change
|
||||||||||||||
Marketing
and Advertising
|
$
|
433,816
|
2,011
|
%
|
$
|
58,412
|
257
|
%
|
$
|
375,404
|
642.7
|
%
|
|||||||
General
and administrative
|
$
|
299,515
|
1,388
|
%
|
$
|
73,537
|
323.7
|
%
|
$
|
155,978
|
212
|
%
|
|||||||
Stock
Based Compensation
|
$
|
62,500
|
289.7
|
%
|
$
|
0
|
0
|
%
|
$
|
62,500
|
100
|
%
|
|||||||
Total
|
$
|
795,831
|
3,688.8
|
%
|
$
|
131,949
|
580.8
|
%
|
$
|
663,882
|
503
|
%
|
2008
|
% of
Revenues |
2007
|
% of
Revenues |
$ Change
|
% Change
|
||||||||||||||
Interest
income
|
$
|
7,546
|
$
|
0
|
$
|
7,546
|
100
|
%
|
|||||||||||
Interest
expense
|
$
|
(1,077
|
)
|
$
|
(4,326
|
)
|
$
|
3,249
|
75
|
%
|
|||||||||
Total
Other Income (Expense)
|
6,469
|
(4,326
|
)
|
10,795
|
294.9
|
%
|
2008
|
% of
Revenues |
2007
|
% of
Revenues |
$ Change
|
% Change
|
||||||||||||||
Net
Income (Loss)
|
$
|
(773,405
|
)
|
3,585
|
%
|
(118,786
|
)
|
523
|
%
|
(654,619
|
)
|
551
|
%
|
• |
continued
expansion of our administrative and operational infrastructure in
connection with anticipated increase in our business activities,
and
|
• |
continued
expansion of our marketing and sales
programs.
|
• |
$70,449
for services rendered by third parties,
|
• |
$422,216
for certain debt obligations, and
|
• |
$10,648,654
for direct offering services.
|
Cash provided by (used in):
|
2008
|
2007
|
$ Change
|
% Change
|
|||||||||
Operating
activities
|
$
|
(1,173,911
|
)
|
$
|
(251,423
|
)
|
$
|
922,488
|
366.9
|
%
|
|||
Financing
activities
|
$
|
(125,000
|
)
|
$
|
226,585
|
$
|
(351,585
|
)
|
155
|
%
|
·
|
A
general decline in economic
conditions;
|
·
|
Increased
concern about the health consequences of consuming beverage alcohol
products and about drinking and
driving;
|
·
|
A
general decline in the consumption of beverage alcohol products in
on-premise establishments;
|
·
|
A
trend toward a healthier diet including lighter, lower calorie beverages
such as diet soft drinks, juices, energy and vitamin drinks and water
products;
|
·
|
The
increased activity of anti-alcohol groups;
and
|
·
|
Increased
federal, state or foreign excise or other taxes on beverage alcohol
products.
|
Exhibit
Number |
DESCRIPTION
|
|
2.1
|
Agreement
and Plan of Merger dated April 4, 2008, filed with the SEC on April
14,
2008 in our Form 8-K, incorporated herein by reference.
|
|
3.1
|
Articles
of Incorporation of Elli Tsab, Inc. filed July 31, 2001, filed
with the
SEC on April 14, 2008 in our Form 8-K, incorporated herein by
reference.
|
|
3.2
|
Certificate
of Amendment of Articles of Incorporation filed April 15, 2004,
changing
name to Patient Data Corporation, filed with the SEC on April 14,
2008 in
our Form 8-K, incorporated herein by reference.
|
|
3.3
|
Certificate
of Amendment of Articles of Incorporation filed January 13, 2005,
changing
name to Fit for Business International, Inc. , filed with the SEC
on April
14, 2008 in our Form 8-K, incorporated herein by
reference.
|
|
3.4
|
Certificate
of Amendment of Articles of Incorporation filed March 10, 2008,
changing
name to Marani Brands, Inc. and effectuating reverse stock split
, filed
with the SEC on April 14, 2008 in our Form 8-K, incorporated herein
by
reference.
|
|
3.5
|
By-Laws
filed on August 1, 2005with Amendment No. 3 to Form SB-2 registration
statement, incorporated herein by reference.
|
|
4.1
|
Form
of Warrant Agreement for Investors, filed with the SEC on April
14, 2008
in our Form 8-K, incorporated herein by reference.
|
|
4.2
|
2008
Stock Option Plan filed with the SEC on May 21, 2008 as an exhibit
to Form
S-8, incorporated herein by reference.
|
|
10.1
|
Employment
Agreement for Margrit Eyraud, filed with the SEC on April 14, 2008
as an
exhibit to Form 8-K, incorporated herein by
reference.
|
10.2
|
Termination
of Employment Agreement for Margrit Eyraud, filed on Form 8-K with
the SEC
on October 7, 2008, incorporated herein by reference
|
|
10.2
|
Employment
Agreement for Ara Zartarian, filed with the SEC on April 14, 2008
as an
exhibit to Form 8-K, incorporated herein by reference.
|
|
10.3
|
Employment
Agreement for Ani Kevorkian, filed with the SEC on April 14, 2008
as an
exhibit to Form 8-K, incorporated herein by reference.
|
|
31.1
|
Certification
of CEO, Rules 13a-14(a) & 15d-14(a), filed herewith
|
|
31.2
|
Certification
of CAO, Rules 13a-14(a) & 15d-14(a) filed herewith
|
|
32.1
|
Certifications
of CEO, 18 U.S.C. Sec. 1350, filed herewith
|
|
32.2
|
Certifications
of CFO, 18 U.S.C. Sec. 1350, filed
herewith
|
Marani
Brands, Inc.
|
||
(Registrant)
|
||
Date:
November 14, 2008
|
||
By:
|
/s/
Ara Zartarian
|
|
Ara
Zartarian
|
||
Chief
Executive Officer, President
|
||
Director
|
||
Date:
November 14, 2008
|
||
By:
|
/s/
Ani Kevorkian
|
|
Ani
Kevorkian
|
||
Chief
Financial Officer
|
||
Chief
Operating Officer
|
||
Director
|