[X]
|
Quarterly
Report pursuant to Section 13 or 15(d) of the Securities Exchange
Act of
1934
|
For
the quarterly period ended: June
30, 2005
|
|
[
]
|
Transition
Report pursuant to 13 or 15(d) of the Securities Exchange Act of
1934
|
For
the transition period _________ to
__________
|
|
Commission
File Number: 000-25911
|
Nevada
|
88-0344219
|
|
(State
or other jurisdiction of incorporation or organization)
|
(IRS
Employer Identification No.)
|
6320
Sandhill Road, Suite 10, Las Vegas, Nevada 89120
|
(Address
of principal executive offices)
|
702-433-7154
|
(Issuer’s
telephone number)
|
_________________________________________________________
|
(Former
name, former address and former fiscal year, if changed since last
report)
|
|
Page
|
|
PART
I - FINANCIAL INFORMATION
|
||
Item
1:
|
|
3
|
Item
2:
|
|
4
|
Item
3:
|
8
|
|
PART
II - OTHER INFORMATION
|
||
Item
1:
|
|
10
|
Item
2:
|
|
10
|
Item
3:
|
|
11
|
Item
4:
|
|
11
|
Item
5:
|
|
11
|
Item
6:
|
11
|
(a) |
Consolidated
Balance Sheet as of June 30, 2005.
|
(b) |
Consolidated
Statements of Operations for the three and six month periods ended
June
30, 2005 and 2004;
|
(c) |
Consolidated
Statements of Cash Flow for the three and six month periods ended
June 30,
2005 and 2004;
|
(d) |
Notes
to Consolidated Financial
Statements.
|
ASSETS
|
June
30, 2005
|
|||
(Unaudited)
|
||||
Current
assets
|
||||
Cash
|
$
|
78,349
|
||
Accounts
receivable
|
65,592
|
|||
Inventory
|
71,909
|
|||
Due
from related party
|
9,604
|
|||
Prepaid
expense and other current assets
|
614
|
|||
Total
current assets
|
226,068
|
|||
Fixed
assets, net
|
38,033
|
|||
Intangible
and other assets
|
||||
Patents
and trademarks, net
|
56,545
|
|||
License
and distributor rights
|
50,000
|
|||
Prepaid
royalty fees
|
1,020,000
|
|||
Total
assets
|
$
|
1,390,646
|
||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
||||
Current
liabilities
|
||||
Accounts
payable and accrued liabilities
|
$
|
181,574
|
||
Unearned
revenue
|
873,000
|
|||
Total
current liabilities
|
1,054,574
|
|||
Long-term
liabilities
|
--
|
|||
Total
liabilities
|
1,054,574
|
|||
Commitments
and contingencies
|
--
|
|||
Stockholders'
equity
|
||||
Common
stock; $0.001 par value; 100,000,000 shares
|
||||
57,725,248
shares issued and outstanding
|
57,725
|
|||
Additional
paid-in capital
|
11,413,449
|
|||
Accumulated
deficit
|
(11,135,102
|
)
|
||
Total
stockholders' equity
|
336,072
|
|||
Total
liabilities and stockholders' equity
|
$
|
1,390,646
|
For
the three
months ended |
For
the three
months ended |
For
the six
months ended |
For
the six
months ended |
||||||||||
June
30, 2005
|
June
30, 2004
|
June
30, 2005
|
June
30, 2004
|
||||||||||
Revenues
|
$
|
233,406
|
$
|
115,926
|
$
|
488,136
|
$
|
175,439
|
|||||
Cost
of revenues
|
49,925
|
27,938
|
119,990
|
50,394
|
|||||||||
Gross
profit
|
183,481
|
87,988
|
368,146
|
125,045
|
|||||||||
Operating
expenses
|
|||||||||||||
Depreciation
and amortization
|
69,050
|
11,477
|
137,733
|
25,524
|
|||||||||
Stock
based compensation
|
--
|
--
|
198,000
|
--
|
|||||||||
Selling
general and administrative
|
291,573
|
302,565
|
606,344
|
497,430
|
|||||||||
Total
operating expenses
|
360,623
|
314,042
|
942,077
|
522,954
|
|||||||||
Loss
before provision for income taxes
|
(177,142
|
)
|
(226,054
|
)
|
(573,931
|
)
|
(397,909
|
)
|
|||||
Other
income (expense)
|
--
|
--
|
--
|
--
|
|||||||||
Total
other income (expense)
|
--
|
--
|
--
|
--
|
|||||||||
Provision
for income taxes
|
--
|
--
|
--
|
--
|
|||||||||
Net
loss
|
$
|
(177,142
|
)
|
$
|
(226,054
|
)
|
$
|
(573,931
|
)
|
$
|
(397,909
|
)
|
|
Basic
income (loss) per common share
|
$
|
(0.00
|
)
|
$
|
(0.00
|
)
|
$
|
(0.01
|
)
|
$
|
(0.01
|
)
|
|
Diluted
income (loss) per common share
|
$
|
(0.00
|
)
|
$
|
(0.00
|
)
|
$
|
(0.01
|
)
|
$
|
(0.01
|
)
|
|
Basic
weighted average common
|
|||||||||||||
shares
outstanding
|
57,725,248
|
54,475,440
|
57,725,248
|
54,475,440
|
For
the six months ended
|
For
the six months ended
|
||||||
|
June
30, 2005
|
June
30, 2004
|
|||||
Cash
flows from operating activities:
|
|||||||
Net
loss
|
$
|
(573,931
|
)
|
$
|
(397,909
|
)
|
|
Adjustments
to reconcile net loss to net
|
|||||||
cash
used by operating activities:
|
|||||||
Depreciation
and amortization
|
137,733
|
25,524
|
|||||
Stock
based compensation
|
198,000
|
28,150
|
|||||
Changes
in operating assets and liabilities:
|
|||||||
Change
in inventory
|
40,733
|
(17,249
|
)
|
||||
Change
in accounts receivable
|
(45,652
|
)
|
(74,364
|
)
|
|||
Change
in prepaid expenses and other current assets
|
1,308
|
(3,370
|
)
|
||||
Change
in related party receivable
|
(36,813
|
)
|
--
|
||||
Change
in accounts payable and accrued liabilities
|
(116,408
|
)
|
(469,222
|
)
|
|||
Change
in loan payable
|
--
|
--
|
|||||
Change
in unearned revenue
|
250,000
|
450,000
|
|||||
Net
cash used by operating activities
|
(145,030
|
)
|
(458,440
|
)
|
|||
Cash
flows from investing activities:
|
|||||||
Purchase
of fixed assets and untangible assets
|
(2,805
|
)
|
(9,218
|
)
|
|||
Proceeds
from disposal of fixed assets
|
--
|
--
|
|||||
Net
cash used by investing activities
|
(2,805
|
)
|
(9,218
|
)
|
|||
Cash
flows from financing activities:
|
|||||||
Proceeds
from notes payable
|
--
|
80,967
|
|||||
Proceeds
from additional paid in capital
|
132,750
|
||||||
Proceeds
from issuance of common stock
|
1,000
|
547,895
|
|||||
Principal
payments on notes payable
|
--
|
--
|
|||||
Net
cash provided by financing activities
|
133,750
|
628,862
|
|||||
Net
change in cash
|
(14,085
|
)
|
161,204
|
||||
Cash,
beginning of period
|
92,434
|
--
|
|||||
Cash,
end of period
|
$
|
78,349
|
$
|
161,204
|
|||
Supplemental
disclosure of cash flow information:
|
|||||||
Cash
paid for interest
|
$
|
--
|
$
|
4,051
|
· |
Insect
repellents
|
· |
Liquid
bandages
|
· |
New
antibacterial/antimicrobial hand
sanitizer
|
Exhibit
Number
|
Description
of Exhibit
|
31.1
|
|
31.2
|
|
32.1
|
Skinvisible,
Inc.
|
|
Date:
|
August
12, 2005
|
By:/s/ Terry
Howlett
Terry Howlett
Title: President
and Chief Executive Officer
|