ITEM 1. FINANCIAL STATEMENTS.
DAVI LUXURY BRAND GROUP, INC.
|
BALANCE SHEETS
|
(Unaudited)
|
|
|
|
|
|
|
|
|
March 31, 2013
|
|
September 30, 2012
|
|
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
Cash
|
$
|
413,476
|
|
$
|
346,699
|
|
Accounts receivable, net
|
|
101,750
|
|
|
207,376
|
|
Inventory, net
|
|
7,234
|
|
|
74,534
|
|
Other current assets
|
|
150
|
|
|
2,192
|
|
Total current assets
|
|
522,610
|
|
|
630,801
|
|
|
|
|
|
|
|
|
Property and equipment, net
|
|
39,473
|
|
|
18,442
|
|
Security deposit
|
|
10,810
|
|
|
21,600
|
|
Trademarks
|
|
50,000
|
|
|
50,000
|
|
|
|
|
|
|
|
|
Total assets
|
$
|
622,893
|
|
$
|
720,843
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
Accounts payable and accrued expenses
|
$
|
50,607
|
|
$
|
74,584
|
|
Accounts payable - related party
|
|
7,000
|
|
|
138,000
|
|
Deferred revenue
|
|
224,655
|
|
|
235,640
|
|
Convertible debt, net
|
|
-
|
|
|
5,000
|
|
Total current liabilities
|
|
282,262
|
|
|
453,224
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
282,262
|
|
|
453,224
|
|
|
|
|
|
|
|
|
Commitments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders’ equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock, $0.001 par value; 75,000,000 shares authorized; 10,665,917 and 9,284,117 shares issued and outstanding at March 31, 2013 and September 30, 2012, respectively
|
|
10,666
|
|
|
9,284
|
|
Additional paid-in capital
|
|
1,327,783
|
|
|
1,034,148
|
|
Accumulated deficit
|
|
(997,818)
|
|
|
(775,813)
|
|
|
|
|
|
|
|
|
Total stockholders’ equity
|
|
340,631
|
|
|
267,619
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders’ equity
|
$
|
622,893
|
|
$
|
720,843
|
|
|
|
|
|
|
|
|
See accompanying notes to financial statements
|
|
|
|
|
|
|
DAVI LUXURY BRAND GROUP, INC.
|
STATEMENTS OF OPERATIONS
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended March 31,
|
|
Six months ended March 31,
|
|
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Royalty revenues
|
|
$
|
101,750
|
|
$
|
63,939
|
|
$
|
228,933
|
|
$
|
165,785
|
|
Product sales
|
|
|
24,047
|
|
|
14,193
|
|
|
51,525
|
|
|
24,054
|
Total sales
|
|
|
125,797
|
|
|
78,132
|
|
|
280,458
|
|
|
189,839
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of goods sold
|
|
|
1,179
|
|
|
999
|
|
|
8,065
|
|
|
4,554
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
124,618
|
|
|
77,133
|
|
|
272,393
|
|
|
185,285
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs and expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Wages and professional fees
|
|
|
170,895
|
|
|
71,770
|
|
|
250,598
|
|
|
215,019
|
|
Product development
|
|
|
-
|
|
|
5,920
|
|
|
1,640
|
|
|
20,920
|
|
General and administrative
|
|
|
132,285
|
|
|
45,447
|
|
|
226,331
|
|
|
91,886
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total costs and expenses
|
|
|
303,180
|
|
|
123,137
|
|
|
478,569
|
|
|
327,825
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from operations
|
|
|
(178,562)
|
|
|
(46,004)
|
|
|
(206,176)
|
|
|
(142,540)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expense)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
(10,426)
|
|
|
-
|
|
|
(15,829)
|
|
|
-
|
|
Derivative income (expense)
|
|
|
-
|
|
|
3,451
|
|
|
-
|
|
|
(70)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
$
|
(188,988)
|
|
$
|
(42,553)
|
|
$
|
(222,005)
|
|
$
|
(142,610)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of common shares outstanding - basic and diluted
|
|
|
9,476,539
|
|
|
7,568,176
|
|
|
9,379,271
|
|
|
7,538,426
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss per share - basic and diluted
|
|
$
|
(0.02)
|
|
$
|
(0.01)
|
|
$
|
(0.02)
|
|
$
|
(0.02)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes to financial statements
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DAVI LUXURY BRAND GROUP, INC.
|
STATEMENTS OF CASH FLOWS
|
(Unaudited)
|
|
|
|
|
|
Six Months Ended March 31,
|
|
|
2013
|
|
2012
|
Cash flows from operating activities
|
|
|
|
Net loss
|
$
|
(222,005)
|
|
$
|
(142,610)
|
Adjustments to reconcile net loss to net cash used in operating activities
|
|
|
|
|
|
|
Depreciation
|
|
9,283
|
|
|
8,359
|
|
Stock based compensation
|
|
156,837
|
|
|
1,350
|
|
Amortization of debt discount
|
|
15,000
|
|
|
-
|
|
Derivative expense
|
|
-
|
|
|
70
|
Changes in operating assets and liabilities
|
|
|
|
|
|
|
Accounts receivable
|
|
105,626
|
|
|
47,981
|
|
Inventory
|
|
67,300
|
|
|
(62,978)
|
|
Other current assets
|
|
2,042
|
|
|
41,839
|
|
Accounts payable and accrued expenses
|
|
(22,797)
|
|
|
(4,782)
|
|
Accounts payable - related parties
|
|
(39,000)
|
|
|
26,000
|
|
Deferred revenue
|
|
(10,985)
|
|
|
71,240
|
|
|
|
|
|
|
|
Net cash provided by (used in) operating activities
|
|
61,301
|
|
|
(13,531)
|
|
|
|
|
|
|
|
Cash flows from investing activities
|
|
|
|
|
|
|
Return of security deposit
|
|
10,790
|
|
|
-
|
|
Purchase of fixed assets
|
|
(30,314)
|
|
|
-
|
|
|
|
|
|
|
|
Net cash used in investing activities
|
|
(19,524)
|
|
|
-
|
|
|
|
|
|
|
|
Cash flows from financing activities
|
|
|
|
|
|
|
Proceeds from sale of stock
|
|
25,000
|
|
|
-
|
|
|
|
|
|
|
|
Net cash provided by financing activities
|
|
25,000
|
|
|
-
|
|
|
|
|
|
|
|
Net change in cash
|
|
66,777
|
|
|
(13,531)
|
|
|
|
|
|
|
|
Cash, beginning of period
|
|
346,699
|
|
|
121,193
|
|
|
|
|
|
|
|
Cash, end of period
|
$
|
413,476
|
|
$
|
107,662
|
|
|
|
|
|
|
|
Supplemental disclosure of cash flow information:
|
|
|
|
|
|
Income taxes paid
|
$
|
-
|
|
$
|
-
|
Interest paid
|
$
|
-
|
|
$
|
-
|
|
|
|
|
|
|
|
Supplemental disclosure of non-cash flow investing and financing activities:
|
|
|
Common stock issued for accrued wages and bonus
|
$
|
92,000
|
|
$
|
-
|
Conversion of note payable into common stock
|
$
|
21,180
|
|
$
|
-
|
|
|
|
|
|
|
|
See accompanying notes to financial statements
|
|
|
|
|
|
DAVI LUXURY BRAND GROUP, INC.
NOTES TO
THE FINANCIAL STATEMENTS
March 31, 2013
(Unaudited)
Note 1
ORGANIZATION AND NATURE OF
OPERATIONS
Davi Luxury Brand Group, Inc. (“we,”
“us,” “our,” or the “Company”) was incorporated in the State of Nevada on July 26, 2007. The
Company
is a skin care/cosmetics business that offers a series of all-natural grape-based luxury branded
skin care products marketed under the “Davi Skin”, “Davi” and “Davi Napa” brand names. The
Company is currently targeting high-end department stores, luxury hotels, and in-flight and duty-free shops of global, luxury airlines
in order to establish our brand as a luxury product used in first class locations. The Company’s goal is to expand the targeted
scope of our sales efforts with respect to upscale department stores and specialty retailers. The Company receives royalty revenues
through the licensing of its products.
In addition, we intend to have our Le Grand Cru collection of products available
for sale through our www.daviskin.com website by the end of the fourth fiscal quarter, and further expect to offer additional products
online during the remainder of the current fiscal year.
Note 2
SUMMARY OF SIGNIFICANT ACCOUNTING
POLICIES
Basis of Presentation
In the opinion of management, the accompanying
unaudited interim financial statements contain all adjustments necessary to present fairly the Company’s financial position
as of March 31, 2013, and the results of operations and cash flows for the three and six months ended March 31, 2013 and 2012.
The adjustments made are of a normal recurring nature. The accompanying unaudited financial statements have been prepared in conformity
with accounting principles generally accepted in the United States of America for interim financial information and with the instructions
to Form 10-Q. Accordingly, they do not include all of the information and footnotes required by accounting principles generally
accepted in the United States of America for complete financial statements. The operating results for the three and six months
ended March 31, 2013 are not necessarily indicative of the results that may be expected for the year ending September 30, 2013.
The accompanying unaudited financial statements should be read in conjunction with the audited financial statements for the year
ended September 30, 2012, which are included in our Annual Report on Form 10-K, and the "risk factors" described therein.
Note 3
RELATED PARTY TRANSACTIONS
In order to preserve cash for other working
capital needs, Parrish Medley, the Company’s Chief Executive Officer, and Carlo Mondavi, the Company’s former Chairman
of the Board of Directors, agreed to accrue a portion of the amounts owed to them under their employment and consulting agreements.
As of March 31, 2013, the Company owed $7,000 for such accrued wages. Additionally, effective March 1, 2013, Mr. Medley's salary
was increased from $96,000 per annum to $144,000 per annum. Refer to Note 6 for a discussion of additional transactions between
the Company and Mr. Medley during the three months ended March 31, 2013.
On March 11, 2013, the Company entered
into a new consulting agreement with Carlo Mondavi, a shareholder and former Chairman of the Board, to provide various services
for the Company related to the development and marketing of its products, the Company’s public image, its brand recognition
and other public relation matters (the “Agreement”). The Agreement supersedes all prior and existing negotiations and
agreements between the Company and Mr. Mondavi and both parties agreed that Mr. Mondavi’s previous consulting agreement with
the Company has been terminated and that neither party has any financial obligation to the other party under the previous agreement.
In accordance with the Agreement, Mr. Mondavi is to be paid $5,000 per month, plus reasonable out-of-pocket expenses. The Agreement
expires on March 11, 2015 unless terminated earlier by either party upon 30 days written notice.
Note 4
CUSTOMER CONCENTRATIONS
During the three and
six months ended March 31, 2013, 67% and 70%, respectively, of our sales were generated from royalty revenues under a license agreement
to provide DAVI branded products to passengers of Korean Air. During the three and six months ended March 31, 2012, 67% and 70%,
respectively, of our sales were generated from these royalty revenues.
The Company’s reliance on this licensing agreement
makes us vulnerable to the risk of a near-term severe impact. Should the licensee terminate the license agreement, our financial
condition could be materially and adversely affected, and our on-going operations could be severely hampered.
Note 5
CONVERTIBLE DEBT
On July 12, 2012, the Company issued a Convertible
Promissory Note in the principal amount of $20,000 (the “Convertible Note”) to an accredited investor (the “Holder”).
The Convertible Note bears interest at 8% per annum and is due in full on June 30, 2013. On March 25, 2013 the Holder converted
the note and all accrued and unpaid interest into 211,800 shares of common stock at a conversion price of $0.10 per share.
Upon conversion of the Convertible Note the
remaining note discount was expensed resulting in $10,000 and $15,000 charged to interest expense for the three and six months
ended March 31, 2013.
Note 6
EQUITY
Common Stock
Effective as of March 6, 2013, the Company
entered into a stock purchase agreement with a single accredited investor for the sale of 250,000 shares of common stock, resulting
in proceeds of $25,000.
Effective
as of February 28, 2013, in order to preserve cash, we issued to Mr. Medley 720,000 shares of our common stock, valued at $0.10
per share, in lieu and in payment in full of $72,000 of accrued but unpaid salary that the Company owed Mr. Medley under his employment
agreement with the Company. Moreover, in recognition of Mr. Medley's services during fiscal 2012, the Company issued to Mr.
Medley 200,000 shares of our common stock valued at the grant date fair market value of $20,000 as a performance bonus.
Stock Options
Effective as of February 28, 2013, the Company
granted Mr. Medley a three-year non-qualified stock option to purchase up to 1,600,000 shares of the Company’s common stock
at an exercise price of $0.10 per share. The option will vest and become exercisable only if, and to the extent, the Company achieves
the following milestones related to the Company’s trademark products (“Davi Products”): (i) 400,000 shares
of the option vested on the date that a recent licensee commercially released a Davi Product in Asia; (ii) 400,000 shares of the
option will vest when certain licensed sales of Davi Products exceed $2,000,000; (iii) 400,000 shares of the option will vest when
certain licensed sales of Davi Products exceed $5,000,000; and (iv) 400,000 shares of the option will vest on the date that we
commercially launch any Davi Product in the U.S., other than on our website; provided, in each case, that Mr. Medley remains in
our continuous employ through such vesting date, and the option is on the other terms set forth in our stock option agreement with
Mr. Medley.
The relative fair value of the option at the
date of grant was estimated using the Black-Scholes option pricing model based on the following assumptions: expected dividend
yield 0%, expected volatility 333%, risk-free interest rate 0.69%, and expected life of 3 years and is included in stock based
compensation in the accompanying statement of operations.
The Company recognizes option expense ratably
over the vesting periods. For the three months ended March 31, 2013, the Company recorded compensation expense related to options
of $49,335. As of March 31, 2013, there was $110,037 of unrecognized compensation cost related to unvested stock options.
A summary of the Company’s option activity
and related information for the six months ended March 31, 2013 is provided below:
Stock Option Activity Table:
|
|
|
Number of
|
|
|
|
|
Options
|
|
|
|
|
|
|
Outstanding at September 30, 2012
|
|
|
|
-
|
|
Options exercised
|
|
|
|
-
|
|
Options granted
|
|
|
|
1,600,000
|
|
Options expired
|
|
|
|
-
|
|
Outstanding at March 31, 2013
|
|
|
|
1,600,000
|
|
Options Outstanding Table:
Stock Options as of March 31, 2013
|
|
Exercise
|
|
Options
|
|
Remaining
|
|
Options
|
|
Price
|
|
Granted
|
|
Life (Years)
|
|
Exercisable
|
|
|
|
|
|
|
|
|
|
|
$0.10
|
|
1,600,000
|
|
2.917
|
|
400,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common Stock Warrants
Since inception, the Company has issued warrants
to purchase shares of the Company’s common stock to accredited investors and consultants as compensation for services rendered.
A summary of the Company’s warrants activity and related information for the six months ended March 31, 2013 is provided
below:
On March 26, 2013, the Company issued to a
consultant a thirteen-month warrant to purchase up to an aggregate of 650,000 shares of common stock at an exercise price of $0.10
per share. The Company issued the warrant as consideration for business development services provided. The fair value of the warrant
was estimated to be $56,798 using the Black-Scholes option pricing model based on the following assumptions: expected dividend
yield 0%, expected volatility 306%, risk-free interest rate 0.14%, and expected life of 13 months and is included in stock based
compensation in the accompanying statement of operations.
Warrant Activity Table:
|
|
|
Number of
|
|
|
|
|
Warrants
|
|
|
|
|
|
|
Outstanding and exercisable at September 30, 2012
|
|
|
|
365,000
|
|
Warrants exercised
|
|
|
|
-
|
|
Warrants granted
|
|
|
|
650,000
|
|
Warrants expired
|
|
|
|
(115,000
|
)
|
Outstanding at March 31, 2013
|
|
|
|
900,000
|
|
Warrants Outstanding Table:
|
Stock Warrants as of March 31, 2013
|
|
|
|
Exercise
|
|
Warrants
|
|
Remaining
|
|
Warrants
|
|
|
|
Price
|
|
Granted
|
|
Life (Years)
|
|
Exercisable
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$0.10
|
|
|
900,000
|
|
|
0.85
|
|
|
900,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
On April 12, 2013, we
issued to two consultants two-year warrants to purchase up to an aggregate of 300,000 shares of common stock at an exercise price
of $0.10 per share. On April 26, 2013, we issued to a consultant a two-year warrant to purchase up to an aggregate of 50,000 shares
of common stock at an exercise price of $0.10 per share. The Company issued the warrants to the consultants for business development
services provided. The warrants are exercisable at any time. The fair value of the warrants was estimated to be $50,704 using
the Black-Scholes option pricing model based on the following assumptions: expected dividend yield 0%, expected volatility 306%,
risk-free interest rate 0.2%, and expected life of 2 years and is included in stock based compensation in the accompanying statement
of operations. Refer to Note 8 regarding additional warrants issued subsequent to March 31, 2013.
Note 7
COMMITMENTS
As of January 18,
2011, the Company entered into a lease with Resco LP, a California limited partnership, the landlord of the office that the Company
is leasing. Under the lease, the Company occupies approximately 1,500 square feet of office space at 9426-9428 Dayton Way, Beverly
Hills, California. The lease term expires on January 31, 2016, unless earlier terminated in accordance with the lease. The Company’s
monthly rent expense under the lease is approximately $5,600 per month, plus payments of 10% of common area operating expenses.
The Company has the option to extend the term of the lease by two additional years.
Note 8
SUBSEQUENT EVENTS
On April 12, 2013, the Company entered
into a stock purchase agreement with a single accredited investor for the sale of 1,000,000 shares of common stock, resulting in
proceeds of $100,000.
On April 30, 2013, we sold 1,000,000
shares of common stock to an accredited investor for proceeds of $100,000, and on May 1, 2013, we sold an additional 1,000,000
shares of common stock to a second accredited investor for proceeds of $100,000. Our subscription agreement in this offering provides
that any investor who purchases $100,000 or more of shares of common stock also receives a warrant to purchase 25% of the number
of shares of common stock purchased by such investor. Accordingly, we also issued to each investor, for no additional consideration,
a one-year warrant to purchase up to an aggregate of 250,000 shares of common stock at an exercise price of $0.10 per share. The
warrants are exercisable at any time.
ITEM 2. MANAGEMENT’S DISCUSSION
AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.
Forward-looking statements
This Quarterly
Report, including any documents which may be incorporated by reference into this Quarterly Report, contains “Forward-Looking
Statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities
Exchange Act of 1934, as amended. All statements other than statements of historical fact are “Forward-Looking Statements”
for purposes of these provisions, including our plans to develop, market and sell new skincare products, and implement our growth
strategy, any projections of revenues or other financial items, any statements of the plans and objectives of management for future
operations, any statements concerning proposed new products or services, any statements regarding future economic conditions or
performance, and any statements of assumptions underlying any of the foregoing. All Forward-Looking Statements included in this
document are made as of the date hereof and are based on information available to us as of such date. We assume no obligation to
update any Forward-Looking Statement. In some cases, Forward-Looking Statements can be identified by the use of terminology such
as “may,” “will,” “expects,” “plans,” “anticipates,” “intends,”
“believes,” “estimates,” “potential,” or “continue,” or the negative thereof or
other comparable terminology. These statements by their nature involve substantial risks and uncertainties, such as our ability
to establish our business and develop, market and sell new skincare products, and implement our growth strategy, certain of which
are beyond our control
.
Although we believe that the expectations reflected in the Forward-Looking Statements contained
herein are reasonable, should one or more of these risks or uncertainties materialize or should the underlying assumptions prove
incorrect, actual outcomes and results could differ materially from those indicated in the Forward-Looking Statements. Future financial
condition and results of operations, as well as any Forward-Looking Statements are subject to inherent risks and uncertainties,
including any other factors referred to in our press releases and reports filed with the Securities and Exchange Commission (the
"SEC"). All subsequent Forward-Looking Statements attributable to the Company or persons acting on its behalf are expressly
qualified in their entirety by these cautionary statements. Additional factors that may have a direct bearing on our operating
results are included in our Annual Report on Form 10-K, and the "risk factors" described therein, and elsewhere in this
Quarterly Report.
Introductory Comment
Throughout this
Quarterly Report on Form 10-Q, the terms “we,” “us,” “our,” “the Company,” and
“our Company” refer to Davi Luxury Brand Group, Inc., a Nevada corporation.
Organizational History
Davi Luxury Brand Group,
Inc. was incorporated in the State of Nevada on July 26, 2007
under the name “
Dafoe Corp.
”
The
Company
is a skin care/cosmetics business that offers a series of all-natural grape-based luxury branded
skin care products marketed under the “Davi Skin”, “Davi” and “Davi Napa” brand names. We own
all of the rights to the “Davi Skin” brand, logo, website address and other marketing rights. The Company receives
sales and royalty revenues through the sale and licensing of our products. During January 2011, we changed our name to “Davi
Luxury Brand Group, Inc.” and moved our executive offices from Carson City, Nevada, to Beverly Hills, California.
On May 10, 2012,
we effected a reverse stock split of our outstanding shares of common stock on a 1-for-10 basis (the "Reverse Split")
and
a corresponding decrease in the number of shares of our common stock that we are authorized to issue
.
All common stock and per share information (other than par value) contained in this Quarterly Report has been adjusted to reflected
the foregoing stock split.
Plan of Operation and Current Business
We have developed
and are expanding our skin care line/cosmetics business based on a series of grape and botanical-based luxury branded skin care
products marketed under the “DAVI”, “DAVI SKIN” and “DAVI NAPA” brand names. Directly, or through
our licensees, we have developed and currently market a line of high quality skin care products that are sold as prestige products
principally through limited distribution channels to complement the images associated with the DAVI, DAVI SKIN and DAVI NAPA brands.
We are currently targeting high-end department stores, luxury hotels, and in-flight and duty-free shops of global, luxury airlines
in order to establish our brand as a luxury product used in first class locations. Our goal is to expand the targeted scope of
our sales efforts with respect to upscale department stores and specialty retailers. In addition, we intend to have our Le Grand
Cru collection of products available for sale through our www.daviskin.com website by the end of the fourth fiscal quarter, and
further expect to offer additional products online during the remainder of the current fiscal year.
Current Operations
and Business Arrangements.
Since having begun
our new business in January 2011, and in accordance with our business plan, we have commenced selling DAVI branded luxury skin
care products through the following arrangements:
Peninsula Hotels
.
In January 2011, we entered into an agreement with Gilchrist & Soames to provide Peninsula Hotels with our DAVI, DAVI SKIN
and DAVI NAPA branded in-room skin care and related amenities. The Peninsula Hotel chain purchases our DAVI, DAVI SKIN and DAVI
NAPA branded products directly from our manufacturer and pays us a fee for each product purchased. The DAVI, DAVI SKIN and DAVI
NAPA products are provided by all of the Peninsula Hotels to their hotel clients as in-room amenities. The Peninsula Hotel chain
currently uses these products at all of its nine existing Peninsula Hotels worldwide.
Korean Air--In
Flight Amenities
. In January 2011, we also entered into a multi-year agreement to be the exclusive First Class and Business
Class in-flight amenity provider for all Korean Air flights worldwide. Korean Air commenced providing DAVI and DAVI NAPA branded
amenity travel bags that contain DAVI skin care products to its First and Business Class passengers in May 2011. These products
are currently available on all Korean Air flights. Korean Air purchases the DAVI and DAVI NAPA amenity products directly from our
manufacturer and we receive a royalty fee for those products.
Korean Air--Direct
Product Sales
. In November 2011, we launched a sales program to sell our Le Grand Cru face cream directly to Korean Air’s
passengers. Korean Air has added our Davi Le Grand Cru luxury face cream to the products that it offers for sale on board its flights.
In addition, Korean Air has also included our Davi Le Grand Cru luxury face cream in the SKY SHOP Magazine that is distributed
to all passengers on its flights, and now offers our Davi Le Grand Cru face cream for sale on Korean Air’s on-line shop (www.cyberskyshop.com).
Korean Air purchases these products directly from us.
On-Line Sales
.
We currently maintain our corporate website at www.daviskin.com. During July 2011 we launched our e-commerce initiative on that
website by offering for sale our Davi products. We currently do not offer any products for sale on our website as we are in transition
to our refreshed, optimized Davi line of newly developed products. We intend to have our Le Grand Cru collection of products available
for sale through our website by the end of the fourth fiscal quarter, and further expect that we will include other products on
our website during the remainder of the current fiscal year.
LGHH License
Agreement.
On September 4, 2012, we entered into a Brand and Trademark License Agreement (the “LGHH License Agreement”)
with LG Household and Health Care, Ltd. (“LGHH”). Under the LGHH License Agreement, we granted LGHH an exclusive license
to manufacture, sell, market and distribute in Korea, Japan, China and other Asian markets DAVI branded women's and men's skin
care, cosmetics, hair care and other products. Under the 10-year LGHH License Agreement, LGHH has agreed to pay us a royalty based
on the DAVI branded products that it sells in the licensed territory. DAVI, in conjunction with LGHH, has developed a line of DAVI
products, and LGHH has begun to commercially release such products in Seoul, Korea. The DAVI products that have been developed
consist of the following:
Le Grand Cru
Cream; Le Grand Cru Eye Cream; Le Grand Cru Concentrate Repair; Gel Oil Cleanser;
Cream Cleanser; Moist Foam Cleanser; Bright Exfoliating Peel; Fresh Clear Toner; Moisturizing Toner;
Blanc Luminous Toner; Anti-Oxidant Active Essence; Age Rejuvenating Serum; Moisture Revitalizing Serum; Blanc Luminous
Serum; Enhancing Moist Emulsion; Age Rejuvenating Cream; Moisture Revitalizing Gel Cream; Moisture Revitalizing Cream; Age
Rejuvenating Eye Cream; Blanc Luminous Spot Source; Overnight Nutritive Essence; Massage Treatment; and Blemish Balm Prime.
Results of Operations
Three Months Ended March 31, 2013 vs. Three
Months Ended March 31, 2012
Our revenues for the three
months ended March 31, 2013 (“Q2 2013”) increased by 61% compared with our revenues for the three months ended March
31, 2012 (“Q2 2012”).
The following table represents our statements
of operations for the three months ended March 31, 2013 and 2012:
|
|
|
Three Months Ended March 31,
|
|
|
|
2013
|
|
2012
|
|
|
|
$
|
|
% of Revenues
|
|
$
|
|
% of Revenues
|
Sales:
|
|
|
|
|
|
|
|
|
|
|
|
Royalty revenues
|
|
$
|
101,750
|
|
81%
|
|
$
|
63,939
|
|
82%
|
|
Product sales
|
|
|
24,047
|
|
19%
|
|
|
14,193
|
|
18%
|
Total sales
|
|
|
125,797
|
|
100%
|
|
|
78,132
|
|
100%
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of goods sold
|
|
|
1,179
|
|
1%
|
|
|
999
|
|
1%
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
124,618
|
|
99%
|
|
|
77,133
|
|
99%
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs and expenses:
|
|
|
|
|
|
|
|
|
|
|
|
Wages and professional fees
|
|
|
170,895
|
|
136%
|
|
|
71,770
|
|
92%
|
|
Product development
|
|
|
-
|
|
-%
|
|
|
5,920
|
|
8%
|
|
General and administrative
|
|
|
132,285
|
|
105%
|
|
|
45,447
|
|
58%
|
|
|
|
|
|
|
|
|
|
|
|
|
Total costs and expenses
|
|
|
303,180
|
|
241%
|
|
|
123,137
|
|
158%
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from operations
|
|
|
(178,562)
|
|
(142%)
|
|
|
(46,004)
|
|
(59%)
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expenses):
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
(10,426)
|
|
(8%)
|
|
|
-
|
|
-%
|
|
Derivative income
|
|
|
-
|
|
-%
|
|
|
3,451
|
|
4%
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other income (expenses)
|
|
|
(10,426)
|
|
(8%)
|
|
|
3,451
|
|
4%
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
$
|
(188,988)
|
|
(150%)
|
|
$
|
(42,553)
|
|
(55%)
|
Sales
Royalty revenues
generated during Q2 2013 and Q2 2012 were the result of royalty agreements we entered into during early 2011 for the sale of DAVI
branded skin care products to Peninsula Hotels for use by their hotel clients as in-room amenities, and to Korean Air as on-board
amenities for use by Korean Air’s First Class and Business Class passengers. During Q2 2013 we generated approximately $102,000
of royalty revenues from DAVI branded products sold to the Peninsula Hotels and Korean Air, as compared to approximately $64,000
of royalty revenues during Q2 2012. Additionally, sales to Korean Air of our products for re-sale on-board its flights to its passengers
and through its Skyshop Magazine have increased during Q2 2013. We recognized approximately $17,000 of revenues during Q2 2013,
which had previously been deferred, related to sales of our Le Grand Cru face cream on consignment to Korean Air for re-sale on-board
and through its SKY SHOP Magazine, compared to $12,000 in Q2 2012. Sales of our DAVI NAPA skin care products through our on-line
store, www.daviskin.com, totaled approximately $7,000 in Q2 2013, compared to approximately $2,000 in Q2 2012. We currently do
not offer any products for sale on our website as we are in transition to our refreshed, optimized Davi line of newly developed
products. We intend to have our Le Grand Cru collection of products available for sale through our website by the end of the fourth
fiscal quarter. Further, since LGHH has begun releasing DAVI licensed products in Korea, in future periods, we may recognize royalty
revenue from LGHH's sales of our products.
Cost of Goods Sold
Cost of goods sold
during Q2 2013 remained relatively consistent with Q2 2012 and relates to the cost of our skin care products sold to Korean Air
for re-sale in its SKY SHOP Magazine and its on-line shop. Since both Peninsula Hotels and Korean Air purchase the DAVI branded
hotel room amenities and skin care products directly from our manufacturer, we did not have any cost of goods sold relating to
royalty payments made to us under our Peninsula Hotel and Korean Air agreements.
Wages and Professional Fees
Wages and professional
fees increased approximately 138% in Q2 2013 in comparison to Q2 2012 due primarily to the grant to our Chief Executive Officer
during Q2 2013 of a stock option to purchase up to 1,600,000 shares of our common stock at an exercise price equal to $0.10 per
share, resulting in an additional $49,335 of stock based compensation expense during the quarter. Additionally, nonrecurring services
valued at approximately $108,000 were recognized for distributor relations and business development services primarily in connection
with the LGHH License Agreement for which warrants were issued in March and April 2013. The remainder of wages and professional
fees consist of wages payable to our Chief Executive Officer and accounting and legal fees incurred in connection with the preparation
and filing with the SEC of our public company reports.
Product Development
We did not incur costs
related to product development during Q2 2013. Based on the DAVI products that have been developed and are being marketed, we currently
do not anticipate conducting significant additional product development activities during the remainder of the current fiscal year.
General and Administrative
Expenses
General and administrative
expenses totaled approximately $132,000 and $45,000 during Q2 2013 and Q2 2012, respectively. Such costs consist primarily of our
office rent expense, travel costs primarily for marketing and business development trips to Asia, inventory storage costs, depreciation
and various corporate and office expenses. The net increase in Q2 2013 of 191% is principally the result of approximately $65,000
of inventory containers and product written off during the quarter because of branding improvements, as well as an increase in
travel expenses of approximately $20,000 resulting from trips to Asia related to the LGHH License Agreement and Korean Air.
Other Expenses
Other expenses for
Q2 2013 totaled approximately $10,000 and consist of the write-off of the debt discount associated with the beneficial conversion
feature on $20,000 of convertible debt and related warrants of the Company, as well as, interest expense associated with the convertible
debt. On March 25, 2013, the debt and all accrued interest were converted into 211,800 shares of common stock. Accordingly, the
related debt discount was eliminated. Other income for Q2 2012 was approximately $3,000.
Net Loss
Our net loss in
Q2 2013 and Q2 2012 totaled approximately $189,000 and $43,000, respectively. The substantial increase in our net loss in Q2 2013
is primarily the result of stock based compensation expense resulting from the issuance of stock options and warrants, as well
as, the write-off of certain inventory during the three months ended March 31, 2013, as discussed above.
Six Months Ended March 31, 2013 vs. Six
Months Ended March 31, 2012
Our revenues for the six
months ended March 31, 2013 increased by 48% compared with our revenues for the six months ended March 31, 2012.
The following table represents our statements
of operations for the six months ended March 31, 2013 and 2012:
|
|
|
Six Months Ended March 31,
|
|
|
|
2013
|
|
2012
|
|
|
|
$
|
|
% of Revenues
|
|
$
|
|
% of Revenues
|
Sales:
|
|
|
|
|
|
|
|
|
|
|
|
Royalty revenues
|
|
$
|
228,933
|
|
82%
|
|
$
|
165,785
|
|
87%
|
|
Product sales
|
|
|
51,525
|
|
18%
|
|
|
24,054
|
|
13%
|
Total sales
|
|
|
280,458
|
|
100%
|
|
|
189,839
|
|
100%
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of goods sold
|
|
|
8,065
|
|
3%
|
|
|
4,554
|
|
2%
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
272,393
|
|
97%
|
|
|
185,285
|
|
98%
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs and expenses:
|
|
|
|
|
|
|
|
|
|
|
|
Wages and professional fees
|
|
|
250,598
|
|
89%
|
|
|
215,019
|
|
113%
|
|
Product development
|
|
|
1,640
|
|
1%
|
|
|
20,920
|
|
11%
|
|
General and administrative
|
|
|
226,331
|
|
81%
|
|
|
91,886
|
|
49%
|
|
|
|
|
|
|
|
|
|
|
|
|
Total costs and expenses
|
|
|
478,569
|
|
171%
|
|
|
327,825
|
|
173%
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from operations
|
|
|
(206,176)
|
|
(74%)
|
|
|
(142,540)
|
|
(75%)
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expenses):
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
(15,829)
|
|
(5%)
|
|
|
-
|
|
-%
|
|
Derivative income (expense)
|
|
|
-
|
|
-%
|
|
|
(70)
|
|
(-%)
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other income (expenses)
|
|
|
(15,829)
|
|
(5%)
|
|
|
(70)
|
|
(-%)
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
$
|
(222,005)
|
|
(79%)
|
|
$
|
(142,610)
|
|
(75%)
|
Sales
Royalty revenues
generated during the six months ended March 31, 2013 and 2012 were the result of royalty agreements we entered into during early
2011 for the sale of DAVI branded skin care products to Peninsula Hotels for use by their hotel clients as in-room amenities, and
to Korean Air as on-board amenities for use by Korean Air’s First Class and Business Class passengers. During the six months
ended March 31, 2013 we generated approximately $229,000 of royalty revenues from DAVI branded products sold to the Peninsula Hotels
and Korean Air, as compared to approximately $166,000 of royalty revenues during the six months ended March 31, 2012. Additionally,
sales to Korean Air of our products for re-sale on-board its flights to its passengers and through its Skyshop Magazine have increased
during the six months ended March 31, 2013. We recognized approximately $40,000 of revenues during the six months ended March 31,
2013, which had previously been deferred, related to sales of our Le Grand Cru face cream on consignment to Korean Air for re-sale
on-board and through its SKY SHOP Magazine, compared to $20,000 during the six months ended March 31, 2012. Sales of our DAVI NAPA
skin care products through our on-line store, www.daviskin.com, totaled approximately $11,000 during the six months ended March
31, 2013, compared to approximately $4,000 during the six months ended March 31, 2012. As noted above, we currently do not offer
any products for sale on our website as we are in transition to our refreshed, optimized Davi line of newly developed products.
We intend to have our Le Grand Cru collection of products available for sale through our website by the end of the fourth fiscal
quarter. Additionally, since LGHH has begun releasing DAVI licensed products in Korea, in future periods, we may recognize royalty
revenue from LGHH's sales of our products.
Cost of Goods Sold
Cost of goods sold
during the six months ended March 31, 2013 remained relatively consistent with the six months ended March 31, 2012 and relate to
the cost of our skin care products sold to Korean Air for re-sale in its SKY SHOP Magazine and its on-line shop. Since both Peninsula
Hotels and Korean Air purchase the DAVI branded hotel room amenities and skin care products directly from our manufacturer, we
did not have any cost of goods sold relating to royalty payments made to us under our Peninsula Hotel and Korean Air agreements.
Wages and Professional Fees
Wages and professional
fees increased 17% in the six months ended March 31, 2013 in comparison to the six months ended March 31, 2012 due primarily to
1,600,000 stock options granted to our CEO during the period as well as costs associated with distributor relations and business
development services related primarily to the LGHH License Agreement for which warrants were issued in March and April 2013. These
increases were offset by decreases in marketing and legal fees during the current period.
Product Development
Product development for
the six months ended March 31, 2013 and 2012 totaled approximately $2,000 and $21,000, respectively. The costs incurred in 2012
related primarily to services provided by a professional skincare formulator to improve and enhance our existing skin care products
and to develop additional skin care products. In exchange for these services, beginning in November 2011, we agreed to make twelve
monthly payments of $15,000 each. We have since redirected our focus on establishing our product line before moving forward with
the skin care formulations. Accordingly, we have terminated the agreement with the skincare formulator and are using their services
on an “as needed” basis.
General and Administrative
Expenses
General and administrative
expenses totaled approximately $226,000 and $92,000 during the six months ended March 31, 2013 and 2012, respectively. Such costs
consist primarily of our office rent expense, travel costs primarily for marketing and business development trips to Asia, inventory
storage costs, depreciation and various corporate and office expenses. The increase during the six months ended March 31, 2013
is principally the result of approximately $65,000 of inventory containers and product written off during the period because of
branding improvements, as well as an increase in travel expenses of approximately $37,000 resulting from trips to Asia related
to the LGHH License Agreement and Korean Air.
Other Expenses
Other expenses for
the six months ended March 31, 2013 totaled approximately $16,000 and consists of, the write-off of the debt discount associated
with the beneficial conversion feature on $20,000 of convertible debt and related warrants of the Company, as well as, interest
expense associated with the convertible debt. On March 25 2013, the debt and all accrued interest were converted into 211,800 shares
of common stock. Accordingly, the related debt discount was eliminated. Other expense during the six months ended March 31, 2012
totaled $70.
Net Loss
Our net loss for
the six months ended March 31, 2013 and 2012 totaled approximately $222,000 and $143,000, respectively. The increase in our net
loss during the six months ended March 31, 2013 is primarily the result of stock based compensation expense resulting from the
issuance of stock options and warrants, as well as, the write-off of certain inventory during the period which was then offset
by increases in our royalty revenues and product sales, as discussed above.
Liquidity and Capital
Resources
As of March 31,
2013, we had approximately $413,000 in cash, $109,000 of other current assets and working capital of $240,000 compared to approximately
$347,000 in cash, $284,000 of other current assets and working capital of $178,000 as of September 30, 2012. Since March 31, 2013,
we have received an additional $300,000 from the sale of our shares of common stock to three investors. To date, our operating
activities have been primarily financed from the sales of our securities and royalty payments received (i) as advances against
future sales, and (ii) from sales of our skin care products to an international airline and a luxury hotel chain.
Our net loss during the
six months ended March 31, 2013 and 2012 was approximately $222,000 and $143,000, respectively. We had net cash provided by operating
activities of approximately $61,000 during the six months ended March 31, 2013 compared to net cash used in operating activities
of approximately $14,000 during the six months ended March 31, 2012. The increase in the net cash provided by operating activities
resulted primarily from increases in proceeds received from our royalty agreement with Korean Air, a non-refundable advance against
future royalties of $250,000 (less foreign taxes withheld) received from LGHH, as well as decreases in amounts for wages and consulting
fees due to the resignations of our former Chief Financial Officer in February 2012 and our former Chairman of the Board in November
2012. As of March 31, 2013 we had approximately $102,000 in outstanding accounts receivable.
Net cash used in
investing activities during the six months ended March 31, 2013 was $19,524 and consisted of approximately $30,000 of payments
for leasehold improvements to our office space. These payments were offset by the refund of approximately $11,000 of a security
deposit on our leased office space. The Company had no cash used in investing activities during the six months ended March 31,
2012.
Net cash provided
by financing activities during the six months ended March 31, 2013 was $25,000 and resulted from the sale of 250,000 shares of
common stock at $0.10 per share to a single accredited investor. The Company had no cash provided by financing activities during
the six months ended March 31, 2012.
The amount of cash
we currently have on hand, together with the royalty and product sales revenues we received and expect to receive from Korean Air,
the Peninsula Hotel chain, LGHH, and other anticipated future revenues we expect to generate from sales of our skin care products
through other channels are expected to be sufficient to fund our working capital needs for the next twelve months. However, additional
sources of revenues may be needed to enable us to implement our business plan or to otherwise continue to grow. Accordingly, we
may have to raise additional financing to fund additional product manufacturing costs and other anticipated expenditures related
to the roll-out of our retail products. Our business plan also calls for us to market our products through other distribution channels,
which will require us to incur additional marketing expenses. We may have to raise additional funds to fund our retail sales and
online marketing initiatives and to be able to engage in other distribution activities.
We presently do
not have any available credit, bank financing or other external sources of liquidity. Currently, our only source of revenues is
derived from the agreements that we have entered into with Korean Air and the Peninsula Hotels. Sales of our skincare products
to Korean Air and the Peninsula Hotels since the inception of the agreements through March 31, 2013 resulted in approximately $861,000
of royalty revenue and $98,000 of product sales. Both arrangements may be terminated at any time. Further, although LGHH has begun
releasing Davi licensed products under the LGHH License Agreement, we are uncertain as to the extent of royalty income that we
may recognize in future periods from LGHH's sales of our products. Accordingly, the amount of revenue that we will receive from
our current principal sources of revenues is uncertain. Should any or all of these revenue sources terminate their arrangements
with us, our financial condition could be materially and adversely affected, and our on-going operations could be severely hampered.
Additionally, our general and administrative expenses are expected to increase, and we may have to incur additional product branding
and marketing expenses to further promote our business plan. As a result, despite our sale of an aggregate of $807,500 of common
stock through March 31, 2013 and our sale of an additional $300,000 of common stock since March 31, 2013, we may have to obtain
additional capital from the sale of additional securities or by borrowing funds from private lenders.
There is no assurance
that we will be successful in obtaining additional funding.
Our current status
as a micro-cap company that has limited operations is expected to make it difficult to obtain financing through the issuance of
equity or debt securities. If we issue additional equity or debt securities, stockholders may experience additional dilution or
the new equity securities may have rights, preferences or privileges senior to those of existing holders of our common stock. If
additional financing is not available or is not available on acceptable terms, we will have to curtail or cease our operations.
No assurance can be given that we will be able to obtain sufficient capital to meet our requirements.
Inflation and changing
prices have had no effect on our continuing operations over our two most recent fiscal years.
Off-balance sheet
arrangements
We have no off-balance
sheet arrangements including arrangements that would affect our liquidity, capital resources, market risk support and credit risk
support or other benefits.
Critical accounting policies and estimates
There are no material changes
to the critical accounting policies and estimates described in the section entitled “Critical Accounting Policies and Estimates”
under Item 7 in our Annual Report on Form 10-K for the year ended September 30, 2012.