Attached files

file filename
10-Q - FORM 10-Q - Mining Global, Inc.form10q.htm
EX-31.2 - CERTIFICATION - Mining Global, Inc.exhibit31-2.htm
EX-32.1 - CERTIFICATION - Mining Global, Inc.exhibit32-1.htm
EX-31.1 - CERTIFICATION - Mining Global, Inc.exhibit31-1.htm
EX-32.2 - CERTIFICATION - Mining Global, Inc.exhibit32-2.htm

LETTER OF INTENT

YATERRA VENTURES CORP.

January 10, 2011

nanoCrypt AG
Buchsweg 45
73547 Lorch
Germany

Dear Sirs:

Re: Business Combination between Yaterra Ventures Corp. (“Yaterra”) and nanoCrypt AG (“nanoCrypt”)

This will confirm our intention with respect to a business combination of Yaterra and nanoCrypt.

1.

nanoCrypt has represented to Yaterra as follows:

     
a)

nanoCrypt is a corporation incorporated under German law and is in good standing with respect to the filing of its annual lists.

     
b)

No person holds any option, warrant or other security capable of being exercised or converted to acquire any shares of nanoCrypt.

     
c)

The financial statements for the years ended December 31, 2009 and 2008, as set out under Schedule “A”, represent fairly the assets, liabilities and results of operations of nanoCrypt as of the dates thereof on a basis consistent with prior periods. There has been no material change in the assets and liabilities or financial position of nanoCrypt since the date thereof.

     
d)

Except as set out on Schedule “B”, nanoCrypt does not have any employment, consulting or management contracts that cannot be terminated on 60 days notice.

     
e)

nanoCrypt is in the business of providing mobile ticketing and coupon services (the “Business”).

     
f)

nanoCrypt is the owner of a patented technology for the Business (the “Technology”) and is the owner of the patents set out in Schedule “C”.

     
g)

nanoCrypt has developed a ticketing system called nanoTicket which is covered by the Patents.

     
h)

nanoCrypt owns the registered trademark “nanoTicket”.

1



  i)

nanoCrypt owns the Patents, the nanoTicket trademark and the Technology (collectively the “Intellectual Property”) free of any liens, charges or encumbrances.

     
  j)

There is no material litigation by or against nanoCrypt or affecting the Intellectual Property.


2.

Yaterra has represented to nanoCrypt as follows:

     
a)

Yaterra is a corporation incorporated under the laws of the State of Nevada and is in good standing with respect to the filing of its annual lists.

     
b)

Yaterra’s most recent filing on Form 10-K with the United States Securities and Exchange Commission for the fiscal year ended August 31, 2010 accurately sets out the assets, liabilities, financial position and business of Yaterra as of the dates thereof and there has been no material change since the most recent Form 10-K filing.


3.

The parties agree to enter into a business combination such that on completion of the business combination, NanoCrypt or its shareholders will hold 60% of the resulting entity and Yaterra’s shareholders will hold 40% of the resulting entity. The exact form of the business combination will be determined by the parties based on advice from their respective legal and tax advisors.

     
4.

Concurrent with completion of the business combination, the current directors and officers of Yaterra will resign and be replaced by directors and officers nominated by nanoCrypt.

     
5.

Closing of the business combination will be subject to:

     
(a)

Yaterra settling all its outstanding indebtedness other than professional fees incurred in connection with Closing. To the extent that Yaterra issues common shares to settle indebtedness or to raise funds to pay indebtedness, the shares to be issued to nanoCrypt will be increased so that nanoCrypt will hold 60% of the outstanding common shares following Closing.

     
(b)

nanoCrypt obtaining the approval of the shareholders who hold a minimum of 75% of the voting shares.

     
6.

Within 90 days of Closing of the business combination, Yaterra will provide funding to nanoCrypt in the amount of USD$300,000, of which USD $100,000 has been received by nanoCrypt.

     
7.

The parties shall use reasonable commercial efforts to prepare and execute formal documents for the business combination within 60 days of the date of this letter of intent.

     
8.

During the 60 day period described in Paragraph 7 above (the “Due Diligence Period”), each of nanoCrypt and Yaterra shall make available to each other’s respective representatives all documents and information reasonably necessary for the completion of their due diligence, including instructing their respective employees and accountants to provide such information upon request, subject to the requesting party entering into reasonable non-disclosure agreements protecting the confidential information of the disclosing party.

2



9.

nanoCrypt agrees that during the Due Diligence Period, they will not agree, negotiate or discuss with any other party a sale of shares of nanoCrypt or business combination of nanoCrypt other than the business combination contemplated by this letter of intent.

   
10.

Except for Paragraphs 7, 8 and 9, the provisions of this letter are not intended to be a binding agreement and the parties shall not be obligated to complete any business combination unless and until execution of the formal documentation contemplated by Paragraph 7.

If the foregoing is in accordance with your understanding, please sign where indicated below.

Yours truly,

YATERRA VENTURES CORP.

By:    /s/ Jarrett F. Bousquet                                
           Jarrett F. Bousquet, President

Agreed and accepted as of the 15th day of January, 2011.

nanoCrypt AG.

By: /s/ Martin Pick                             
       Martin Pick, CEO

3


SCHEDULE “A”

FINANCIAL STATEMENTS OF NANOCRYPT AG


NANOCRYPT AG

AUDIT REPORT OF INDEPENDENT ACCOUNTANTS
AND
FINANCIAL STATEMENTS

December 31, 2009 and 2008


nanoCrypt AG
Table of Contents

  Page
Audit Report of Independent Accountants 1
Balance Sheets – December 31, 2009 and 2008 2
Statements of Operations for the years ended December 31, 2009 and 2008 Statements of Stockholder’s Equity (Deficit) for the years ended December 31, 2009 and 2008 3
Statements of Stockholders' Equity (Deficit) 4
Statements of Cash Flows for the years ended December 31, 2009 and 2008 5
Notes to Financial Statements 6


SADLER, GIBB & ASSOCIATES, LLC

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Board of Directors
nanoCrypt AG

We have audited the accompanying balance sheets of nanoCrypt AG as of December 31, 2009 and 2008, and the related statements of operations, stockholders’ equity (deficit) and cash flows for the years then ended. 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 audits.

We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audits 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 audits 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 Company’s 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 financial statements referred to above present fairly, in all material respects, the financial position of nanoCrypt AG as of December 31, 2009 and 2008, and the results of their operations and their cash flows for the years then ended, in conformity with U.S. generally accepted accounting principles.

The accompanying financial statements have been prepared assuming that the Company will continue as a going concern. As discussed in Note 2 to the financial statements, the Company had net losses of $388,076 and $701,770 for the years ended December 31, 2009 and 2008, respectively and accumulated deficits of $1,116,688 and $728,612 as of December 31, 2009 and 2008, respectively which raises substantial doubt about its ability to continue as a going concern. Management’s plans concerning these matters are also described in Note 2. The financial statements do not include any adjustments that might result from the outcome of this uncertainty.

  SADLER, GIBB AND ASSOCIATES, LLC
   
  Salt Lake City, UT
  October 15, 2010

1



nanoCrypt AG
Balance Sheets
 
 
ASSETS

    December 31,  
    2009     2008  
CURRENT ASSETS            
         Cash $  -   $  181,134  
         Accounts receivable, net   47,583     55,372  
         Prepaid expenses   4,357     4,946  
         Other current assets   23,425     20,870  
                         Total Current Assets   75,365     262,322  
PROPERTY AND EQUIPMENT, Net   31,352     36,114  
                         TOTAL ASSETS $  106,717   $  298,436  
             
LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)   
CURRENT LIABILITIES            
         Accounts payable $  38,085   $  19,547  
         Bank overdraft   5,938     -  
         Accrued personnel costs   73,699     55,027  
         Other accrued expenses   9,380     2,252  
         VAT payable, net   31,515     28,658  
                         Total Current Liabilities   158,617     105,484  
                         TOTAL LIABILITIES   158,617     105,484  
STOCKHOLDERS' EQUITY (DEFICIT)            
         Common stock, no par value; 1,000,000 shares
             authorized, 178,561 and 174,561 shares
             issued and outstanding, respectively
 

1,103,427
   

967,467
 
         Accumulated other comprehensive income   (38,639 )   (45,903 )
         Accumulated deficit   (1,116,688 )   (728,612 )
                         Total Stockholders' Equity (Deficit)   (51,900 )   192,952  
                         TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT) $  106,717   $  298,436  

The accompanying notes are an integral part of these financial statements.

2


nanoCrypt AG
Statements of Operations

    For the Years Ended  
    December 31,  
    2009     2008  
REVENUES $  570,783   $  457,129  
OPERATING EXPENSES            
       General and administrative   271,267     309,301  
       Depreciation and amortization   15,379     21,211  
       Bad debt expense   38,487     5,273  
       Development costs   113,442     -  
       Advertising   560     38,796  
       Contract labor expenses   147,081     391,365  
       Salaries and wages   376,880     395,726  
           Total Operating Expenses   963,096     1,161,672  
           OPERATING LOSS   (392,313 )   (704,543 )
OTHER INCOME (EXPENSE)            
       Interest income   -     2,302  
       Interest expense   (729 )   -  
       Other expenses   -     (4,727 )
       Other income   4,966     5,198  
           Total Other Income (Expense)   4,237     2,773  
           LOSS BEFORE INCOME TAXES   (388,076 )   (701,770 )
PROVISION FOR INCOME TAXES   -     -  
           NET LOSS $  (388,076 ) $  (701,770 )
OTHER COMPREHENSIVE INCOME (LOSS)            
       Foreign currency translation adjustment   7,264     (45,903 )
           TOTAL COMPREHENSIVE LOSS $  (380,812 ) $  (747,673 )
           BASIC AND DILUTED LOSS PER SHARE $  (2.18 ) $  (4.81 )
           WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING   177,651     146,004  

The accompanying notes are an integral part of these financial statements.

3


nanoCrypt AG
Statements of Stockholders’ Equity (Deficit)

                Accumulated              
                Other              
    Common Stock     Comprehensive     Accumulated        
    Shares     Amount     Income     Deficit     Total  
Balance, December 31, 2007   101,000   $  139,761   $  -   $  (26,842 ) $  112,919  
Common stock issued for cash at $9.16 per share   71,500     723,762     -     -     723,762  
Common stock issued for cash at $52.85 per share   2,061     103,944     -     -     103,944  
Currency translation adjustment   -     -     (45,903 )   -     (45,903 )
Net loss for the year ended December 31, 2008   -     -     -     (701,770 )   (701,770 )
Balance, December 31, 2008   174,561     967,467     (45,903 )   (728,612 )   192,952  
Common stock issued for cash at $39.45 per share   4,000     135,960     -     -     135,960  
Currency translation adjustment   -     -     7,264     -     7,264  
Net loss for the year ended December 31, 2009   -     -     -     (388,076 )   (388,076 )
Balance, December 31, 2009   178,561   $  1,103,427   $  (38,639 ) $  (1,116,688 ) $  (51,900 )

The accompanying notes are an integral part of these financial statements.

4


nanoCrypt AG
Statements of Cash Flows

    For the Years Ended  
    December 31,  
    2009     2008  
             
CASH FLOWS FROM OPERATING ACTIVITIES            
             
       Net loss $  (388,076 ) $  (701,770 )
       Adjustments to reconcile net loss to net cash used in operating activities:        
               Depreciation and amortization   15,379     21,337  
               Bad debt expense   38,487     5,273  
       Changes in operating assets and liabilities            
               Accounts receivable   (29,877 )   39,230  
               Prepaid expenses   664     (5,055 )
               VAT receivable/payable   2,377     13,720  
               Other receivables   -     9,537  
               Other current assets   (2,202 )   (21,331 )
               Accounts payable   18,079     11,328  
               Accrued personnel costs   17,646     56,243  
               Accrued expenses   7,035     2,302  
             
                           Net Cash Used in Operating Activities   (320,488 )   (569,186 )
             
CASH FLOWS FROM INVESTING ACTIVITIES            
             
               Purchases of fixed assets   (10,078 )   (53,088 )
             
                           Net Cash Used in Investing Activities   (10,078 )   (53,088 )
             
CASH FLOWS FROM FINANCING ACTIVITIES            
             
               Proceeds from bank overdraft   5,938     -  
               Common stock issued for cash   135,960     827,706  
             
                           Net Cash Provided by Financing Activities   141,898     827,706  
             
EFFECT OF EXCHANGE RATES   7,534     (59,601 )
             
               NET INCREASE (DECREASE) IN CASH   (181,134 )   145,831  
             
               CASH AT BEGINNING OF YEAR   181,134     35,303  
             
               CASH AT END OF YEAR $  -   $  181,134  
             
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
             
       CASH PAID FOR:            
             
               Interest $  729   $  -  
               Income Taxes $  -   $  -  

The accompanying notes are an integral part of these financial statements.

5



nanoCrypt AG
Notes to the Financial Statements
December 31, 2009 and 2008

NOTE 1 - ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Nature of Business

     NanoCrypt AG (“the Company”) was incorporated in Germany on October 31, 2007, for purposes of engaging in the development of an integrated mobile ticketing and coupon platform. This platform is referred to as the “nanoTicket” system, allows end-users to purchase event tickets and merchandise via mobile devices, and allows event organizers a streamlined method of monitoring and tracking patrons.

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 estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of 999the financial statements and the reported amounts of revenues and expenses during the respective reporting period. Actual results could differ from those estimates. Significant estimates made by management are, among others, the realization of receivables and long-lived assets, and valuation allowance on deferred tax assets.

Foreign Currency Translation

     Assets and liabilities of the Company's operations are translated from its functional currency of the Euro into its reporting currency of the U.S. dollar at period-end exchange rates. Net exchange gains or losses resulting from such translation are excluded from net loss but are included in comprehensive income (loss) and accumulated in a separate component of stockholders' equity. Income and expenses are translated at the average exchange rate for the period. Equity transactions are translated at historical rates.

Cash and Cash Equivalents

     The Company maintains its cash in uninsured bank accounts in Germany. Cash and cash equivalents include time deposits for which the Company has no requirements for compensating balances. The Company has not experienced any losses in its uninsured bank accounts. The Company had $-0- and $181,134 of cash and cash equivalents outstanding as of December 31, 2009 and 2008. The Company had a bank overdraft of $5,938 as of December 31, 2009.

Property and Equipment

     Property and equipment are recorded at cost and are depreciated or amortized using the straight-line method over the expected useful lives, which range from three to five years. Leasehold improvements are amortized using the straight-line method over the lesser of the estimated useful lives of the assets or the related lease terms. Depreciation expense for the years ended December 31, 2009 and 2008 was $15,379 and $21,211, respectively. Expenditures for normal maintenance and routine repairs are charged to expense, and significant improvements are capitalized. The cost and related accumulated depreciation of assets are removed from the accounts upon retirement or other disposition; any resulting gain or loss is reflected in the statement of operations.

6



nanoCrypt AG
Notes to the Financial Statements
December 31, 2009 and 2008

NOTE 1 - ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

Revenue Recognition

     The Company recognizes two primary sources of revenue: I.T. consulting, and event ticketing. With respect to I.T. projects, the Company recognizes revenue when the services are completed, the customer is invoiced, and collection is reasonably assured. With respect to event ticketing projects, the Company collects cash from ticket sales in advance of the event and earns an advanced booking fee as a percentage of cash receipts. The Company does not record revenues until the event is completed and ticketing obligations are satisfied.

Income Taxes

     The Company accounts for income taxes in accordance with ASC 740. Deferred tax assets and liabilities are recognized for future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases. 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. A valuation allowance is provided for certain deferred tax assets when it is more likely than not that such tax assets will not be realized through future operations.

Basic and Diluted Earnings (Loss) Per Common Share

     Basic earnings (loss) per common share is computed by dividing income (loss) available to common stockholders by the weighted average number of common shares outstanding during the period of computation. Diluted earnings (loss) per share gives effect to all potential dilutive common shares outstanding during the period of compensation. The computation of diluted earnings (loss) per share does not assume conversion, exercise or contingent exercise of securities that would have an antidilutive effect on earnings. As of December 31, 2009 and 2008, the Company had no potentially dilutive securities that would affect the loss per share if they were to be dilutive.

Comprehensive Income (Loss)

     Total comprehensive income (loss) represents the net change in stockholders' equity during a period from sources other than transactions with stockholders and as such, includes net earnings (loss). For the Company, the components of other comprehensive income (loss) are the changes in the cumulative foreign currency translation adjustments and are recorded as components of stockholders' equity.

Accounts Receivable

     The Company periodically reviews its trade receivables for potential collectability issues. The Company has implemented the policy to periodically create an allowance for bad debts for those trade receivables older than 120 days outstanding. For the years ended December 31, 2009 and 2008, the Company recognized bad debt expense in the amounts of $38,487 and $5,273, respectively. The Company’s accounts receivable are net of an allowance for doubtful accounts of $10,742 and $10,571 as of December 31, 2009 and 2008, respectively.

7



nanoCrypt AG
Notes to the Financial Statements
December 31, 2009 and 2008

NOTE 1 - ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

New Accounting Pronouncements

     During the year ended December 31, 2009, the Company adopted the following accounting pronouncements: In May 2009, the FASB issued FAS 165, “Subsequent Events”. This pronouncement establishes standards for accounting for and disclosing subsequent events (events which occur after the balance sheet date but before financial statements are issued or are available to be issued). FAS 165 requires and entity to disclose the date subsequent events were evaluated and whether that evaluation took place on the date financial statements were issued or were available to be issued. It is effective for interim and annual periods ending after June 15, 2009. The adoption of FAS 165 did not have a material impact on the Company’s financial condition or results of operation.

     In June 2009, the FASB issued FAS 166, “Accounting for Transfers of Financial Assets” an amendment of FAS 140. FAS 140 is intended to improve the relevance, representational faithfulness, and comparability of the information that a reporting entity provides in its financial statements about a transfer of financial assets: the effects of a transfer on its financial position, financial performance , and cash flows: and a transferor’s continuing involvement, if any, in transferred financial assets. This statement must be applied as of the beginning of each reporting entity’s first annual reporting period that begins after November 15, 2009. The Company does not expect the adoption of FAS 166 to have an impact on the Company’s results of operations, financial condition or cash flows.

     In June 2009, the FASB issued FAS 167, “Amendments to FASB Interpretation No. 46(R) ”. FAS 167 is intended to (1) address the effects on certain provisions of FASB Interpretation No. 46 (revised December 2003), Consolidation of Variable Interest Entities, as a result of the elimination of the qualifying special-purpose entity concept in FAS 166, and (2) constituent concerns about the application of certain key provisions of Interpretation 46(R), including those in which the accounting and disclosures under the Interpretation do not always provided timely and useful information about an enterprise’s involvement in a variable interest entity. This statement must be applied as of the beginning of each reporting entity’s first annual reporting period that begins after November 15, 2009. The Company does not expect the adoption of FAS 167 to have an impact on the Company’s results of operations, financial condition or cash flows.

     In June 2009, the FASB issued FAS 168, “The FASB Accounting Standards Codification and the Hierarchy of Generally Accepted Accounting Principles”. FAS 168 will become the source of authoritative U.S. generally accepted accounting principles (GAAP) recognized by the FASB to be applied by nongovernmental entities. Rules and interpretive releases of the Securities and Exchange Commission (SEC) under authority of federal securities laws are also sources of authoritative GAAP for SEC registrants. On the effective date of this Statement, the Codification will supersede all then-existing non-SEC accounting and reporting standards. All other non-grandfathered non-SEC accounting literature not included in the Codification will become non-authoritative. This statement is effective for financial statements issued for interim and annual periods ending after September 15, 2009.The Company does not expect the adoption of FAS 168 to have an impact on the Company’s results of operations, financial condition or cash flows.

8



nanoCrypt AG
Notes to the Financial Statements
December 31, 2009 and 2008

NOTE 2 - GOING CONCERN

     The Company incurred net losses applicable to common stockholders of $388,076 and $701,770 during the years ended December 31, 2009 and 2008, respectively, and accumulated deficits of $1,116,688 and $728,612 as of December 31, 2009 and 2008, respectively. These and other conditions raise substantial doubt about the Company's ability to continue as a going concern. The Company expects to continue to incur significant capital expenses in pursuing its business while obtaining additional financing through stock offerings or other feasible financing alternatives. In order for the Company to continue its operations at its existing levels, the Company will require significant additional funds over the next twelve months.

     Therefore, management’s plan contemplates that the Company will be dependent on funds raised through equity or debt offerings. Additional financing may not be available on terms favorable to the Company, or at all. If these funds are not available the Company may not be able to execute its business plan or take advantage of business opportunities. The ability of the Company to obtain such additional financing and to achieve its operating goals is uncertain. In the event that the Company does not obtain additional capital or is not able to increase cash flow through the increase of sales, there is a substantial doubt of its being able 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.

NOTE 3 - PROPERTY AND EQUIPMENT

Property and equipment consists of the following at December 31, 2009 and 2008:

    December 31, .  
    2009 .     2008 .  
             
Computer equipment $  46,336   $  35,936  
Software   6,317     6,217  
Furniture and fixtures   2,778     2,734  
                     Total property and equipment   55,431     44,887  
             
Less accumulated depreciation and amortization   (24,079 )   (8,773 )
             
                       Total property and equipment, net $  31,352   $  36,114  

NOTE 4 - STOCKHOLDERS' EQUITY

Common Stock

     The Company is authorized to issue 1,000,000 shares of no par value common stock. The holders of the Company's common stock are entitled to one vote for each share held of record on all matters to be voted on by those stockholders.

     During the year ended December 31, 2009 the Company issued 4,000 shares of common stock to an unrelated third party in exchange for cash at $39.45 per share, yielding total cash proceeds of $135,960.

9


nanoCrypt AG
Notes to the Financial Statements
December 31, 2009 and 2008

NOTE 4 - STOCKHOLDERS' EQUITY (Continued)

Common Stock

     During the year ended December 31, 2008, the Company issued 2,061 shares of common stock for cash at $52.85 per share, yielding total cash proceeds of $103,944. Additionally, the Company issued 71,500 shares of common stock for cash at $9.16 per share, yielding total cash proceeds of $723,762.

NOTE 5 - INCOME TAX PROVISION

     The Company is subject to income taxes under the laws of Germany. The provision for income taxes differs from the amounts which would be provided by applying the statutory German federal income tax rate of 30% to the net loss before provision for income taxes for the following reasons:

    December 31,     December 31,  
    2009     2008  
Income tax expense at statutory rate $  (116,423 ) $  ( 210,531 )
Valuation allowance   116,423     210,531  
             
Income tax expense per books $  -   $  -  

Net deferred tax assets consist of the following components as of:

    June 30,     June 30,  
    2010     2009  
NOL Carryover $  335,007   $  218,584  
Valuation allowance   (335,007 )   (218,584 )
             
Net deferred tax asset $  -   $  -  

     As of December 31, 2009, the Company had net operating loss carryforwards of approximately $1,104,000. No tax benefit has been reported in the December 31, 2009 and 2008 financial statements since the potential tax benefit is offset by a valuation allowance of the same amount.

     Due to the change in ownership provisions of the Tax Laws of Germany, net operating loss carryforwards for German Federal income tax reporting purposes are subject to annual limitations. Should a change in ownership occur, net operating loss carryforwards may be limited as to use in future years.

10


nanoCrypt AG
Notes to the Financial Statements
December 31, 2009 and 2008

NOTE 6 - BASIC AND DILUTED LOSS PER COMMON SHARE

     The following is a reconciliation of the numerators and denominators of the basic and diluted loss per common share computations for the years ended December 31, 2009 and 2008:

    2009     2008 .  
Numerator for basic and diluted loss
per common share
 
$ (388,076
)  
$ (701,770
)
             
Denominator for basic and diluted loss per common
share – weighted average shares
 
177,651
   
146,004
 
             
Basic and diluted loss per common share $  (2.18 ) $  (4.81 )

NOTE 7 – FOREIGN CURRENCY TRANSLATION

     During the years ended December 31, 2009 and 2008, the Company has transacted the majority of its business activities in Germany, and the transactions have been primarily consummated in the Euro currency. Due to the fact that the Company’s functional currency is the Euro and its reporting currency is the U.S. dollar, the Company must recognize the effects of variations in foreign currency exchange rates as other comprehensive income and losses, pursuant to ASC 830. To calculate this other comprehensive income and loss, the Company utilizes the “current method,” whereby assets and liabilities of the German entity are translated from Euro into U.S. dollars at the exchange rate at the balance sheet date. All equity items, other than retained earnings, are specifically identified where possible and exchange rates on transaction dates are implemented. Profit and loss accounts are translated using an average rate for the period. During the years ended December 31, 2009 and 2008, the Company recognized other comprehensive income (loss) of $7,264 and $(45,903), respectively, resulting in total accumulated other comprehensive income of $(38,639) as of December 31, 2009. Such other comprehensive income (loss) had no effect on liquidity.

NOTE 8 - SUBSEQUENT EVENTS

     In accordance with ASC 855-10 Company management reviewed all material events through the date of this report and there are no additional subsequent events to report.

11


SCHEDULE “B”

EMPLOYMENT, CONSULTING OR MANAGEMENT CONTRACTS

Contracts that cannot be terminated within 60 days:

Executive Board:
- Andreas Fendl
- Martin Pick
- Prof. Dr. Michael Stephan

All other employment or consulting contracts can be terminated within 60 days.


SCHEDULE “C”

PATENTS

Patent Number: DE 20 2006 016 358 U1 2008.03.27