|
Cinnabar
Ventures Inc.
|
|
(Exact
name of registrant as specified in its
charter)
|
|
Nevada
|
333-145443
|
98-0585450
|
|||
|
(State or other
jurisdiction of incorporation)
|
(Commission
File Number)
|
(IRS
Employer Identification Number)
|
|
17595
S. Tamiami Trail, Suite 300
Fort
Myers, FL 33908
|
|
(Address
of Principal Executive Office) (Zip Code)
|
|
239-561-3827
|
|
(Registrant’s
telephone number, including area code)
|
|
(Former
name or former address, if changed since last
report)
|
|
·
|
All
graphics appearing on YIPPY and/or other related web properties unless
explicitly specified.
|
|
·
|
All
photographs appearing on YIPPY and/or other related web properties unless
explicitly specified.
|
|
·
|
All
video content appearing on YIPPY and/or other related web properties
unless explicitly specified, with the possible exception of video
advertisements provided by clients of YIPPY and licensed for our
distribution for advertising
purposes.
|
|
·
|
Application
No. 60981453; Related Patents:
|
|
i.
|
Electrical
Computers and Digital Processing
Systems
|
|
ii.
|
Middleware
Configuration
|
|
iii.
|
Ubiquitous
Communication and Processes
|
|
·
|
Application
No. 20060190669; Class 711004000 (USPTO); Related
Patents:
|
|
i.
|
Electrical
Computers and Digital Processing
Systems
|
|
ii.
|
Memory,
Addressing Combined with Specific Memory Configuration or
System
|
|
iii.
|
Dynamic-type
Storage Device (e.g. Disk, Tape,
Drum)
|
|
·
|
Domains
Associated with YIPPY (19);
|
|
·
|
Domains
Associated with RED NETWORK (116);
|
|
·
|
Domains
Associated with MEDIA (26);
|
|
·
|
Domains
Associated with REAL ESTATE / AUCTIONS (9);
and
|
|
·
|
Domains
Associated with DEVELOPMENT / OTHER
(27).
|
|
·
|
All
Data and Displays Fully Database Driven, including the Advertising
Platform and all other Modules.
|
|
·
|
“Skinny”
Code Architecture, allowing the Dynamic Database to handle most of the
load allowing for server side and client side interactions to use less
data calls, making the overall user experience faster on a 3G
connection.
|
|
·
|
Communication
Modules
:
|
|
i.
|
Web-Based
Email
|
|
ii.
|
Productivity
Suite
|
|
|
iii.
|
Video
Conferencing
|
|
|
iv.
|
Live
Chat
|
|
|
v.
|
Social
Networking
|
|
·
|
Advertising
Modules
:
|
|
i.
|
In-Stream
Custom Delivery of both Rich-Media and Mixed Media
Advertisements.
|
|
|
ii.
|
Intuitive
Banner Delivery Complimentary to In-Stream
Advertisements.
|
|
|
iii.
|
Targeted
Demography relational to IP address, Name, Age or Age Group, Sex, City,
State, Zip Code, Historical Preference, Relative Economic Status, or any
combination thereof.
|
|
|
iv.
|
Custom
tracking of advertising views, clicks, and related
data.
|
|
|
v.
|
Saleable
custom scripts for embeddable tracking of real-time statistics for
advertisements on other services.
|
|
|
vi.
|
In-House
generation of advertising creatives for rich media and mixed media
advertisements.
Caching
of Advertisements on local machines, allowing for delivery in the absence
of an internet
connection.
|
|
|
vii.
|
All
in-player advertising fully
clickable.
|
|
·
|
Gaming
Module
:
|
|
·
|
Television
Module
:
|
|
i.
|
User-resizable
dynamic television platform supportive of in-stream rich media and mixed
media advertising.
|
|
ii.
|
YIPPY
has created or obtained licensing and distribution rights for and
currently offers 23 Network-Quality television shows, with 1,760 three to
seven-minute video shorts (clips) produced, and approximately 275
Terabytes of raw content ready for production. All content
filmed between 2007 and 2009.
|
|
iii.
|
Custom
Flash video player.
|
|
iv.
|
Infinite
capability for expansion of programming, including ability to stream
content from trusted partners.
|
|
v.
|
Built-In
Connection Detecting Capabilities, allowing for delivery of low-resolution
streaming for customers with slower internet connections, and
high-definition television for customers with broadband or cable
connections, enabling all users to experience YIPPY at similar
levels.
|
|
·
|
Browser
Module
:
|
|
i.
|
Includes
custom-built content filtering
capabilities.
|
|
ii.
|
Includes
custom-built search filtering
capabilities.
|
|
·
|
Radio
Module
:
|
| Exhibit No. | Description |
| 2.1 | Share Exchange Agreement, by and among Cinnabar Ventures Inc., YIPPY, Inc. and the shareholders of YIPPY, Inc., dated January 26, 2010 (incorporated by reference to Exhibit 2.1 to Company's Form 8K, filed February 1, 2010). |
| 99.1 | Audited Consolidated Financial Statements of YIPPY, Inc. for the year ended December 31, 2009, and accompanying notes to the consolidated financial statements |
| 99.2 | Unaudited pro forma consolidated financial statements of the Cinnabar Ventures Inc. and YIPPY, Inc. as of November 30, 2009 |
|
CINNABAR
VENTURES INC.
|
|||
|
Date:
April 7, 2010
|
By:
|
/s/
Richard Granville
|
|
|
Richard
Granville
|
|||
|
Chief
Executive Officer
|
|||
| Page | |||
| Report of Independent Registered Public Accounting Firm | 1 | ||
| Balance Sheet – As of December 31, 2009 | 2 | ||
|
Statement of Operations –
For the Period from October 6, 2009 (Inception) to December 31, 2009
|
3 | ||
| Statement of Changes in Stockholders’ Equity – For the Period from October 6, 2009 (Inception) to December 31, 2009 | 4 | ||
|
Statement of Cash Flows –
For the Period from October 6, 2009 (Inception) to December 31, 2009
|
5 | ||
| Notes to Financial Statements | 6-11 |
|
YIPPY, Inc.
|
|
(A Development Stage Company)
|
|
Balance Sheet
|
|
December 31, 2009
|
|
(A Development Stage Company)
|
|
Statement of Operations
|
|
For the Period from October 6, 2009 (Inception) to December 31, 2009
|
|
General and administrative expenses
|
$ | 1,750,000 | ||
|
Net loss
|
(1,750,000 | ) | ||
|
Net loss per common share - basic and diluted
|
$ | (1.94 | ) | |
|
Weighted average number of common shares outstanding
|
||||
|
during the period - basic and diluted
|
900,000 |
|
YIPPY, Inc.
|
|
(A Development Stage Company)
|
|
Statement of Changes in Stockholders' Equity
|
|
For the Period from October 6, 2009 (Inception) to December 31, 2009
|
|
Additional
|
Deficit
|
Total
|
||||||||||||||||||
|
Common Stock, $0.001 Par Value
|
Paid In
|
Accumulated During
|
Stockholders'
|
|||||||||||||||||
|
Shares
|
Amount
|
Capital
|
the Development Stage
|
Equity
|
||||||||||||||||
|
Proceeds from the issuance of common stock - founder ($2.50/share)
|
200,000 | $ | 200 | $ | 499,800 | $ | - | $ | 500,000 | |||||||||||
|
Stock issued for services - founders ($2.50/share)
|
700,000 | 700 | 1,749,300 | - | 1,750,000 | |||||||||||||||
|
Net loss for the period from October 6, 2009 (inception) to December 31, 2009
|
- | - | - | (1,750,000 | ) | (1,750,000 | ) | |||||||||||||
|
Balance - December 31, 2009
|
900,000 | $ | 900 | $ | 2,249,100 | $ | (1,750,000 | ) | $ | 500,000 | ||||||||||
|
Statement of Cash Flows
|
|
For the Period from October 6, 2009 (Inception) to December 31, 2009
|
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
||||
|
Net loss
|
$ | (1,750,000 | ) | |
|
Adjustments to reconcile net loss to net cash used in operating activities:
|
||||
|
Stock issued for services - founders
|
1,750,000 | |||
|
Net Cash Used In Operating Activities
|
- | |||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||
|
Due from affiliate
|
(10,000 | ) | ||
|
Net Cash Used In Investing Activities
|
(10,000 | ) | ||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||
|
Proceeds from issuance of common stock
|
500,000 | |||
|
Net Cash Provided By Financing Activities
|
500,000 | |||
|
Net Increase in Cash
|
490,000 | |||
|
Cash - Beginning of Period
|
- | |||
|
Cash - End of Period
|
$ | 490,000 | ||
|
SUPPLEMENTARY CASH FLOW INFORMATION:
|
||||
|
Cash paid during the period for:
|
||||
|
Income taxes
|
$ | - | ||
|
Interest
|
$ | - | ||
|
Expected tax expense (benefit) - Federal
|
$ | (562,500 | ) | |
|
Expected tax expense (benefit) - State
|
(96,500 | ) | ||
|
Non-deductible stock compensation
|
659,000 | |||
|
Change in valuation allowance
|
- | |||
|
Actual tax expense (benefit)
|
$ | - |
|
Level 1:
|
Quoted prices in active markets for identical assets or liabilities. An active market for an asset or liability is a market in which transactions for the asset or liability occur with sufficient frequency and volume to provide pricing information on an ongoing basis.
|
|
|
Level 2:
|
Observable inputs other than Level 1 inputs. Examples of Level 2 inputs include quoted prices in active markets for similar assets or liabilities and quoted prices for identical assets or liabilities in markets that are not active.
|
|
|
Level 3:
|
Unobservable inputs based on the Company's assessment of the assumptions that market participants would use in pricing the asset or liability.
|
| Pages | |||
| Pro Forma Condensed Combined Balance Sheets as of November 30, 2009 | 1 | ||
| Pro Forma Condensed Combined Statements of Operations as of November 30, 2009 | 2 | ||
| Pro Forma Condensed Combined Balance Sheets as of May 31, 2009 | 3 | ||
| Pro Forma Condensed Combined Statements of Operations as of May 31, 2009 | 4 | ||
|
Notes
to Pro Forma Condensed Combined Financial Statements as of
November
30, 2009 and May 31,
2009
|
5-6 |
|
November
30,
2009
|
November
30, 2009
|
|||||||||||||||
|
YIPPY,
Inc.
|
Cinnabar
Ventures, Inc.
|
|||||||||||||||
|
(Acquiree)
|
(Acquiror)
|
Pro
Forma
|
Pro
Forma
|
|||||||||||||
|
(Unaudited)
|
(Unaudited)
|
Adjustments
|
Combined
|
|||||||||||||
|
Assets
|
||||||||||||||||
|
Current
Assets
|
||||||||||||||||
|
Cash
|
$ | - | $ | 1,238 | - | $ | 1,238 | |||||||||
|
Total
Current Assets
|
- | 1,238 | - | 1,238 | ||||||||||||
|
Total
Assets
|
$ | - | $ | 1,238 | $ | - | $ | 1,238 | ||||||||
|
Stockholders' Equity
|
||||||||||||||||
|
Stockholders'
Equity
|
||||||||||||||||
|
Common
stock, $0.001 par value; 75,000,000 shares
authorized,
|
||||||||||||||||
|
22,185,000
shares issued and outstanding
|
900 | 19,845 | 2,340 | 22,185 | ||||||||||||
| (900 | ) | |||||||||||||||
|
Additional
paid-in capital
|
2,249,100 | 170,551 | (1,440 | ) | 2,418,211 | |||||||||||
|
Stock
subscription receivable
|
(500,000 | ) | - | - | (500,000 | ) | ||||||||||
|
Deficit
accumulated during the development stage
|
(1,750,000 | ) | (189,158 | ) | - | (1,939,158 | ) | |||||||||
|
Total
Stockholders' Equity
|
- | 1,238 | - | 1,238 | ||||||||||||
|
Total
Liabilities and Stockholders' Equity
|
$ | - | $ | 1,238 | $ | - | $ | 1,238 | ||||||||
|
For
the Period from
|
||||||||||||||||||||
|
November
30, 2009
|
November
30, 2009
|
May
24, 2006 (inception) to
|
||||||||||||||||||
|
YIPPY,
Inc.
|
Cinnabar
Ventures, Inc.
|
November
30, 2009
|
November
30, 2009
|
November
30, 2009
|
||||||||||||||||
|
(Acquiree)
|
(Acquiror)
|
Pro
Forma
|
Pro
Forma
|
Pro
Forma
|
||||||||||||||||
|
(Unaudited)
|
(Unaudited)
|
Adjustments
|
Combined
|
Combined
|
||||||||||||||||
|
General
and administrative expense
|
1,750,000 | 85,019 | - | 1,835,019 | 1,939,158 | |||||||||||||||
|
Net
loss
|
$ | (1,750,000 | ) | $ | (85,019 | ) | $ | - | $ | (1,835,019 | ) | $ | (1,939,158 | ) | ||||||
|
Net
loss per common share
|
$ | (0.09 | ) | $ | (0.10 | ) | ||||||||||||||
|
Weighted
average number of common shares outstanding
|
||||||||||||||||||||
|
during
the year / period - basic and diluted
|
21,466,233 | 19,404,833 | ||||||||||||||||||
|
May
31, 2009
|
May
31, 2009
|
|||||||||||||||
|
YIPPY,
Inc.
|
Cinnabar
Ventures, Inc.
|
|||||||||||||||
|
(Acquiree)
|
(Acquiror)
|
Pro
Forma
|
Pro
Forma
|
|||||||||||||
|
(Unaudited)
|
(Unaudited)
|
Adjustments
|
Combined
|
|||||||||||||
|
Assets
|
||||||||||||||||
|
Current
Assets
|
||||||||||||||||
|
Cash
|
$ | - | $ | 45 | - | $ | 45 | |||||||||
|
Total
Current Assets
|
- | 45 | - | 45 | ||||||||||||
|
Total
Assets
|
$ | - | $ | 45 | $ | - | $ | 45 | ||||||||
|
Liabilities and Stockholders'
Equity
|
||||||||||||||||
|
Current
Liabilities:
|
||||||||||||||||
|
Accounts
payable and accrued liabilities
|
$ | - | $ | 315 | - | $ | 315 | |||||||||
|
Loan
Payable- related party
|
- | 22,469 | - | 22,469 | ||||||||||||
|
Total
Current Liabilities
|
- | 22,784 | - | 22,784 | ||||||||||||
|
Stockholders'
Equity
|
||||||||||||||||
|
Common
stock, $0.001 par value; 75,000,000 shares
authorized,
|
||||||||||||||||
|
21,360,000
shares issued and outstanding
|
- | 19,020 | 2,340 | 21,360 | ||||||||||||
|
Additional
paid-in capital
|
- | 62,380 | (2,340 | ) | 60,040 | |||||||||||
|
Deficit
accumulated during the development stage
|
- | (104,139 | ) | - | (104,139 | ) | ||||||||||
|
Total
Stockholders' Equity
|
- | (22,739 | ) | - | (22,739 | ) | ||||||||||
|
Total
Liabilities and Stockholders' Equity
|
$ | - | $ | 45 | $ | - | $ | 45 | ||||||||
|
For
the Period from
|
||||||||||||||||||||
|
May
31, 2009
|
May
31, 2009
|
May
24, 2006 (inception) to
|
||||||||||||||||||
|
YIPPY,
Inc.
|
Cinnabar
Ventures, Inc.
|
May
31, 2009
|
May
31, 2009
|
May
31, 2009
|
||||||||||||||||
|
(Acquiree)
|
(Acquiror)
|
Pro
Forma
|
Pro
Forma
|
Pro
Forma
|
||||||||||||||||
|
(Unaudited)
|
(Unaudited)
|
Adjustments
|
Combined
|
Combined
|
||||||||||||||||
|
General
and administrative expense
|
- | 38,383 | - | 38,383 | 142,522 | |||||||||||||||
|
Net
loss
|
$ | - | $ | (38,383 | ) | $ | - | $ | (38,383 | ) | $ | (142,522 | ) | |||||||
|
Net
loss per common share
|
$ | (0.00 | ) | $ | (0.01 | ) | ||||||||||||||
|
Weighted
average number of common shares outstanding
|
||||||||||||||||||||
|
during
the year / period - basic and diluted
|
21,360,000 | 19,433,527 | ||||||||||||||||||
|
Weighted Average Common
Shares Outstanding
|
||||||||
|
Six
Months Ended
November 30,
2009
|
Year
Ended
May 31, 2009
|
|||||||
|
Weighted
average common shares outstanding – basic and diluted
|
19,126,233 | 19,020,000 | ||||||
|
Effect
of common stock issued in merger
|
2,340,000 | 2,340,000 | ||||||
|
Weighted
average common shares outstanding – basic and diluted – pro
forma
|
21,466,233 | 21,360,000 | ||||||
|
Net
loss – pro forma
|
$ | ( 1,835,019 | ) | $ | ( 38,383 | ) | ||
|
Net
loss per common share – basic and diluted – pro forma
|
$ | ( 0.09 | ) | $ | ( 0.00 | ) | ||