|
Celsius
Holdings, Inc. and Subsidiaries
|
||||||||
|
Condensed
Consolidated Balance Sheets
|
||||||||
|
(unaudited)
|
||||||||
|
March
31,
|
December
31,
|
|||||||
|
2009
|
2008
|
|||||||
|
ASSETS
|
||||||||
|
Current
assets
|
$ | 3,601,359 | $ | 1,750,576 | ||||
|
Long-term
note receivable
|
250,000 | 250,000 | ||||||
|
Other
long-term assets
|
192,714 | 202,193 | ||||||
|
Total
Assets
|
$ | 4,044,073 | $ | 2,202,769 | ||||
|
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
||||||||
|
Current
liabilities, other
|
$ | 1,052,007 | $ | 733,537 | ||||
|
Current
liabilities, related parties
|
1,355,612 | 120,000 | ||||||
|
Convertible
note payable, net of debt discount
|
574,234 | 562,570 | ||||||
|
Other long
term liabilities
|
177,625 | 775,435 | ||||||
|
Total Liabilities
|
3,159,478 | 2,191,542 | ||||||
|
Stockholders’
Equity
|
884,595 | 11,227 | ||||||
|
Total
Liabilities and Stockholders’ Equity
|
$ | 4,044,073 | $ | 2,202,769 | ||||
|
Celsius
Holdings, Inc. and Subsidiaries
|
||||||||
|
Condensed
Consolidated Statements of Operations
|
||||||||
|
(Unaudited)
|
||||||||
|
For
the Three Months
Ended
March 31,
|
||||||||
|
2009
|
2008
|
|||||||
|
Net
revenue
|
$ | 971,411 | $ | 533,382 | ||||
|
Cost
of revenue
|
544,524 | 298,895 | ||||||
|
Gross
profit
|
426,887 | 234,487 | ||||||
|
Selling
and marketing expenses
|
1,221,045 | 848,216 | ||||||
|
General
and administrative expenses
|
354,775 | 464,905 | ||||||
|
Loss
from operations
|
(1,148,933 | ) | (1,078,634 | ) | ||||
|
Interest
expense
|
28,997 | 103,210 | ||||||
|
Net loss
|
$ | (1,177,930 | ) | $ | (1,181,844 | ) | ||
|
Weighted
average shares outstanding -
|
||||||||
|
basic
and diluted
|
148,865,133 | 108,256,631 | ||||||
|
Loss
per share - basic and diluted
|
$ | (0.01 | ) | $ | (0.01 | ) | ||