000-24477
|
86-0776876
|
(Commission
File Number)
|
(I.R.S.
Employer Identification No.)
|
8439
Sunset Boulevard, 2nd
Floor, West Hollywood, CA
|
90069
|
(Address
of Principal Executive Offices)
|
(Zip
Code)
|
·
|
On
the expense side, to share sales, financial and operations resources
across multiple events, creating economies of scale, increasing the
Company’s purchasing power, eliminating duplicative costs, and bringing
standardized operating and financial procedures to all events, thus
increasing the margins of all
events.
|
·
|
On
the revenue side, to present to advertisers and corporate sponsors
a
diverse menu of demographics and programming that allows sponsors
“one
stop shopping” rather than having to deal with each event on its
own.
|
·
|
managing
sporting events, such as college bowl games, golf tournaments and
auto
racing team and events;
|
·
|
managing
live entertainment events, such as music festivals, car shows and
fashion
shows;
|
·
|
producing
television programs, principally sports entertainment and live
entertainment programs; and
|
·
|
marketing
athletes, models and entertainers and
organizations.
|
·
|
Sponsorships
- $14 billion
~
represents sponsorships of leagues, teams, broadcasts and events.
Sponsorships are high margin, and have enjoyed robust growth. Sports
receive 67 percent of all sponsorship dollars, with entertainment
receiving nine percent and festivals receiving nine
percent.
|
·
|
Event
Entrance & Spending - $30 billion
~
includes ticket sales of $14 billion; concessions, parking, on-site
merchandise sales of $12 billion; and premium seating revenue of
$4
billion. Spectator spending in these categories grew an average 18%
between 2005 and 2006.
|
·
|
Endorsements
- $2 billion
|
·
|
Media
Broadcast Rights - $12 billion
~
includes the four major professional leagues (football, baseball,
basketball, hockey), NASCAR, and College
Sports.
|
·
|
Professional
Services -- $15 billion
~
includes facility and event management at $7 billion; financial,
legal and
insurance services at $6 billion; marketing and consulting services
at $2
billion; athlete representation at $385
million
|
·
|
Velocity
Sports & Entertainment
|
·
|
Vulcan
Ventures
|
·
|
Anschutz
Entertainment Group
|
Square
Footage
|
Annual
Lease
|
Expires
|
||||||||
Los
Angeles, CA
|
2,804
|
120,40
|
12/14/11
|
|||||||
Santa
Barbara, CA
|
1,800
|
48,000
|
12/31/10
|
NAME
|
POSITION(S)
HELD WITH PSEI
|
AGE
|
||
Paul
H. Feller
|
Director,
President, Chief Executive Officer And Executive Chairman and Member
of
the Office of the Chairman
|
43
|
||
John
Moynahan (1)
|
Director,
Vice President and Chief Financial Officer and Member of the Office
of the
Chairman
|
50
|
||
Bradley
Birkenfeld
|
Director
|
44
|
(1)
|
CFO
working as a consultant pending the completion of Employment Agreement
and
approval of the Board of Directors.
|
Name
of Beneficial Owner
|
Common
Stock Beneficially Owned
|
Percent
of Common Stock Beneficially Owned (2)
|
|||||
Paul
Feller
|
24,255,000
|
44
|
%
|
||||
Ralph
Feller
|
9,405,000
|
17
|
%
|
||||
John
Moynahan (1)
|
1,485,000
|
2.7
|
%
|
||||
Bradley
Birkenfeld
|
495,000
|
.9
|
%
|
||||
All
officers and directors as a group (3 persons)
|
26,235,000
|
47.7
|
%
|
(1) |
CFO
working as a consultant pending the completion of Employee Agreement
and
approval of the Board of Directors.
|
(2) |
Beneficial
ownership percentages gives effect to the completion of the Exchange,
and
are calculated based on shares of common stock issued and outstanding
(55,000,000). Beneficial ownership is determined in accordance
with Rule
13d-3 of the Exchange Act. The number of shares beneficially owned
by a
person includes shares of common stock underlying options or warrants
held
by that person that are currently exercisable or exercisable within
60
days of March 10, 2008. The shares issuable pursuant to the exercise
of
those options or warrants are deemed outstanding for computing
the
percentage ownership of the person holding those options and warrants
but
are not deemed outstanding for the purposes of computing the percentage
ownership of any other person. The persons and entities named in
the table
have sole voting and sole investment power with respect to the
shares set
forth opposite that person’s name, subject to community property laws,
where applicable, unless otherwise noted in the applicable
footnote.
|
Exhibit No.
|
Description
|
|
10.1
|
Agreement
and Plan of Merger dated as of August 20, 2007
|
|
10.2
|
Amendment
to Agreement and Plan of Merger dated as of March 10,
2008
|
|
10.3
|
Employment
Agreement dated January 1, 2007 between Pro Sports Entertainment,
Inc. and
Paul Feller
|
FERIS
INTERNATIONAL, INC.
|
||
|
|
|
Date:
March 14, 2008
|
By: |
/s/
Paul Feller
|
Paul
Feller, Chairman of the Board and Chief Executive Officer (principal
executive officer)
|
||
Exhibit No.
|
Description
|
|
10.1
|
Agreement
and Plan of Merger dated as of August 20, 2007
|
|
10.2
|
Amendment
to Agreement and Plan of Merger dated as of March 10,
2008
|
|
10.3
|
Employment
Agreement dated as of January 1, 2007 between PSEI and Paul
Feller
|
Page
|
||||
REPORT
OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
|
1
|
|||
FINANCIAL
STATEMENTS
|
||||
Balance
Sheets
|
2
|
|||
Statements
of Operations
|
3
|
|||
Statements
of Shareholders' Equity / (Deficit)
|
4
|
|||
Statements
of Cash Flows
|
5
|
|||
Notes
to Financial Statements
|
8 -
22
|
December
31,
|
December
31,
|
October
31,
|
||||||||
2006
|
2005
|
2007
|
||||||||
(unaudited)
|
||||||||||
ASSETS
|
||||||||||
Current
assets
|
||||||||||
Cash
|
$
|
-
|
$
|
15,586
|
$
|
128,545
|
||||
Restricted
cash
|
365,689 | 464,378 | 162,855 | |||||||
Receivables
|
12,778
|
27,499
|
0
|
|||||||
Deposits
and prepaid expenses
|
17,915
|
11,947
|
14,915
|
|||||||
Inventory
|
9,483
|
9,483
|
9,483
|
|||||||
Total
current assets
|
405,865
|
528,893
|
315,798
|
|||||||
Property
and equipment,
net
|
25,530
|
38,149
|
15,016
|
|||||||
Intangible
assets,
net
|
4,474,408
|
4,519,818
|
4,421,266
|
|||||||
Goodwill
|
2,073,345
|
2,073,345
|
2,073,345
|
|||||||
Total
assets
|
$
|
6,979,148
|
$
|
7,160,205
|
$
|
6,825,425
|
||||
LIABILITIES
AND SHAREHOLDERS' EQUITY / (DEFICIT)
|
||||||||||
Current
liabilities
|
||||||||||
Bank
overdraft
|
$
|
66,980
|
$
|
6,100
|
$
|
92,928
|
||||
Accounts
Payable
|
908,586 | 831,414 | 1,182,959 | |||||||
Deferred
salary
|
1,305,512
|
1,065,512
|
1,505,512
|
|||||||
Accrued
interest
|
527,523
|
395,092
|
668,718
|
|||||||
Accrued
expenses - legal judgment
|
365,579
|
365,579
|
365,579
|
|||||||
Other
accrued expenses and other liabilities
|
380,073
|
514,619
|
468,634
|
|||||||
Line
of credit
|
70,611
|
75,776
|
68,041
|
|||||||
Loans
payable to shareholders
|
905,085
|
886,450
|
780,111
|
|||||||
Current
portion of notes payable - related parties
|
90,000
|
90,000
|
90,000
|
|||||||
Note
payable
|
125,000
|
125,000
|
125,000
|
|||||||
Event
acquisition liabilities
|
1,153,761
|
1,153,761
|
1,153,761
|
|||||||
Deferred
revenue
|
102,475
|
165,309
|
24,385
|
|||||||
Redemption
fund reserve
|
346,806
|
482,647
|
124,293
|
|||||||
Total
current liabilities
|
6,347,992
|
6,157,259
|
6,649,921
|
|||||||
Non-current
liabilities
|
||||||||||
Non-current
portion of notes payable - related parties
|
1,000,000
|
1,000,000
|
1,000,000
|
|||||||
Total
liabilities
|
7,347,992
|
7,157,259
|
7,649,921
|
|||||||
Commitments
and contingencies
|
||||||||||
Shareholders'
equity / (deficit)
|
||||||||||
Preferred
stock, $0.01 par value:
|
||||||||||
5,000,000
shares authorized
|
||||||||||
0,
0 and 0 shares issued and outstanding, respectively
|
0
|
0
|
0
|
|||||||
Common
stock, $0.01 par value:
|
||||||||||
45,000,000
shares authorized-13,575,541, 13,384,359
|
||||||||||
and
13,728,708(unaudited) shares issued and outstanding
|
135,756
|
133,844
|
137,287
|
|||||||
Additional
paid-in capital
|
9,403,544
|
9,036,546
|
9,861,513
|
|||||||
Accumulated
deficit
|
(9,908,144
|
)
|
(9,167,444
|
)
|
(10,823,296
|
)
|
||||
Total
shareholders' equity / (deficit)
|
(368,844
|
)
|
2,946
|
(824,496
|
)
|
|||||
Total
liabilities and shareholders' equity / (deficit)
|
$
|
6,979,148
|
$
|
7,160,205
|
$
|
6,825,425
|
Ten
months
|
Ten
months
|
||||||||||||
Year
ended
|
Year
ended
|
ended
|
ended
|
||||||||||
December
31,
|
December
31,
|
October
31,
|
October
31,
|
||||||||||
2006
|
2005
|
2007
|
2006
|
||||||||||
(unaudited)
|
(unaudited)
|
||||||||||||
Net
revenues
|
|||||||||||||
Event
revenues
|
$
|
-
|
$
|
89,876
|
$
|
129,259
|
$
|
-
|
|||||
Stratus
revenues
|
380,989
|
153,436
|
172,051
|
322,267
|
|||||||||
Total
revenues
|
380,989
|
243,312
|
301,310
|
322,267
|
|||||||||
Cost
of goods sold
|
|||||||||||||
Event
cost of goods sold
|
-
|
530,374
|
77,103
|
-
|
|||||||||
Stratus
cost of goods sold
|
9,250
|
7,555
|
-
|
-
|
|||||||||
Total
cost of goods sold
|
-
|
537,929
|
77,103
|
-
|
|||||||||
Gross
profit / (loss)
|
371,739
|
(294,617
|
)
|
224,207
|
322,267
|
||||||||
Operating
expenses
|
|||||||||||||
General
and administrative
|
572,627
|
661,457
|
516,019
|
454,052
|
|||||||||
Legal
and professional services
|
471,967
|
388,597
|
426,863
|
350,519
|
|||||||||
Depreciation
and amortization
|
58,029
|
23,219
|
48,482
|
48,357
|
|||||||||
Legal
judgment
|
-
|
356,250
|
-
|
-
|
|||||||||
Total
operating expenses
|
1,102,623
|
1,429,523
|
991,364
|
852,928
|
|||||||||
Loss
from operations
|
(730,884
|
)
|
(1,724,140
|
)
|
(767,157
|
)
|
(530,661
|
)
|
|||||
Other
income/(expenses)
|
|||||||||||||
Other
Income/(Expense)
|
128,054
|
-
|
21,641
|
(16,546
|
)
|
||||||||
Interest
expense
|
(137,870
|
)
|
(112,890
|
)
|
(169,636
|
)
|
(115,799
|
)
|
|||||
Total
other expenses
|
(9,816
|
)
|
(112,890
|
)
|
(147,995
|
)
|
(132,345
|
)
|
|||||
Net
loss
|
$
|
(740,700
|
)
|
$
|
(1,837,030
|
)
|
$
|
(915,152
|
)
|
$
|
(663,006
|
)
|
|
Basic
and diluted earnings
|
$
|
(0.05
|
)
|
$
|
(0.14
|
)
|
$
|
(0.07
|
)
|
$
|
(0.05
|
)
|
|
per
share
|
|||||||||||||
Basic
and diluted weighted-
|
|||||||||||||
average
common shares
|
13,501,724
|
12,946,224
|
13,668,224
|
13,486,908
|
Common
Stock
|
Additional
Paid-In |
Accumulated
|
||||||||||||||
Shares
|
Amount
|
Capital
|
Deficit
|
Total
|
||||||||||||
Balance
at December 31, 2004
|
12,494,639
|
$
|
124,946
|
$
|
6,764,679
|
$
|
(7,330,414
|
)
|
$
|
(440,789
|
)
|
|||||
Issuance
of common stock for cash
|
223,053
|
2,231
|
181,019
|
183,250
|
||||||||||||
Issuance
of common stock for
|
||||||||||||||||
Stratus
acquisition
|
666,667
|
6,667
|
1,993,333
|
2,000,000
|
||||||||||||
Value
of stock options granted to
|
||||||||||||||||
consultants
for services
|
97,515
|
97,515
|
||||||||||||||
Net
loss
|
(1,837,030
|
)
|
(1,837,030
|
)
|
||||||||||||
Balance
at December 31, 2005
|
13,384,359
|
133,844
|
9,036,546
|
(9,167,444
|
)
|
2,946
|
||||||||||
Issuance
of common stock for cash
|
191,182
|
1,912
|
333,088
|
335,000
|
||||||||||||
Value
of stock options granted to
|
||||||||||||||||
consultants
for services
|
33,910
|
33,910
|
||||||||||||||
Net
loss
|
(740,700
|
)
|
(740,700
|
)
|
||||||||||||
Balance
at December 31, 2006
|
13,575,541
|
$
|
135,756
|
$
|
9,403,544
|
$
|
(9,908,144
|
)
|
$
|
(368,844
|
)
|
|||||
Issuance
of common stock for cash
|
153,157
|
1,531
|
457,969
|
459,500
|
||||||||||||
Offering
cost related to issuance of
|
||||||||||||||||
common
stock settled in stock options
|
-
|
-
|
||||||||||||||
Net
loss
|
(915,152
|
)
|
(915,152
|
)
|
||||||||||||
Balance
at October 31, 2007 (Unaudited)
|
13,728,708
|
$
|
137,287
|
$
|
9,861,513
|
$
|
(10,823,29
|
)
|
$
|
(824,496
|
)
|
Ten
months
|
Ten
months
|
||||||||||||
Year
ended
|
Year
ended
|
ended
|
ended
|
||||||||||
December
31,
|
December
31,
|
October
31,
|
October
31,
|
||||||||||
2006
|
2005
|
2007
|
2006
|
||||||||||
(unaudited)
|
(unaudited)
|
||||||||||||
Cash
flows from operating activities:
|
|||||||||||||
Net
loss
|
$
|
(740,700
|
)
|
$
|
(1,837,030
|
)
|
$
|
(915,152
|
)
|
$
|
(663,006
|
)
|
|
Adjustments
to reconcile net loss
|
|||||||||||||
to
net cash provided by/(used in) operating
activities:
|
|||||||||||||
Depreciation
and amortization
|
58,029
|
23,219
|
48,482
|
48,357
|
|||||||||
Stock
option compensation expense
|
33,910
|
97,515
|
-
|
33,910
|
|||||||||
Gain
recognized on payables written off
|
(155,054 | ) | - | - | - | ||||||||
Accretion
of warrants liability
|
5,437
|
3,113
|
-
|
5,438
|
|||||||||
(Increase)
/ decrease in:
|
|||||||||||||
Receivables
|
14,721
|
(27,499
|
)
|
12,778
|
24,904
|
||||||||
Deposits
and prepaid expenses
|
(5,968
|
)
|
98,053
|
3,000
|
(3,212
|
)
|
|||||||
Increase
/ (decrease) in:
|
|||||||||||||
Accounts
payable
|
77,172
|
51,944
|
274,372
|
54,974
|
|||||||||
Deferred
salary
|
240,000
|
234,231
|
200,000
|
200,000
|
|||||||||
Accrued
interest
|
132,431
|
112,889
|
141,195
|
110,359
|
|||||||||
Accrued
expenses - legal judgment
|
-
|
356,250
|
-
|
-
|
|||||||||
Other
accrued expenses and other liabilities
|
15,071
|
|
300,774
|
88,561
|
(35,606
|
)
|
|||||||
Deferred
revenue
|
(62,834
|
)
|
165,308
|
(78,090
|
)
|
(68,455
|
)
|
||||||
Redemption
fund reserve
|
(37,152
|
)
|
18,270
|
21,443
|
66,866
|
||||||||
Net
cash provided by/(used in) operating activities
|
(424,937
|
)
|
(402,963
|
)
|
(203,411
|
)
|
(225,471
|
)
|
|||||
Cash
flows from investing activities:
|
|||||||||||||
Purchase
of events
|
-
|
(15,000
|
)
|
-
|
-
|
||||||||
Net
cash used in investing activities
|
-
|
(15,000
|
)
|
-
|
-
|
||||||||
Cash
flows from financing activities:
|
|||||||||||||
Proceeds
from bank overdraft
|
60,890
|
6,100
|
-
|
15,873
|
|||||||||
Proceeds/(payments)
of line of credit
|
(5,165
|
)
|
15,292
|
(2,570
|
)
|
(5,165
|
)
|
||||||
Proceeds/(payments)
- loans payable to shareholders
|
18,636
|
12,986
|
(124,974
|
)
|
(132,802
|
)
|
|||||||
Proceeds
from notes payable-related parties (current)
|
-
|
90,000
|
-
|
-
|
|||||||||
Proceeds
from note payable (current)
|
-
|
125,000
|
-
|
-
|
|||||||||
Proceeds
from issuance of common stock for cash
|
335,000
|
183,250
|
459,500
|
335,000
|
|||||||||
Net
cash provided by financing activities
|
409,351
|
432,628
|
331,956
|
212,906
|
|||||||||
Net
change in cash and cash equivalents
|
(15,586
|
)
|
14,665
|
128,545
|
(12,565
|
)
|
|||||||
Cash
and cash equivalents, beginning of period
|
15,586
|
921
|
-
|
15,586
|
|||||||||
Cash
and cash equivalents, end of period
|
$
|
-
|
$
|
15,586
|
$
|
128,545
|
$
|
3,021
|
|||||
Supplemental
disclosures of cash flow information:
|
|||||||||||||
Liabilities
assumed as part of event acquisitions
|
$
|
-
|
$
|
240,000
|
$
|
-
|
$
|
-
|
|||||
Stock
issuance related to acquisition of Stratus
|
$
|
-
|
$
|
2,000,000
|
$
|
-
|
$
|
-
|
|||||
Note
payable for acquisition of Stratus
|
$
|
-
|
$
|
1,000,000
|
$
|
-
|
$
|
-
|
As
of October 31, 2007 (Unaudited)
|
||||||||||||||||
|
Feris
|
|||||||||||||||
Pro
Sports
|
International
|
Adjustments
|
Pro
Forma
|
|||||||||||||
ASSETS
|
|
|||||||||||||||
Current
assets
|
||||||||||||||||
Cash
and cash equivalents
|
$
|
128,545
|
$
|
-
|
$
|
-
|
$
|
128,545
|
||||||||
Restricted
cash
|
162,855
|
-
|
-
|
162,855
|
||||||||||||
Receivables
|
0
|
-
|
-
|
-
|
||||||||||||
Deposits
and prepaid expenses
|
14,915
|
-
|
-
|
14,915
|
||||||||||||
Inventory
|
9,483
|
-
|
-
|
9,483
|
||||||||||||
Total
current assets
|
315,798
|
-
|
-
|
315,798
|
||||||||||||
Property
and equipment, net
|
15,016
|
-
|
-
|
15,016
|
||||||||||||
Intangible
assets, net
|
4,421,266
|
-
|
-
|
4,421,266
|
||||||||||||
Goodwill
|
2,073,345
|
-
|
-
|
2,073,345
|
||||||||||||
Total
assets
|
$
|
6,825,425
|
$
|
-
|
$
|
-
|
$
|
6,825,425
|
||||||||
LIABILITIES
AND SHAREHOLDERS' EQUITY / (DEFICIT)
|
||||||||||||||||
Current
liabilities
|
||||||||||||||||
Bank
overdraft
|
$
|
92,928
|
$
|
-
|
$
|
-
|
92,928
|
|||||||||
Accounts
payable
|
1,182,959
|
-
|
-
|
1,182,959
|
||||||||||||
Deferred
salary
|
1,505,512
|
32,400
|
28,800
|
(a
|
)
|
1,566,712
|
||||||||||
Accrued
interest
|
668,718
|
13,821
|
-
|
682,539
|
||||||||||||
Accrued
expenses - legal judgment
|
365,579
|
-
|
-
|
365,579
|
||||||||||||
Other
accrued expenses and other liabilities
|
468,634
|
82,500
|
-
|
551,134
|
||||||||||||
Line
of credit
|
68,041
|
-
|
-
|
68,041
|
||||||||||||
Loans
and accounts payable to shareholders and related parties
|
780,111
|
-
|
-
|
780,111
|
||||||||||||
Current
portion of notes payable - related parties
|
90,000
|
-
|
-
|
90,000
|
||||||||||||
Note
payable
|
125,000
|
75,000
|
(75,000
|
)
|
(b
|
)
|
125,000
|
|||||||||
Event
acquisition liabilities
|
1,153,761
|
-
|
-
|
1,153,761
|
||||||||||||
Deferred
revenue
|
24,385
|
-
|
-
|
24,385
|
||||||||||||
Redemption
fund reserve
|
124,293
|
-
|
-
|
124,293
|
||||||||||||
Total
current liabilities
|
6,649,921
|
203,721
|
(46,200
|
)
|
6,807,442
|
|||||||||||
Non-current
liabilities
|
||||||||||||||||
Non-current
portion of notes payable - related parties
|
1,000,000
|
-
|
-
|
1,000,000
|
||||||||||||
Total
liabilities
|
7,649,921
|
203,721
|
(46,200
|
)
|
7,807,442
|
|||||||||||
|
|
|||||||||||||||
Commitments
and contingencies
|
|
|
||||||||||||||
Shareholders'
equity / (deficit)
|
|
|
||||||||||||||
Preferred
stock, $0.0001 par value:
|
-
|
-
|
-
|
-
|
||||||||||||
5,000,000
shares authorized
|
|
|
||||||||||||||
0
shares issued and outstanding
|
|
|
||||||||||||||
Common
stock, $0.001 par value:
|
137,287
|
243
|
(137,372
|
)
|
(c
|
)
|
5,500
|
|||||||||
200,000,000
shares authorized
|
5,342
|
(b
|
)
|
|
||||||||||||
55,000,000
shares issued and outstanding
|
|
|||||||||||||||
|
||||||||||||||||
Additional
paid-in capital
|
9,861,513
|
12,598,563
|
137,372
|
(c
|
)
|
9,861,513
|
||||||||||
69,658
|
(b
|
)
|
|
|||||||||||||
(12,598,563
|
)
|
(d
|
)
|
|
||||||||||||
(207,030
|
)
|
(f
|
)
|
|
||||||||||||
Accumulated
deficit
|
(10,823,296
|
)
|
(12,802,527
|
)
|
12,598,563
|
(d
|
)
|
(10,849,030
|
)
|
|||||||
(28,800
|
)
|
(a
|
)
|
|
||||||||||||
207,030
|
(f
|
)
|
|
|||||||||||||
Total
shareholders' equity / (deficit)
|
(824,496
|
)
|
(203,721
|
)
|
(132,030
|
)
|
(982,017
|
)
|
||||||||
Total
liabilities and shareholders' equity / (deficit)
|
$
|
6,825,425
|
$
|
-
|
$
|
(178,230
|
)
|
$
|
6,825,425
|
|||||||
Ten
Months Ended October 31, 2007 (Unaudited)
|
||||||||||||||||
Feris
|
||||||||||||||||
Pro
Sports
|
International
|
Adjustments
|
Pro
Forma
|
|||||||||||||
Net
revenues
|
$
|
301,310
|
$
|
-
|
$
|
-
|
$
|
301,310
|
||||||||
Cost
of goods sold
|
77,103
|
-
|
-
|
77,103
|
||||||||||||
Gross
profit / (loss)
|
224,207
|
-
|
-
|
224,207
|
||||||||||||
Operating
expenses
|
||||||||||||||||
General
and administrative
|
516,019
|
55,800
|
28,800
|
(a
|
)
|
600,619
|
||||||||||
Legal
and professional services
|
426,863
|
-
|
-
|
426,863
|
||||||||||||
Depreciation
& amortization
|
48,482
|
-
|
-
|
48,482
|
||||||||||||
Total
operating expenses
|
991,364
|
55,800
|
28,800
|
1,075,964
|
||||||||||||
Loss
from operations
|
(767,157
|
)
|
(55,800
|
)
|
(28,800
|
)
|
(851,757
|
)
|
||||||||
Other
income/(expenses)
|
||||||||||||||||
Other
income
|
21,641
|
-
|
(203,964
|
)
|
(d
|
)
|
24,707
|
|||||||||
207,030
|
(f
|
)
|
|
|||||||||||||
Interest
expense, net
|
(169,636
|
)
|
(4,962
|
)
|
-
|
(174,598
|
)
|
|||||||||
Total
other expenses
|
(147,995
|
)
|
(4,962
|
)
|
3,066
|
(149,891
|
)
|
|||||||||
Net
loss
|
$
|
(915,152
|
)
|
$
|
(60,762
|
)
|
$
|
(25,734
|
)
|
$
|
(1,001,648
|
)
|
||||
Basic
and diluted earnings
|
$
|
(0.07
|
)
|
$
|
(0.51
|
)
|
$
|
-
|
$
|
(0.02
|
)
|
|||||
per
share
|
||||||||||||||||
Basic
and diluted weighted-
|
||||||||||||||||
average
common shares
|
13,668,224
|
118,500
|
41,213,276
|
(b
|
)
|
55,000,000
|
||||||||||
|
Year
Ended
|
||||
December
31,
|
||||
2005
|
||||
Net
loss, as reported
|
$
|
1,837,030
|
||
Less:
Employee stock compensation expense under APB 25
|
-
|
|||
Plus:
Total stock-based employee compensation
|
250
|
|||
Pro
forma net loss
|
$
|
1,837,280
|
||
Weighted
average common shares outstanding, basic & diluted
|
12,946,224
|
|||
Loss
per common share:
|
||||
As
reported
|
$
|
0.14
|
||
Pro
forma
|
$
|
0.14
|
December
31,
|
|||||||
2006
|
2005
|
||||||
Risk-free
interest rate (range)
|
5.11%
- 5.20
|
%
|
3.21%
- 3.86
|
%
|
|||
Expected
life
|
1
- 2 years
|
2
- 3 years
|
|||||
Expected
stock volatility
|
70
|
%
|
71
|
%
|
|||
Expected
dividends
|
0
|
0
|
Assets:
|
||||
Cash
|
$
|
343,627
|
||
Property
and equipment
|
20,800
|
|||
Intangible
assets
|
927,400
|
|||
Goodwill
|
2,073,345
|
|||
Total
Assets
|
3,365,172
|
|||
Liabilities:
|
||||
Redemption
fund reserve
|
343,627
|
|||
Accrued
liabilities
|
21,545
|
|||
Total
Liabilities
|
365,172
|
|||
Total
Purchase Price
|
$
|
3,000,000
|
Year
Ended December 31, 2005
|
|||||||
Historical
|
Pro
Forma
|
||||||
Net
revenues
|
$
|
408,620
|
$
|
641,254
|
|||
Net
loss
|
$
|
1,652,800
|
$
|
2,406,516
|
|||
Net
loss per common share, basic and diluted
|
$
|
0.13
|
$
|
0.19
|
|||
Weighted
average common shares outstanding,
|
|||||||
basic
and diluted
|
12,946,224
|
12,946,224
|
December
31,
|
October
31,
|
|||||||||
2006
|
2005
|
2007
|
||||||||
(Unaudited)
|
||||||||||
Computers
and peripherals
|
$
|
,873
|
$
|
52,873
|
$
|
52,873
|
||||
Office
machines
|
11,058
|
11,058
|
11,058
|
|||||||
Furniture
and fixtures
|
56,468
|
56,468
|
56,468
|
|||||||
120,399
|
120,399
|
120,399
|
||||||||
Less:
accumulated depreciation
|
(94,869
|
)
|
(82,250
|
)
|
(105,383
|
)
|
||||
$
|
25,530
|
$
|
38,149
|
$
|
15,016
|
December
31,
|
October
31,
|
|||||||||
2006
|
2005
|
2007
|
||||||||
(Unaudited)
|
||||||||||
Intangible
Assets
|
||||||||||
(A)
Events
|
||||||||||
●
Long Beach Marathon
|
$
|
300,000
|
$
|
300,000
|
$
|
300,000
|
||||
●
Millrose Games
|
61,233
|
61,233
|
61,233
|
|||||||
●
Concours on Rodeo
|
600,000
|
600,000
|
600,000
|
|||||||
●
Santa Barbara Concours d'Elegance
|
243,000
|
243,000
|
243,000
|
|||||||
●
Cour Tour/Action Sports Tour
|
1,067,069
|
1,067,069
|
1,067,069
|
|||||||
●
Freedom Bowl
|
344,232
|
344,232
|
344,232
|
|||||||
●
Maui Music Festival
|
725,805
|
725,805
|
725,805
|
|||||||
●
Athlete Management
|
15,000
|
15,000
|
15,000
|
|||||||
●
Snow & Ski Tour
|
255,000
|
255,000
|
255,000
|
|||||||
Total
- Events
|
$
|
3,611,339
|
$
|
3,611,339
|
$
|
3,611,339
|
||||
(B)
Stratus Rewards
|
||||||||||
●
Purchased Licensed Technology, net of
|
||||||||||
Accum.
Amort. of $49,031, $14,421 and $99,873
|
297,069
|
331,679
|
256,227
|
|||||||
●
Membership List, net of accumulated
|
||||||||||
amort.
of $15,300, $4,500 and $27,600
|
92,700
|
103,500
|
80,400
|
|||||||
●
Corporate Partner List
|
23,300
|
23,300
|
23,300
|
|||||||
●
Corporate Membership
|
450,000
|
450,000
|
450,000
|
|||||||
Total
- Stratus Rewards
|
863,069
|
908,479
|
809,927
|
|||||||
Total
Intangible Assets
|
$
|
4,474,408
|
$
|
4,519,818
|
$
|
4,421,266
|
December
31,
|
October
31,
|
|||||||||
|
|
2006
|
|
2005
|
|
2007
|
||||
(Unaudited)
|
||||||||||
Loans
payable to shareholders, due on demand,
|
||||||||||
with
an interest rate of 9.5%
|
$
|
905,086
|
$
|
886,450
|
$
|
780,111
|
December
31,
|
October
31,
|
|||||||||
|
|
2006
|
|
2005
|
|
2007
|
||||
(Unaudited)
|
||||||||||
●
Note
payable to shareholder (unsecured), dated
|
$
|
70,000
|
$
|
70,000
|
$
|
70,000
|
||||
January
14, 2005, with maturity date of May 14, 2005.
|
||||||||||
The
principal amount and accrued interest were payable
|
||||||||||
on
May 14, 2005, plus interest at 10% per annum. This
|
||||||||||
note
is currently in default.
|
||||||||||
●
Note
payable to shareholder (unsecured), dated
|
10,000
|
10,000
|
10,000
|
|||||||
February
1, 2005, with maturity date of June 1, 2005.
|
||||||||||
The
principal amount and accrued interest were payable
|
||||||||||
on
June 1, 2005, plus interest at 10% per annum. This
|
||||||||||
note
is currently in default.
|
||||||||||
●
Note
payable to shareholder (unsecured), dated
|
10,000
|
10,000
|
10,000
|
|||||||
February
5, 2005, with maturity date of June 5, 2005.
|
||||||||||
The
principal amount and accrued interest were payable
|
||||||||||
on
June 5, 2005, plus interest at 10% per annum. This
|
||||||||||
note
is currently in default.
|
||||||||||
●
Note
payable to shareholder related to purchase of
|
1,000,000
|
1,000,000
|
1,000,000
|
|||||||
Stratus.
The note is payable in eight quarterly equal
|
||||||||||
payments
over a 24 month period, with the first payment
|
||||||||||
due
upon completion of the first post-public merger
|
||||||||||
funding,
with such funding to be at a minimum amount
|
||||||||||
of
$3,000,000.
|
||||||||||
Total
|
1,090,000
|
1,090,000
|
1,090,000
|
|||||||
Less:
current portion
|
90,000
|
90,000
|
90,000
|
|||||||
Long-term
portion
|
$
|
1,000,000
|
$
|
1,000,000
|
$
|
1,000,000
|
Year
Ending
|
||||
December
31,
|
||||
2008
|
$
|
90,000
|
||
2009
|
$
|
500,000
|
||
2010
|
$
|
500,000
|
||
$ | 1,090,000 |
December
31,
|
October
31,
|
|||||||||
2006
|
2005
|
2007
|
||||||||
(Unaudited)
|
||||||||||
●
Note
payable to non-shareholder (unsecured),
|
$
|
125,000
|
$
|
125,000
|
$
|
125,000
|
||||
date
January 19, 2005 with maturity date of
|
||||||||||
May
19, 2005. The principal amount and accrued
|
||||||||||
interest
were payable June 1, 2005, plus interest
|
||||||||||
at
10% per annum. This note is currently in default.
|
||||||||||
Total
|
125,000
|
125,000
|
125,000
|
|||||||
Less:
current portion
|
125,000
|
125,000
|
125,000
|
|||||||
Long-Term
portion
|
$
|
0
|
$
|
0
|
$
|
0
|
December
31,
|
October
31,
|
|||||||||
2006
|
2005
|
2007
|
||||||||
(Unaudited)
|
||||||||||
●
Concours
on Rodeo
|
$
|
430,043
|
$
|
430,043
|
$
|
430,043
|
||||
●
Core
Tour/Action Sports Tour
|
483,718
|
483,718
|
483,718
|
|||||||
●
Snow
& Ski Tour
|
240,000
|
240,000
|
240,000
|
|||||||
$
|
1,153,761
|
$
|
1,153,761
|
$
|
1,153,761
|
Number
|
Average
Exercise |
||||||
of
Options
|
Price
|
||||||
Balance
outstanding at December 31, 2004
|
1,201,209
|
$
|
0.79
|
||||
(1,142,217
options exercisable at weighted average exercise price of
$0.75)
|
|||||||
Granted
(weighted average fair value of $3.00)
|
8,000
|
$
|
1.55
|
||||
Exercised
|
0
|
||||||
Balance
outstanding at December 31, 2005
|
1,209,209
|
$
|
0.79
|
||||
(1,193,209
options exercisable at weighted average exercise price of
$0.78)
|
|||||||
Granted
(weighted average fair value of $2.21)
|
31,667
|
$
|
3.00
|
||||
Exercised
|
0
|
||||||
Balance
outstanding at December 31, 2006
|
1,240,876
|
$
|
0.83
|
||||
(1,240,876
options exercisable at weighted average exercise price of
$0.83)
|
|||||||
Granted
|
0
|
||||||
Exercised
|
0
|
||||||
Balance
outstanding at October 31, 2007
|
1,240,876
|
$
|
0.83
|
||||
(1,240,876
options exercisable at weighted average exercise price of
$0.83)
|
Options
outstanding
|
Options
Exercisable
|
|||||||||||||||
Weighted
|
Weighted
|
|||||||||||||||
Weighted
average
|
Average
|
Average
|
||||||||||||||
Range
of
|
Number
|
remaining
life
|
Exercise
|
Number
|
Exercise
|
|||||||||||
Exercise
Prices
|
Outstanding
|
(years)
|
Price
|
Exercisable
|
Price
|
|||||||||||
$0.00
- $0.50
|
878,431
|
2.0
|
$
|
0.50
|
878,431
|
$
|
0.50
|
|||||||||
$0.51
- $1.55
|
328,378
|
2.5
|
$
|
1.55
|
312,378
|
$
|
1.55
|
|||||||||
$1.56
- $3.00
|
2,400
|
2.0
|
$
|
3.00
|
2,400
|
$
|
3.00
|
|||||||||
Totals
|
1,209,209
|
2.5
|
$
|
0.79
|
1,193,209
|
$
|
0.78
|
Options
outstanding
|
Options
Exercisable
|
|||||||||||||||
Weighted
|
Weighted
|
|||||||||||||||
Weighted
average
|
Average
|
Average
|
||||||||||||||
Range
of
|
Number
|
remaining
life
|
Exercise
|
Number
|
Exercise
|
|||||||||||
Exercise
Prices
|
Outstanding
|
(years)
|
Price
|
Exercisable
|
Price
|
|||||||||||
$0.00
- $0.50
|
878,431
|
1.0
|
$
|
0.50
|
878,431
|
$
|
0.50
|
|||||||||
$0.51
- $1.55
|
328,378
|
1.5
|
$
|
1.55
|
328,378
|
$
|
1.55
|
|||||||||
$1.56
- $3.00
|
34,067
|
4.0
|
$
|
2.27
|
34,067
|
$
|
2.27
|
|||||||||
Totals
|
1,240,876
|
2.0
|
$
|
0.83
|
1,240,876
|
$
|
0.83
|
December
31,
|
October
31,
|
|||||||||
|
|
2006
|
|
2005
|
|
2007
|
||||
(Unaudited)
|
||||||||||
Net
operating loss carryforward
|
$
|
3,916,987
|
$
|
3,605,292
|
$
|
4,235,436
|
||||
Amortization
|
(521,784
|
)
|
(332,943
|
)
|
(577,235
|
)
|
||||
Stock
option compensation
|
170,327
|
155,800
|
170,327
|
|||||||
Deferred
compensation
|
559,281
|
456,465
|
644,961
|
|||||||
Deferred
state tax
|
(246,411
|
)
|
(225,579
|
)
|
(275,118
|
)
|
||||
Other
|
226,467
|
170,278
|
286,955
|
|||||||
Valuation
allowance
|
(4,104,867
|
)
|
(3,829,313
|
)
|
(4,485,326
|
)
|
||||
Net
deferred tax asset
|
$
|
-
|
$
|
-
|
$
|
-
|
December
31,
|
October
31,
|
|||||||||
|
|
2006
|
|
2005
|
|
2007
|
||||
(Unaudited)
|
||||||||||
Combined
NOL:
|
||||||||||
Federal
|
$
|
9,652,540
|
$
|
8,924,260
|
$
|
10,314,928
|
||||
California
|
7,230,066
|
6,457,076
|
8,239,367
|
|
December
31, 2006
|
December
31, 2005
|
October
31, 2007
|
||||||||||||||||
Rate
reconciliation:
|
|
|
|
|
|
|
|||||||||||||
Federal
credit at statutory rate
|
(251,838
|
)
|
34.00
|
%
|
(561,952
|
)
|
34.00
|
%
|
(311,152
|
)
|
34.00
|
%
|
|||||||
State
tax, net of Federal benefit
|
(42,289
|
)
|
5.80
|
%
|
(95,517
|
)
|
5.78
|
%
|
(55,038
|
)
|
5.80
|
%
|
|||||||
Change
in valuation allowance
|
294,188
|
-39.81
|
%
|
656,023
|
-39.69
|
%
|
362,642
|
-39.81
|
%
|
||||||||||
Other
|
739
|
-0.10
|
%
|
2,246
|
-0.14
|
%
|
4,348
|
-0.10
|
%
|
||||||||||
Total
provision
|
800
|
-0.11
|
%
|
800
|
-0.05
|
%
|
800
|
-0.11
|
%
|
PRO
SPORTS ENTERTAINMENT, INC.
|
|||||||||||||
STRATUS
ENTERTAINMENT, INC.
|
|||||||||||||
PRO
FORMA COMBINED BALANCE SHEET
|
As
of October 31, 2007 (Unaudited)
|
||||||||||||||||
|
Feris
|
|||||||||||||||
ASSETS
|
Pro
Sports
|
International
|
Adjustments
|
Pro
Forma
|
||||||||||||
Current
assets
|
||||||||||||||||
Cash
and cash equivalents
|
$
|
128,545
|
$
|
-
|
$
|
-
|
$
|
128,545
|
||||||||
Restricted
cash
|
162,855
|
-
|
-
|
162,855
|
||||||||||||
Receivables
|
0
|
-
|
-
|
-
|
||||||||||||
Deposits
and prepaid expenses
|
14,915
|
-
|
-
|
14,915
|
||||||||||||
Inventory
|
9,483
|
-
|
-
|
9,483
|
||||||||||||
Total
current assets
|
315,798
|
-
|
-
|
315,798
|
||||||||||||
Property
and equipment, net
|
15,016
|
-
|
-
|
15,016
|
||||||||||||
Intangible
assets, net
|
4,421,266
|
-
|
-
|
4,421,266
|
||||||||||||
Goodwill
|
2,073,345
|
-
|
-
|
2,073,345
|
||||||||||||
Total
assets
|
$
|
6,825,425
|
$
|
-
|
$
|
-
|
$
|
6,825,425
|
||||||||
LIABILITIES
AND SHAREHOLDERS' EQUITY / (DEFICIT)
|
||||||||||||||||
Current
liabilities
|
||||||||||||||||
Bank
overdraft
|
$
|
92,928
|
$
|
-
|
$
|
-
|
92,928
|
|||||||||
Accounts
payable
|
1,182,959
|
-
|
-
|
1,182,959
|
||||||||||||
Deferred
salary
|
1,505,512
|
32,400
|
28,800
|
(a) |
1,566,712
|
|||||||||||
Accrued
interest
|
668,718
|
13,821
|
-
|
682,539
|
||||||||||||
Accrued
expenses - legal judgment
|
365,579
|
-
|
-
|
365,579
|
||||||||||||
Other
accrued expenses and other liabilities
|
468,634
|
82,500
|
-
|
551,134
|
||||||||||||
Line
of credit
|
68,041
|
-
|
-
|
68,041
|
||||||||||||
Loans
and accounts payable to shareholders and related parties
|
780,111
|
-
|
-
|
780,111
|
||||||||||||
Current
portion of notes payable - related parties
|
90,000
|
-
|
-
|
90,000
|
||||||||||||
Note
payable
|
125,000
|
75,000
|
(75,000
|
)
|
(b) |
125,000
|
||||||||||
Event
acquisition liabilities
|
1,153,761
|
-
|
-
|
1,153,761
|
||||||||||||
Deferred
revenue
|
24,385
|
-
|
-
|
24,385
|
||||||||||||
Redemption
fund reserve
|
124,293
|
-
|
-
|
124,293
|
||||||||||||
Total
current liabilities
|
6,649,921
|
203,721
|
(46,200
|
)
|
6,807,442
|
|||||||||||
Non-current
liabilities
|
||||||||||||||||
Non-current
portion of notes payable - related parties
|
1,000,000
|
-
|
-
|
1,000,000
|
||||||||||||
Total
liabilities
|
7,649,921
|
203,721
|
(46,200
|
)
|
7,807,442
|
|||||||||||
Commitments
and contingencies
|
||||||||||||||||
Shareholders'
equity / (deficit)
|
||||||||||||||||
Preferred
stock, $0.0001 par value:
|
-
|
-
|
-
|
-
|
||||||||||||
5,000,000
shares authorized
|
||||||||||||||||
0
shares issued and outstanding
|
||||||||||||||||
Common
stock, $0.001 par value:
|
137,287
|
243
|
(137,372
|
)
|
(c) |
5,500
|
||||||||||
200,000,000
shares authorized
|
5,342 | (b) | ||||||||||||||
55,000,000
shares issued and outstanding
|
||||||||||||||||
Additional
paid-in capital
|
9,861,513
|
12,598,563
|
137,372
|
(c) |
9,861,513
|
|||||||||||
69,658 | (b) | |||||||||||||||
(12,598,563 | ) | (d) | ||||||||||||||
(207,030
|
)
|
(f) | ||||||||||||||
Accumulated
deficit
|
(10,823,296
|
)
|
(12,802,527
|
)
|
12,598,563
|
(d) |
(10,849,030
|
)
|
||||||||
(28,800 | ) | (a) | ||||||||||||||
207,030
|
(f) | |||||||||||||||
Total
shareholders' equity / (deficit)
|
(824,496
|
)
|
(203,721
|
)
|
(132,030
|
)
|
(982,017
|
)
|
||||||||
Total
liabilities and shareholders' equity / (deficit)
|
$
|
6,825,425
|
$
|
-
|
$
|
(178,230
|
)
|
$
|
6,825,425
|
(a)
|
To
adjust for post-October 31, 2007 award of $28,800 to Custodian
for Feris
International
|
|||||||
(b)
|
Reflects
conversion of Feris notes payable of $75,000 into 5,341,500
shares of
common stock
|
|||||||
(c)
|
Adjustments
to reflect 55,000,000 shares outstanding following the merger
at par value
of $0.001 per share
|
|||||||
(d)
|
Reverse
Additional Paid-in Capital for Feris
|
|||||||
(e)
|
Adjustments
to reflect 55,000,000 shares outstanding following the merger
at par value
of $0.001 per share
|
|||||||
(f)
|
To
adjust pro-forma Additional Paid in Capital to the PSEI
amount
|
PRO
SPORTS ENTERTAINMENT, INC.
STRATUS ENTERTAINMENT, INC. PRO FORMA COMBINED STATEMENT OF OPERATIONS |
Ten
Months Ended October 31, 2007 (Unaudited)
|
||||||||||||||||
Feris
|
||||||||||||||||
Pro
Sports
|
International
|
Adjustments
|
Pro
Forma
|
|||||||||||||
Net
revenues
|
$
|
301,310
|
$
|
-
|
$
|
-
|
$
|
301,310
|
||||||||
Cost
of goods sold
|
77,103
|
-
|
-
|
77,103
|
||||||||||||
Gross
profit / (loss)
|
224,207
|
-
|
-
|
224,207
|
||||||||||||
Operating
expenses
|
||||||||||||||||
General
and administrative
|
516,019
|
55,800
|
28,800
|
(a) |
600,619
|
|||||||||||
Legal
and professional services
|
426,863
|
-
|
-
|
426,863
|
||||||||||||
Depreciation
& amortization
|
48,482
|
-
|
-
|
48,482
|
||||||||||||
Total
operating expenses
|
991,364
|
55,800
|
28,800
|
1,075,964
|
||||||||||||
Loss
from operations
|
(767,157
|
)
|
(55,800
|
)
|
(28,800
|
)
|
(851,757
|
)
|
||||||||
Other
income/(expenses)
|
||||||||||||||||
Other
income
|
21,641
|
-
|
(203,964
|
)
|
(d) |
24,707
|
||||||||||
207,030
|
(f) | |||||||||||||||
Interest
expense, net
|
(169,636
|
)
|
(4,962
|
)
|
-
|
(174,598
|
)
|
|||||||||
Total
other expenses
|
(147,995
|
)
|
(4,962
|
)
|
3,066
|
(149,891
|
)
|
|||||||||
Net
loss
|
$
|
(915,152
|
)
|
$
|
(60,762
|
)
|
$
|
(25,734
|
)
|
$
|
(1,001,648
|
)
|
||||
Basic
and diluted earnings
per
share
|
$
|
(0.07
|
)
|
$
|
(0.51
|
)
|
$
|
-
|
$
|
(0.02
|
)
|
|||||
Basic
and diluted weighted-
|
||||||||||||||||
average
common shares
|
13,668,224
|
118,500
|
41,213,276
|
(b) |
55,000,000
|
(a)
|
To
adjust for post-October 31, 2007 award of $28,800 to Custodian
for Feris
International
|
|||||||
(b)
|
To
adjust weighted average common shares to the post-merger level
of
55,000,000
|
|||||||
(d)
|
Non-cash
net loss on reversing paid-in capital for Feris
|
|||||||
(f)
|
To
adjust pro-forma Additional Paid in Capital to the PSEI
amount
|
Term
|
Schedule
|
|
“Agreement”
|
Preamble
|
|
“Bridge
Financing
|
8.12
|
|
“CCC”
|
2.1
|
|
“Certificate
of Merger”
|
2.5
|
|
“Closing”.
|
2.12
|
|
“Closing
Date”
|
2.12
|
|
“Company
Common Stock”
|
2.7(a)
|
|
“Company
Certificates”
|
2.7(a)
|
|
“Company
Financial Statements”
|
3.8
|
|
“Company
Intellectual Property Rights”
|
3.6
|
|
“Company
Option”
|
2.6(b)
|
|
“Conversion”
|
2.6(a)(ii)
|
|
“Current
Market Price”
|
2.7(a)
|
|
“Dissenting
Shares”
|
2.9
|
|
“Effective
Time”
|
2.5
|
|
“Excluded
Shares”
|
2.6(a)
|
|
“Material
Company Contract”
|
3.4
|
|
“Material
Feris Contract”
|
4.4
|
|
“Merger”
|
2.1
|
|
“Options”
|
3.2(b)
|
|
“Parties”
|
Preamble
|
|
“Preferred
Shares”
|
2.6(a)(ii)
|
|
“Share
Cancellation”
|
6.10
|
|
“Share
Increase Authorization”
|
6.9
|
|
“Shareholder
Meeting”
|
5.6
|
|
“Surviving
Corporation”
|
2.1
|
If
to Feris and/or the Shareholder to:
|
||
Patty
Linson
3155
E. Patrick Lane, Suite 1
Las
Vegas, NV 89120
Facsimile
No: (702)
492-9413
|
||
If
to the Company to:
|
||
Pro
Sports & Entertainment, Inc.
811
Wilshire Boulevard
Los
Angeles, California 90017
Attention: Paul
Feller
President
& Chief Executive Officer
Facsimile
No: (213)
996-7766
|
||
With
a copy to:
|
||
Troy
& Gould LLC
1801
Century Park East, Suite 1600
Los
Angeles, California 90067-4746
Attention: David
L. Ficksman, Esq.
Facsimile
No: (310)
789-1490
|
Dated: August
20, 2007
|
Feris
International, Inc.
a
Nevada Corporation
|
|
|
|
|
By: | ||
Name: |
||
Title: Chief Executive Officer |
Dated: August
20, 2007
|
Feris
Merger Sub, Inc.
a
California Corporation
|
|
|
|
|
|
By: | |
Name: |
||
Title: Chief Executive Officer |
Dated: August
20, 2007
|
PRO
SPORTS AND ENTERTAINMENT, INC., a California
Corporation
|
|
|
|
|
|
By: | |
Name: Paul Feller |
||
Title: President
&
Chief Executive Officer
|
Dated: August
20, 2007
|
||
Patty
Linson
|
Playboy
Mansion Site Agreement
|
$
|
120,000
|
||
Seattle
Seahawks Stadium
|
$
|
100,000
|
||
Concours
on Rodeo
|
$
|
430,043
|
||
Core
Tour/Action Sports Tour
|
$
|
483,718
|
||
Snow
& Ski Tour
|
$
|
240,000
|
Feris
International, Inc.
a
Nevada Corporation
|
||
|
|
|
By: | ||
Name:
Patty Linson
|
||
Title:
President
|
Feris
Merger Sub, Inc.
a
California Corporation
|
||
By: | ||
Name:
Patty Linson
|
||
Title:
President
|
Pro
Sports and Entertainment, Inc., a
California
Corporation
|
||
|
|
|
By: |
|
|
Name:
Paul
Feller
|
||
Title:
President
&
Chief
Executive Officer
|
||
Patty
Linson
|
if
to the Company:
|
|||
Pro
Sports & Entertainment, Inc.
|
|||
811
Wilshire Blvd
|
|||
Los
Angeles, California 90017
|
|||
Attention:
|
|||
Fax: (213)689-7789
|
|||
if
to Executive:
|
|||
Mr.
Paul Feller
|
|||
PU
Box 1450
|
|||
Summerland,
CA
|
|||
Fax: (805)
684-6992
|
COMPANY:
PRO
SPORTS & ENTERTAINMENT,
INC.
|
||
|
|
|
/s/ | ||
By:
Christopher Mowbray
Chairman
|
EXECUTIVE:
|
||
|
|
|
/s/ | ||
By:
Paul Feller
President
& CEO
|