[X]
|
Quarterly
Report pursuant to Section 13 or 15(d) of the Securities Exchange
Act of
1934
|
For
the
quarterly period ended September
30, 2005
|
|
[
]
|
Transition
Report pursuant to 13 or 15(d) of the Securities Exchange Act of
1934
|
For
the
transition period ___________ to __________
|
|
Commission
File
Number: 000-27621
|
Florida
|
95-4720231
|
(State
or other jurisdiction of incorporation or organization)
|
(IRS
Employer Identification No.)
|
1080
Beaver Hall, Suite 1555, Montreal, Quebec, Canada H2Z
1S8
|
(Address
of principal executive offices)
|
514-313-6010
|
(Issuer’s
telephone number)
|
220
Mount Saint Hilaire, Quebec, Canada J3H 5Z6
|
(Former
name, former address and former fiscal year, if changed since last
report)
|
|
Page
|
|
PART
I - FINANCIAL INFORMATION
|
||
PART
II - OTHER INFORMATION
|
||
|
|
|
|
|
|
ASSETS
|
||
Current
|
||
Cash
|
$
|
241,267
|
Accounts
receivable
|
42,031
|
|
Sales
tax receivable
|
48,831
|
|
Loan
receivable- Director
|
292,736
|
|
Inventory
|
93,956
|
|
Pre-paid
expenses & deposits
|
24,424
|
|
743,245
|
||
Internet
telecommunications equipment, net of accumulated
depreciation
|
688,253
|
|
1,431,498
|
LIABILITIES
|
||
Current
|
||
Bank
indebtedness
|
7,266
|
|
Accounts
payable
|
241,561
|
|
Loans
payable
|
186,776
|
|
Debentures
payable
|
100,000
|
|
Advance
from shareholders
|
-
|
|
Total
Liabilities
|
535,603
|
|
STOCKHOLDERS'
DEFICIENCY
|
||
Capital
stock
|
45,465
|
|
Capital
in excess of par value
|
2,158,345
|
|
Additional
paid up capital (discount)
|
53,557
|
|
Comprehensive
income(loss)
|
206,373
|
|
Deficit
|
(1,567,845)
|
|
Total
stockholders' deficit
|
895,895
|
|
Total
liabilities and stockholders' deficit
|
1,431,498
|
Three
Months September 30,
|
Nine
Months September
30,
|
|||||||||||
2005
|
|
|
2004
|
|
|
2005
|
|
|
2004
|
|||
Sales
|
1,611,110
|
235,829
|
2,840,067
|
1,302,890
|
||||||||
Cost
of sales
|
1,487,356
|
2,452,318
|
||||||||||
Inventory,
beginning of period
|
101,981
|
25,952
|
||||||||||
Purchases
|
39,533
|
209,969
|
||||||||||
141,514
|
2,688,239
|
|||||||||||
Inventory,
end of year
|
91,705
|
25,134
|
89,411
|
25,134
|
||||||||
1,537,165
|
227,468
|
2,598,828
|
566,227
|
|||||||||
Gross
profit
|
73,946
|
8,361
|
241,239
|
736,663
|
||||||||
Operating
expenses
|
||||||||||||
Sales
and promotion
|
(1,667)
|
|
14,921
|
186,132
|
14,921
|
|||||||
Professional
and consulting fees
|
59,469
|
84,275
|
239,845
|
84,775
|
||||||||
Travel
|
1,903
|
8,073
|
5,061
|
8,073
|
||||||||
Telecommunication
and network costs
|
33,580
|
64,004
|
88,760
|
281,122
|
||||||||
Salaries
and wage levies
|
19,176
|
25,448
|
88,760
|
281,122
|
||||||||
Interest
on long term debt
|
-
|
-
|
-
|
-
|
||||||||
Delivery
and transport
|
1,211
|
4,801
|
13,289
|
4,801
|
||||||||
Telephone
|
1,703
|
-
|
4,995
|
-
|
||||||||
Interest
and service charges
|
6,991
|
2,221
|
18,041
|
2,221
|
||||||||
Office
and general
|
5,696
|
12,844
|
30,362
|
12,844
|
||||||||
Amortization
|
52,519
|
-
|
43,057
|
-
|
||||||||
Loss
on foreign exchange
|
-
|
(43,129)
|
|
-
|
(43,129)
|
|||||||
Recovery
of expenses
|
(49,112)
|
|
(47,883)
|
|
||||||||
131,470
|
173,418
|
645,768
|
410,801
|
|||||||||
Earnings
(loss) before minority interests
|
(13,819)
|
|
(165,057)
|
|
(404,528)
|
|
352,862
|
|||||
Minority
interest
|
-
|
-
|
-
|
-
|
||||||||
Net
earnings (loss)
|
(13,819)
|
|
(165,057)
|
|
(404,528)
|
|
352,862
|
|||||
Net
earnings (loss) per share
|
-
|
-
|
-
|
-
|
||||||||
Weighted
average number of shares outstanding
|
49,915,159
|
40,658,000
|
49,915,159
|
40,658,000
|
2005
|
2004
|
||
Operating
activities
|
|||
Net
earnings (loss)
|
(404,528)
|
325,862
|
|
Add:
Amortization
|
73,057
|
||
Increase
(decrease) in accounts receivable
|
(11,393)
|
(46,422)
|
|
Increase
(decrease) in sales tax
|
(31,100)
|
||
Increase
(decrease) in inventory
|
(10,225)
|
(25,134)
|
|
Increase
(decrease) pre-paids & deposits
|
(24,424)
|
||
Increase
in accounts payable
|
149,742
|
25,009
|
|
Net
cash used in operating activities
|
(288,871)
|
279,315
|
|
Investing
activities
|
|||
Variation
in assets
|
273,261
|
(479,093)
|
|
Net
cash provided by (used by) investing activities
|
273,261
|
(479,093)
|
|
Financing
activities
|
|||
Increase
(decrease) in advances to Director
|
412,419
|
(34,063)
|
|
Variation
in bank indebtedness
|
(409,641)
|
159,553
|
|
Increase
in loan payable
|
(240,229)
|
78,830
|
|
Increase
in debentures payable
|
100,000
|
||
Issuance
of capital stock
|
186,623
|
26,340
|
|
49,172
|
230,660
|
||
Effect
of foreign currency exchange rate on cash and cash
equivalents
|
163,316
|
||
Net
increase (decrease)
|
196,878
|
30,882
|
|
Cash
and cash equivalents beginning of year
|
44,389
|
-
|
|
Cash
and cash equivalents end of year
|
241,267
|
30,882
|
Exhibit
Number
|
Description
of Exhibit
|
10.1
|
Distribution
Agreement with MSBR Communications, Inc. executed on March 1, 2005
2
|
10.2
|
Distribution
Agreement with PODAR Enterprises executed on March 11, 2005 2
|
10.3
|
Term
Sheet Entered into with NCTel Inc. 2
|
10.4
|
Letter
of Intent with 9151-4877 Quebec Inc. (doing business under the name
Dialek
or NCTel) 2
|
10.5
|
Proposed
Exchange of Shares of OSK Capital II and Teliphone, Inc. 2
|
10.6
|
Agreement
and Plan of Merger and Reorganization by and among Teliphone, Inc.
and OSK
Acquisition Corp. and OSK Capital II Corp. 2
|
10.7
|
Carrier
Services Agreement with XO Communications 2
|
10.8
|
Distribution
Agreement with Car-Tel Inc. executed on July 28, 2004 2
|
10.9
|
Wholesale
Agreement with 9151-4877 Quebec Inc., also known as Dialek Telecom
2
|
10.10
|
Share
Exchange Agreement with 3874958 Canada Inc. on July 18, 2003 1
|
1
|
Previously
filed as an exhibit to current report on Form 8-K filed on January
15,
2004
|
2 |
Previously
filed as an exhibit to quarterly report on Form 10-QSB filed on September
22, 2005
|
United
American Corporation
|
|
Date:
|
November
22, 2005
|
By: /s/
Simon Lamarche
Simon
Lamarche
Title: Chief
Executive Officer, Chief Financial Officer &
Director
|