##### Table of Contents





UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, DC 20549





FORM 10-Q





(Mark One)

|x | Quarterly Report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
|- | ---------------------------------------------------------------------------------------

For the quarterly period ended November 30, 2010



| ̈ | Transition Report pursuant to 13 or 15(d) of the Securities Exchange Act of 1934
|- | --------------------------------------------------------------------------------

For the transition
period  to

Commission File Number 0-29901





PUBLIC MEDIA WORKS, INC.

(Exact name of small business issuer as specified in its charter)







|                                                               |  |                                  
|-------------------------------------------------------------- |  | ---------------------------------
|Delaware                                                       |  | 95-4802535                       
|(State or other jurisdiction of
incorporation or organization) |  | (IRS Employer Identification No.)

2330 Marinship Way, Ste. #300

Sausalito, CA 94965

(Address of principal executive offices)

(415) 729-8000

(Issuers telephone number, including area code)



(Former address)





Check whether the issuer (1) filed all reports required to be filed by Section 13 or 15(d) of the Exchange Act during the past 12 months (or for such shorter period that the registrant was
required to file such reports), and (2) has been subject to such filing requirements for the past 90 days    YES  x    NO   ̈

Indicate by check mark whether the registrant has submitted electronically and posted on its
corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was
required to submit and post such files).    YES   ̈    NO   ̈

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act.):    YES   ̈    NO  x

On
January 10, 2011, the registrant had outstanding 22,564,663 shares of Common Stock, which is the registrants only class of common equity

Indicate by check mark whether the Registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting Company. See definitions of large accelerated
filer, accelerated filer and smaller reporting Company in Rule 12b-2 of the Exchange Act.



|                        |  |                                                  |  |                           |  |  
|----------------------- |  | ------------------------------------------------ |  | ------------------------- |  | -
|Large accelerated filer |  |  ̈                                                |  | Accelerated filer         |  |  ̈
|                        |  |                                                  | 
|Non-accelerated filer   |  |  ̈  (Do not check if a smaller reporting company) |  | Smaller reporting company |  | x

Transitional Small Business Disclosure Format (Check
one):    Yes   ̈    No  x









---

##### Table of Contents

PUBLIC MEDIA WORKS, INC.

Form 10-Q

For the Quarter Ended November 30, 2010

TABLE OF CONTENTS



|                                                                                                                            |  |      |    | 
|--------------------------------------------------------------------------------------------------------------------------- |  | ---- | -- | 
|                                                                                                                            |  | Page |   
|PART I  FINANCIAL INFORMATION                                                                                              |  |      | 4  | 
|                                                                                                                            | 
|Item 1. Condensed Consolidated Financial Statements                                                                         |  |      |    | 
|                                                                                                                            | 
|Condensed Consolidated Balance Sheets as of November 30, 2010 (Unaudited) and February 
28, 2010                            |  |      | 4  | 
|                                                                                                                            | 
|Condensed Consolidated Statements of Operations for the Three and Nine Months ended November 
30, 2010 and 2009 (Unaudited) |  |      | 5  | 
|                                                                                                                            | 
|Condensed Consolidated Statements of Cash Flows for the Nine Months ended November 
30, 2010 and 2009 (Unaudited)           |  |      | 6  | 
|                                                                                                                            | 
|Notes to Condensed Consolidated Financial Statements (Unaudited)                                                            |  |      | 7  | 
|                                                                                                                            | 
|Item 2. Managements Discussion and Analysis or Plan of Operation                                                           |  |      | 16 | 
|                                                                                                                            | 
|Item 3. Quantitative and Qualitative Disclosures About Market Risk                                                          |  |      | 18 | 
|                                                                                                                            | 
|Item 4. Controls and Procedures                                                                                             |  |      | 19 | 
|                                                                                                                            | 
|PART II  OTHER INFORMATION                                                                                                 |  |      | 20 | 
|                                                                                                                            | 
|Item 1. Legal Proceedings                                                                                                   |  |      | 20 | 
|                                                                                                                            | 
|Item 1A. Risk Factors                                                                                                       |  |      | 20 | 
|                                                                                                                            | 
|Item 2. Unregistered Sales of Equity Securities and Use of Proceeds                                                         |  |      | 26 | 
|                                                                                                                            | 
|Item 3. Defaults Upon Senior Securities                                                                                     |  |      | 28 | 
|                                                                                                                            | 
|Item 4. (Removed and Reserved)                                                                                              |  |      | 28 | 
|                                                                                                                            | 
|Item 5. Other Information                                                                                                   |  |      | 28 | 
|                                                                                                                            | 
|Item 6. Exhibits                                                                                                            |  |      | 28 | 
|                                                                                                                            | 
|Signatures                                                                                                                  |  |      | 29 | 



2



---

##### Table of Contents

In this report, unless the context indicates otherwise, the terms Public Media Works,
Company, we, us, and our refer to Public Media Works, Inc., a Delaware corporation, and its wholly-owned subsidiary, EntertainmentXpress, Inc., a California corporation.

SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS

In addition to historical information, this Quarterly Report on Form 10-Q may contain statements relating to future results of the Company (including certain projections and business trends) that are
forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, or the Securities Act, and Section 21E of the Securities Exchange Act of 1934 or the Exchange Act. Our actual
results may differ materially from those projected as a result of certain risks and uncertainties. These risks and uncertainties include, but are not limited to, without limitation, statements that express or involve discussions with respect to
predictions, expectations, beliefs, plans, projections, objectives, assumptions or future events or performance (often, but not always, using words or phrases such as expects or does not expect, is expected,
anticipates or does not anticipate, plans, estimates or intends, or stating that certain actions, events or results may, could, would, might
or will be taken, occur or be achieved) are not statements of historical fact and may be forward-looking statements. Such forward-looking statements involve known and unknown risks, uncertainties and other factors which may
cause the actual results or achievements of the Company to be materially different from any future results or achievements of the Company expressed or implied by such forward-looking statements. Such factors include, among others, those set forth
herein and those detailed from time to time in our other Securities and Exchange Commission (SEC) filings including those contained in our most recent Form 10-K. These forward-looking statements are made only as of the date hereof, and
we undertake no obligation to update or revise the forward-looking statements, whether as a result of new information, future events or otherwise, except as otherwise required by law. The Company cautions readers not to place undue reliance on any
such forward-looking statements, which speak only as of the date made. The Company disclaims any obligation subsequently to revise any forward-looking statements to reflect events or circumstances after the date of such statements or to reflect the
occurrence of anticipated or unanticipated events. There can be no assurance that the Company will be able to raise sufficient capital to continue as a going concern.



3



---

##### Table of Contents

PART I

PUBLIC MEDIA WORKS, INC.

Condensed Consolidated Balance Sheets



|                                                                                                                                                                                |  |                              |             |   |                  |   |            |  
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ---------------------------- | ----------- | - | ---------------- | - | ---------- | -
|                                                                                                                                                                                |  | November 30, 2010(Unaudited) |             |   | February 28,2010 |  
|Assets                                                                                                                                                                          |  |                              |             |   |                  |   |            |  
|Current assets:                                                                                                                                                                 |  |                              |             |   |                  |   |            |  
|Cash                                                                                                                                                                            |  | $                            | 57,947      |   |                  | $ | 44         |  
|Deposits on kiosks                                                                                                                                                              |  |                              | 10,000      |   |                  |   |           |  
|Prepaid expenses                                                                                                                                                                |  |                              | 1,316,808   |   |                  |   |           |  
|                                                                                                                                                                                |  |                              |             |   |                  |   |            |  
|Total current assets                                                                                                                                                            |  |                              | 1,384,755   |   |                  |   | 44         |  
|Equipment, net                                                                                                                                                                  |  |                              | 23,706      |   |                  |   |           |  
|Other assets                                                                                                                                                                    |  |                              | 9,448       |   |                  |   |           |  
|                                                                                                                                                                                |  |                              |             |   |                  |   |            |  
|Total assets                                                                                                                                                                    |  | $                            | 1,417,909   |   |                  | $ | 44         |  
|                                                                                                                                                                                |  |                              |             |   |                  |   |            |  
|Liabilities and Stockholders Deficit                                                                                                                                           |  |                              |             |   |                  |   |            |  
|Current liabilities:                                                                                                                                                            |  |                              |             |   |                  |   |            |  
|Accounts payable and accrued expenses                                                                                                                                           |  | $                            | 337,400     |   |                  | $ | 47,260     |  
|Due to stockholders                                                                                                                                                             |  |                              | 107,710     |   |                  |   | 29,074     |  
|Note payable                                                                                                                                                                    |  |                              | 43,364      |   |                  |   | 10,667     |  
|                                                                                                                                                                                |  |                              |             |   |                  |   |            |  
|Total current liabilities                                                                                                                                                       |  |                              | 488,474     |   |                  |   | 87,001     |  
|Accrued interest and notes payable to stockholders and a related party                                                                                                          |  |                              | 1,181,277   |   |                  |   | 1,035,796  |  
|                                                                                                                                                                                |  |                              |             |   |                  |   |            |  
|Total liabilities                                                                                                                                                               |  |                              | 1,669,751   |   |                  |   | 1,122,797  |  
|                                                                                                                                                                                |  |                              |             |   |                  |   |            |  
|Stockholders deficit                                                                                                                                                           |  |                              |             |   |                  |   |            |  
|Common stock $0.0001 par value, 100,000,000 shares authorized 22,092,663 and 10,136,098 issued and outstanding as of
November 30, 2010 and February 28, 2010, respectively. (1) |  |                              | 2,209       |   |                  |   | 1,014      |  
|Additional paid-in capital (1)                                                                                                                                                  |  |                              | 10,203,761  |   |                  |   | 4,035,772  |  
|Accumulated deficit                                                                                                                                                             |  |                              | (10,457,812 | ) |                  |   | (5,159,539 | )
|                                                                                                                                                                                |  |                              |             |   |                  |   |            |  
|Total stockholders deficit                                                                                                                                                     |  |                              | (251,842    | ) |                  |   | (1,122,753 | )
|                                                                                                                                                                                |  |                              |             |   |                  |   |            |  
|Total liabilities and stockholders deficit                                                                                                                                     |  | $                            | 1,417,909   |   |                  | $ | 44         |  
|                                                                                                                                                                                |  |                              |             |   |                  |   |            |  



|(1) | The February 28, 2010 capital accounts of the Company have been retroactively restated to reflect the equivalent number of common shares based on the
exchange ratio of the merger transaction. See Note 1.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

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



4



---

##### Table of Contents

PUBLIC MEDIA WORKS, INC.

Condensed Consolidated Statements of Operations (Unaudited)



|                                                                      |  |                                |            |   |                               |   |           |      |  |   |            |   |  |   |           |  
|--------------------------------------------------------------------- |  | ------------------------------ | ---------- | - | ----------------------------- | - | --------- | ---- |  | - | ---------- | - |  | - | --------- | -
|                                                                      |  | Three Months EndedNovember 30, |            |   | Nine Months
EndedNovember 30, |  
|                                                                      |  | 2010                           |            |   | 2009                          |   |           | 2010 |  |   | 2009       |  
|Revenue                                                               |  | $                              | 239        |   |                               | $ |          |      |  | $ | 578        |   |  | $ | 50,000    |  
|                                                                      |  |                                |            |   |                               |   |           |      |  |   |            |   |  |   |           |  
|Expenses                                                              |  |                                |            |   |                               |   |           |      |  |   |            |   |  |   |           |  
|General and administrative expenses                                   |  |                                | 3,195,491  |   |                               |   | 25,328    |      |  |   | 4,955,264  |   |  |   | 35,145    |  
|Professional fees                                                     |  |                                |           |   |                               |   | 23,877    |      |  |   |           |   |  |   | 53,865    |  
|                                                                      |  |                                |            |   |                               |   |           |      |  |   |            |   |  |   |           |  
|Operating expenses                                                    |  |                                | 3,195,491  |   |                               |   | (49,205   | )    |  |   | 4,955,264  |   |  |   | 89,010    |  
|                                                                      |  |                                |            |   |                               |   |           |      |  |   |            |   |  |   |           |  
|Operating (loss) profit                                               |  |                                | (3,195,252 | ) |                               |   | (49,205   | )    |  |   | (4,954,686 | ) |  |   | (39,010   | )
|Other expenses                                                        |  |                                |            |   |                               |   |           |      |  |   |            |   |  |   |           |  
|Interest expenses                                                     |  |                                | (16,207    | ) |                               |   | (14,606   | )    |  |   | (260,726   | ) |  |   | (43,929   | )
|Loss on conversion of debt to equity                                  |  |                                |           |   |                               |   |          |      |  |   | (46,550    | ) |  |   |          |  
|Loss on sales of assets                                               |  |                                | (20,354    | ) |                               |   |          |      |  |   | (20,354    | ) |  |   |          |  
|Depreciation amortization expense                                     |  |                                | (1,384     | ) |                               |   |          |      |  |   | (15,957    | ) |  |   |          |  
|Total other expenses                                                  |  |                                | 37,945     |   |                               |   | (14,606   | )    |  |   | (343,587   | ) |  |   | (43,929   | )
|                                                                      |  |                                |            |   |                               |   |           |      |  |   |            |   |  |   |           |  
|Loss before income taxes                                              |  |                                | (3,233,197 | ) |                               |   | (63,811   | )    |  |   | (5,298,273 | ) |  |   | (82,939   | )
|Provision for income taxes                                            |  |                                |           |   |                               |   |          |      |  |   |           |   |  |   |          |  
|                                                                      |  |                                |            |   |                               |   |           |      |  |   |            |   |  |   |           |  
|Net loss                                                              |  | $                              | (3,233,197 | ) |                               | $ | (63,811   | )    |  | $ | (5,298,273 | ) |  | $ | (82,939   | )
|                                                                      |  |                                |            |   |                               |   |           |      |  |   |            |   |  |   |           |  
|Net loss per common share  basic and diluted                         |  | $                              | (0.15      | ) |                               | $ | (0.01     | )    |  | $ | (0.32      | ) |  | $ | (0.02     | )
|                                                                      |  |                                |            |   |                               |   |           |      |  |   |            |   |  |   |           |  
|Weighted average number of shares outstanding  basic and diluted (2) |  |                                | 20,576,892 |   |                               |   | 5,286,440 |      |  |   | 16,029,953 |   |  |   | 5,273,076 |  



|(2) | The capital accounts of the Company have been retroactively restated to reflect the equivalent number of common shares based on the exchange ratio of the merger
transaction in determining the basic and diluted weighted average shares. See Note 1.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

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



5



---

##### Table of Contents

PUBLIC MEDIA WORKS, INC.

Condensed Consolidated Statements of Cash Flows (Unaudited)



|                                                                        |  |                                     |            |   |                                    |   |         |  
|----------------------------------------------------------------------- |  | ----------------------------------- | ---------- | - | ---------------------------------- | - | ------- | -
|                                                                        |  | Nine months 
endedNovember 30, 2010 |            |   | Nine months endedNovember 30, 2009 |  
|OPERATING ACTIVITIES:                                                   |  |                                     |            |   |                                    |   |         |  
|Net loss                                                                |  | $                                   | (5,298,273 | ) |                                    | $ | (82,939 | )
|Adjustments to reconcile net loss to cash used in operating activities: |  |                                     |            |   |                                    |   |         |  
|Depreciation                                                            |  |                                     | 5,422      |   |                                    |   | 279     |  
|Impairment of film development costs                                    |  |                                     |           |   |                                    |   | 25,000  |  
|Interest expense on conversion of debt to equity                        |  |                                     | 166,079    |   |                                    |   |        |  
|Share based compensation                                                |  |                                     | 4,385,652  |   |                                    |   |        |  
|Shares issued to settle disputes                                        |  |                                     | 132,509    |   |                                    |   |        |  
|Loss on conversion of debt to equity                                    |  |                                     | 46,550     |   |                                    |   |         |  
|Changes in operating assets and liabilities:                            |  |                                     |            |   |                                    |   |        |  
|Prepaid expenses                                                        |  |                                     | (1,316,809 | ) |                                    |   | 2,140   |  
|Deposits on kiosks                                                      |  |                                     | (10,000    | ) |                                    |   |        |  
|Other assets                                                            |  |                                     | (9,448     | ) |                                    |   |        |  
|Accounts payable, accrued expenses and accrued interest                 |  |                                     | 290,140    |   |                                    |   | 28,547  |  
|                                                                        |  |                                     |            |   |                                    |   |         |  
|Net cash used in operating activities                                   |  |                                     | (1,608,178 | ) |                                    |   | (26,973 | )
|                                                                        |  |                                     |            |   |                                    |   |         |  
|                                                                        |  |                                    
|INVESTING ACTIVITIES:                                                   |  |                                     |            |   |                                    |   |         |  
|Proceeds from sale of equipment                                         |  |                                     | 20,355     |   |                                    |   |        |  
|Purchase of equipment                                                   |  |                                     | (49,482    | ) |                                    |   |        |  
|                                                                        |  |                                     |            |   |                                    |   |         |  
|Net cash used in investing activities                                   |  |                                     | (29,127    | ) |                                    |   |        |  
|                                                                        |  |                                     |            |   |                                    |   |         |  
|                                                                        |  |                                    
|FINANCING ACTIVITIES:                                                   |  |                                     |            |   |                                    |   |         |  
|Issuance of common stock                                                |  |                                     | 1,438,394  |   |                                    |   |        |  
|Short-term debt                                                         |  |                                     | 32,697     |   |                                    |   |        |  
|Short-term debt from stockholders                                       |  |                                     | 78,636     |   |                                    |   |        |  
|Proceeds from notes payable to stockholders                             |  |                                     | 145,481    |   |                                    |   | 25,808  |  
|                                                                        |  |                                     |            |   |                                    |   |         |  
|Net cash provided by financing activities                               |  |                                     | 1,695,208  |   |                                    |   | 25,808  |  
|                                                                        |  |                                     |            |   |                                    |   |         |  
|Net increase (decrease) in cash                                         |  |                                     | 57,903     |   |                                    |   | (1,165  | )
|Cash - beginning of period                                              |  |                                     | 44         |   |                                    |   | 1,212   |  
|                                                                        |  |                                     |            |   |                                    |   |         |  
|Cash - end of period                                                    |  | $                                   | 57,947     |   |                                    | $ | 47      |  
|                                                                        |  |                                     |            |   |                                    |   |         |  
|                                                                        |  |                                    
|SUPPLEMENTAL DISCLOSURES OF NON CASH FINANCING ACTIVITIES               |  |                                     |            |   |                                    |   |         |  
|Common stock issued upon reverse merger                                 |  | $                                   | 1,171      |   |                                    | $ |        |  
|Conversion of accounts payable to convertible promissory note           |  | $                                   | 50,000     |   |                                    | $ |        |  
|                                                                        |  |                                    
|Cancellation of common shares                                           |  | $                                   | 338        |   |                                    | $ |        |  
|Common stock issued to investor relations                               |  | $                                   | 1,698,500  |   |                                    | $ |        |  
|Common stock issued to directors and advisors                           |  | $                                   | 1,779,500  |   |                                    | $ |        |  
|Settlement of CEO salary through issuance of common stock               |  | $                                   |            |   |                                    | $ | 15,000  |  
|Settlement of outstanding rent through issuance of note agreement       |  | $                                   |            |   |                                    | $ | 10,000  |  

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



6



---

##### Table of Contents

PUBLIC MEDIA WORKS, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

November 30, 2010

1. Basis of Presentation

The
accompanying condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (GAAP) for interim financial information and with the instructions to
Form 10-Q. Accordingly, they do not include all of the information required by GAAP for complete annual financial statement presentation.

In
the opinion of management, all adjustments (consisting only of normal and recurring adjustments) necessary for a fair presentation of the results of operations have been included in the accompanying condensed consolidated financial statements.
Operating results for the three and nine months ended November 30, 2010, are not necessarily indicative of the results to be expected for other interim periods or for the year ending February 28, 2011. These condensed consolidated
financial statements should be read in conjunction with the consolidated financial statements and accompanying notes thereto included in the Public Media Works, Inc. (the Company) Annual Report on Form 10-K as of and for the year ended
February 28, 2010, as filed with the Securities Exchange Commission.

Reverse Merger Accounting

On March 24, 2010, the Company entered into a share exchange agreement with EntertainmentXpress, Inc., a California corporation
(EntXpress) and certain shareholders of EntXpress (the EntXpress Sellers) which own more than 50% of the outstanding stock of EntXpress. On April 23, 2010, the Company and EntXpress Sellers holding 100% of the
outstanding stock of Entertainment Xpress entered into an amended and restated share exchange agreement (the Share Exchange Agreement). The closing under the Share Exchange Agreement occurred on May 4, 2010. Under the terms of the
Share Exchange Agreement, the Company acquired EntExpress by obtaining 100% of its outstanding stock and in exchange, the Company issued to EntExpress Sellers, 13,685,755 shares of the Companys stock.

The accompanying consolidated financial statements include the accounts of Public Media Works, Inc. and its wholly-owned subsidiary, EntertainmentXpress,
Inc. All intercompany accounts and transactions have been eliminated in consolidation.

2. Summary of Significant Accounting Policies

Use of Estimates

The preparation of condensed consolidated financial statements in conformity with GAAP 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 the condensed consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.

Going Concern and Liquidity Matters

The accompanying condensed consolidated financial statements have been prepared under the assumption that the Company will continue as a going concern, which contemplates the realization of assets and the
satisfaction of liabilities during the normal course of business. Historically, the Company has incurred significant losses, and has not demonstrated the ability to generate sufficient cash flows from operations to satisfy its liabilities and
sustain operations.

The Companys continuation as a going concern is dependent upon its ability to generate sufficient cash flow to meet
its obligations on a timely basis, to obtain additional financing as may be required, and ultimately to attain profitability. There can be no assurance that the Company will be able to obtain any additional financing, or that any such financing will
be available on acceptable terms. The condensed consolidated financial statements do not include any adjustment that might be necessary should we be unable to continue as a going concern. Managements plans include raising additional capital
and securing contracts to place DVD Kiosk machines in various retail outlets to generate cash flows and revenues for the Company. In addition, Company management will continue to review the development of its DVD rental and sales business.



7



---

##### Table of Contents

PUBLIC MEDIA WORKS, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)(Continued)

November 30, 2010



Inventory

Inventory is comprised of our DVD rental library and merchandise inventories held for resale. Inventory, which is considered finished goods, is stated at the lower of cost or market. DVD library is
capitalized and amortized to estimated salvage value (sales value of used DVDs) to direct operating expense over the average estimated usage periods of the DVDs. The cost of inventory includes the cost of materials and to a lesser extent, the labor,
overhead and freight in making the DVDs available for rental. The Company had no inventory at November 30, 2010 and February 28, 2010.

Revenue Recognition

The Company recognizes net revenue from DVD movie rentals on a
ratable basis during the term of a consumers rental transaction. Revenue from a direct sale out of the kiosk of previously rented movies is recognized at the time of sale. On rental transactions for which the related DVDs have not yet been
returned to the kiosk at month-end, revenue is recognized with a corresponding receivable recorded in the balance sheet, net of a reserve for potentially uncollectible amounts. We record revenue net of refunds and applicable sales taxes collected
from consumers. The Company had minimal revenues from DVD movie rentals during the current quarter.

Net Loss per Common
Share  Basic and Diluted

Net loss per common share  basic and diluted is computed based on the weighted average number of
shares outstanding for the period. Diluted net loss per common share is computed by dividing net loss by the weighted average shares outstanding assuming all dilutive potential common shares were issued. As of November 30, 2010 and 2009, the
Company had 2,650,929 and no warrants outstanding, respectively. As of November 30, 2010 and 2009, the Company had 4,672,000 and 600,000 stock options, respectively, that were not included in the net loss per common share due to the options and
warrants being anti-dilutive. Additionally, there were no adjustments to net loss to determine net loss available to common stockholders. As such, basic and diluted net loss per common share equals net loss, as reported, divided by the weighted
average common shares outstanding for the respective periods.

Recent Accounting Pronouncements

In January 2010, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update No. 2010-19 (ASU
2010-19), New and Enhanced Disclosures about Fair Value Measurements. ASU 2010-06 provides amendments to FASB ASC 820-10 that requires new fair value disclosures and clarifies existing fair value disclosures required under FASB ASC
820-10. The new disclosures and clarifications of existing disclosures are effective for interim and annual reporting periods beginning after December 15, 2009, except for certain disclosures about purchases, sales, issuances, and settlements
in the roll forward activity in Level 3 fair value measurements. Those disclosures are effective for fiscal years beginning after December 15, 2010, and for interim periods within those fiscal years. The adoption of the new provisions within
ASU 2010-06 did not have a material impact on our consolidated financial position, results of operations, cash flows, or disclosures.

3.
Prepaid expenses

Prepaid expenses principally consists of capitalized costs related to stock or warrant compensation to vendors where
stock or warrants have been issued for services to be rendered in the future. Stock is subject to repurchase if services are not rendered. Assuming all required services are rendered, these capitalized costs will be amortized within twelve months.



|                          |  |                |         |  |                 |   |         |               |  |   |        |  |  |       |        |  |  |   |           | 
|------------------------- |  | -------------- | ------- |  | --------------- | - | ------- | ------------- |  | - | ------ |  |  | ----- | ------ |  |  | - | --------- | 
|                          |  | PrepaidIR fees |         |  | PrepaidWarrants |   |         | D&O.Insurance |  |   | Other  |  |  | Total |       
|Balance, August 31, 2010  |  | $              | 824,946 |  |                 | $ | 840,000 |               |  | $ | 16,729 |  |  |       |        |  |  | $ | 1,681,675 | 
|Additions                 |  |                |        |  |                 |   |        |               |  |   |       |  |  | $     | 68,961 |  |  |   | 68,961    | 
|Amortization              |  |                | 420,637 |  |                 |   |        |               |  |   | 6,273  |  |  |       | 6,918  |  |  |   | 433,828   | 
|                          |  |                |         |  |                 |   |         |               |  |   |        |  |  |       |        |  |  |   |           | 
|Balance November 30, 2010 |  | $              | 404,309 |  |                 | $ | 840,000 |               |  | $ | 10,456 |  |  | $     | 62,043 |  |  | $ | 1,316,808 | 

4. Equipment

Equipment consisted of the following as of November 30, 2010.



8



---

##### Table of Contents

PUBLIC MEDIA WORKS, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)(Continued)

November 30, 2010





|                               |  |      |        |  
|------------------------------ |  | ---- | ------ | -
|                               |  | 2010 |       
|Kiosk equipment                |  | $    | 27,674 |  
|Less: accumulated depreciation |  |      | (3,968 | )
|                               |  |      |        |  
|                               |  | $    | 23,706 |  

Kiosk equipment is stated at cost and
depreciated on a straight-line basis over an estimated useful life of 5 years. Depreciation expense for the three and nine months ended November 30, 2010 amounted to $1,384 and $5,422, respectively. During the quarter ended November 30,
2010, the Company gave up ownership and possession of two kiosks with a net book value of $20,354 in partial settlement of monies owed to a third party.

5. Short-term Notes Payable to Stockholders and Other Obligations

The Company has
outstanding current liabilities due to stockholders as of November 30, 2010 and February 28, 2010, in the amount of $107,710 and $29,074, respectively. Amounts owed to officers and stockholders of the Company represent operating expenses
paid on the Companys behalf. These are expense reimbursements which are interest free and due on demand.

The Company also has
short-term notes payable and related accrued interest totaling $43,364 as of November 30, 2010 (As of February 28, 2010$10,667). The November 30, 2010 balance consists of a non-interest bearing note to Niesar Vestal, LLP in the
amount of $35,000, and an $8,364 balance owed to Imperial Credit for the Companys D&O insurance. The financing arrangement with Imperial Credit accrues interest at 9% per annum and matures in nine months.

6. Long-term Notes Payable and Accrued Interest

At November 30, 2010, Long-term notes payable and accrued interest consists of the following:



|                                                   |  |           |         |  |          |   |         |       |  |   |           | 
|-------------------------------------------------- |  | --------- | ------- |  | -------- | - | ------- | ----- |  | - | --------- | 
|                                                   |  | Principal |         |  | Interest |   |         | Total | 
|7% Note to George Mainas                           |  | $         | 42,000  |  |          | $ | 28,930  |       |  | $ | 70,930    | 
|8% Note to George Mainas                           |  |           | 449,222 |  |          |   | 277,565 |       |  |   | 726,787   | 
|9% Line of Credit to George Mainas                 |  |           | 201,274 |  |          |   | 105,033 |       |  |   | 306,307   | 
|7% Note payable to Steve Davis                     |  |           | 25,000  |  |          |   | 1,003   |       |  |   | 26,003    | 
|10% Note due to Niesar Vestal, LLP                 |  |           | 50,000  |  |          |   | 1,250   |       |  |   | 51,250    | 
|                                                   |  |           |         |  |          |   |         |       |  |   |           | 
|Total Long-term notes payable and accrued interest |  | $         | 767,496 |  |          | $ | 413,781 |       |  | $ | 1,181,277 | 

On August 30, 2000, the Company
and George Mainas, a member of the Board of Directors of the Company and a stockholder, entered into a promissory note for $340,000 bearing interest at 8% per annum.

During July, 2008, the Company and George Mainas, a member of the Board of Directors of the Company and a stockholder, entered into a promissory note for $42,000 bearing interest at 7% per annum.

On August 19, 2004, the Company obtained a $250,000 unsecured line of credit from Mainas Development Corporation (a company owned by
George Mainas, a stockholder and director of the Company) to be drawn down upon as needed with an interest rate of 9% per annum. The interest has accrued and remains unpaid.

Effective August 14, 2009, the Company executed a Loan Modification and Security Agreement (the Loan Agreement) with George Mainas and Mainas Development Corporation, a corporation
wholly-owned by George Mainas, pursuant to which George Mainas and Mainas Development Corporation agreed to extend the repayment date for the Companys outstanding loan obligations to them described above until December 31, 2009, in
consideration of the Company granting a security interest in the Companys assets to secure repayment of the loan obligations, which repayment date was subsequently extended to February 28, 2010. On May 4, 2010, in connection with the
closing of the Share Exchange Agreement, George Mainas and Mainas Development Agreement entered into an Amendment to the Loan Agreement pursuant to which the parties agreed as follows: (i) the maturity date of all loan obligations under the
Loan Agreement shall be extended until June 30, 2013 (the Maturity Date); (ii) all principal and accrued interest under the Loan Agreement may be converted into shares of the Companys common stock at the election of
Secured Party at any time upon written notice to the Company at a price of $4.00 per share; and (iii) all principal and accrued interest under the Loan Agreement shall automatically convert into shares of the Companys common stock in the
event that the 10 day trailing VWAP (volume weighted



9



---

##### Table of Contents

PUBLIC MEDIA WORKS, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)(Continued)

November 30, 2010



average price) for the Companys common stock (as quoted on the Companys principal trading market) shall exceed $4.00 per share at any time prior to the Maturity Date. Effective
October 12, 2010, the Board approved the Company, George Mainas and Mainas Development Corporation entering into an amendment to the Loan Agreement to provide that the repayment terms described in (iii) above shall be replaced with terms
providing that the Company may provide 10 days prior written notice to the borrowers of its election to repay at any time prior to the Maturity Date during which ten day period the borrowers may elect to take repayment or convert the debt at $4.00
per share, or repay the debt on the Maturity Date.

The promissory note to Mr. Steve Davis bears interest at 7% per annum. The
maturity date under the promissory note is June 30, 2013 (the Maturity Date), all principal and accrued interest under the promissory note may be converted into shares of Company common stock at the election of the holder at any
time upon written notice to the Company at a price of $4.00 per share, and all principal and accrued interest under the promissory note shall automatically convert into shares of Company common stock in the event that the 10 day trailing VWAP
(volume weighted average price) for the Companys common stock shall exceed $4.00 per share at any time prior to the Maturity Date.

On
August 31, 2010, the Company entered into a settlement agreement with Niesar Vestal, LLP for all outstanding obligations. The agreement calls for a series of cash payments totaling $45,000 over 12 months plus a convertible note for $50,000.
$10,000 of the short-term note has been paid, with the remainder in short-term debt. The long-term note has a maturity date of June 30, 2012 and accrues interest at 10%. The terms of the debt agreement provide for all principal and accrued
interest to be converted into shares of common stock at $1.50 per share at anytime within the term of the note. All principal and accrued interest under the note shall automatically convert into shares of common stock in the event that the 30 day
trailing volume weighted average price for the stock exceeds $2.00 per share at any time after June 1, 2011 and prior to the maturity date. The Company recorded a loss on the conversion of debt of approximately $31,627.

7. Common Stock

Between June 7,
2010 and August 3, 2010, the Company executed a series of common stock and warrant agreements with accredited investors for $59,500 in cash. The accredited investors received 59,500 shares of common stock and 59,500 warrants to purchase
additional shares of the Companys common stock at $1.25 per share. The warrants have a term of 1 year. As of November 30, 2010, the accredited investors held 59,500 warrants.

On July 9, 2010, the Company entered into a Collaboration Agreement with 3D Mediacast, Inc., a Florida corporation (3DMC). The 3DMC business plan is aimed at providing
glassless 3D LCD screens to retailers, airports, restaurants and other businesses and public venues for purposes of displaying advertising. The agreement is for a term of 5 years and provides for the companies to work together to place
3D LCD screens on the Companys kiosks and in other locations and secure advertising for those screens. The agreement provides for the companies to share equally the revenue received from the 3D LCD screens, and for 3DMC to pay the Company a
portion of 3DMCs revenues. The agreement also provided for the issuance of up to 6,000,000 shares of Company Common Stock upon 3DMCs payment of $3,000,000 to the Company from the Companys share of 3DMCs revenue under the
terms of the agreement, provided such payments commenced on or before January 5, 2011. Under the terms of the agreement, 3DMC was also granted anti-dilution rights for certain issuances (other than excepted issuances) of common stock below $.40
per share within one year after the agreement date, piggyback registration rights for the shares of common stock to be received, and the right to appoint one member to the Companys board of directors upon purchase of the 6,000,000 shares of
common stock. However, since 3DMC did not commence making any payments to the Company by January 5, 2011, all rights to receive Company common stock, the anti-dilution rights, piggyback registration rights and right to appoint one member to the
Companys board of directors have expired as of January 5, 2011. For the nine month period ended November 30, 2010, no shares were issued to 3DMC.

On July 15, 2010, the Company issued a total of 300,000 shares of common stock to Richard Waxman (150,000 shares) and Imran Sayeed (150,000 shares) as part of a settlement agreement. The Company
recorded $102,690 in compensation expense for the nine months ended November 30, 2010, as the agreement has been terminated.

On
August 2, 2010, the Company issued 800,000 shares of common stock to Salzwedel Financial Communications pursuant to an investor relations consulting agreement dated August 2, 2010. The Investor Relations Agreement is for a term of six
months (unless earlier terminated), and provides for the Companys issuance of 800,000 shares of restricted common stock and $10,000 per month in compensation expense during the term of the contract. The



10



---

##### Table of Contents

PUBLIC MEDIA WORKS, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)(Continued)

November 30, 2010



Company recorded $705,052 in compensation expense for the nine months ended November 30, 2010 as all shares vested immediately.

On August 2, 2010 the Company agreed to issue up to 1,000,000 shares of restricted common stock to Martin W. Greenwald, pursuant to his employment agreement dated August 2, 2010 to serve as the
Companys Chief Executive Officer. The shares of the common stock are restricted shares, and may not be sold, transferred or otherwise disposed without registration under the Securities Act or an exemption therein. Shares are earned and issued
monthly on the anniversary date (second day of each month) of his Agreement. The shares of common stock were offered and sold within the exemption from registration under Section 4(2) of the Act. The offering was not conducted in connection
with a public offering, and no public solicitation or advertisement was made or relied upon by Mr. Greenwald in connection with the issuance. As of November 30, 2010, 249,999 shares have been issued and the Company recorded $329,452 in
compensation expense for the nine months ended November 30, 2010.

Between August 9, 2010 and August 31, 2010, the Company
executed a series of common stock and warrant agreements with accredited investors for $301,000 in cash. The accredited investors received 430,000 shares of common stock and 430,000 warrants to purchase additional shares of the Companys common
stock at $0.70 per share. The warrants have a term of 3 years. During the nine months ended November 30, 2010, one investor exercised a warrant for 10,000 shares. As of November 30, 2010, the accredited investors held 420,000 warrants.

On August 12, 2010, the Company entered into a Teaming Agreement with Modular Conversions, LLC, pursuant to which the parties agreed to
work together to place DVD movie and game kiosks and 3D screens into convenience stores which may be built-out by Modular Conversions, LLC. The Teaming Agreement is for a term of ten years. In connection with the Teaming Agreement, the Company
agreed to issue warrants to purchase up to 700,000 shares of common stock at an exercise price of $1.10 per share for a term of 5 years to Modular Conversions, LLC. 100,000 warrants vested upon execution of the agreement and the remaining 600,000
warrants will be issued upon the placement of Company kiosks and 3D screens under the terms of the Teaming Agreement. The warrants and shares of the common stock underlying the warrants are restricted securities, and may not be sold, transferred or
otherwise disposed without registration under the Securities Act or an exemption there under. The warrants were offered and sold in reliance on the exemption from registration under Section 4(2) of the Act. The issuance of warrants was not
conducted in connection with a public offering, and no public solicitation or advertisement was made or relied upon by Modular Conversions, LLC in connection with the offering. The Company recorded $103,890 in expense related to the warrants for the
nine month months ended November 30, 2010. The Company and 3DMC agreed to mutually terminate the Collaboration Agreement effective January 12, 2011.

On September 1, 2010, the Company issued 211,540 shares of restricted Company common stock to Mr. Corbin Bernsen in exchange for services rendered. The shares of the Companys common stock
are restricted securities, and may not be sold, transferred or otherwise disposed without registration under the Securities Act or an exemption there under. The shares were issued in reliance on the exemption from registration under
Section 4(2) of the Act. The issuance of stock was not conducted in connection with a public offering, and no public solicitation or advertisement was made or relied upon by the consultant in connection with the offering. During the three and
nine months ended November 30, 2010, the Company recorded consulting expense of $253,848 related to this Agreement.

From
September 22, 2010 through September 30, 2010, the Company sold 951,429 shares of restricted Company common stock to 9 accredited investors. In connection with the issuance of common stock, the Company also issued warrants to purchase
931,429 shares of restricted common stock at $.70 per share for a term of 3 years, and issued warrants to purchase 20,000 shares of restricted common stock at $1.00 per share for a term of 1 year. The investors receiving the 931,429 shares and
946,429 warrants with a $.70 exercise price were granted piggyback registration rights for the shares of common stock and shares underlying the warrants. The aggregate consideration received by the Company from the sale of securities included
$649,500 in cash and $22,500 in cancellation of the Companys payment obligation under a teaming agreement. The warrants and shares of the Companys common stock are restricted securities, and may not be sold, transferred or otherwise
disposed without registration under the Securities Act of 1933, as amended (the Act), or an exemption thereunder. The securities were offered and sold in reliance on the exemption from registration under Section 4(2) of the Act
and/or Rule 506 of Regulation D under the Act. The offering was not conducted in connection with a public offering, and no public solicitation or advertisement was made or relied upon by the individual in connection with the offering.



11



---

##### Table of Contents

PUBLIC MEDIA WORKS, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)(Continued)

November 30, 2010



On September 27, 2010, in connection with the Company entering into a consulting agreement with
Joseph Abrams, the Company agreed to issue 900,000 shares of restricted Company common stock to Mr. Abrams or his assignees. The consulting agreement provides that the Company may repurchase 300,000 of the shares of Company common stock for a
total purchase price of $15 if the consulting agreement is terminated by the Company on or before December 15, 2010, and may repurchase 300,000 shares of Company common stock for a total purchase price of $15 if the consulting agreement is
terminated by the Company on or before March 15, 2011. The shares of the Companys common stock are restricted securities, and may not be sold, transferred or otherwise disposed without registration under the Securities Act or an exemption
there under. The shares were issued in reliance on the exemption from registration under Section 4(2) of the Act. The issuance of stock was not conducted in connection with a public offering, and no public solicitation or advertisement was made
or relied upon by the consultant in connection with the offering. During the three and nine months ended November 30, 2010, the Company recorded consulting expense of $336,575 related to this Agreement.

Effective October 12, 2010, the Company issued 20,000 shares of restricted Company common stock to one individual serving as consultant to the
Company. The shares of the Companys Common Stock are restricted shares, and may not be sold, transferred or otherwise disposed without registration under the Securities Act or an exemption there under. The shares of Company common stock were
offered and sold in reliance on the exemption from registration under Section 4(2) of the Act. The Company recorded consulting expenses of $34,000 during the quarter ending November 30, 2010.

On October 18, 2010, the Company appointed Ed Roffman as the Chief Financial Officer of the Company. In connection with Mr. Roffmans
appointment, the Company agreed to enter into an employment agreement with him pursuant to which he will receive 180,000 shares of Company common stock with a Company right to repurchase such shares for $.01 a share which right shall lapse at
the rate of 15,000 shares per month for a period of 12 months. The shares of the common stock are restricted shares, and may not be sold, transferred or otherwise disposed without registration under the Securities Act or an exemption therein. The
shares of common stock were offered and sold within the exemption from registration under Section 4(2) of the Act. The offering was not conducted in connection with a public offering, and no public solicitation or advertisement was made or
relied upon by Mr. Roffman in connection with the issuance. The Company recorded $40,290 in compensation expense for the three months ended November 30, 2010. The summary and description of the terms of Mr. Roffmans employment
agreement contained herein is qualified in its entirety by reference to the complete agreement, a copy of which is filed as an exhibit to this report and incorporated herein by reference.

On October 26, 2010, the Company issued 15,000 shares of restricted Company common stock to DVD Kiosk Solutions as part of a settlement of a dispute. The shares of the common stock are restricted
shares, and may not be sold, transferred or otherwise disposed without registration under the Securities Act or an exemption therein. The shares of common stock were offered and sold within the exemption from registration under Section 4(2) of
the Act. The offering was not conducted in connection with a public offering, and no public solicitation or advertisement was made or relied upon by DVD Kiosk Solutions in connection with the issuance. The Company recorded $29,850 in expense
for the three months ended November 30, 2010.

On November 22, 2010, the Company appointed Gregory Waring as President and Chief
Operating Officer of the Company. In connection with Mr. Warings appointment, the Company agreed to enter into an employment agreement with him pursuant to which he will receive 250,000 shares of Company common stock with a Company
right to repurchase such shares for $.01 a share which right shall elapse at the rate of 20,833 shares per month for a period of 12 months. The shares of the common stock are restricted shares, and may not be sold, transferred or otherwise disposed
without registration under the Securities Act or an exemption therein. The shares of common stock were offered and sold within the exemption from registration under Section 4(2) of the Act. The offering was not conducted in connection with
a public offering, and no public solicitation or advertisement was made or relied upon by Mr. Waring in connection with the issuance. The Company recorded $6,849 in compensation expense for the three months ended November 30, 2010. The
summary and description of the terms of Mr. Warings employment agreement contained herein is qualified in its entirety by reference to the complete agreement, a copy of which is filed as an exhibit to this report and incorporated herein
by reference.

On November 24, 2010, the Company issued 375,000 shares to Mr. Mark Smith, the former Chief Financial Officer of the
Company, pursuant to the terms of a settlement agreement. The shares of the common stock are restricted shares, and may not be sold, transferred or otherwise disposed without registration under the Securities Act or an



12



---

##### Table of Contents

PUBLIC MEDIA WORKS, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)(Continued)

November 30, 2010



exemption therein. The shares of common stock were offered and sold within the exemption from registration under Section 4(2) of the Act. The offering was not conducted in connection
with a public offering, and no public solicitation or advertisement was made or relied upon by Mr. Smith in connection with the issuance. The Company recorded $412,500 in compensation expense for the three and nine months ended
November 30, 2010.

8. Share Based Compensation

The Company has 2007 and 2010 Equity Incentive Plans. The 2007 Equity Incentive Plan, which permits the grant of awards in the form of incentive stock options, nonstatutory stock options, stock
appreciation rights, stock awards and stock units to its key employees for up to 1 million shares of common stock. The Companys 2010 Equity Incentive Plan, which is not yet stockholder-approved, permits the grant of awards in the form of
incentive stock options, nonstatutory stock options, stock appreciation rights, stock awards and stock units to its key employees for up to 3.5 million shares of common stock. The Company believes that such awards promote the long-term success
of the Company and the creation of stockholder value by offering key employees an opportunity to acquire a proprietary interest in the success of the Company, or to increase such interest, and to encourage such key employees to continue to provide
services to the Company and to attract new individuals with outstanding qualifications. Awards are generally granted with an exercise price that approximates the market price of the Companys common stock at the date of grant.

The fair value of each option award is estimated on the date of grant using the Black-Scholes option valuation model that uses the assumptions noted in
the following table. Because the Black-Scholes option valuation model incorporates ranges of assumptions for inputs, those ranges are disclosed. Expected volatilities are based on historical volatilities of the Companys common stock. The
Company uses historical data to estimate option exercise and employee termination and forfeiture rates within the valuation model. The expected term of options granted is derived from estimates and represents the period of time that options granted
are expected to be outstanding. The risk-free rate for periods within the contractual life of the option is based on the U.S. Treasury yield curve in effect at the time of grant.



|                          |  |                   |        |  
|------------------------- |  | ----------------- | ------ | -
|                          |  | November 30, 2010 |       
|Expected volatility       |  |                   | 697.86 | %
|Expected dividends        |  |                   | 0      | %
|Expected terms (in years) |  |                   | 5.0    |  
|Risk-free rate            |  |                   | 1.47   | %
|Forfeiture rate           |  |                   | 0      | %

A summary of option activity as of
November 30, 2010, and changes during the period then ended is presented below:



|                                 |  |         |           |  |                               |   |      |                                         |  |  |                         |  |  |   |         |  
|-------------------------------- |  | ------- | --------- |  | ----------------------------- | - | ---- | --------------------------------------- |  |  | ----------------------- |  |  | - | ------- | -
|                                 |  | Options |           |  | Weighted-AverageExercisePrice |   |      | AverageRemainingContractualLife
(Years) |  |  | AggregateIntrinsicValue | 
|Outstanding at March 1, 2010     |  |         | 600,000   |  |                               | $ | 0.20 |                                         |  |  | 4.28                    |  |  | $ | 570,000 |  
|                                 |  |         |           |  |                               |   |      |                                         |  |  |                         |  |  |   |         |  
|Granted                          |  |         | 4,072,000 |  |                               |   | 1.16 |                                         |  |  | 5.68                    |  |  | $ | (82,400 | )
|Exercised                        |  |         |          |  |                               |   |     |                                         |  |  |                        |  |  |   |        |  
|Forfeited or expired             |  |         |          |  |                               |   |     |                                         |  |  |                        |  |  |   |        |  
|                                 |  |         |           |  |                               |   |      |                                         |  |  |                         |  |  |   |         |  
|Outstanding at November 30, 2010 |  |         | 4,672,000 |  |                               |   | 1.03 |                                         |  |  | 5.59                    |  |  | $ | 560,640 |  
|                                 |  |         |           |  |                               |   |      |                                         |  |  |                         |  |  |   |         |  
|Exercisable at November 30, 2010 |  |         | 1,917,874 |  |                               | $ | 0.84 |                                         |  |  | 4.28                    |  |  | $ | 594,541 |  
|                                 |  |         |           |  |                               |   |      |                                         |  |  |                         |  |  |   |         |  

There were no options exercised during the three months ended November 30, 2010 or 2009 and there was no unvested
compensation as of November 30, 2010. On October 12, 2010, the Company issued a total of 200,000 stock options under the Companys 2010 Equity Incentive Plan to one employee with an exercise price of $1.75. The stock option vests over
a 24 month period and the Company has recorded an expense of $40,274 in the current quarter within general and administrative expenses. Effective November 23, 2010, the Company agreed to issue a total of 830,000 stock options under the
Companys 2010 Equity Incentive Plan to various employees and consultants with an exercise price between $1.05 and $1.25. The stock options vest over a 12 to 24 month



13



---

##### Table of Contents

PUBLIC MEDIA WORKS, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)(Continued)

November 30, 2010



period from the date of grant and the Company has recorded an expense of $680,276 in the current quarter within general and administrative expenses.

The fair value of each warrant is estimated on the date of grant using the Black-Scholes valuation model that uses the assumptions noted in the following
table. Because the Black-Scholes valuation model incorporates ranges of assumptions for inputs, those ranges are disclosed. Expected volatilities are based on historical volatilities of the Companys common stock. The Company uses historical
data to estimate option exercise and employee termination and forfeiture rates within the valuation model. The expected term of warrants granted is derived from estimates and represents the period of time that warrants granted are expected to be
outstanding. The risk-free rate for periods within the contractual life of the warrant is based on the U.S. Treasury yield curve in effect at the time of grant.



|                          |  |                   |        |  
|------------------------- |  | ----------------- | ------ | -
|                          |  | November 30, 2010 |       
|Expected volatility       |  |                   | 697.86 | %
|Expected dividends        |  |                   | 0      | %
|Expected terms (in years) |  |                   | 1.00   |  
|Risk-free rate            |  |                   | 0.34   | %
|Forfeiture rate           |  |                   | 0      | %

A summary of warrant activity as of
November 30, 2010, and changes during the period then ended is presented below:



|                                 |  |         |           |  |                               |   |      |                                         |  |  |                         |  |  |   |         | 
|-------------------------------- |  | ------- | --------- |  | ----------------------------- | - | ---- | --------------------------------------- |  |  | ----------------------- |  |  | - | ------- | 
|                                 |  | Options |           |  | Weighted-AverageExercisePrice |   |      | AverageRemainingContractualLife (Years) |  |  | AggregateIntrinsicValue | 
|Outstanding at March 1, 2010     |  |         |          |  |                               | $ |     |                                         |  |  |                        |  |  | $ |        | 
|                                 |  |         |           |  |                               |   |      |                                         |  |  |                         |  |  |   |         | 
|Granted                          |  |         | 2,828,929 |  |                               |   | 1.03 |                                         |  |  | 2.22                    |  |  |   | 339,771 | 
|Exercised                        |  |         | 10,000    |  |                               |   | 1.00 |                                         |  |  |                        |  |  |   | 1,500   | 
|Forfeited or expired             |  |         |          |  |                               |   |     |                                         |  |  |                        |  |  |   |        | 
|                                 |  |         |           |  |                               |   |      |                                         |  |  |                         |  |  |   |         | 
|Outstanding at November 30, 2010 |  |         | 2,818,929 |  |                               | $ | 1.03 |                                         |  |  | 2.22                    |  |  | $ | 338,271 | 
|                                 |  |         |           |  |                               |   |      |                                         |  |  |                         |  |  |   |         | 
|Exercisable at November 30, 2010 |  |         | 1,718,929 |  |                               | $ | 0.82 |                                         |  |  | 1.85                    |  |  | $ | 567,247 | 
|                                 |  |         |           |  |                               |   |      |                                         |  |  |                         |  |  |   |         | 

9. Income Taxes

The Company has commenced analyzing filing positions in all of the federal and state jurisdictions where it is required to file income tax returns, as well as all open tax years in these jurisdictions.

Due to the existence of a full valuation allowance against deferred tax assets, future changes in our unrecognized tax
benefits will not impact the Companys effective tax rate.

The Company has not filed federal or state tax returns for its fiscal
year ended February 28 2010, 2009 or 2008. The Company does not believe it will owe any federal or state taxes and had no accruals for interest or penalties related to income tax matters.

10. Commitments and Contingencies

The
Company entered into a financing agreement with Imperial Credit Corp. in which it financed the Companys Directors and Officers insurance payable in the amount of $18,820. The obligation is repayable in monthly installments of $2,173 over
9 months.

Effective May 6, 2010, the Company entered into a new lease for 3,040 square feet of office space located at 2330 Marinship
Way, #300, Sausalito, California 94965. The term of the lease is 23.5 months commencing May 15, 2010 and the monthly rent is $7,448.

On
June 29, 2010, the Company signed a non-binding letter of intent to acquire Canadian-based Mediamatic Ventures, Inc. (dba Videomatic Canada). Videomatic Canada owns Kiosks that operate in western Canada. The completion of the merger is subject
to the



14



---

##### Table of Contents

PUBLIC MEDIA WORKS, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)(Continued)

November 30, 2010



negotiation and execution of a definitive merger agreement and the completion of the audits of Videomatic Canada. The Company extended the letter of intent effective September 29, 2010
through December 31, 2010. On December 27, 2010, the companies agreed to cease merger discussions.

On August 31, 2010, the
Company entered into a settlement agreement with Niesar Vestal, LLP for all outstanding obligations. The agreement calls for a series of cash payments totaling $45,000 over 12 months plus a convertible note for $50,000. The note has a maturity date
of June 30, 2012 and accrues interest at 10%. The terms of the debt agreement provide for all principal and accrued interest to be converted into shares of common stock at $1.50 per share at anytime within the term of the note. All principal
and accrued interest under the note shall automatically convert into shares of common stock in the event that the 30 day trailing volume weighted average price for the stock exceeds $2.00 per share at any time after June 1, 2011 and prior to
the maturity date. The Company recorded a loss on the conversion of debt of approximately $31,627.

On September 15, 2010, the Company
entered into a Teaming Agreement with the Asian American Convenience Stores Association (AACSA) which will work to place Kiosks at various designated sites. The agreement has a term of 5 years. Included in prepaid expenses is $22,500 representing
the founders fee payable to the AASCA for the first 50 kiosks to be placed at AACSA members stores.

In November 2010, the Company
signed an agreement with Spot Ventures, whereby, effective December 1, 2010, it has an interest in the profits from all kiosks under Spots control. The Agreement calls for the Company to provide DVDs for inclusion in kiosks and to pay
certain operating expenses of the kiosks, excluding the cost of the kiosk itself. In exchange for this, the Company shall be reimbursed for the cost of the DVDs and the operating expenses out of the revenue from the kiosks and then receive 50% of
any profits from the kiosks. The summary and description of the terms of agreement with Spot Ventures contained herein is qualified in its entirety by reference to the complete agreement, a copy of which is filed as an exhibit to this report and
incorporated herein by reference.

11. Subsequent Events

In preparing these condensed consolidated financial statements, the Company has evaluated events and transactions for potential recognition or disclosure through January 14, 2011, the date the
condensed consolidated financial statements were available to be issued.

From December 13, 2010 through December 22, 2010, the
Company sold 472,000 shares of restricted Company common stock to 6 accredited investors. In connection with the issuance of common stock, the Company also issued warrants to purchase 472,000 shares of restricted common stock at $1.00 per share for
a term of 3 years. The investors were granted piggyback registration rights for the shares of common stock and shares underlying the warrants. The warrants and shares of the Companys common stock are restricted securities, and may not be sold,
transferred or otherwise disposed without registration under the Securities Act of 1933, as amended (the Act), or an exemption thereunder. The securities were offered and sold in reliance on the exemption from registration under
Section 4(2) of the Act and/or Rule 506 of Regulation D under the Act. The offering was not conducted in connection with a public offering, and no public solicitation or advertisement was made or relied upon by the individual in connection
with the offering.

Effective as of December 31, 2010, George Mainas resigned from the Board of Directors of the Company.
Mr. Mainas resignation was not due to any disagreements with the Company.

On January 10, 2011, George Mainas, an investor and
former member of the Board of Directors, agreed to accept as payment in full 172,406 shares of common stock and a warrant to purchase an additional 172, 406 shares for $1.00 per share within three years in exchange for giving up the right to collect
$129,305 of monies due him in the form of Company expenses he paid for, a $42,000 note and accrued interest on said note , pursuant to the terms of a subscription agreement and warrant agreement dated January 20, 2011. The summary and
description of the terms of the subscription agreement and warrant agreement contained herein is qualified in its entirety by reference to the complete agreements, copies of which is filed as an exhibit to this report and incorporated herein by
reference.

Effective as of January 12, 2011, the Company and 3D Mediacast, Inc. mutually agreed to terminate the Collaboration Agreement
dated July 5, 2010 and neither party has any further obligations to the other party under the terminated agreement.



15



---

##### Table of Contents

|Item 2. | Managements Discussion and Analysis or Plan of Operation
|------- | ---------------------------------------------------------

The following discussion of our financial condition and results of operations should be read in conjunction with our condensed consolidated financial statements and the related notes and other
financial information appearing elsewhere in this report. Readers are also urged to carefully review and consider the various disclosures made by us which attempt to advise interested parties of the factors which affect our business, including
without limitation, the disclosures made under Item 1A. Risk Factors included in Part II of this report and in our audited consolidated financial statements and related notes included in our Annual Report on Form 10-K for the year ended
February 28, 2010, previously filed with the SEC.

Overview

The Company and its wholly-owned subsidiary, EntertainmentXpress, Inc., a California corporation (EntertainmentXpress), are engaged in the
business of offering self-service, Kiosks which deliver DVD movies and other content to consumers.

Public Media Works, Inc. has historically
been engaged in the development, production, marketing and distribution of film, music and television entertainment titles. The Company has an ownership interest in several film and television projects which are currently in various stages of
development. As of May 4, 2010 with the acquisition of Entertainment Xpress, Inc., the Company has focused exclusively on its kiosk business and intends to continue this focus going forward.

In order to maintain clarity in this report, references to the business of the Companys subsidiary EntertainmentXpress will be indicated as
EntertainmentXpress; and references to the Company, we, us or our refer to the combined businesses of Public Media Works, Inc. and EntertainmentXpress after May 4, 2010.

EntertainmentXpress Acquisition and Business

The Company completed its share exchange of EntertainmentXpress on May 4, 2010. The Company owns 100% of the outstanding shares of EntertainmentXpress, which operates as a subsidiary of the Company.
The Company is deploying self-service kiosks which deliver DVD movies and other content to consumers. The kiosks will provide consumers the ability to rent and purchase DVD movies and other products. The Company plans to locate the kiosks in grocery
stores, convenience stores and other high-traffic, public venues.

Kiosks have the effect of condensing traditional brick and mortar video
stores into a very small space capable of dispensing DVDs and other content. The kiosks are free standing and can be located indoors or outdoors. In order to operate they need power and internet connections.

The Company believes consumer awareness has increased over the last several years as to the availability of DVDs and games which are immediately
accessible in kiosks at many high-volume traffic locations. Many of the traditional brick and mortar based chains which consumers used to visit to rent DVDs have either disappeared or consolidated in recent years. The Company believes it
is positioned to be a direct beneficiary of the shift from traditional retail stores to kiosks, and believes the use of new cutting edge delivery technology will appeal to consumers. The Company believes it is also well positioned to take advantage
of the public acceptance of kiosk DVD rentals in the market place.

The newness of the kiosk platform technology, which the Company is
employing, should enable the Company to be opportunistic and take advantage of technologies that did not exist as recently as eighteen months ago. For example, a unique feature of the Companys kiosk allows for the simultaneous rental
and return of DVDs, reducing wait time by customers making a return, a major concern of consumers. In the future, when the physical dispensing of DVDs is augmented by over the air streaming or downloading of movies and other content, the
Companys kiosks will be easily upgraded to provide for the non-physical delivery of content.

The Companys new kiosks which will
start to be deployed in the fourth fiscal quarter, will include a touch screen for ordering product and a 32 inch high definition flat screen monitor. Initially, the monitor will be used for advertising product available for rental and purchase. In
the future, we expect to test third party advertising as a means of generating incremental revenue. We are also exploring the use of 3D LCD display monitors and plan to test these in the future. Previously, the Company had an agreement with 3D
Mediacast, Inc. whereby 3D Mediacast was going to provide 3D LCD screens for inclusion with our kiosks. To date, 3D



16



---

##### Table of Contents

Mediacast has been unable to finalize its funding and cannot supply screens under the original collaboration agreement with the Company, which the parties agreed to mutually terminate effective
as of January 12, 2011.

The Company has an agreement with Modular Conversions to place kiosks in gas station convenience stores being
converted from automobile repair facilities. To date, Modular Conversions has not sold any conversions which include our kiosks. We also have an agreement with the Asian American Convenience Store Association to place kiosks in convenience stores
and other high traffic locations of their members. They have presented us with an initial list of potential installation sites and we are in the process of evaluating them to see they meet our traffic pattern requirements.

The Company has also entered into a collaboration agreement with Signifi Solutions, Inc., and its sister company Spot Ventures, whereby the Company shall
furnish new DVDs and pay the operating costs of their kiosks in exchange for reimbursement of these costs out of revenue and a 50% share of the remaining profits of the kiosks. Both Signifi and Spot are located in Toronto, Canada. As of
November 30, 2010, Spot operated 13 kiosks in the Toronto metropolitan area.

Certain Management Changes During the Quarter

Mr. Gregory Sutyak resigned as Chief Financial Officer of the Company as of October 13, 2010. Mr. Ed Roffman was appointed
Chief Financial Officer of the Company on October 18, 2010.

Mr. Bill Zabit resigned as President on November 23, 2010.
Mr. Zabit left the Company in December 2010.

Greg Waring was appointed President and Chief Operating Officer of the Company on
November 23, 2010.

Going Concern and Liquidity Matters

The accompanying condensed consolidated financial statements of the Company have been prepared under the assumption that we will continue as a going concern. Such assumption contemplates the realization
of assets and the satisfaction of liabilities in the normal course of business. Our independent registered public accounting firms report for 2010 and 2009 in our Form 10K filed with the SEC on May 10, 2010 state that our significant net
losses, negative cash flows from operations and accumulated deficit through February 28, 2010 create substantial doubt as to the Companys ability to continue as a going concern.

The Companys continuation as a going concern is dependent upon its ability to generate sufficient cash flow to meet its obligations on a timely basis, to obtain additional financing as may be
required, and ultimately to attain profitability. There can be no assurance that the Company will be able to obtain any additional financing, or that any such financing will be available on acceptable terms. The condensed consolidated financial
statements do not include any adjustments that might be necessary should we be unable to continue as a going concern.

The Company is seeking
additional equity financing through its previous investors and other high net worth individuals. In addition, it is discussion various lending options in order to obtain financing for kiosks purchases.

Plan of Operations

The Company
has been restructured and is in its start-up phase of operation and generated $239 and $578 in revenues during the three and nine months ended November 30, 2010, respectively. This revenue came from two kiosks placed in Pizza Hut locations on a
test basis. This test was unsuccessful and the kiosks are no longer in operation. The locations did not generate the required foot traffic to generate the number of rentals required to make the kiosks profitable. In the future, the Company will
focus its efforts on higher traffic locations in North America such as grocery stores and convenience stores. The Company, under its previous structure generated $zero and $50,000 in revenues during the three and nine months ended November 30,
2009, respectively. The Companys revenues during the nine month period ended November 30, 2009 were derived from a one-time payment under a consulting arrangement with a third party in which the Company agreed to assist the third party
with its desired investment in a media company in exchange for $50,000 and an ownership position in the investment.



17



---

##### Table of Contents

For the three months ended November 30, 2010, the Companys operating loss amounted to $3,233,197,
compared to an operating loss of $63,811 for the three months ended November 30, 2009. For the nine months ended November 30, 2010, the Companys operating loss amounted to $5,298,273, compared to an operating loss of $82,939 for the
nine months ended November 30, 2009. The increase in the operating loss resulted from the increase in general and administrative expenses generated during the three and nine month periods ending November 30, 2010, which was primarily due
to a Company restructuring during the first quarter of May 31, 2010. Included in the operating losses above for the three and nine months ended November 30, 2010 is stock compensation expense of $1,647,215 and $2,365,198, respectively.
Also included are stock option and warrant expense of $754,364 and $1,588,219, respectively.

The Company has reported a cumulative deficit of
$10,203,761 from its inception on March 3, 2000 through November 30, 2010.

Liquidity and Capital Resources

At November 30, 2010, our total assets and liabilities were $1,417,909 and $1,669,751, respectively. Our stockholders
deficit at November 30, 2010 was $251,842, compared to stockholders deficit at February 28, 2010 of $1,122,753.

As of
November 30, 2010, the Company had a cash balance of $57,947. The Company does not currently have sufficient cash on hand to satisfy its operating costs and continued development efforts, and will need to raise additional capital. The
Company anticipates raising funds through debt, convertible debt, or through the sale of equity. However, there can be no assurance as to whether, when, or upon what terms the Company will be able to consummate any financing. The Company has no
plans to expand its activities in the motion picture development business.

To date, the Company has funded its operations primarily through
the issuance of common stock in exchange for cash and services, as well as through unsecured notes payable to stockholders and third parties.

Commitments

Please see Item 1 Notes to Unaudited Condensed Consolidated
Financial Statements, Footnotes 5 and 10 for a summary of the Companys obligations and commitments.

USE OF ESTIMATES AND CRITICAL
ACCOUNTING POLICIES

Our discussion and analysis of our financial condition and results of operations are based on our condensed
consolidated financial statements, which have been prepared in accordance with accounting principles generally accepted in the United States (US GAAP).

The preparation of these condensed consolidated financial statements requires management to make estimates and judgments that affect the reported amounts of assets liabilities and the disclosure of
contingent assets and liabilities at the date of the condensed consolidated financial statements and the reported amounts of revenues and expenses during each reporting period. On an ongoing basis, management evaluates its estimates and assumptions,
including those related to income taxes, long lived asset valuation, and stock based compensation. Management bases its estimates and judgments on historical experience of operations and on various other factors that are believed to be reasonable
under the circumstances, the results of which form the basis for making judgments about the carrying value of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates under different
assumptions or conditions.

Recent Accounting Pronouncements

Please see Item 1 Notes to Unaudited Condensed Consolidated Financial Statements, Footnote 2, Summary of Significant Accounting Policies for
managements discussion.

Off-Balance Sheet Arrangements

The Company does not have any off-balance sheet arrangements.



|Item 3. | Quantitative and Qualitative Disclosures About Market Risk
|------- | ----------------------------------------------------------

Intentionally omitted pursuant to Item 305(e) of Regulation S-K.



18



---

##### Table of Contents



|Item 4. | Controls and Procedures.
|------- | ------------------------

Evaluation
of Disclosure Controls and Procedures.We conducted an evaluation under the supervision and with the participation of our management, including our Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and
operation of our disclosure controls and procedures pursuant to Rule 13a-15(b) of the Exchange Act. The term disclosure controls and procedures, as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act, means controls and other
procedures of a company that are designed to ensure that information required to be disclosed by the company in the reports it files or submits under the Exchange Act is recorded, processed, summarized and reported, within the time periods specified
in the SECs rules and forms. Based on this evaluation, our Chief Executive Officer and Chief Financial Officer have concluded that, as of November 30, 2010, our disclosure controls and procedures were not effective in ensuring that
the information required to be filed or submitted under the Exchange Act is recorded, presented, summarized and reported as specified in the Securities and Exchange Commissions rules and forms, and accumulated and communicated to our
management, including our Chief Executive Officer and Chief Financial Officer, as appropriate to allow timely decisions regarding required disclosure. We believe, however, that the accompanying condensed consolidated financial statements presented
in this Form 10-Q fairly present the financial condition and results of operations for the periods indicated.

The identified material
weaknesses in our internal control over financial reporting relate to the following matters:



| |  |  | We identified a lack of sufficient segregation of duties, particularly in cash disbursements. Specifically, this material weakness is such that the
design over the areas of cash disbursements relies primarily on detective controls and could be strengthened by adding preventative controls to properly safeguard company assets.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Management has identified a lack of sufficient personnel in the accounting function due to the limited resources of the Company with appropriate
skills, training and experience to perform the review of processes to ensure the complete and proper application of generally accepted accounting principles, particularly as it relates to taxes, valuation of share based payments, consolidation of
various entities, and other equity transactions. Specifically, this material weakness lead to segregation of duties issues and resulted in audit adjustments to the annual consolidated financial statements and revisions to related disclosures, share
based payments, consolidation of various entities, and other equity transactions.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Our plan to remediate those material
weaknesses remaining as of November 30, 2010 is as follows:



| |  |  | Improve the effectiveness of the accounting group by continuing to augment existing Company resources with additional consultants or employees to
improve segregation procedures and to assist in the analysis and recording of complex accounting transactions and preparation of tax disclosures. The Company plans to mitigate the segregation of duties issues by hiring additional personnel in the
accounting department once the Company is generating revenue, or has raised significant additional working capital.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Improve segregation procedures by strengthening cross approval of various functions including cash disbursements and quarterly internal audit
procedures where appropriate.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------

CHANGES IN CONTROLS AND PROCEDURES

As required by Rule 13-15(d) of the Exchange Act, the Company, under the supervision and with the participation of the Companys management,
including the Chief Executive Officer and Principal Financial Officer, also evaluated whether any changes have occurred to the Companys internal control over financial reporting during the period covered by this report that have materially
affected, or are reasonably likely to materially affect, such control.

On May 4, 2010 the Company completed the acquisition of
EntertainmentXpress under the terms of the Amended and Restated Exchange Agreement. This acquisition has materially impacted the Companys internal controls over financial reporting. In connection with the Exchange Agreement we have acquired a
new business and will need to develop internal controls that encompass that business. In addition, we have experienced a change in control in the management of the Company during the third quarter. During the third quarter ended November 30,
2010, Greg Sutyak resigned as our Chief Financial Officer and Ed Roffman was appointed as the Companys Chief Financial Officer.



19



---

##### Table of Contents

PART II - OTHER INFORMATION



|Item 1. | Legal Proceedings.
|------- | ------------------

On May 17, 2010,
Richard Waxman and Imran Sayeed, two former employees of EntertainmentXpress, filed a lawsuit in the Superior Court of California, County of San Francisco, against the Company, EntertainmentXpress, Garrett Cecchini and George Mainas. The
complaint relates to the previous employment of the plaintiffs with EntertainmentXpress. The Company, EntertainmentXpress and Garrett Cecchini entered into a settlement agreement dated July 15, 2010 with Richard Waxman and Imran Sayeed.
The plaintiffs have dismissed the complaint against the Company, EntertainmentXpress and Garrett Cecchini in consideration for the Companys issuance of 300,000 shares of Company common stock and the Companys payment of $138,671 in
satisfaction of their judgment against the Company. The Company recorded $102,690 in compensation expense in the three months ended August 31, 2010 for the issuance of the 300,000 shares of stock As of the date of this report, the Company and
Mr. Mainas are in negotiations of a settlement agreement for the dismissal of the lawsuit as it relates to Mr. Mainas, and the Company has agreed to indemnify Mr. Mainas relating to the lawsuit.

There are no other material pending legal proceedings to which the Company is a party or of which any of the Companys property is subject as of the
date of this report. Further, as of the date of this report, the Company is not aware of any legal proceedings against the Company, or its property contemplated by any governmental authority.



|Item 1A. | Risk Factors
|-------- | ------------

Investing in our common
stock involves risk. Before making an investment in our common stock, you should carefully consider the risks described below, together with the other information included in this prospectus, and the risks we have highlighted in other sections of
this prospectus. The risks described below are those which we believe are the material risks we face. Any of the risks described below could significantly and adversely affect our business, prospects, financial condition and results of
operations. As a result, the trading price of our common stock could decline and you may lose part or all of your investment. Additional risks and uncertainties not presently known to us or not currently believed by us to be material may
also impact us. The risks discussed below include forward-looking statements, and our actual results may differ substantially from those discussed in these forward-looking statements.

BUSINESS RISKS

Our business is
dependent upon our ability to secure contracts with retailers and our inability to secure contracts or the termination of contracts with one or more of our significant retailers or teaming partners could seriously harm our business, financial
condition and results of operations.The success of our business depends in large part on our ability to secure and maintain contractual relationships with retailers in high traffic locations such as gas stations, convenience stores fast
casual restaurants and grocery stores. We are only beginning to secure concession rights with retailers and teaming agreements to place kiosks with retailers. If these retailers and teaming partners cancel our concession rights or teaming
agreements, or if we are unsuccessful in securing concession rights with additional retailers our business, financial condition and results of operations will suffer.

We will need to secure substantial capital in order to finance the placement of kiosks with retailers.Our business model requires us to purchase the kiosk from our vendor before we place it
with the retailer. If we are successful in securing retail locations we will need substantial additional capital to procure additional digital media kiosks.

We depend upon third-party manufacturers, suppliers and service providers for key components and substantial support for our rental services machines and equipment. We depend on outside
parties to manufacture our digital media kiosks. We intend to expand our installed base of machines and equipment. Such expansion may be limited by the manufacturing capacity of our third-party manufacturers and suppliers. Third-party manufacturers
may not be able to meet our manufacturing needs in a satisfactory and timely manner. If there is an unanticipated increase in demand for digital media kiosks, we may be unable to meet such demand due to manufacturing constraints. If we are unable to
obtain sufficient quantities of components or to locate alternative sources of supply on a timely basis, we may experience delays in installing or maintaining digital media kiosks, any of which could seriously harm our business, financial condition
and results of operations.

There are many risks related to our rental services business that may negatively impact our business.The home video industry is highly competitive with many factors affecting our ability to profitably manage our rental services business. We plan to develop a



20



---

##### Table of Contents

nationwide infrastructure of digital media kiosks. The home video distribution market is rapidly evolving as new technologies and distribution channels are being developed to compete for market
share. Competitive distribution channels include traditional specialty retailers such as Blockbuster, mail services such as NetFlix, pay/per/view services through cable companies, Internet based media such as YouTube. There is no assurance that the
digital media kiosk channel will maintain or achieve additional market share over the long-term, and if it does not, our business, operating results and financial condition will be materially and adversely affected.

We face competition from much larger and well-established companies.We face competition from much larger and well-established companies.
Our competition is not only from other independent digital media rental service providers, but also from other providers of movie and video game content, from traditional stores, such as Blockbuster and Hollywood Video, to other self-service kiosks,
such as redbox, to online or postal providers, such as Netflix, to other movie distribution rental channels, such as pay-per-view, video-on-demand, online streaming, premium television, basic cable, and network and syndicated television, many of
whom may be more experienced in the business or have more resources than we do or otherwise compete with us in this segment of our business as described above. All of these competitors have or may have greater financial resources, production, sales,
marketing, engineering and other capabilities with which to develop, manufacture, market and sell their products, and more experience in research and development than we have. As a result, our competitors may have greater credibility with our
existing and potential customers. Further, because most of our target market is already using rental services from one or more of our competitors, our success is dependent upon our ability to attract customers away from their existing providers.

Payment of increased service fees to retailers could negatively affect our business results.We face ongoing pricing pressure
from our retailers to increase the service fees we pay to them on rental services or to make other financial concessions to win or retain business. If we are unable to respond effectively to ongoing pricing-related pressures, we may fail to win or
retain certain accounts. An increase in service fees paid or other financial concessions made to our retailers could significantly increase our direct operating expenses in future periods and harm our business.

We may experience delays in introducing services to the market and our services may contain defects which could seriously harm our results of
operations.A key element of our business strategy is to provide differentiated service through delivery of a variety of media and the use of newer technologies. We may experience delays in introducing new or enhanced products or services to
the market. Such delays, whether caused by factors such as unforeseen technology issues or otherwise, could negatively impact our sales revenue in the relevant period. In addition, we may terminate new product, service or enhancement development
efforts prior to any introduction of a new product, service or enhancement. Any delays for new offerings currently under development or any product defect issues or product recalls could adversely affect the market acceptance of our products or
services, our ability to compete effectively in the market, and our reputation, and therefore, could lead to decreased sales and could seriously harm our results of operations.

Our inability to receive delivery of DVDs on the date of their initial release to the general public, or shortly thereafter, for home entertainment viewing could adversely affect our rental services
business.Traditionally, businesses that rent movies in physical formats such as DVDs have enjoyed a competitive advantage over other movie distribution rental channels because of earlier timing of the distribution window for physical
formats by movie studios. After the initial theatrical release of a movie, the studios current practice is to generally make their movies available to home video retailers (for rental and retail, including by mass merchant retailers) for
specified periods of time. This distribution window has traditionally been exclusive against most other forms of non-theatrical movie distribution, such as pay-per-view, video-on-demand, digital downloads, premium television, basic cable, and
network and syndicated television. Thereafter, movies are made sequentially available to television distribution channels. The studios traditional practices with respect to the distribution windows could change at any time.

Our business could be negatively affected if:



| |  |  | the home video retailer distribution windows were no longer the first following the theatrical release;
| | - |  | -------------------------------------------------------------------------------------------------------



| |  |  | the length of the home video retailer distribution windows were shortened; or
| | - |  | -----------------------------------------------------------------------------



| |  |  | the home video retailer distribution windows were no longer as exclusive as they are now.
| | - |  | -----------------------------------------------------------------------------------------

This is because newly released movies would be made available earlier on these other forms of non-theatrical movie distribution, and consumers might no
longer need to wait until after the home video retailer distribution window to view a newly released movie on



21



---

##### Table of Contents

one or more of these other distribution channels. In such event, we would need to address additional competition. According to industry statistics, more movies are now being released to
pay-per-view, video-on-demand or digital downloads at the shorter end of the home video retailer distribution window range than at the longer end. In addition, many of the major movie studios have entered into various ventures to provide
video-on-demand or similar services of their own. Increased studio participation in or support of these types of services could impact their decisions with respect to the timing and exclusivity of the home video retailer distribution window.

We believe that the studios have a significant interest in maintaining a viable home video retail industry. For example, Warner Bros. entered
into licensing agreements with Netflix and redbox in January and February of 2010, respectively, whereby Netflix and redbox agreed not to rent new release Warner Bros. DVDs until 28 days after such DVDs are first made available for retail sale. At
present, however, none of the other studios has entered into, and there can be no assurance that in the future any other studio will enter into, similar arrangements with Netflix and/or redbox. While arrangements such as this may benefit our
business, recently, there has been increasing experimentation by studios and various movie content aggregators and retailers with the traditional distribution windows, including simultaneous video-on-demand and DVD releases. Because the order,
length and exclusivity of each window for each distribution channel are determined solely by the studio releasing the movie, we cannot predict the impact of any future decisions by the studios. In addition, any consolidation or vertical integration
of media companies to include both content providers and digital distributors could pose a risk to the continuation of the home video retailer distribution window.

If we do not manage our DVD and video game inventory effectively, our business, financial condition and results of operations could be materially and adversely affected.A critical element
of our rental services business model is to optimize our inventory of DVD and video game titles and copy depth to achieve satisfactory availability rates to meet consumer demand while also maximizing margins. If we do not timely acquire sufficient
DVD and video game titles, due to, for example, not correctly anticipating demand, intentionally acquiring fewer copies than needed to fully satisfy demand or the lack of available titles, we may not appropriately satisfy consumer demand, which
could decrease consumer satisfaction and we could lose consumers to competitors. Conversely, if we attempt to mitigate this risk and acquire a larger number of copies to achieve higher availability rates for select titles or a wider range of titles,
our inventory utilization would become less efficient and our margins for rental services would be adversely affected. Our ability to accurately predict consumer demand as well as market factors, such as our ability to obtain satisfactory
distribution arrangements, may impact our ability to timely acquire appropriate quantities of certain DVD and video game titles. In addition, if we are unable to obtain or maintain favorable terms from our suppliers with respect to such matters as
timely movie access, copy depth and product returns, among others, or if the price of DVDs or video games increases or decreases generally or for certain titles, our inventories may become unbalanced and our margins may be adversely affected.
Further, a delay in our ability to rent certain studios DVD titles pursuant to a delayed rental window may negatively affect consumer satisfaction and demand, and we could lose consumers to our competitors because of the timing of our
inventory. In addition, if we are unable to comply with or lack the necessary internal controls to ensure appropriate documentation and tracking of DVD and video game inventory, we may, among other things, violate certain of our studio licensing
arrangements, be forced to pay a fee for unaccounted for DVDs and be susceptible to risks to theft and misuse of property, any of which may negatively affect our margins in the rental services business. Any of these developments could have a
material adverse effect on our business, financial condition and results of operations.

FINANCIAL RISKS

We require additional financing to sustain our operations and without it we may not be able to continue operations. We have never earned a
profit and we anticipate that we will continue to incur losses for the foreseeable future. We continue to operate on a negative cash flow basis. We will need to raise additional financing in order to have sufficient financial resources to fund our
operations for the next 12 months. Such additional funds may not be available when required.

To date, we have financed our operations through
the sale of stock and certain borrowings. We expect to continue to depend upon outside financing to sustain our operations for at least the next 12 months. Our ability to obtain financing from third parties will depend upon our perceived performance
and market conditions. Our inability to raise additional working capital at all or to raise it in a timely manner would negatively impact our ability to fund our operations, to generate revenues, and to otherwise execute our business plan, leading
to the reduction or suspension of our operations and ultimately forcing us to go out of business.



22



---

##### Table of Contents

If we raise additional funds through the issuance of equity securities, this may cause significant dilution
of our common stock, and holders of the additional equity securities may have rights senior to those of the holders of our common stock. If we obtain additional financing by issuing debt securities, the terms of these securities could restrict or
prevent us from paying dividends and could limit our flexibility in making business decisions.

We have a history of losses, our
auditors have stated that these losses raise substantial doubt about our ability to continue as a going concern and we expect to continue to operate at a loss for the foreseeable future.We have a history of continuing losses and negative
cash flow from operations. From our inception in March 2000 through November 30, 2010, we had cumulative deficit of ($710,320,478) and we had net loss in the quarter ended November 30, 2010 of ($3,095,063). We expect that our expenses may
increase substantially as we continue to develop our products and services. In addition, as a public company our general and administrative expenses may increase significantly. As a result, we expect to continue to incur losses for the foreseeable
future.

Because of our history of continuing losses, our auditors, in their report on our audited financial statements included in our annual
report on Form 10K filed with the SEC on May 10, 2010, have stated that these losses raise substantial doubt about our ability to continue as a going concern. The going concern qualification from our auditors could have a negative impact on our
future sales to customers, inhibit our ability to obtain financing terms from vendors and may adversely impact our ability to raise additional financing. Accordingly, we cannot assure you that we will ever be profitable. Whether we ever become
profitable will depend on many factors, but principally on our ability to raise additional capital and to successfully market our products and services.

Our financial statements have been prepared assuming that the Company will continue as a going concern. The factors described above raise substantial doubt about our ability to continue
as a going concern. Our financial statements do not include any adjustments that might result from this uncertainty. Our independent registered public accounting firm has included an explanatory paragraph expressing doubt about our ability to
continue as a going concern in their audit reports for the fiscal years ended February 28, 2010 and February 28, 2009. We cannot assure you that we will be able to generate sufficient revenue to fund our business. If we cannot continue as
a going concern, we may need to substantially revise our business plan or cease operations.

We are an early stage company with a
limited operating history and no significant revenues. We were formed in March 2003 and our subsidiary EntertainmentXpress was formed in December 2009. Our ability to implement a successful business plan remains unproven and no assurance can
be given that we will ever generate sufficient revenues to sustain our business. We cannot assure that our future operations will be implemented successfully or that we will ever have profits. Moreover, we may not realize revenue for a substantial
period of time, if at all, which may result in our inability to continue financing our operations. If we are unable to sustain our operations, we will be forced to cease operations entirely. Furthermore, we may experience the initial costs and
uncertainties of a business with a limited operating history, including additional expenditures, unforeseen costs and difficulties, complications, and delays, all of which must be resolved and/or paid without the benefit of a predictable revenue
stream. These risks and uncertainties include the following: our business model and strategy are still evolving and are continually being reviewed and revised; and we may not be able to successfully implement our business model and strategy. We
cannot be sure that we will be successful in meeting these challenges and addressing these risks and uncertainties. If we are unable to do so, our business will not be successful.

We do not expect to pay dividends for the foreseeable future, and we may never pay dividends and, consequently, the only opportunity for investors to achieve a return on their investment is if a
trading market develops and investors are able to sell their shares for a profit or if our business is sold at a price that enables investors to recognize a profit.We currently intend to retain any future earnings to support the development
and expansion of our business and do not anticipate paying cash dividends in the foreseeable future. Our payment of any future dividends will be at the discretion of our board of directors after taking into account various factors, including but not
limited to our financial condition, operating results, cash needs, growth plans and the terms of any credit agreements that we may be a party to at the time. In addition, our ability to pay dividends on our common stock may be limited by state law.
Accordingly, we cannot assure investors any return on their investment, other than in connection with a sale of their shares or a sale of our business. At the present time there is a limited trading market for our shares. Therefore, holders of our
securities may be unable to sell them. We cannot assure investors that an active trading market will develop or that any third party would offer to purchase our business on acceptable terms and at a price that would enable our investors to recognize
a profit.



23



---

##### Table of Contents

CORPORATE AND OTHER RISKS

Limitations on director and officer liability and indemnification of our officers and directors by us may discourage stockholders from bringing suit against a director. The Companys
certificate of incorporation and bylaws provide, with certain exceptions as permitted by governing state law, that a director or officer shall not be personally liable to us or our stockholders for breach of fiduciary duty as a director, except for
acts or omissions which involve intentional misconduct, fraud or knowing violation of law, or unlawful payments of dividends. These provisions may discourage stockholders from bringing suit against a director for breach of fiduciary duty and may
reduce the likelihood of derivative litigation brought by stockholders on our behalf against a director. In addition, the Companys certificate of incorporation and bylaws may provide for mandatory indemnification of directors and officers to
the fullest extent permitted by governing state law.

We are responsible for the indemnification of our officers and directors. Should
our officers and/or directors require us to contribute to their defense, we may be required to spend significant amount of our capital.Our by-laws provide for the indemnification of our directors, officers, employees, and agents, under
certain circumstances, against attorneys fees and other expenses incurred by them in any litigation to which they become a party arising from their association with or activities on behalf of our Company. This indemnification policy could
result in substantial expenditures, which we may be unable to recoup. If these expenditures are significant, or involve issues which result in significant liability for our key personnel, we may be unable to continue operating as a going concern.

Our internal controls over financial reporting may not be effective, which could have a significant and adverse effect on our
business. We are subject to various regulatory requirements, including the Sarbanes-Oxley Act of 2002. We, like all other public companies, must incur additional expenses and, to a lesser extent, diversion of our managements time in
our efforts to comply with Section 404 of the Sarbanes-Oxley Act of 2002 regarding internal controls over financial reporting. If, in the future, management identifies one or more material weaknesses, or our external auditors are unable to
attest that our managements report is fairly stated or to express an opinion on the effectiveness of our internal controls, this could result in a loss of investor confidence in our financial reports, have an adverse effect on our stock price
and/or subject us to sanctions or investigation by regulatory authorities. Also, it may be time consuming, difficult and costly for us to develop and implement the internal controls and reporting procedures required by the Sarbanes-Oxley Act. We may
need to hire additional financial reporting, internal controls and other finance staff in order to develop and implement appropriate internal controls and reporting procedures

We are dependent for our success on a few key executive officers. Our inability to retain those officers would impede our business plan and growth strategies, which would have a negative impact on
our business and the value of your investment. Our success depends on the skills, experience and performance of key members of our management team. Each of those individuals may voluntarily terminate his employment with the Company at any
time upon short notice. Were we to lose one or more of these key executive officers, we would be forced to expend significant time and money in the pursuit of a replacement, which would result in both a delay in the implementation of our business
plan and the diversion of limited working capital. We do not maintain a key man insurance policy on any of our executive officers.

The
loss of key personnel and an inability to attract and retain additional personnel could affect our ability and the ability of our subsidiaries to successfully grow our and their business.

We are highly dependent upon the continued service and performance of our senior management team and key technical, marketing and production personnel, some of whom have formed critical relationships with
the companies with whom we have contracts. The loss of these key employees, who are at will and may terminate his or her employment relationship with us at any time, may significantly delay or prevent the achievement of our business
objectives and the business objectives of our subsidiaries.

We believe that our future success and the success of our Company will also
depend in part on our continued ability to identify, hire, train and motivate qualified personnel. We face intense competition for qualified individuals from numerous technology, marketing, financial services and manufacturing companies. We may not
be able to attract and retain suitably qualified individuals who are capable of meeting our growing operational and managerial requirements, or we may be required to pay increased compensation in order to do so. Our failure to attract and retain
qualified personnel could impair our ability to implement our business plan.



24



---

##### Table of Contents

CAPITAL MARKET RISKS

Our common stock is thinly traded, so you may be unable to sell at or near ask prices or at all if you need to sell your shares to raise money or otherwise desire to liquidate your shares.
There is limited market activity in our stock and we are too small to attract the interest of many brokerage firms and analysts. We cannot give you any assurance that a broader or more active public trading market for our common stock will develop
or be sustained. While we are trading on the OTC Bulletin Board, the trading volume we will develop may be limited by the fact that many major institutional investment funds, including mutual funds, as well as individual investors follow a policy of
not investing in Bulletin Board stocks and certain major brokerage firms restrict their brokers from recommending Bulletin Board stocks because they are considered speculative, volatile and thinly traded.

The market price of our common stock could be subject to wide fluctuations in response to quarterly variations in our revenues and operating expenses,
announcements of new products or services by us, significant sales of our common stock, including short sales, the operating and stock price performance of other companies that investors may deem comparable to us, and news reports
relating to trends in our markets or general economic conditions.

The application of the penny stock rules to our common
stock could limit the trading and liquidity of the common stock, adversely affect the market price of our common stock and increase your transaction costs to sell those shares. As long as the trading price of our common stock is below $5 per
share, the open-market trading of our common stock will be subject to the penny stock rules, unless we otherwise qualify for an exemption from the penny stock definition. The penny stock rules impose additional
sales practice requirements on certain broker-dealers who sell securities to persons other than established customers and accredited investors (generally those with assets in excess of $1,000,000 or annual income exceeding $200,000 or $300,000
together with their spouse). These regulations, if they apply, require the delivery, prior to any transaction involving a penny stock, of a disclosure schedule explaining the penny stock market and the associated risks. Under these regulations,
certain brokers who recommend such securities to persons other than established customers or certain accredited investors must make a special written suitability determination regarding such a purchaser and receive such purchasers written
agreement to a transaction prior to sale. These regulations may have the effect of limiting the trading activity of our common stock, reducing the liquidity of an investment in our common stock and increasing the transaction costs for sales and
purchases of our common stock as compared to other securities.

The stock market in general, and the market prices for penny stock companies
in particular, have experienced volatility that often has been unrelated to the operating performance of such companies. These broad market and industry fluctuations may adversely affect the price of our stock, regardless of our operating
performance.

Stockholders should be aware that, according to SEC Release No. 34-29093, the market for penny stocks has suffered in
recent years from patterns of fraud and abuse. Such patterns include (1) control of the market for the security by one or a few broker-dealers that are often related to the promoter or issuer; (2) manipulation of prices through prearranged
matching of purchases and sales and false and misleading press releases; (3) boiler room practices involving high-pressure sales tactics and unrealistic price projections by inexperienced sales persons; (4) excessive and undisclosed
bid-ask differential and markups by selling broker-dealers; and (5) the wholesale dumping of the same securities by promoters and broker-dealers after prices have been manipulated to a desired level, along with the resulting inevitable collapse
of those prices and with consequent investor losses. Our management is aware of the abuses that have occurred historically in the penny stock market. Although we do not expect to be in a position to dictate the behavior of the market or of
broker-dealers who participate in the market, management will strive within the confines of practical limitations to prevent the described patterns from being established with respect to our securities. The occurrence of these patterns or practices
could increase the volatility of our share price.

We may not be able to attract the attention of major brokerage firms, which could
have a material adverse impact on the market value of our common stock.Security analysts of major brokerage firms may not provide coverage of our common stock since there is no incentive to brokerage firms to recommend the purchase of our
common stock. The absence of such coverage limits the likelihood that an active market will develop for our common stock. It will also likely make it more difficult to attract new investors at times when we require additional capital.

We may be unable to list our common stock on NASDAQ or on any securities exchange.Although we may apply to list our common stock on NASDAQ
or the American Stock Exchange in the future, we cannot assure you that we will be able to meet the



25



---

##### Table of Contents

initial listing standards, including the minimum per share price and minimum capitalization requirements, or that we will be able to maintain a listing of our common stock on either of those or
any other trading venue. Until such time as we qualify for listing on NASDAQ, the American Stock Exchange or another trading venue, our common stock will continue to trade on the OTC Bulletin Board or another over-the-counter quotation system, or on
the pink sheets, where an investor may find it more difficult to dispose of shares or obtain accurate quotations as to the market value of our common stock. In addition, rules promulgated by the Commission impose various practice
requirements on broker-dealers who sell securities that fail to meet certain criteria set forth in those rules to persons other than established customers and accredited investors. Consequently, these rules may deter broker-dealers from recommending
or selling our common stock, which may further affect the liquidity of our common stock. It would also make it more difficult for us to raise additional capital.

Future sales of our equity securities could put downward selling pressure on our securities, and adversely affect the stock price.There is a risk that this downward pressure may make it
impossible for an investor to sell his securities at any reasonable price, if at all. Future sales of substantial amounts of our equity securities in the public market, or the perception that such sales could occur, could put downward selling
pressure on our securities, and adversely affect the market price of our common stock.



|Item 2. | Unregistered Sales of Equity Securities.
|------- | ----------------------------------------

Between June 7, 2010 and August 3, 2010, the Company executed a series of common stock and warrant agreements with accredited investors for
$59,500 in cash. The accredited investors received 59,500 shares of restricted common stock and 59,500 warrants to purchase additional shares of the Companys common stock at $1.25 per share. The warrants have a term of 1 year. As of
August 31, 2010, the accredited investors held 59,500 warrants. The shares of the Companys Common Stock are restricted shares, and may not be sold, transferred or otherwise disposed without registration under the Securities Act or an
exemption there under. The shares of Company common stock were offered and sold in reliance on the exemption from registration under Section 4(2) of the Act. The offering was not conducted in connection with a public offering, and no public
solicitation or advertisement was made or relied upon by the individuals in connection with the offering.

Between August 3, 2010 and
August 31, 2010, the Company executed a series of common stock and warrant agreements with accredited investors for $301,000 in cash. The accredited investors received 430,000 shares of common stock and 430,000 warrants to purchase additional
shares of the Companys common stock at $0.70 per share. The warrants have a term of 3 years. As of August 31, 2010, the accredited investors held 430,000 warrants. The warrants and shares of the Companys common stock are restricted
securities, and may not be sold, transferred or otherwise disposed without registration under the Securities Act of 1933, as amended (the Act), or an exemption thereunder. The securities were offered and sold in reliance on the exemption
from registration under Section 4(2) of the Act and/or Rule 506 of Regulation D under the Act. The offering was not conducted in connection with a public offering, and no public solicitation or advertisement was made or relied upon by the
individual in connection with the offering.

On July 15, 2010, the Company issued a total of 300,000 shares of common stock to Richard
Waxman (150,000 shares) and Imran Sayeed (150,000 shares) as part of a negotiated settlement agreement. The Company recorded $102,690 in compensation expense in the three months ended August 31, 2010. The shares of the Companys Common
Stock are restricted shares, and may not be sold, transferred or otherwise disposed without registration under the Securities Act or an exemption there under. The shares of Company common stock were issued in reliance on the exemption from
registration under Section 4(2) of the Act. The issuance of shares was not conducted in connection with a public offering, and no public solicitation or advertisement was made or relied upon by the individuals in connection with the issuance of
shares.

On September 1, 2010, the Company issued 211,540 shares of restricted Company common stock to Mr. Corbin Bernsen in
exchange for services rendered. The shares of the Companys common stock are restricted securities, and may not be sold, transferred or otherwise disposed without registration under the Securities Act or an exemption there under. The shares
were issued in reliance on the exemption from registration under Section 4(2) of the Act. The issuance of stock was not conducted in connection with a public offering, and no public solicitation or advertisement was made or relied upon by the
consultant in connection with the offering. During the three and nine months ended November 30, 2011, the Company recorded consulting expense of $380,772 related to this Agreement.

From September 22, 2010 through September 30, 2010, the Company sold 951,429 shares of restricted Company common stock to 9



26



---

##### Table of Contents

accredited investors. In connection with the issuance of common stock, the Company also issued warrants to purchase 931,429 shares of restricted common stock at $.70 per share for a term of 3
years, and issued warrants to purchase 20,000 shares of restricted common stock at $1.00 per share for a term of 1 year. The investors receiving the 931,429 shares and 946,429 warrants with a $.70 exercise price were granted piggyback registration
rights for the shares of common stock and shares underlying the warrants. The aggregate consideration received by the Company from the sale of securities included $649,500 in cash and $22,500 in cancellation of the Companys payment obligation
under a teaming agreement. The warrants and shares of the Companys common stock are restricted securities, and may not be sold, transferred or otherwise disposed without registration under the Securities Act of 1933, as amended (the
Act), or an exemption thereunder. The securities were offered and sold in reliance on the exemption from registration under Section 4(2) of the Act and/or Rule 506 of Regulation D under the Act. The offering was not conducted
in connection with a public offering, and no public solicitation or advertisement was made or relied upon by the individual in connection with the offering.

On September 27, 2010, in connection with the Company entering into a consulting agreement with Joseph Abrams, the Company agreed to issue 900,000 shares of restricted Company common stock to
Mr. Abrams or his assignees. The consulting agreement provides that the Company may repurchase 300,000 of the shares of Company common stock for a total purchase price of $15 if the consulting agreement is terminated by the Company on or before
December 15, 2010, and may repurchase 300,000 shares of Company common stock for a total purchase price of $15 if the consulting agreement is terminated by the Company on or before March 15, 2011. The shares of the Companys common
stock are restricted securities, and may not be sold, transferred or otherwise disposed without registration under the Securities Act or an exemption there under. The shares were issued in reliance on the exemption from registration under
Section 4(2) of the Act. The issuance of stock was not conducted in connection with a public offering, and no public solicitation or advertisement was made or relied upon by the consultant in connection with the offering. During the three and
nine months ended November 30, 2011, the Company recorded consulting expense of $187,250 related to this Agreement.

Effective
October 12, 2010, the Company issued 20,000 shares of restricted Company common stock to one individual serving as consultant to the Company. The shares of the Companys Common Stock are restricted shares, and may not be sold, transferred
or otherwise disposed without registration under the Securities Act or an exemption there under. The shares of Company common stock were offered and sold in reliance on the exemption from registration under Section 4(2) of the Act. The Company
recorded consulting expenses of $60,000 during the quarter ending November 30, 2010.

On October 18, 2010, the Company appointed Ed
Roffman as the Chief Financial Officer of the Company. In connection with Mr. Roffmans appointment, the Company agreed to enter into an employment agreement with him pursuant to which he will receive 180,000 shares of Company common
stock to with a Company right to repurchase such shares for $.01 a share which right shall elapse at the rate of 15,000 shares per month for a period of 12 months. The shares of the common stock are restricted shares, and may not be sold,
transferred or otherwise disposed without registration under the Securities Act or an exemption therein. The shares of common stock were offered and sold within the exemption from registration under Section 4(2) of the Act. The offering
was not conducted in connection with a public offering, and no public solicitation or advertisement was made or relied upon by Mr. Roffman in connection with the issuance. The Company recorded $28,500 in compensation expense for the three
months ended November 30, 2010.

On October 26, 2010, the Company issued 15,000 shares of restricted Company common stock to DVD
Kiosk Solutions as part of a settlement of a dispute. The shares of the common stock are restricted shares, and may not be sold, transferred or otherwise disposed without registration under the Securities Act or an exemption therein. The shares of
common stock were offered and sold within the exemption from registration under Section 4(2) of the Act. The offering was not conducted in connection with a public offering, and no public solicitation or advertisement was made or relied
upon by DVD Kiosk Solutions in connection with the issuance. The Company recorded $29,850 in expense for the three months ended November 30, 2010.

On November 22, 2010, the Company appointed Gregory Waring as President and Chief Operating Officer of the Company. In connection with Mr. Warings appointment, the Company agreed to enter
into an employment agreement with him pursuant to which he will receive 250,000 shares of Company common stock with a Company right to repurchase such shares for $.01 a share which right shall elapse at the rate of 20,833 shares per month for a
period of 12 months. The shares of the common stock are restricted shares, and may not be sold, transferred or otherwise disposed without registration under the Securities Act or an exemption



27



---

##### Table of Contents

therein. The shares of common stock were offered and sold within the exemption from registration under Section 4(2) of the Act. The offering was not conducted in connection with a
public offering, and no public solicitation or advertisement was made or relied upon by Mr. Waring in connection with the issuance. The Company recorded $0 in compensation expense for the three months ended November 30, 2010.

On November 24, 2010, the Company issued 375,000 shares to Mr. Mark Smith, a former Chief Financial Officer of the Company, in connection with
a settlement agreement with the Company. The shares of the common stock are restricted shares, and may not be sold, transferred or otherwise disposed without registration under the Securities Act or an exemption therein. The shares of common stock
were offered and sold within the exemption from registration under Section 4(2) of the Act. The offering was not conducted in connection with a public offering, and no public solicitation or advertisement was made or relied upon by
Mr. Smith in connection with the issuance. The Company recorded $412,500 in compensation expense for the three months ended November 30, 2010.



|Item 3. | Defaults Upon Senior Securities.
|------- | --------------------------------

None



|Item 4. | (Removed and Reserved).
|------- | -----------------------

None



|Item 5. | Other Information.
|------- | ------------------

Effective as of
January 12, 2011, the Company and 3D Mediacast, Inc. mutually agreed to terminate the Collaboration Agreement dated July 5, 2010 and neither party has any further obligations to the other party under the terminated agreement.



|Item 6. | Exhibits.
|------- | ---------



|(a) | Exhibits required by Item 601 of Regulation S-B
|--- | -----------------------------------------------



|           |  |                                                                                                                                           
|---------- |  | ------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNo. |  | Description                                                                                                                               
|           | 
|10.20      |  | Waring Employment Agreement                                                                                                               
|           | 
|10.21      |  | Roffman Employment Agreement                                                                                                              
|           | 
|10.22      |  | Collaboration Agreement with Spot Ventures                                                                                                
|           | 
|10.23      |  | Mainas Subscription Agreement                                                                                                             
|           | 
|10.24      |  | Mainas Warrant                                                                                                                            
|           | 
|10.25      |  | Termination Agreement with 3D Mediacast, Inc.                                                                                             
|           | 
|31.1       |  | Certification of Chief Executive Officer pursuant to Rule 13a-14(a)/15d-14(a) of the Securities Exchange Act                              
|           | 
|31.2       |  | Certification of Chief Financial Officer pursuant to Rule 13a-14(a)/15d-14(a) of the Securities Exchange Act                              
|           | 
|32.1       |  | Certification of Chief Executive Officer pursuant to 18 U.S.C. §1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|           | 
|32.2       |  | Certification of Chief Financial Officer pursuant to 18 U.S.C. §1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002



28



---

##### Table of Contents

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the
undersigned, thereunto duly authorized.



|                       |  |  |  |  |  |                          |  |                           
|---------------------- |  |  |  |  |  | ------------------------ |  | --------------------------
|                       |  |  |  |  |  | Public Media Works, Inc.
|                       |  |  |  |  |  | (Registrant)            
|                       |  |  |  | 
|Date: January 14, 2011 |  |  |  |  |  |                          |  | /S/    MARTIN W.
GREENWALD
|                       |  |  |  |  |  | By:                      |  | Martin W. Greenwald       
|                       |  |  |  |  |  | Title:                   |  | Chief Executive Officer   



29