##### 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 August 31, 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                                                       |  | 98-0220849                       
|(State or other jurisdiction of
incorporation or organization) |  | (IRS Employer Identification No.)

2330 Marinship Way, Ste. #301

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
October 11, 2010, the registrant had outstanding 20,942,790 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 August 31, 2010

TABLE OF
CONTENTS



|                                                                                                                         |  |      |    | 
|------------------------------------------------------------------------------------------------------------------------ |  | ---- | -- | 
|                                                                                                                         |  | Page |   
|PART I  FINANCIAL INFORMATION                                                                                           |  |      | 4  | 
|                                                                                                                         | 
|Item 1. Condensed Consolidated Financial Statements                                                                      |  |      |    | 
|                                                                                                                         | 
|Condensed Consolidated Balance Sheets as of August 31, 2010 (Unaudited) and February 28,
2010                            |  |      | 4  | 
|                                                                                                                         | 
|Condensed Consolidated Statements of Operations for the Three and Six Months ended August 
31, 2010 and 2009 (Unaudited) |  |      | 5  | 
|                                                                                                                         | 
|Condensed Consolidated Statements of Cash Flows for the Six Months ended August 
31, 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                                                       |  |      | 19 | 
|                                                                                                                         | 
|Item 4. Controls and Procedures                                                                                          |  |      | 19 | 
|                                                                                                                         | 
|PART II  OTHER INFORMATION                                                                                              |  |      | 21 | 
|                                                                                                                         | 
|Item 1. Legal Proceedings                                                                                                |  |      | 21 | 
|                                                                                                                         | 
|Item 1A. Risk Factors                                                                                                    |  |      | 21 | 
|                                                                                                                         | 
|Item 2. Unregistered Sales of Equity Securities and Use of Proceeds                                                      |  |      | 26 | 
|                                                                                                                         | 
|Item 3. Defaults Upon Senior Securities                                                                                  |  |      | 27 | 
|                                                                                                                         | 
|Item 4. (Removed and Reserved)                                                                                           |  |      | 27 | 
|                                                                                                                         | 
|Item 5. Other Information                                                                                                |  |      | 27 | 
|                                                                                                                         | 
|Item 6. Exhibits                                                                                                         |  |      | 27 | 
|                                                                                                                         | 
|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



|                                                                                                                                                                              |  |                            |            |   |                  |   |            |  
|----------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | -------------------------- | ---------- | - | ---------------- | - | ---------- | -
|                                                                                                                                                                              |  | August 31, 2010(Unaudited) |            |   | February 28,2010 |  
|Assets                                                                                                                                                                        |  |                            |            |   |                  |   |            |  
|Current assets:                                                                                                                                                               |  |                            |            |   |                  |   |            |  
|Cash                                                                                                                                                                          |  | $                          | 193,034    |   |                  | $ | 44         |  
|Inventory                                                                                                                                                                     |  |                            | 773        |   |                  |   |           |  
|Prepaid expenses                                                                                                                                                              |  |                            | 1,681,674  |   |                  |   |           |  
|                                                                                                                                                                              |  |                            |            |   |                  |   |            |  
|Total current assets                                                                                                                                                          |  |                            | 1,875,481  |   |                  |   | 44         |  
|Equipment, net                                                                                                                                                                |  |                            | 45,444     |   |                  |   |           |  
|Other assets                                                                                                                                                                  |  |                            | 7,448      |   |                  |   |           |  
|                                                                                                                                                                              |  |                            |            |   |                  |   |            |  
|Total assets                                                                                                                                                                  |  | $                          | 1,928,373  |   |                  | $ | 44         |  
|                                                                                                                                                                              |  |                            |            |   |                  |   |            |  
|Liabilities and Stockholders Equity(Deficit)                                                                                                                                 |  |                            |            |   |                  |   |            |  
|Current liabilities:                                                                                                                                                          |  |                            |            |   |                  |   |            |  
|Accounts payable and accrued expenses                                                                                                                                         |  | $                          | 490,670    |   |                  | $ | 47,260     |  
|Due to stockholders                                                                                                                                                           |  |                            | 35,221     |   |                  |   | 29,074     |  
|Note payable and accrued expenses                                                                                                                                             |  |                            | 134,112    |   |                  |   | 10,667     |  
|Total current liabilities                                                                                                                                                     |  |                            | 660,003    |   |                  |   | 87,001     |  
|Accrued interest on notes payable to stockholders and a related party                                                                                                         |  |                            | 412,548    |   |                  |   | 385,300    |  
|Notes payable to stockholders                                                                                                                                                 |  |                            | 449,222    |   |                  |   | 449,222    |  
|Notes payable to a related party                                                                                                                                              |  |                            | 225,521    |   |                  |   | 201,274    |  
|                                                                                                                                                                              |  |                            |            |   |                  |   |            |  
|Total liabilities                                                                                                                                                             |  |                            | 1,747,294  |   |                  |   | 1,122,797  |  
|                                                                                                                                                                              |  |                            |            |   |                  |   |            |  
|Stockholders equity                                                                                                                                                          |  |                            |            |   |                  |   |            |  
|Common stock $0.0001 par value, 100,000,000 shares authorized 17,590,195 and 10,136,098 issued and outstanding as of
August 31, 2010 and February 28, 2010, respectively. (1) |  |                            | 1,998      |   |                  |   | 2,042      |  
|Additional paid-in capital (1)                                                                                                                                                |  |                            | 7,404,366  |   |                  |   | 4,034,744  |  
|Accumulated deficit                                                                                                                                                           |  |                            | (7,225,285 | ) |                  |   | (5,159,539 | )
|                                                                                                                                                                              |  |                            |            |   |                  |   |            |  
|Total stockholders equity                                                                                                                                                    |  |                            | 181,079    |   |                  |   | (1,122,753 | )
|                                                                                                                                                                              |  |                            |            |   |                  |   |            |  
|Total liabilities and stockholders equity                                                                                                                                    |  | $                          | 1,928,373  |   |                  | $ | 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
EndedAugust 31, |            |   | Six Months
EndedAugust 31, |  
|                                                                      |  | 2010                         |            |   | 2009                       |   |           | 2010 |  |   | 2009       |  
|Revenue                                                               |  | $                            | 339        |   |                            | $ |          |      |  | $ | 339        |   |  | $ | 50,000    |  
|                                                                      |  |                              |            |   |                            |   |           |      |  |   |            |   |  |   |           |  
|Expenses                                                              |  |                              |            |   |                            |   |           |      |  |   |            |   |  |   |           |  
|General and administrative expenses                                   |  |                              | 442,519    |   |                            |   | 7,635     |      |  |   | 1,785,569  |   |  |   | 9,817     |  
|Professional fees                                                     |  |                              |           |   |                            |   | 20,648    |      |  |   |           |   |  |   | 29,988    |  
|Operating expenses                                                    |  |                              | 442,519    |   |                            |   | (28,283   | )    |  |   | 1,785,569  |   |  |   | 39,805    |  
|Operating (loss) profit                                               |  |                              | (442,180   | ) |                            |   | (28,283   | )    |  |   | (1,785,230 | ) |  |   | 10,195    |  
|Other expenses                                                        |  |                              |            |   |                            |   |           |      |  |   |            |   |  |   |           |  
|Interest expenses                                                     |  |                              | (33,390    | ) |                            |   | (14,523   | )    |  |   | (219,373   | ) |  |   | (28,906   | )
|Loss on conversion of debt to equity                                  |  |                              |            |   |                            |   |          |      |  |   | (46,550    | ) |  |   |          |  
|Depreciation amortization expense                                     |  |                              | (13,288    | ) |                            |   |          |      |  |   | (14,593    | ) |  |   |          |  
|Total other expenses                                                  |  |                              | 46,677     |   |                            |   | (14,523   | )    |  |   | (280,515   | ) |  |   | (28,906   | )
|                                                                      |  |                              |            |   |                            |   |           |      |  |   |            |   |  |   |           |  
|Loss before income taxes                                              |  |                              | (488,858   | ) |                            |   | (42,806   | )    |  |   | (2,065,746 | ) |  |   | (18,711   | )
|Provision for income taxes                                            |  |                              |           |   |                            |   |          |      |  |   |           |   |  |   |          |  
|                                                                      |  |                              |            |   |                            |   |           |      |  |   |            |   |  |   |           |  
|Net loss                                                              |  | $                            | (488,858   | ) |                            | $ | (42,806   | )    |  | $ | (2,065,746 | ) |  | $ | (18,711   | )
|                                                                      |  |                              |            |   |                            |   |           |      |  |   |            |   |  |   |           |  
|Net loss per common share  basic and diluted                         |  | $                            | (0.03      | ) |                            | $ | (0.01     | )    |  | $ | (0.15      | ) |  | $ | (0.00     | )
|                                                                      |  |                              |            |   |                            |   |           |      |  |   |            |   |  |   |           |  
|Weighted average number of shares outstanding  basic and diluted (2) |  |                              | 15,453,528 |   |                            |   | 5,286,440 |      |  |   | 13,794,681 |   |  |   | 5,266,768 |  



|(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)



|                                                                        |  |                                  |            |   |                                 |   |         |  
|----------------------------------------------------------------------- |  | -------------------------------- | ---------- | - | ------------------------------- | - | ------- | -
|                                                                        |  | Six months endedAugust 
31, 2010 |            |   | Six months endedAugust 31, 2009 |  
|OPERATING ACTIVITIES:                                                   |  |                                  |            |   |                                 |   |         |  
|Net loss                                                                |  | $                                | (2,065,746 | ) |                                 | $ | (18,711 | )
|Adjustments to reconcile net loss to cash used in operating activities: |  |                                  |            |   |                                 |   |         |  
|Depreciation                                                            |  |                                  | 3,805      |   |                                 |   | 279     |  
|Interest expense on conversion of debt to equity                        |  |                                  | 166,079    |   |                                 |   |        |  
|Share based compensation                                                |  |                                  | 2,583,479  |   |                                 |   |        |  
|Loss on conversion of debt to equity                                    |  |                                  | 46,550     |   |                                 |   |         |  
|Changes in operating assets and liabilities:                            |  |                                  |            |   |                                 |   |        |  
|Prepaid expenses                                                        |  |                                  | (1,681,674 | ) |                                 |   | 2,140   |  
|Inventory                                                               |  |                                  | (773       | ) |                                 |   |        |  
|Other assets                                                            |  |                                  | (7,448     | ) |                                 |   |        |  
|Accounts payable, accrued expenses and accrued interest                 |  |                                  | 574,497    |   |                                 |   | (7,182  | )
|                                                                        |  |                                  |            |   |                                 |   |         |  
|Net cash used in operating activities                                   |  |                                  | (381,232   | ) |                                 |   | (23,474 | )
|                                                                        |  |                                  |            |   |                                 |   |         |  
|                                                                        |  |                                 
|INVESTING ACTIVITIES:                                                   |  |                                  |            |   |                                 |   |         |  
|Purchase of equipment                                                   |  |                                  | (49,249    | ) |                                 |   |        |  
|                                                                        |  |                                  |            |   |                                 |   |         |  
|Net cash used in investing activities                                   |  |                                  | (49,249    | ) |                                 |   |        |  
|                                                                        |  |                                  |            |   |                                 |   |         |  
|                                                                        |  |                                 
|FINANCING ACTIVITIES:                                                   |  |                                  |            |   |                                 |   |         |  
|Issuance of common stock                                                |  |                                  | 761,394    |   |                                 |   |        |  
|Proceeds from notes payable to stockholders                             |  |                                  | (137,923   | ) |                                 |   | 22,683  |  
|                                                                        |  |                                  |            |   |                                 |   |         |  
|Net cash provided by financing activities                               |  |                                  | 623,471    |   |                                 |   | 22,683  |  
|                                                                        |  |                                  |            |   |                                 |   |         |  
|Net increase (decrease) in cash                                         |  |                                  | 192,990    |   |                                 |   | (791    | )
|Cash - beginning of period                                              |  |                                  | 44         |   |                                 |   | 1,212   |  
|                                                                        |  |                                  |            |   |                                 |   |         |  
|Cash - end of period                                                    |  | $                                | 193,034    |   |                                 | $ | 421     |  
|                                                                        |  |                                  |            |   |                                 |   |         |  
|                                                                        |  |                                 
|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                           |  | $                                | 1,125,000  |   |                                 | $ |        |  
|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)

August 31, 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 six months ended August 31, 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, 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. As
further described in Note 9, Subsequent Events, the Company will also consider acquisitions or mergers with similar businesses.



7



---

##### Table of Contents

PUBLIC MEDIA WORKS, INC.

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

August 31, 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. Inventory cost will be amortized over a 12 month period using a sum of the years digits methodology.

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 net revenues from DVD movie rentals and sales 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 August 31, 2010
and 2009, the Company had 757,500 and no warrants outstanding, respectively. As of August 31, 2010 and 2009, the Company had 3,842,000 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.



8



---

##### Table of Contents

PUBLIC MEDIA WORKS, INC.

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

August 31, 2010





3. Equipment

Equipment consisted of the following as of August 31, 2010.



|                               |  |      |        |  
|------------------------------ |  | ---- | ------ | -
|                               |  | 2010 |       
|Kiosk equipment                |  | $    | 49,249 |  
|Less: accumulated depreciation |  |      | (3,805 | )
|                               |  |      |        |  
|                               |  | $    | 45,444 |  

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 months ended August 31, 2010 amounted to $2,500.

4. Line of Credit and Notes Payable to Stockholders and Other Obligations

The Company has
a due to shareholders as of August 31, 2010 and February 28, 2010, that is for $35,221 and $29,074. The balance consists of expenses and obligations owed to officers and shareholders of the Company for their part in continuing operations.
The majority of the expenses in this balance have been incurred during the three months ended May 31, 2010. Included in the due to shareholder balance is a short term note with George Mainas dated May 17, 2010 for $4,147, the note accrues
no interest and is payable upon demand.

The Company has a note payable and accrued expenses for $39,112 as of August 31, 2010 (As of
February 28, 2010 - $10,667). The August 31, 2010 balance consists of accrued interest of $1,000 for settlement of past due rent, a note to the Companys legal counsel and shareholder Mr. Steve Davis in the amount of $25,566
including accrued interest, and a $12,547 balance owing to Imperial Credit for the Companys D&O insurance. 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. The financing arrangement with Imperial Credit accrues interest at 9% over nine months.

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 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 balances on the balance sheet that relate to this Loan Agreement are the notes payable to stockholders, notes payable to a related party and includes accrued interest which is further described
below.



9



---

##### Table of Contents

PUBLIC MEDIA WORKS, INC.

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

August 31, 2010





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 bearing interest at 7% per annum. As of August 31, 2010 the Company had an outstanding principal balance of $42,000 and
accrued interest of $28,195.

On August 19, 2004, the Company obtained $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. As of August 31, 2010, the
balance outstanding including principal and interest was $301,497.

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 bearing interest at 8% per annum. As of August 31, 2010 the Company had an outstanding principal balance of $340,000 and accrued interest of $375,600.

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.

5. 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 August 31, 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). 3DMC is in
the business of 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 provides 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. Under the terms of the agreement, 3DMC has also been 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.

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 three months ended August 31, 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 Company recorded $511,501 in compensation expense for the three months ended August 31, 2010 as all shares vested immediately.

On August 2, 2010 the Company agreed to issue 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. The shares of common stock
were offered and sold within the exemption from registration under Section 4(2) of the Act.



10



---

##### Table of Contents

PUBLIC MEDIA WORKS, INC.

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

August 31, 2010



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. The
Company recorded $639,377 in compensation expense for the three months ended August 31, 2010 as all shares vested immediately.

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. As of August 31, 2010, the accredited investors held 430,000 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
vest 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 expense as related to the warrants for the three and six month
months ended August, 31, 2010.

6. 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.



|                          |  |                                    |        |   |                                    |  |        |  
|------------------------- |  | ---------------------------------- | ------ | - | ---------------------------------- |  | ------ | -
|                          |  | Three months endedAugust 
31, 2010 |        |   | Three months endedAugust 
31, 2009 | 
|Expected volatility       |  |                                    | 706.68 | % |                                    |  | 314.73 | %
|Expected dividends        |  |                                    | 0      | % |                                    |  | 0      | %
|Expected terms (in years) |  |                                    | 5.0    |   |                                    |  | 2.5    |  
|Risk-free rate            |  |                                    | 1.74   | % |                                    |  | 1.42   | %
|Forfeiture rate           |  |                                    | 0      | % |                                    |  | 0      | %



11



---

##### Table of Contents

PUBLIC MEDIA WORKS, INC.

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

August 31, 2010





A summary of option activity as of
August 31, 2010, and changes during the period then ended is presented below:



|                               |  |         |           |  |                               |   |      |                                         |  |  |                         |  |  |   |      | 
|------------------------------ |  | ------- | --------- |  | ----------------------------- | - | ---- | --------------------------------------- |  |  | ----------------------- |  |  | - | ---- | 
|                               |  | Options |           |  | Weighted-AverageExercisePrice |   |      | AverageRemainingContractualLife (Years) |  |  | AggregateIntrinsicValue | 
|Outstanding at May 31, 2010    |  |         | 1,000,000 |  |                               |   | 0.56 |                                         |  |  |                        |  |  |   | 0.56 | 
|                               |  |         |           |  |                               |   |      |                                         |  |  |                         |  |  |   |      | 
|Granted                        |  |         | 2,842,000 |  |                               |   | 1.13 |                                         |  |  | .92                     |  |  |   | 1.13 | 
|Exercised                      |  |         |          |  |                               |   |     |                                         |  |  |                        |  |  |   |     | 
|Forfeited or expired           |  |         |          |  |                               |   |     |                                         |  |  |                        |  |  |   |     | 
|                               |  |         |           |  |                               |   |      |                                         |  |  |                         |  |  |   |      | 
|Outstanding at August 31, 2010 |  |         | 3,842,000 |  |                               |   | 0.98 |                                         |  |  | .68                     |  |  |   | 0.98 | 
|                               |  |         |           |  |                               |   |      |                                         |  |  |                         |  |  |   |      | 
|Exercisable at August 31, 2010 |  |         | 1,241,690 |  |                               | $ | 0.68 |                                         |  |  | .68                     |  |  | $ | 0.98 | 
|                               |  |         |           |  |                               |   |      |                                         |  |  |                         |  |  |   |      | 

There were no options exercised during the three months ended August 31, 2010 or 2009 and there was no unvested
compensation as of August 31, 2010. On August 2, 2010, the Company issued a total of 1,750,000 stock options under the Companys 2010 Equity Incentive Plan to various employees and consultants with an exercise price of $1.10. The
stock options vest over a 12 month period from the date of grant and the Company has recorded an expense of $258,175 in the current quarter within general and administrative expenses. Effective August 5, 2010, the Company agreed to issue a
total of 892,000 stock options under the Companys 2010 Equity Incentive Plan to various employees and consultants with an exercise price of $1.20. The stock options vest over a 12 month period from the date of grant and the Company has
recorded an expense of $103,243 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.



|                          |  |                                    |        |  
|------------------------- |  | ---------------------------------- | ------ | -
|                          |  | Three months endedAugust 
31, 2010 |       
|Expected volatility       |  |                                    | 706.68 | %
|Expected dividends        |  |                                    | 0      | %
|Expected terms (in years) |  |                                    | 1.00   |  
|Risk-free rate            |  |                                    | 0.34   | %
|Forfeiture rate           |  |                                    | 0      | %



12



---

##### Table of Contents

PUBLIC MEDIA WORKS, INC.

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

August 31, 2010





A summary of warrant activity as
of August 31, 2010, and changes during the period then ended is presented below:



|                               |  |         |           |  |                               |   |      |                                         |  |  |                         |  |  |   |      | 
|------------------------------ |  | ------- | --------- |  | ----------------------------- | - | ---- | --------------------------------------- |  |  | ----------------------- |  |  | - | ---- | 
|                               |  | Options |           |  | Weighted-AverageExercisePrice |   |      | AverageRemainingContractualLife (Years) |  |  | AggregateIntrinsicValue | 
|Outstanding at May 31, 2010    |  |         | 168,000   |  |                               | $ | 1.25 |                                         |  |  | .94                     |  |  | $ | 1.25 | 
|                               |  |         |           |  |                               |   |      |                                         |  |  |                         |  |  |   |      | 
|Granted                        |  |         | 1,189,500 |  |                               |   | .96  |                                         |  |  | .98                     |  |  |   | .96  | 
|Exercised                      |  |         |          |  |                               |   |     |                                         |  |  |                        |  |  |   |     | 
|Forfeited or expired           |  |         |          |  |                               |   |     |                                         |  |  |                        |  |  |   |     | 
|                               |  |         |           |  |                               |   |      |                                         |  |  |                         |  |  |   |      | 
|Outstanding at August 31, 2010 |  |         | 1,357,500 |  |                               | $ | 1.00 |                                         |  |  | .94                     |  |  | $ | 1.00 | 
|                               |  |         |           |  |                               |   |      |                                         |  |  |                         |  |  |   |      | 
|Exercisable at August 31, 2010 |  |         | 1,357,500 |  |                               | $ | 1.00 |                                         |  |  | .94                     |  |  | $ | 1.00 | 
|                               |  |         |           |  |                               |   |      |                                         |  |  |                         |  |  |   |      | 

7. 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 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.

8. 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 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 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.

9. Subsequent Events

In preparing these
condensed consolidated financial statements, the Company has evaluated events and transactions for potential recognition or disclosure through October 14, 2010, the date the condensed consolidated financial statements were available to be
issued.



13



---

##### Table of Contents

PUBLIC MEDIA WORKS, INC.

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

August 31, 2010





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 $138,671.69 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.

Effective September 1, 2010, the Company agreed to issue a total of 300,000 stock options with an exercise price of $1.80 under the Companys
2010 Equity Incentive Plan to a Company employee. The stock options vest over a 24 month period from the date of grant and are subject to the terms of employment.

Effective September 7, 2010, the Company agreed to issue a total of 200,000 stock options with an exercise price of $1.75 under the Companys 2010 Equity Incentive Plan to a Company employee.
The stock options vest over a 24 month period from the date of grant and are subject to the terms of employment.

On September 8, 2010,
the Company entered into a General Release with Sheri Cecchini, who was separated from the Company on September 15, 2010. The general release provided for the payment of $15,750, which represented all outstanding obligations due to
Ms. Cecchini at the time of her separation.

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.

From September 22, 2010 through September 30, 2010, Public Media Works, Inc. (the Company) sold 946,429 shares of restricted Company common stock to 8 accredited investors. In
connection with the issuance of common stock, the Company also issued warrants to purchase 946,429 shares of restricted common stock at $.70 per share for a term of 3 years, and issued warrants to purchase 15,000 shares of restricted common stock at
$1.25 per share for a term of 1 year. The investors receiving the 946,429 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 $644,500 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 warrants 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.



14



---

##### Table of Contents

PUBLIC MEDIA WORKS, INC.

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

August 31, 2010





On October 12, 2010, the
Companys Board of Directors approved the issuance of 665,540 shares of restricted Company common stock to four individuals serving as consultants and employees of the Company, subject to the terms of mutually agreeable terms of consulting or
employment. 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.

Effective as of October 13,
2020, Greg Sutyak resigned as the Chief Financial Officer of the Company.

Effective as of October 18, 2010 after the filing of this
report, Ed Roffman was appointed as the Chief Financial Officer of the Company. In connection with Mr. Roffmans appointment, the Company agreed to enter into a consulting agreement with him pursuant to which (i) he will be paid a
monthly salary of $8,000 per month plus a cumulative deferral of $2,000 per month; and (ii) 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.



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s wholly-owned subsidiary, EntertainmentXpress, Inc., a California corporation (EntertainmentXpress), is 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.
EntertainmentXpress plans to deploy 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, video games and other products. The Company plans to
locate the Kiosks in quick-serve food locations, grocery stores and other high-traffic, public venues.

The Companys Kiosks have
the ability to condense a brick and mortar traditional video store into a 9 square foot space capable of holding and dispensing a full array of DVDs and games. The free standing Kiosks allow consumers to purchase or rent DVDs and video games.



16



---

##### Table of Contents



The Company believes consumer
awareness has increased over the last several years of 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
use to visit to rent DVDs have either disappeared or are predicted to disappear in the near future. The Company believes it is well positioned to be the 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, in the future, when the physical dispensing of DVDs is augmented by over the air streaming or downloading of movies and other content as many industry experts
predict, the Companys Kiosks will be designed to provide for the non-physical delivery of content.

The Company anticipates that each of
its Kiosks will contain an integrated 3D LCD display monitor. These monitors will be provided by 3D Mediacast, Inc. pursuant to the Companys Collaboration Agreement with 3D Mediacast. The unique technology offered by 3D Mediacast allows a
viewer to experience 3D without the need to wear 3D glasses. In our agreement with 3D Mediacast, the companies will also work together to place 3D LCD display screens in other suitable locations in order to create unique advertising experiences for
the consumer. The deployment of these 3D screens is expected to provide the Company with an additional revenue source. The Collaboration Agreement provides that the 3D LCD screen technology offered by 3D Mediacast will be exclusive to the Company as
it relates to Kiosks.

The Company has agreements with Modular Conversions to place Kiosks in gas station convenience stores and the Asian
American Convenience Store Association to place Kiosks in convenience stores and other high traffic locations. In addition to aggressively seeking out new business partners, the Company continues discussions with several national retail outlets for
the exclusive placement of Kiosks.

The Company has also entered into a non-binding Letter of Intent to acquire Cochrane, Alberta,
Canada-based Mediamatic Ventures, Inc. (dba VideomaticCanada) at a purchase price to be mutually agreed upon by the parties. The completion of the acquisition is subject to the negotiation and execution of a definitive acquisition agreement and the
completion of the audit of VideomaticCanada. The Company cannot provide any assurances that such an acquisition will be completed, or if completed, the timing of such completion.

Certain Management Changes During the Quarter

Garrett Cecchini resigned as the
Companys Chairman of the Board, Chief Executive Officer and Secretary effective as of August 2, 2010. Mr. Cecchini remains on the Board of Directors and was appointed Vice Chairman as of August 2, 2010. Martin W. Greenwald was
appointed as our Chairman of the Board, Chief Executive Officer and Secretary as of August 2, 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.



17



---

##### Table of Contents



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.

Plan of Operations

The Company has been restructured and is in its start-up phase of operation and generated $339 in revenues during the three or six months ended August 31, 2010. The Company, under its previous
structure generated $50,000 in revenues during the six months ended August 31, 2009. The Companys revenues during the six month period ended August 31, 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.

For the three months ended August 31, 2010, the Companys operating loss amounted to $488,858, compared to an operating loss of $42,806 for the three months ended August 31, 2009. For the
six months ended August 31, 2010, the Companys operating loss amounted to $2,065,746, compared to an operating loss of $18,711 for the six months ended August 31, 2009. The increase in the operating loss resulted from the increase in
general and administrative expenses generated during the three and six month periods ending August 31, 2010, which was primarily due to a Company restructuring during the first quarter of May 31, 2010.

The Company has reported a cumulative deficit of $7,225,285 from its inception on March 3, 2000 through August 31, 2010.

Liquidity and Capital Resources

At August 31, 2010, our total assets and liabilities were $1,928,373 and $1,747,295, respectively. Our stockholders deficit at August 31, 2010 was $181,078, compared to stockholders
deficit at February 28, 2010 of $1,122,753.

As of August 31, 2010, the Company had a cash balance of $193,034. 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 may also raise capital from third parties to fund specific television, film and other projects.

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, 4, and 8 for a summary of the Companys obligations
and commitments.

Company Interest in Limited Liability Companies For Projects

The Company also owns a right to receive royalty payments in the amount of 12.5% of any future distributions from the DOD, LLC and 10% of any future
distributions from Dead Air, LLC. DOD, LLC owns and develops the film Donna On Demand and Dead Air, LLC owns and develops the film Dead Air. As of the date of this report, the Company has not received any royalty payments
from these projects, and there can be no assurance that the Company will receive any royalty payments from these projects in the future.



18



---

##### Table of Contents



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.



|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 August 31, 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.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



19



---

##### Table of Contents



Our plan to remediate those material
weaknesses remaining as of August 31, 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 who is also the Chief Executive Officer as of the date of this report, 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 second quarter. During the second quarter ended August 31, 2010, Garrett Cecchini resigned as our Chief Executive Officer and Martin W. Greenwald
was appointed as the Companys Chief Executive Officer and Chairman of the Board of Directors.



20



---

##### 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 $138,671.69 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 have installed initial trail machines and intend to continue 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 and gaming industry is highly competitive with many factors affecting our ability to profitably manage our rental services business. We plan to develop a nationwide
infrastructure of digital media kiosks. The home video and game 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.



21



---

##### Table of Contents



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 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.



22



---

##### Table of Contents



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.

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 August 31, 2010, we had cumulative deficit of ($7,225,285) and we had net loss in the
quarter ended August 31, 2010 of ($2,065,746). 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.



23



---

##### Table of Contents



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 dividendsand,
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.

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.



24



---

##### Table of Contents



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.

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.



25



---

##### Table of Contents



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 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.



26



---

##### Table of Contents



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.



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

None



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

None



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

Effective as of
October 13, 2020, Greg Sutyak resigned as the Chief Financial Officer of the Company.

Effective as of October 18, 2010 after the
filing of this report, Ed Roffman was appointed as the Chief Financial Officer of the Company. Mr. Roffman, age 60, has been an independent business consultant since April 2006 working with several early stage companies in differing segments of
the internet space and in casual video game development. Mr. Roffman served as Chief Financial Officer of Red Mile Entertainment, Inc. from January 2005 until April 2006 and at Fluent Entertainment, Inc. from February 2003 to
December 2004. Both companies are consumer software developers and publishers. Mr. Roffman has also been a principal of Creekside, LLC, a consulting firm which specializes in the software, internet and consumer products industries.
Mr. Roffman currently serves on the board and is chairman of the audit committee of Westinghouse Solar (NASDAQ: WEST) a designer and distributor of solar modules. Mr. Roffman is a CPA with over 35 years of experience in
accounting and finance. Mr. Roffman earned a BBA in accounting from Temple University. In connection with Mr. Roffmans appointment, the Company agreed to enter into a consulting agreement with him pursuant to which (i) he will
be paid a monthly salary of $8,000 per month plus a cumulative deferral of $2,000 per month; and (ii) 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.



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



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



27



---

##### Table of Contents



|            |  |                                                                                                                                           
|----------- |  | ------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit
No. |  | Description                                                                                                                               
|            | 
|10.17       |  | Teaming Agreement with Modular Conversions, LLC dated August 12, 2010                                                                     
|            | 
|10.18       |  | Employment Agreement with Martin W. Greenwald dated October 12, 2010                                                                      
|            | 
|10.19       |  | 2010 Equity Incentive Plan                                                                                                                
|            | 
|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: October 18, 2010 |  |  |  |  |  |                          |  | /S/    MARTIN W.
GREENWALD
|                       |  |  |  |  |  | By:                      |  | Martin W. Greenwald       
|                       |  |  |  |  |  | Title:                   |  | Chief Executive Officer   



29