UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

_____________________

FORM 10-Q/A

(Amendment No. 1)



(Mark One)

ýQUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended January 31, 2011

OR

 ̈TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from _______ to _______

Commission File Number 000-51132

Universal Capital Management, Inc.

(Exact name of registrant as specified in its charter)

|                                                                                                                                                           |                                                                            
|---------------------------------------------------------------------------------------------------------------------------------------------------------- | ---------------------------------------------------------------------------
|Delaware
(State or other jurisdiction of
Incorporation or Organization)
2601 Annand Drive
Suite 16
Wilmington, DE
(Address of principal executive offices) | 20-1568059
(I.R.S. Employer
Identification No.)

______19808____
(Zip Code)
|Registrants telephone number, including area code: (302) 998-8824                                                                                        

Indicate by check mark whether the registrant (1) has filed all reports to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 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   ̈ No ý

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 ý.

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer or a non-accelerated filer. See definition of accelerated filer and large accelerated filer in Rule 12b-2 of the Exchange Act (check one).

Large accelerated filer  ̈ Accelerated filer  ̈  Non-accelerated filer ý  Smaller Reporting Company  ̈

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ̈  No ý

The number of shares of the registrants Common Stock issued as of June 6, 2013 was 43,187,426. Of this amount, 28,187,426 were outstanding and 15,000,000 were contingently returnable in accordance with specified conditions to be met in the future per a joint venture agreement.







---

Universal Capital Management, Inc. (the Company, our or we) filed a Quarterly Report on Form 10-Q for the period ended January 31, 2011 (the Original Report) with the Securities and Exchange Commission (SEC) on March 22, 2011.  The Financial Statements contained in the Original Report were not reviewed by the Companys independent registered public accounting firm and a note to that effect was inserted at the beginning of the Original Report.  We are filing this Amendment No. 1 to Quarterly Report on Form 10-Q/A (the Amended Report) to remove the note that the unaudited Financial Statements were not reviewed by the Companys independent registered public accounting firm and to amend the Original Report as follows:



1.

The note inserted at the beginning of the Original Report stating that the Financial Statements contained in the Original Report were not reviewed by the Companys independent registered public accounting firm is deleted.  There were several adjustments to the Companys January 31, 2011 Financial Statements included in the Original Report including the following principal items:



a.

$1,751,000 income tax provision as the result of a valuation allowance against deferred tax assets.

b.

$61,000 income tax provision as a result of valuation allowance against current tax assets.

c.

$302,356 bad debt expense related to affiliate investments.

d.

$338,325 loss on impairment of portfolio stock.

e.

$181,000 for net unrealized depreciation on investments.

The resulting effect of the restatement of the Financial Statements for the period ended January 31, 2011 is: (1) a reduction of total assets of $2,633,681 from $3,616,920 to $983,239, (2) a decrease in net assets of $2,633,681 from a net asset amount of $2,332,624 to a net liability amount of ($301,056), (3) a net decrease of net assets resulting from operations of $2,633,681 from a net decrease of $1,849,325 to a net decrease of $4,483,006 for the nine months ended January 31, 2011, (4) a net decrease in net assets from operations per share of ($0.41) from ($0.29) to ($0.70) per share for the nine months ended January 31, 2011, (5) a net decrease of net assets resulting from operations of $372,649 from a net decrease of $429,006 to a net decrease of $56,357 for the three months ended January 31, 2011 and (6) a net decrease in net assets from operations per share of ($0.06) from ($0.07) to ($0.01) per share for the three months ended January 31, 2011. Certain applicable portions of Notes 1, 3, 4, 6, 10, 11, 12 and 13 have also been revised accordingly.

2.

The Financial Statements contained in Part I. Item 1 of the Original Report are deleted in their entirety and replaced with the Financial Statement contained in Part I. Item 1 of this Amended Report.

3.

The Managements Discussion and Analysis of Financial Condition and Results of Operations contained in Part I. Item 2 of the Original Report is deleted in its entirety and replaced with the Managements Discussion and Analysis of Financial Condition and Results of Operations contained in Part II. Item 2 of this Amended Report.

4.

The information contained in Part II. Item 6 Exhibits of the Original Report is revised only to reflect the filing of currently dated certifications of our principal executive officer and our principal financial officer, which are attached to this Amended Report.



Except as described above, this Amended Report does not modify or update any other disclosures in, or exhibits to, the Original Report and this Amended Report continues to speak as of the date of the Original Report. Accordingly, this Amended Report should be read in conjunction with the Original Report and all of our filings made with the SEC subsequent to the filing of the Original Report, as information in such filings may update or supersede certain information contained in this Amended Report and the Original Report.





---

TABLE OF CONTENTS



|        |                                                                                       |     
|------- | ------------------------------------------------------------------------------------- | ----
|        |                                                                                       | Page
|        |                                                                                       |     
|        | PART I  FINANCIAL INFORMATION                                                        |     
|        |                                                                                       |     
|Item 1. | Financial Statements                                                                  | 1   
|        |                                                                                       |     
|        |                                                                                       |     
|Item 2. | Managements Discussion and Analysis of Financial Condition and Results of Operations | 1   
|        |                                                                                       |     
|        | PART II - OTHER INFORMATION                                                           |     
|        |                                                                                       |     
|Item 6. | Exhibits                                                                              | 7   







---





PART I  FINANCIAL INFORMATION

Item 1.

Financial Statements

See Appendix

Item 2.

Managements Discussion and Analysis of Financial Condition and Results of Operations

Introduction

The following discussion contains forward-looking statements. The words anticipate, believe, expect, plan, intend, estimate, project, will, could, may and similar expressions are intended to identify forward-looking statements. Such statements reflect our Companys current views with respect to future events and financial performance and involve risks and uncertainties. Should one or more risks or uncertainties occur, or should underlying assumptions prove incorrect, actual results may vary materially and adversely from those anticipated, believed, expected, planned, intended, estimated, projected or otherwise indicated. Readers should not place undue reliance on these forward-looking statements.

The following discussion is qualified by reference to, and should be read in conjunction with our Companys financial statements and the notes thereto.

During the period covered by this report, our Company was a non-diversified, close-ended management investment company that had elected to be treated as a business development company (BDC) under the 1940 Act.  We assisted early stage development companies in all aspects of the planning process from inception to entering the public marketplace.  This included assisting with the preparation of financial statements, capitalization tables, valuations, business plans and coordinating public/investor relations efforts.  Our niche was to assist young companies prepare themselves for introduction to a diversified group of accredited investors in order to assist them with obtaining private debt and/or equity financing.  Since we had differing clients in varied industries, our overall portfolio is extremely diversified, which we believed enabled us to offer investors who invest in us a potentially higher return with less risk.  For our management services we received a block of common stock which could result in a financial windfall for us and our shareholders.

On November 1, 2011, the Company filed Form N-54C notification of withdrawal of election to be regulated as a BDC. The withdrawal was effective upon receipt of the Form N-54C notification by the SEC, and our Company is no longer subject to regulation as a BDC as of November 1, 2011.  However, during the period covered by this amended quarterly report on Form 10-Q/A, October 31, 2010, the Company is reporting as a BDC.



Subsequent to November 1, 2011, we have no intention to invest in securities or meet the definition of an investment company, as described in Section 3 of the 1940 Act. Our Company will be managed so it will not be deemed to be an investment company as defined in the 1940 Act and will maintain its registration under the 1934 Act and continue to be obligated to file regular reports as required thereunder.



Our Company identifies, advises in development and markets consumer products. Our strategy employs three primary channels: Direct Response Television (Infomercials), Television Shopping Networks and Retail Outlets. We seek to assist and enable entrepreneurs to introduce products to the consumer market. Entrepreneurs can leverage our experience and valuable business contacts in functions such as product selection, marketing development, media buying and direct response television production. Inventors and entrepreneurs submit products or business concepts for our input and advice. We generate revenues from two primary sources (i) management of the entire business cycle of the consumer product and (ii) sales of consumer



-1-



---





products, for which we receive a share of net profits of consumer products sold. We do not manufacture any of our products.  As of the date of this Form 10-K/A, we have generated limited revenues and do not rely on any principal products. While the Company has received limited revenues from management fees generated from the sales of several products, none of these fees have generated material revenues. We currently do not sell any internally developed or Company owned products.



We are currently positioning our Company to expand its business and become a diversified holding company that is engaged in different businesses through the operation of consolidated subsidiaries. We plan to accomplish this expansion through acquisition, merger or the formation of newly created subsidiaries. We are currently in various stages of talks with several target companies that could further the company's goal to become a diversified holding company, but no agreements have been reached to date



Pursuant to the requirements of the Investment Company Act of 1940, as amended (1940 Act), our Board of Directors is responsible for determining in good faith the fair value of the securities and assets held by our Company for which market quotations are not readily available. In making its determination, our Board of Directors may consider valuation appraisals provided by independent financial experts. Our Company expects to pay a professional fee each time such a valuation is provided. With respect to private equity securities, each investment is valued using industry valuation benchmarks, and then the value may be assigned a discount reflecting the particular nature of the investment.

Our Board of Directors bases its determination of value on, among other things, applicable quantitative and qualitative factors. These factors may include, but are not limited to, the type of securities, the nature of the business of the portfolio company, the marketability of the securities, the market price of unrestricted securities of the same issue (if any), comparative valuation of securities of publicly traded companies in the same or similar industries, current financial conditions and operating results of the portfolio company, sales and earnings growth of the portfolio company, operating revenues of the portfolio company, competitive conditions, and current and prospective conditions in the overall economy and the equity markets.

Without a readily recognized market value, the estimated value of some portfolio securities may differ significantly from the values that would be placed on the portfolio if there existed a ready market for such equity securities.

Financial Condition

Our Companys total assets, net assets, net asset value per share and unrealized appreciation are set forth in the following table:

|                                                                     |                                           |                                 
|-------------------------------------------------------------------- | ----------------------------------------- | --------------------------------
|                                                                     | At the Nine
Months Ended
January 31, 2011 | At the Year Ended
April 30, 2010
|TOTAL ASSETS                                                         | $
983,239                                 | $
5,375,880                     
|NET ASSETS (LIABILITIES)                                             | $
(301,056)                               | $
4,174,316                     
|NET ASSET (LIABILITY) VALUE PER SHARE                                | $
(0.05)                                  | $
0.65                          
|CUMULATIVE NET UNREALIZED APPRECIATION (DEPRECIATION) OF INVESTMENTS | $               (1,230,365))              | $
1,341,128                     



The changes in total assets, net assets and net asset value per share for the nine months ending January 31, 2011 were primarily attributable to:

·

$2,233,168 net unrealized depreciation on investments.



-2-



---





·

$793,500 income tax provision as the result of a valuation allowance against deferred tax assets.

·

$302,356 bad debt expense related to affiliate investments.

·

$338,325 loss on impairment of portfolio stock.

·

At January 31, 2011 and April 30, 2010, $972,539 or approximately 323% and $4,179,222 or approximately 100% of our net assets (liabilities), respectively, consisted of investments, of which cumulative net unrealized depreciation was $1,230,365 at January 31, 2011 and cumulative net unrealized appreciation was $1,341,128 at April 30, 2010.

Our Companys unrealized appreciation (depreciation) varies significantly from period to period as a result of the wide fluctuation in the value of our Companys portfolio securities, as well as the acquisition and sale of shares during any given period.

Our Companys financial condition is dependent on a number of factors including the ability of each portfolio company to effectuate its respective strategies with our Companys help. Our Company has invested a substantial portion of its assets in development stage or start-up companies. These businesses are frequently thinly capitalized, unproven, small companies that may lack management depth, and may be dependent on new or commercially unproven technologies, and may have no operating history.

Because the portfolio companies tend to be at early stages of their business development, and because there are no markets for the securities of some portfolio companies, our Company may find it difficult to liquidate any of its investments in the near future. See Liquidity and Capital Resources below.





-3-



---





Results of Operations



The Companys financial statements have been prepared in conformity with the United States generally accepted accounting principles. On this basis, the principal measure of an investment company's financial performance during a time period is the net change in net assets during such period. Such change results from (i) income from operations, net of operating expenses, (ii) net realized gain or loss on investment, which is the difference between the proceeds received from dispositions of portfolio securities and their stated cost, and (iii) increase (decrease) in unrealized appreciation or depreciation on investments.

The Companys expenses include salaries and wages, professional fees, office expenses and supplies, rent, travel, and other normal business expenses. General and administrative costs include depreciation, investor relations and other overhead costs.

Three months ending January 31, 2011 compared to the three months ended January 31, 2010

For the three months ending January 31, 2011, the Company had revenue for services in the amount of $1,006 compared to $9,588 for the three months ending January 31, 2010. During the three months ending January 31, 2011, 46% of our Companys revenue for services was received in the form of equity securities compared to 22% for the three months ending January 31, 2010.

Total operating expenses for the three months ending January 31, 2011 were $176,832, the principal components of which were salaries and wages of $115,580, professional fees of $19,575 and $21,132 of insurance expense. By comparison, total operating expenses for the three months ending January 31, 2010 were $134,679, the principal components of which were salaries and wages of $62,972, insurance of $22,399, professional fees of $20,212, and other general and administrative expenses of $21,275.

The Company realized a loss from operations of $74,326 for the three months ending January 31, 2011, compared to a loss from operations of $74,091 for the three months ending January 31, 2010.  Included in the 2011 loss was a net tax benefit of $101,500 as compared to a net tax benefit of $51,000 included in the 2010 loss.

Nine months ending January 31, 2011 compared to the nine months ended January 31, 2010

For the nine months ending January 31, 2011, the Company had revenue for services in the amount of $15,856 compared to $17,684 for the nine months ending January 31, 2010. During the nine months ending January 31, 2011, 9% of our Companys revenue for services was received in the form of equity securities compared to 35% for the nine months ending January 31, 2010.





-4-



---





Total operating expenses for the nine months ending January 31, 2011 were $789,158, the principal components of which were $302,356 of bad debt expense, $267,873 of salaries and wages, $81,521 of professional fees, $69,983 of insurance expense and $42,025 of other general and administrative expenses. By comparison, total operating expenses for the nine months ending January 31, 2010 were $516,116, the principal components of which were $178,418 of salaries and wages, $138,140 of professional fees, $75,872 of insurance expense, $65,120 of other general and administrative expenses and $33,514 of bad debt expense.

The Company realized a loss from operations of $1,579,936 for the nine months ending January 31, 2011, compared to a gain from operations of $149,118 for the nine months ending January 31, 2010.  Included in the loss from operations for 2011 was net tax provision of $793,500 as a result of valuation allowance against a deferred income tax asset.  Included in the gain from operations for 2010 was a net tax benefit of $594,000 and a credit of $66,700 for penalties and fines.



Liquidity and Capital Resources



From inception, the Company has relied upon the infusion of capital through capital share transactions for liquidity. The Company had $1,689 of cash at January 31, 2011. Consequently, payment of operating expenses will have to come from equity capital to be raised from investors, from borrowed funds or from an operating company that the Company is looking to acquire. There is no assurance that our Company will be successful in raising such additional equity capital or additional borrowings or if it can, that it can do so at a price that management believes to be appropriate. Under the Investment Company Act of 1940, as amended (1940 Act), our Company may not sell shares of common stock at less than its net asset value except in certain limited circumstances.

At January 31, 2011, $467,000 or 48% of our investments are illiquid securities that do not have a market or they are restricted and therefore cannot be traded or sold.

The Company may be forced to dispose of a portion of its current portfolio securities if it ever becomes short of cash. Any such dispositions may have to be made at inopportune times, which may have a material adverse effect on our overall revenue.

Critical Accounting Estimates

Valuation

The 1940 Act requires periodic valuation of each investment in our Companys portfolio to determine our Companys net asset value. Under the 1940 Act, unrestricted securities with readily available market quotations are to be valued at the current market value; all other assets must be valued at fair value as determined in good faith by or under the direction of the Board of Directors.

The Board of Directors is responsible for (1) determining overall valuation guidelines and (2) ensuring the valuation of investments within the prescribed guidelines.

Fair value is generally defined as the amount for which an investment could be sold in an orderly disposition over a reasonable time. Generally, to increase objectivity in valuing assets, external measures of value, such as public markets or third-party transactions, are used whenever possible. Valuation is not based on long-term work-out value, nor immediate liquidation value, nor incremental value for potential changes that may take place in the future. The values assigned to Company investments are based on available information and do not necessarily represent amounts that might ultimately be realized, as such amounts depend on future circumstances and cannot reasonably be determined until the individual investments are actually liquidated.



-5-



---





The Companys valuation policy and methodology with respect to its portfolio companies are as follows:

Cost: The cost method is based on the Companys original cost. This method is generally used in the early stages of a portfolio companys development until significant events occur subsequent to the date of the original investment that dictate a change to another valuation method. Some examples of these events are: (1) a major recapitalization; (2) a major refinancing; (3) a significant third-party transaction; (4) the development of a meaningful public market for such companys common stock; and (5) significant changes in such companys business.

Private Market: The private market method uses actual, executed, historical transactions in a companys securities by responsible third parties as a basis for valuation. The private market method may also use, where applicable, unconditional firm offers by responsible third parties as a basis for valuation.

Public Market: The public market method is used when there is an established public market for the class of the portfolio companys securities held by the Company and the shares held by our Company bear no legal or contractual restrictions. Securities for which market quotations are readily available are carried at market value as of the time of valuation. Market value for securities traded on securities exchanges is the last reported sales price on the day of valuation. For other securities traded in the over-the-counter market and listed securities for which no sale was reported on a day, market value is the last quoted bid price on such day.

Public Market/Restricted Securities: When the Company holds securities which are publicly traded but under significant legal or contractual restrictions, the Board of Directors starts with the public market value of the shares as set forth in the paragraph above and applies an appropriate discount based on the nature and remaining duration of the restrictions.



Analytical Method: The analytical method is generally used to value an investment position when there is no established public or private market in the Companys securities or when the factual information available to our Company dictates that an investment should no longer be valued under either the cost or private market method. This valuation method is inherently imprecise and, ultimately, the result of reconciling the judgments of our directors based on the data available to them. The resulting valuation, although stated as a precise number, is necessarily within a range of values that vary depending upon the significance attributed to the various factors being considered. Some of the factors considered may include the financial condition and operating results of the portfolio company, the long-term potential of the business of our Company, the values of similar securities issued by companies in similar businesses, the proportion of the portfolio companys securities owned by the Company and the nature of any rights to require the portfolio company to register restricted securities under applicable securities laws.









-6-



---





PART II  OTHER INFORMATION

Item 6

Exhibits.



The following exhibits are included herein:

31.1

Certification pursuant to Rule 13a-14(a) of the Securities Exchange Act of 1934, as amended, executed by the Principal Executive Officer of the Company.

31.2

Certification pursuant to Rule 13a-14(a) of the Securities Exchange Act of 1934, as amended, executed by the Principal Financial Officer of the Company.

32.1

Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, executed by the Principal Executive Officer of the Company.

32.2

Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, executed by the Principal Financial Officer of the Company.



-7-



---





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.



|             |                                                             |                     
|------------ | ----------------------------------------------------------- | --------------------
|             | Universal Capital Management, Inc.                         
|             |                                                             |                     
|June 7, 2013 | By:                                                         | /s/ Michael D. Queen
|             | Michael D. Queen, CEO                                      
|             | Principal Executive Officer and
Principal Financial Officer
|             |                                                             |                     
|             |                                                             |                     







-8-



---















UNIVERSAL CAPITAL MANAGEMENT, INC.



FINANCIAL STATEMENTS



JANUARY 31, 2011



(UNAUDITED)



























---

UNIVERSAL CAPITAL MANAGEMENT, INC.









CONTENTS





|                                                           |            
|---------------------------------------------------------- | -----------
|                                                           | PAGE       
|                                                           |            
|STATEMENTS OF ASSETS AND LIABILITIES                       | F-2        
|                                                           |            
|STATEMENTS OF OPERATIONS (UNAUDITED)                       | F-3        
|                                                           |            
|STATEMENTS OF CASH FLOWS (UNAUDITED)                       | F-4        
|                                                           |            
|STATEMENT OF CHANGES IN NET ASSETS (UNAUDITED)             | F-5        
|                                                           |            
|FINANCIAL HIGHLIGHTS (UNAUDITED)                           | F-6        
|                                                           |            
|SCHEDULE OF INVESTMENTS AS OF JANUARY 31, 2011 (UNAUDITED) | F-7        
|                                                           |            
|SCHEDULE OF INVESTMENTS AS OF APRIL 30, 2010               | F-9        
|                                                           |            
|NOTES TO FINANCIAL STATEMENTS (UNAUDITED)                  | F-11  F-27



















F-1



---





UNIVERSAL CAPITAL MANAGEMENT, INC.

STATEMENTS OF ASSETS AND LIABILITIES



|                                                                                                                                             |  |                        |            |   |                |   |            |  
|-------------------------------------------------------------------------------------------------------------------------------------------- |  | ---------------------- | ---------- | - | -------------- | - | ---------- | -
|                                                                                                                                             |  | January 31,
2011       |            |   |                |  
|                                                                                                                                             |  | (As Restated 
Note 14 |            |   | April 30,
2010 |  
|                                                                                                                                             |  | (Unaudited)            |            |   |                |  
|ASSETS                                                                                                                                       |  |                        |            |   |                |  
|Investments, at fair value                                                                                                                   |  |                        |            |   |                |  
|Non-affiliate investments (cost: $516,951 and $525,951)                                                                                      |  | $                      | 590,039    |   |                | $ | 1,052,042  |  
|Affiliate investments (cost: $1,685,982 and $2,312,143)                                                                                      |  |                        | 382,500    |   |                |   | 3,127,180  |  
|Total Investments                                                                                                                            |  |                        | 972,539    |   |                |   | 4,179,222  |  
|                                                                                                                                             |  |                        |            |   |                |   |            |  
|Cash and cash equivalents                                                                                                                    |  |                        | 1,689      |   |                |   | 6,567      |  
|Receivables:                                                                                                                                 |  |                        |            |   |                |   |            |  
|Due from non-affiliates                                                                                                                      |  |                        | -          |   |                |   | 11,601     |  
|Due from affiliates (net of allowance: $0 and $3,500)                                                                                        |  |                        | -          |   |                |   | 228,678    |  
|Total Receivables                                                                                                                            |  |                        | -          |   |                |   | 240,279    |  
|                                                                                                                                             |  |                        |            |   |                |   |            |  
|Prepaid expenses                                                                                                                             |  |                        | 6,754      |   |                |   | 26,131     |  
|Property and equipment, net                                                                                                                  |  |                        | 1,157      |   |                |   | 2,581      |  
|Current income taxes                                                                                                                         |  |                        | -          |   |                |   | -          |  
|Deferred income tax                                                                                                                          |  |                        | -          |   |                |   | 920,000    |  
|Rent deposit                                                                                                                                 |  |                        | 1,100      |   |                |   | 1,100      |  
|                                                                                                                                             |  |                        |            |   |                |   |            |  
|TOTAL ASSETS                                                                                                                                 |  | $                      | 983,239    |   |                | $ | 5,375,880  |  
|                                                                                                                                             |  |                        |            |   |                |   |            |  
|LIABILITIES                                                                                                                                  |  |                        |            |   |                |   |            |  
|LIABILITIES                                                                                                                                  |  |                        |            |   |                |   |            |  
|Accounts payable                                                                                                                             |  | $                      | 349,660    |   |                | $ | 320,785    |  
|Accounts payable, related parties                                                                                                            |  |                        | 7,213      |   |                |   | 7,213      |  
|Accrued expenses                                                                                                                             |  |                        | 355,493    |   |                |   | 193,802    |  
|Current income taxes payable                                                                                                                 |  |                        | -          |   |                |   | 132,000    |  
|Advances from shareholders                                                                                                                   |  |                        | 19,000     |   |                |   | 22,000     |  
|Notes payable                                                                                                                                |  |                        | -          |   |                |   | 23,154     |  
|Note payable, related parties                                                                                                                |  |                        | 396,869    |   |                |   | 367,372    |  
|Accrued interest                                                                                                                             |  |                        | 92,050     |   |                |   | 92,050     |  
|Accrued interest, related parties                                                                                                            |  |                        | 64,010     |   |                |   | 41,730     |  
|                                                                                                                                             |  |                        | 1,284,295  |   |                |   | 1,200,106  |  
|Deferred revenue                                                                                                                             |  |                        |            |   |                |   |            |  
|Affiliates                                                                                                                                   |  |                        | -          |   |                |   | 1,458      |  
|Total Deferred Revenue                                                                                                                       |  |                        | -          |   |                |   | 1,458      |  
|                                                                                                                                             |  |                        |            |   |                |   |            |  
|Deferred income taxes                                                                                                                        |  |                        | -          |   |                |   | -          |  
|                                                                                                                                             |  |                        |            |   |                |   |            |  
|TOTAL LIABILITIES                                                                                                                            |  |                        | 1,284,295  |   |                |   | 1,201,564  |  
|                                                                                                                                             |  |                        |            |   |                |   |            |  
|CONTINGENCIES (NOTE 12)                                                                                                                      |  |                        |            |   |                |   |            |  
|                                                                                                                                             |  |                        |            |   |                |   |            |  
|NET ASSETS (LIABILITIES)                                                                                                                     |  | $                      | (301,056   | ) |                | $ | 4,174,316  |  
|                                                                                                                                             |  |                        |            |   |                |   |            |  
|COMPOSITION OF NET ASSETS                                                                                                                    |  |                        |            |   |                |   |            |  
|Common stock, $0.001 par value, 60,000,000 shares authorized; 6,412,426 shares issued and outstanding at January 31, 2011 and April 30, 2010 |  | $                      | 6,412      |   |                | $ | 6,412      |  
|Additional paid-in capital                                                                                                                   |  |                        | 6,221,836  |   |                |   | 6,214,202  |  
|Accumulated income:                                                                                                                          |  |                        |            |   |                |   |            |  
|Accumulated net operating income                                                                                                             |  |                        | 158,867    |   |                |   | 1,738,803  |  
|Dividends paid                                                                                                                               |  |                        | (448,596   | ) |                |   | (448,596   | )
|Net realized loss on investments                                                                                                             |  |                        | (5,353,134 | ) |                |   | (5,021,557 | )
|Net realized gain on dividend of portfolio stock                                                                                             |  |                        | 343,924    |   |                |   | 343,924    |  
|Net unrealized appreciation (depreciation) of investments                                                                                    |  |                        | (1,230,365 | ) |                |   | 1,341,128  |  
|                                                                                                                                             |  |                        |            |   |                |   |            |  
|Net Assets (Liabilities)                                                                                                                     |  | $                      | (301,056   | ) |                | $ | 4,174,316  |  
|                                                                                                                                             |  |                        |            |   |                |   |            |  
|Equivalent per share value based on 6,412,426 shares of capital stock outstanding as of January 31, 2011 and 2010                            |  | $                      | (0.05      | ) |                | $ | 0.65       |  





See accompanying unaudited notes to these unaudited financial statements.



F-2



---





UNIVERSAL CAPITAL MANAGEMENT, INC.

STATEMENTS OF OPERATIONS



|                                                                 |  |                  |           |   |                             |   |           |                  |  |   |                            |   |  |   |           |  
|---------------------------------------------------------------- |  | ---------------- | --------- | - | --------------------------- | - | --------- | ---------------- |  | - | -------------------------- | - |  | - | --------- | -
|                                                                 |  | For the Three    |           |   |                             |   |           | For the Nine     |  |   |                            |  
|                                                                 |  | Months Ending    |           |   |                             |   |           | Months Ending    |  |   |                            |  
|                                                                 |  | January 31,
2011 |           |   | For the Three
Months Ending |   |           | January 31,
2011 |  |   | For the Nine
Months Ending |  
|                                                                 |  | (As Restated -   |           |   | January 31,                 |   |           | (As Restated -   |  |   | January 31,                |  
|                                                                 |  | Note 14)         |           |   | 2010                        |   |           | Note 14)         |  |   | 2010                       |  
|                                                                 |  | (Unaudited)      |           |   | (Unaudited)                 |   |           | (Unaudited)      |  |   | (Unaudited)                |  
|INCOME                                                           |  |                  |           |   |                             |   |           |                  |  |   |                            |  
|Management services                                              |  |                  |           |   |                             |   |           |                  |  |   |                            |  
|Non-affiliates                                                   |  | $                | -         |   |                             | $ | -         |                  |  | $ | -                          |   |  | $ | 3,588     |  
|Affiliates                                                       |  |                  | 458       |   |                             |   | 2,088     |                  |  |   | 1,458                      |   |  |   | 2,588     |  
|Total Management Services                                        |  |                  | 458       |   |                             |   | 2,088     |                  |  |   | 1,458                      |   |  |   | 6,176     |  
|                                                                 |  |                  |           |   |                             |   |           |                  |  |   |                            |   |  |   |           |  
|Interest income                                                  |  |                  | -         |   |                             |   | -         |                  |  |   | -                          |   |  |   | 1,008     |  
|Accounting services                                              |  |                  |           |   |                             |   |           |                  |  |   |                            |   |  |   |           |  
|Affiliates                                                       |  |                  | -         |   |                             |   | 7,500     |                  |  |   | 13,200                     |   |  |   | 10,500    |  
|Total Accounting Services                                        |  |                  | -         |   |                             |   | 7,500     |                  |  |   | 13,200                     |   |  |   | 10,500    |  
|                                                                 |  |                  |           |   |                             |   |           |                  |  |   |                            |   |  |   |           |  
|Other Income                                                     |  |                  |           |   |                             |   |           |                  |  |   |                            |   |  |   |           |  
|Affiliates                                                       |  |                  | 548       |   |                             |   | -         |                  |  |   | 1,198                      |   |  |   | -         |  
|                                                                 |  |                  |           |   |                             |   |           |                  |  |   |                            |   |  |   |           |  
|TOTAL INCOME                                                     |  |                  | 1,006     |   |                             |   | 9,588     |                  |  |   | 15,856                     |   |  |   | 17,684    |  
|                                                                 |  |                  |           |   |                             |   |           |                  |  |   |                            |   |  |   |           |  
|OPERATING EXPENSE                                                |  |                  |           |   |                             |   |           |                  |  |   |                            |   |  |   |           |  
|Bad debt                                                         |  |                  | 734       |   |                             |   | -         |                  |  |   | 302,356                    |   |  |   | 33,514    |  
|Salaries and wages                                               |  |                  | 115,580   |   |                             |   | 62,972    |                  |  |   | 267,873                    |   |  |   | 178,418   |  
|Professional fees                                                |  |                  | 19,575    |   |                             |   | 20,212    |                  |  |   | 81,521                     |   |  |   | 138,140   |  
|Insurance                                                        |  |                  | 21,132    |   |                             |   | 22,399    |                  |  |   | 69,983                     |   |  |   | 75,872    |  
|Interest expense                                                 |  |                  | 8,388     |   |                             |   | 7,346     |                  |  |   | 23,975                     |   |  |   | 23,627    |  
|General and administrative                                       |  |                  | 10,945    |   |                             |   | 21,275    |                  |  |   | 42,025                     |   |  |   | 65,120    |  
|Depreciation                                                     |  |                  | 478       |   |                             |   | 475       |                  |  |   | 1,425                      |   |  |   | 1,425     |  
|TOTAL OPERATING EXPENSE                                          |  |                  | 176,832   |   |                             |   | 134,679   |                  |  |   | 789,158                    |   |  |   | 516,116   |  
|                                                                 |  |                  |           |   |                             |   |           |                  |  |   |                            |   |  |   |           |  
|Loss before income taxes and related interest                    |  |                  | (175,826  | ) |                             |   | (125,091  | )                |  |   | (773,302                   | ) |  |   | (498,432  | )
|                                                                 |  |                  |           |   |                             |   |           |                  |  |   |                            |   |  |   |           |  
|Income tax benefit (provision)                                   |  |                  | 101,500   |   |                             |   | 51,000    |                  |  |   | (793,500                   | ) |  |   | 594,000   |  
|Fines and penalties                                              |  |                  | -         |   |                             |   | -         |                  |  |   | (13,134                    | ) |  |   | 66,700    |  
|Interest expense                                                 |  |                  | -         |   |                             |   | -         |                  |  |   | -                          |   |  |   | (13,150   | )
|NET INCOME (LOSS) FROM OPERATIONS                                |  |                  | (74,326   | ) |                             |   | (74,091   | )                |  |   | (1,579,936                 | ) |  |   | 149,118   |  
|                                                                 |  |                  |           |   |                             |   |           |                  |  |   |                            |   |  |   |           |  
|Net realized and unrealized gains (losses):                      |  |                  |           |   |                             |   |           |                  |  |   |                            |   |  |   |           |  
|Gain (loss) on disposal of portfolio stock                       |  |                  | (162,027  | ) |                             |   | 41,366    |                  |  |   | (331,577                   | ) |  |   | (118,806  | )
|Loss on impairment of portfolio stock                            |  |                  | 25,800    |   |                             |   | -         |                  |  |   | (338,325                   | ) |  |   | -         |  
|Unrealized appreciation (depreciation) on investments            |  |                  | 154,196   |   |                             |   | 72,290    |                  |  |   | (2,233,168                 | ) |  |   | (751,904  | )
|                                                                 |  |                  |           |   |                             |   |           |                  |  |   |                            |   |  |   |           |  
|NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS  |  | $                | (56,357   | ) |                             | $ | 39,565    |                  |  | $ | (4,483,006                 | ) |  | $ | (721,592  | )
|                                                                 |  |                  |           |   |                             |   |           |                  |  |   |                            |   |  |   |           |  
|Net increase (decrease) in net assets from operations per share: |  |                  |           |   |                             |   |           |                  |  |   |                            |   |  |   |           |  
|Basic                                                            |  | $                | (0.01     | ) |                             | $ | 0.01      |                  |  | $ | (0.70                      | ) |  | $ | (0.11     | )
|Diluted                                                          |  | $                | (0.01     | ) |                             | $ | 0.01      |                  |  | $ | (0.70                      | ) |  | $ | (0.11     | )
|                                                                 |  |                  |           |   |                             |   |           |                  |  |   |                            |   |  |   |           |  
|Weighted average shares:                                         |  |                  |           |   |                             |   |           |                  |  |   |                            |   |  |   |           |  
|Basic                                                            |  |                  | 6,412,426 |   |                             |   | 6,412,426 |                  |  |   | 6,412,426                  |   |  |   | 6,412,426 |  
|Diluted                                                          |  |                  | 6,412,426 |   |                             |   | 6,412,426 |                  |  |   | 6,412,426                  |   |  |   | 6,412,426 |  



See accompanying unaudited notes to these unaudited financial statements.



F-3



---





UNIVERSAL CAPITAL MANAGEMENT, INC.

STATEMENTS OF CASH FLOWS



|                                                                                                                                      |  |                                         |            |   |                                             |   |          |  
|------------------------------------------------------------------------------------------------------------------------------------- |  | --------------------------------------- | ---------- | - | ------------------------------------------- | - | -------- | -
|                                                                                                                                      |  | For the Nine                            |            |   |                                             |  
|                                                                                                                                      |  | Months Ending                           |            |   |                                             |  
|                                                                                                                                      |  | January 31,
2011
As Restated 
Note 14) |            |   | For the Nine
Months Ending
January 31,
2010 |  
|                                                                                                                                      |  | (Unaudited)                             |            |   | (Unaudited)                                 |  
|CASH FLOWS FROM OPERATING ACTIVITIES                                                                                                  |  |                                         |            |   |                                             |  
|Net decrease in net assets (liabilities) resulting from operations                                                                    |  | $                                       | (4,483,006 | ) |                                             | $ | (721,592 | )
|Adjustments to reconcile net decrease in net assets (liabilities) resulting from operations to net cash used in operating activities: |  |                                         |            |   |                                             |   |          |  
|Purchase of investment securities                                                                                                     |  |                                         | -          |   |                                             |   | (60,807  | )
|Exercise of warrants                                                                                                                  |  |                                         | (25,000    | ) |                                             |   | (4,000   | )
|Proceeds from sale of stock                                                                                                           |  |                                         | 328,613    |   |                                             |   | 492,034  |  
|Loss on sale of portfolio stock                                                                                                       |  |                                         | 331,577    |   |                                             |   | 118,806  |  
|Investment securities received in exchange for management services                                                                    |  |                                         | (1,458     | ) |                                             |   | (6,176   | )
|Depreciation expense                                                                                                                  |  |                                         | 1,424      |   |                                             |   | 1,424    |  
|Stock based compensation expense                                                                                                      |  |                                         | 7,634      |   |                                             |   | 3,816    |  
|Bad debt expense                                                                                                                      |  |                                         | 302,356    |   |                                             |   | 33,514   |  
|Net unrealized depreciation and impairment on investments                                                                             |  |                                         | 2,571,493  |   |                                             |   | 751,904  |  
|Deferred income taxes                                                                                                                 |  |                                         | 920,000    |   |                                             |   | (554,000 | )
|Current income taxes                                                                                                                  |  |                                         | (132,000   | ) |                                             |   | (45,500  | )
|(Increase) decrease in assets:                                                                                                        |  |                                         |            |   |                                             |   |          |  
|Notes receivable affiliates                                                                                                           |  |                                         | -          |   |                                             |   | (353     | )
|Receivables non-affiliates                                                                                                            |  |                                         | -          |   |                                             |   | 5,805    |  
|Due from affiliates                                                                                                                   |  |                                         | (73,678    | ) |                                             |   | (96,700  | )
|Due from non-affiliates                                                                                                               |  |                                         | 11,601     |   |                                             |   | -        |  
|Prepaid expenses                                                                                                                      |  |                                         | 19,377     |   |                                             |   | 465      |  
|Increase (decrease) in liabilities:                                                                                                   |  |                                         |            |   |                                             |   |          |  
|Accounts payable                                                                                                                      |  |                                         | 36,088     |   |                                             |   | (19,807  | )
|Accounts payable, related parties                                                                                                     |  |                                         | (7,213     | ) |                                             |   | -        |  
|Accrued expenses                                                                                                                      |  |                                         | 161,691    |   |                                             |   | (52,976  | )
|Accrued interest                                                                                                                      |  |                                         | -          |   |                                             |   | (24,037  | )
|Accrued interest, related parties                                                                                                     |  |                                         | 22,280     |   |                                             |   | 22,056   |  
|Net cash used in operating activities                                                                                                 |  |                                         | (8,221     | ) |                                             |   | (156,124 | )
|                                                                                                                                      |  |                                         |            |   |                                             |   |          |  
|CASH FLOWS FROM FINANCING ACTIVITIES                                                                                                  |  |                                         |            |   |                                             |   |          |  
|Proceeds from issuance of promissory note                                                                                             |  |                                         | -          |   |                                             |   | 126,000  |  
|Proceeds (repayment) of debt                                                                                                          |  |                                         | (3,000     | ) |                                             |   | (14,177  | )
|Repayment of promissory note                                                                                                          |  |                                         | (23,154    | ) |                                             |   | -        |  
|Repayment of promissory note  related parties                                                                                        |  |                                         | (5,199     | ) |                                             |   | -        |  
|Proceeds from promissory note - related parties                                                                                       |  |                                         | 34,696     |   |                                             |   | 50,000   |  
|Net cash provided by financing activities                                                                                             |  |                                         | 3,343      |   |                                             |   | 161,823  |  
|                                                                                                                                      |  |                                         |            |   |                                             |   |          |  
|NET DECREASE IN CASH AND CASH EQUIVALENTS                                                                                             |  |                                         | (4,878     | ) |                                             |   | 5,699    |  
|CASH AND CASH EQUIVALENTS - BEGINNING OF PERIOD                                                                                       |  |                                         | 6,567      |   |                                             |   | 15,431   |  
|CASH AND CASH EQUIVALENTS - END OF PERIOD                                                                                             |  | $                                       | 1,689      |   |                                             | $ | 21,130   |  
|                                                                                                                                      |  |                                         |            |   |                                             |   |          |  
|SUPPLEMENTAL DISCLOSURE OF CASH FLOWS                                                                                                 |  |                                         |            |   |                                             |   |          |  
|CASH PAID FOR INCOME TAXES                                                                                                            |  | $                                       | 5,500      |   |                                             | $ | 5,000    |  
|                                                                                                                                      |  |                                         |            |   |                                             |   |          |  
|SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES                                                                |  |                                         |            |   |                                             |   |          |  
|Securities received in exchange for deferred revenue                                                                                  |  | $                                       | -          |   |                                             | $ | 1,500    |  
|Settlement of promissory notes with portfolio stock                                                                                   |  | $                                       | -          |   |                                             | $ | 106,000  |  
|Settlement of promissory note with portfolio stock, related party                                                                     |  | $                                       | -          |   |                                             | $ | 78,000   |  
|Portfolio stock receivable in exchange for revenue                                                                                    |  | $                                       | -          |   |                                             | $ | 1,900    |  





See accompanying unaudited notes to these unaudited financial statements.



F-4



---





UNIVERSAL CAPITAL MANAGEMENT, INC.

STATEMENTS OF CHANGES IN NET ASSETS



|                                                                   |  |                        |            |   |                            |   |           |  
|------------------------------------------------------------------ |  | ---------------------- | ---------- | - | -------------------------- | - | --------- | -
|                                                                   |  | For the Nine           |            |   |                            |  
|                                                                   |  | Months Ending          |            |   |                            |  
|                                                                   |  | January 31,
2011       |            |   | For the Nine
Months Ending |  
|                                                                   |  | (As Restated 
Note 14 |            |   | January 31,
2010           |  
|                                                                   |  | (Unaudited)            |            |   | (Unaudited)                |  
|                                                                   |  |                        |            |   |                            |  
|NET DECREASE IN NET ASSETS (LIABILITIES) RESULTING FROM OPERATIONS |  | $                      | (4,483,006 | ) |                            | $ | (721,592  | )
|                                                                   |  |                        |            |   |                            |   |           |  
|CAPITAL SHARE TRANSACTIONS                                         |  |                        |            |   |                            |   |           |  
|Share-based compensation expense                                   |  |                        | 7,634      |   |                            |   | 3,816     |  
|                                                                   |  |                        |            |   |                            |   |           |  
|NET CAPITAL SHARE TRANSACTIONS                                     |  |                        | 7,634      |   |                            |   | 3,816     |  
|                                                                   |  |                        |            |   |                            |   |           |  
|TOTAL DECREASE                                                     |  |                        | (4,475,372 | ) |                            |   | (717,776  | )
|                                                                   |  |                        |            |   |                            |   |           |  
|NET ASSETS, BEGINNING OF PERIOD                                    |  |                        | 4,174,316  |   |                            |   | 4,268,861 |  
|                                                                   |  |                        |            |   |                            |   |           |  
|NET ASSETS (LIABILITIES), END OF PERIOD                            |  | $                      | (301,056   | ) |                            | $ | 3,551,085 |  







See accompanying unaudited notes to these unaudited financial statements.



F-5





---





UNIVERSAL CAPITAL MANAGEMENT, INC.

FINANCIAL HIGHLIGHTS

(UNAUDITED)



|                                                                            |  |                  |           |   |             |   |           |  
|--------------------------------------------------------------------------- |  | ---------------- | --------- | - | ----------- | - | --------- | -
|                                                                            |  | January 31,
2011 |           |   |             |  
|                                                                            |  | (As Restated -   |           |   | January 31, |  
|                                                                            |  | Note 14)         |           |   | 2010        |  
|                                                                            |  |                  |           |   |             |  
|PER SHARE INFORMATION                                                       |  |                  |           |   |             |  
|                                                                            |  |                  |           |   |             |  
|Net asset value, beginning of period                                        |  | $                | 0.65      |   |             | $ | 0.67      |  
|                                                                            |  |                  |           |   |             |   |           |  
|Net income (loss) from operations, net of taxes (1)                         |  |                  | (0.25     | ) |             |   | (0.04     | )
|Net realized loss on investments, net of taxes (1)                          |  |                  | (0.10     | ) |             |   | (0.07     | )
|Net unrealized appreciation (depreciation) on investments, net of taxes (2) |  |                  | (0.35     | ) |             |   | (0.01     | )
|Net increase from stock transactions (1)                                    |  |                  | 0.00      |   |             |   | -         |  
|                                                                            |  |                  | (0.70     | ) |             |   | (0.12     | )
|                                                                            |  |                  |           |   |             |   |           |  
|Net asset value, end of period                                              |  | $                | (0.05     | ) |             | $ | 0.55      |  
|                                                                            |  |                  |           |   |             |   |           |  
|Per share market value, end of period                                       |  | $                | 0.06      |   |             | $ | 0.40      |  
|                                                                            |  |                  |           |   |             |   |           |  
|Investment return, based on net asset value at end of period                |  |                  | -105.99   | % |             |   | -17.91    | %
|                                                                            |  |                  |           |   |             |   |           |  
|RATIO/SUPPLEMENTAL DATA                                                     |  |                  |           |   |             |   |           |  
|                                                                            |  |                  |           |   |             |   |           |  
|Net assets, end of period                                                   |  | $                | (301,056  | ) |             | $ | 3,551,085 |  
|                                                                            |  |                  |           |   |             |   |           |  
|Ratio of expenses to average net assets                                     |  |                  | 54.33     | % |             |   | 17.60     | %
|Ratio of net income (loss) from operations to average net assets            |  |                  | -308.65   | % |             |   | 60.00     | %
|                                                                            |  |                  |           |   |             |   |           |  
|Diluted weighted average number of shares outstanding during the period     |  |                  | 6,412,426 |   |             |   | 6,412,426 |  



(1)

Calculated based on diluted weighted average number of shares outstanding during the period.

(2)

Calculated as a balancing amount necessary to reconcile the change in net assets value per share with the other per share information presented. This amount may not agree with the aggregate gains and losses for the period because the difference in the net asset value at the beginning and end of period does not inherently equal the per share changes of the line items disclosed







See accompanying unaudited notes to these unaudited financial statements.



F-6



---





UNIVERSAL CAPITAL MANAGEMENT, INC.

SCHEDULE OF INVESTMENTS

AS OF JANUARY 31, 2011

(UNAUDITED) (AS RESTATED  NOTE 14)



|                                                                  |  |                                 |  |                   |  |           |       |   |                  |     |               |     |      |  |   |                  |  |  |            |         |  |  |      |         |  
|----------------------------------------------------------------- |  | ------------------------------- |  | ----------------- |  | --------- | ----- | - | ---------------- | --- | ------------- | --- | ---- |  | - | ---------------- |  |  | ---------- | ------- |  |  | ---- | ------- | -
|                                                                  |  |                                 |  | Date of           |  | % of      |       |   | Units Held at    |     | Method of     |     |      |  |   | Value at         |  |  | % of       |        
|                                                                  |  | Business                        |  | Acquisition       |  | Portfolio |       |   | January 31, 2011 |     | Valuation (1) |     | Cost |  |   | January 31, 2011 |  |  | Net Assets |        
|Affiliate Investments (2)                                         |  |                                 |  |                   |  |           |       |   |                  |     |               |     |      |  |   |                  |  |  |            |        
|PR Specialists, Inc./Mediavix, Inc. (5)(6)(7)                     |  | Brand relationship management   |  | Dec-09            |  |           | 0.00  | % |                  |     | 2,500,000     |     | (M)  |  | $ | 2,500            |  |  | $          | -       |  |  |      | 0.00    | %
|                                                                  |  |                                 |  |                   |  |           |       |   |                  |     |               |     |      |  |   |                  |  |  |            |         |  |  |      |         |  
|Vystar Corporation (4)(5)(6)                                      |  | Natural rubber latex            |  | May-09            |  |           | 39.34 | % |                  |     | 450,000       |     | (M)  |  |   | 951,000          |  |  |            | 382,500 |  |  |      | -127.05 | %
|                                                                  |  |                                 |  |                   |  |           |       |   |                  |     |               |     |      |  |   |                  |  |  |            |         |  |  |      |         |  
|Warrant to purchase 500,000 shares of Vystar Corporation          |  | Natural rubber latex products   |  |                   |  |           |       |   |                  |     |               |     |      |  |   |                  |  |  |            |         |  |  |      |         |  
|500,000 warrants expiring April 30, 2013(5)(6)                    |  |                                 |  | Jul-08            |  |           | 0.00  | % |                  |     | 500,000       |     | (I)  |  |   | 193,000          |  |  |            | -       |  |  |      | 0.00    | %
|50,000 warrants expiring April 30, 2012(5)(6)                     |  |                                 |  | Oct-10            |  |           | 0.00  | % |                  |     | 50,000        |     | (I)  |  |   | -                |  |  |            | -       |  |  |      | 0.00    | %
|50,000 warrants expiring May 31, 2012(5)(6)                       |  |                                 |  | Nov-11            |  |           | 0.00  | % |                  |     | 50,000        |     | (I)  |  |   | -                |  |  |            | -       |  |  |      | 0.00    | %
|                                                                  |  |                                 |  |                   |  |           |       |   |                  |     |               |     |      |  |   |                  |  |  |            |         |  |  |      |         |  
|BF Acquisition Group V, Inc./Incredible 3D, Inc.(5)(6)(7)         |  | 3D content production           |  | April-05; 
Nov-09 |  |           | 0.00  | % |                  |     | 100,000       |     | (M)  |  |   | 1,625            |  |  |            | -       |  |  |      | 0.00    | %
|                                                                  |  |                                 |  | Nov-09            |  |           | 0.00  | % |                  |     | 1,900,000     |     | (M)  |  |   | 1,900            |  |  |            | -       |  |  |      | 0.00    | %
|                                                                  |  |                                 |  |                   |  |           |       |   |                  |     |               |     |      |  |   |                  |  |  |            |         |  |  |      |         |  
|Innovation Industries                                             |  |                                 |  |                   |  |           |       |   |                  |     |               |     |      |  |   |                  |  |  |            |         |  |  |      |         |  
|Promissory note (6)(8)                                            |  | Direct sales                    |  | Oct-09            |  |           | 0.00  | % |                  |     |               |     | (C)  |  |   | 10,000           |  |  |            | -       |  |  |      | 0.00    | %
|                                                                  |  |                                 |  |                   |  |           |       |   |                  |     |               |     |      |  |   |                  |  |  |            |         |  |  |      |         |  
|SIVOO Holdings, Inc. (4)(6)                                       |  | High speed internet media       |  | Dec-05 to Nov-06  |  |           | 0.00  | % |                  |     | 664,501       |     | (M)  |  |   | 319,725          |  |  |            | -       |  |  |      | 0.00    | %
|                                                                  |  |                                 |  |                   |  |           |       |   |                  |     |               |     |      |  |   |                  |  |  |            |         |  |  |      |         |  
|Warrants to purchase 805,000 shares of SIVOO Holdings, Inc.       |  | High speed internet media       |  |                   |  |           |       |   |                  |     |               |     |      |  |   |                  |  |  |            |         |  |  |      |         |  
|200,000 warrants expiring April 11, 2011 (5)(6)                   |  |                                 |  | Apr-06            |  |           | 0.00  | % |                  |     | 200,000       |     | (I)  |  |   | -                |  |  |            | -       |  |  |      | 0.00    | %
|200,000 warrants expiring November 14, 2011 (5)(6)                |  |                                 |  | Nov-06            |  |           | 0.00  | % |                  |     | 200,000       |     | (I)  |  |   | -                |  |  |            | -       |  |  |      | 0.00    | %
|405,000 warrants expiring February 28, 2013 (5)(6)                |  |                                 |  | Feb-08            |  |           | 0.00  | % |                  |     | 405,000       |     | (I)  |  |   | 206,202          |  |  |            | -       |  |  |      | 0.00    | %
|4% of fully diluted common stock at time of exercise - TBD (5)(6) |  |                                 |  | Oct-09            |  |           | 0.00  | % |                  | TBD |               | (I) |      |  | - |                  |  |  | -          |         |  |  | 0.00 | %      
|                                                                  |  | Total Investments in Affiliates |  |                   |  |           | 39.34 | % |                  |     |               |     |      |  |   | 1,685,952        |  |  |            | 382,500 |  |  |      | -127.05 | %





See accompanying unaudited notes to these unaudited financial statements.



F-7



---





UNIVERSAL CAPITAL MANAGEMENT, INC.

SCHEDULE OF INVESTMENTS (CONTINUED)

AS OF JANUARY 31, 2011

(UNAUDITED) (AS RESTATED  NOTE 14)



|                                                                                                                                 |  |                                              |  |                  |  |           |        |   |                  |  |               |  |      |  |   |                  |  |  |            |            |   |  |  |         |  
|-------------------------------------------------------------------------------------------------------------------------------- |  | -------------------------------------------- |  | ---------------- |  | --------- | ------ | - | ---------------- |  | ------------- |  | ---- |  | - | ---------------- |  |  | ---------- | ---------- | - |  |  | ------- | -
|                                                                                                                                 |  |                                              |  | Date of          |  | % of      |        |   | Units Held at    |  | Method of     |  |      |  |   | Value at         |  |  | % of       |           
|                                                                                                                                 |  | Business                                     |  | Acquisition      |  | Portfolio |        |   | January 31, 2011 |  | Valuation (1) |  | Cost |  |   | January 31, 2011 |  |  | Net Assets |           
|Non-Affiliate Investments (3)                                                                                                    |  |                                              |  |                  |  |           |        |   |                  |  |               |  |      |  |   |                  |  |  |            |            |   |  |  |         |  
|Lightwave Logic, Inc. (4)(6)(7)                                                                                                  |  | Plastics engineering                         |  | Feb-07 to Jan-09 |  |           | 1.08   | % |                  |  | 7,262         |  | (M)  |  |   | 14,651           |  |  |            | 10,239     |   |  |  | -3.38   | %
|                                                                                                                                 |  |                                              |  | Dec-10           |  |           | 11.60  | % |                  |  | 100,000       |  | (M)  |  |   | 95,000           |  |  |            | 112,800    |   |  |  | -37.45  | %
|                                                                                                                                 |  |                                              |  |                  |  |           |        |   |                  |  |               |  |      |  |   |                  |  |  |            |            |   |  |  |         |  
|Warrant to purchase 400,000 shares of Lightwave Logic, Inc. common stock, expiring February 2013 (5)(6)(7)                       |  | Plastics engineering                         |  | Feb-08           |  |           | 48.02  | % |                  |  | 400,000       |  | (I)  |  |   | 278,000          |  |  |            | 467,000    |   |  |  | -155.12 | %
|                                                                                                                                 |  |                                              |  |                  |  |           |        |   |                  |  |               |  |      |  |   |                  |  |  |            |            |   |  |  |         |  
|Warrant to purchase 1,000,000 shares of iVolution Medical Systems, Inc. (privately held) common stock, expiring July 2013 (5)(6) |  | Medical billing and medical records software |  | Jul-08           |  |           | -0.01  | % |                  |  | 1,000,000     |  | (I)  |  |   | 112,000          |  |  |            | -          |   |  |  | 0.00    | %
|                                                                                                                                 |  |                                              |  |                  |  |           |        |   |                  |  |               |  |      |  |   |                  |  |  |            |            |   |  |  |         |  
|Warrant to purchase 500,000 shares of iVolution Medical Systems, Inc. (privately held) common stock, expiring July 2013 (5)(6)   |  | Medical billing and medical records software |  | Jul-08           |  |           | -0.03  | % |                  |  | 500,000       |  | (I)  |  |   | 17,000           |  |  |            | -          |   |  |  | 0.00    | %
|                                                                                                                                 |  |                                              |  |                  |  |           |        |   |                  |  |               |  |      |  |   |                  |  |  |            |            |   |  |  |         |  
|Other (5)(6)(7)                                                                                                                  |  | Various                                      |  | May-09           |  |           | 0.00   | % |                  |  | 3,000         |  | (C)  |  |   | 300              |  |  |            | -          |   |  |  | 0.00    | %
|                                                                                                                                 |  | Total Investments in Non-Affiliates          |  |                  |  |           | 60.66  | % |                  |  |               |  |      |  |   | 516,951          |  |  |            | 590,039    |   |  |  | -195.95 | %
|                                                                                                                                 |  |                                              |  |                  |  |           |        |   |                  |  |               |  |      |  |   |                  |  |  |            |            |   |  |  |         |  
|                                                                                                                                 |  | Total Investments                            |  |                  |  |           | 100.00 | % |                  |  |               |  |      |  | $ | 2,202,903        |  |  | $          | 972,539    |   |  |  | -323.00 | %
|                                                                                                                                 |  |                                              |  |                  |  |           |        |   |                  |  |               |  |      |  |   |                  |  |  |            |            |   |  |  |         |  
|                                                                                                                                 |  | Cash and other assets, less liabilities      |  |                  |  |           |        |   |                  |  |               |  |      |  |   |                  |  |  |            | (1,273,595 | ) |  |  | 423.02  | %
|                                                                                                                                 |  |                                              |  |                  |  |           |        |   |                  |  |               |  |      |  |   |                  |  |  |            |            |   |  |  |         |  
|                                                                                                                                 |  | Net assets at January 31, 2011               |  |                  |  |           |        |   |                  |  |               |  |      |  |   |                  |  |  | $          | (301,056   | ) |  |  | 100.00  | %



Notes to Schedule of Investments



(1)

Investments are valued using the (M) Market Approach, (I) Income Approach, which includes the Black-Scholes Method, or (C) Cost.

(2)

Affiliate investments are generally defined under the Investment Company Act of 1940 as companies in which the Company owns at least 5% but not more than 25% of the voting securities.

(3)

Non-affiliate investments are generally defined under the Investment Company Act of 1940 as companies in which the Company owns less than 5% of the voting securities.

(4)

Unrestricted securities - liquid securities.

(5)

Restricted securities - illiquid securities; total illiquid securities of $467,000 make up 48% of total investments as of January 31, 2011.

(6)

Represents a non-income producing security.  Equity investments that have not paid dividends within the last 12 months are considered to be non-income producing.

(7)

These investments are development stage companies.  A development stage company is defined as a company that is devoting substantially all of its efforts to establishing a new business, and either it has not yet commenced its planned principal operations, or it has commenced such operations but has not realized significant revenue from them.

(8)

This represents a promissory note from Innovation Industries.  Terms of the promissory note include a profit sharing on net profits.  The promissory note is recorded at cost.



See accompanying unaudited notes to these unaudited financial statements.



F-8



---





UNIVERSAL CAPITAL MANAGEMENT, INC.

SCHEDULE OF INVESTMENTS

AS OF APRIL 30, 2010



|                                                                                                      |  |                                 |  |                  |  |           |       |   |                   |     |               |  |      |  |     |                |     |   |            |           |  |   |           |           |  |  |       |       |  
|----------------------------------------------------------------------------------------------------- |  | ------------------------------- |  | ---------------- |  | --------- | ----- | - | ----------------- | --- | ------------- |  | ---- |  | --- | -------------- | --- | - | ---------- | --------- |  | - | --------- | --------- |  |  | ----- | ----- | -
|                                                                                                      |  |                                 |  |                  |  |           |       |   | Number of         |     |               |  |      |  |     |                |     |   |            |          
|                                                                                                      |  |                                 |  | Date of          |  | % of      |       |   | Units Held        |     | Method of     |  |      |  |     | Value at       |     |   | % of       |          
|                                                                                                      |  | Business                        |  | Acquisition      |  | Portfolio |       |   | at April 30, 2010 |     | Valuation (1) |  | Cost |  |     | April 30, 2010 |     |   | Net Assets |          
|Affiliate Investments (2)                                                                             |  |                                 |  |                  |  |           |       |   |                   |     |               |  |      |  |     |                |     |   |            |           |  |   |          
|PR Specialists, Inc./Mediavix, Inc. (5)(6)(7)                                                         |  | Brand relationship management   |  | Dec-09           |  |           | 29.91 | % |                   |     | 2,500,000     |  |      |  |     | (M)            |     | $ | 2,500      |           |  | $ | 1,250,000 |           |  |  | 29.95 | %    
|                                                                                                      |  |                                 |  |                  |  |           |       |   |                   |     |               |  |      |  |     |                |     |   |            |           |  |   |           |           |  |  |       |      
|BF Acquisition Group V, Inc./Incredible 3D, Inc.(5)(6)(7)                                             |  | 3D content production           |  | April-05; Nov-09 |  |           | 0.77  | % |                   |     | 100,000       |  |      |  |     | (M)            |     |   | 1,625      |           |  |   | 32,000    |           |  |  | 0.77  | %    
|                                                                                                      |  |                                 |  | Nov-09           |  |           | 14.55 | % |                   |     | 1,900,000     |  |      |  |     | (M)            |     |   | 1,900      |           |  |   | 608,000   |           |  |  | 14.57 | %    
|                                                                                                      |  |                                 |  |                  |  |           |       |   |                   |     |               |  |      |  |     |                |     |   |            |           |  |   |           |           |  |  |       |      
|Vystar Corporation (4)(6)                                                                             |  | Natural rubber latex products   |  | May-09           |  |           | 7.41  | % |                   |     | 193,238       |  |      |  |     | (M)            |     |   | 376,191    |           |  |   | 309,180   |           |  |  | 7.41  | %    
|                                                                                                      |  |                                 |  | Mar-10           |  |           | 18.38 | % |                   |     | 600,000       |  |      |  | (5) |                | (M) |   |            | 1,201,000 |  |   |           | 768,000   |  |  |       | 18.40 | %
|                                                                                                      |  |                                 |  |                  |  |           |       |   |                   |     |               |  |      |  |     |                |     |   |            |           |  |   |           |           |  |  |       |       |  
|Warrant to purchase 500,000 shares of Vystar Corporation common stock, expiring April 30, 2013 (5)(6) |  | Natural rubber latex products   |  | Jul-08           |  |           | 3.59  | % |                   |     | 500,000       |  |      |  |     |                | (I) |   |            | 193,000   |  |   |           | 150,000   |  |  |       | 3.59  | %
|                                                                                                      |  |                                 |  |                  |  |           |       |   |                   |     |               |  |      |  |     |                |     |   |            |           |  |   |           |           |  |  |       |       |  
|Innovation Industries                                                                                 |  |                                 |  |                  |  |           |       |   |                   |     |               |  |      |  |     |                |     |   |            |           |  |   |           |           |  |  |       |       |  
|Promissory note (6)(8)                                                                                |  | Direct sales                    |  | Oct-09           |  |           | 0.24  | % |                   |     |               |  |      |  |     |                | (C) |   |            | 10,000    |  |   |           | 10,000    |  |  |       | 0.24  | %
|                                                                                                      |  |                                 |  |                  |  |           |       |   |                   |     |               |  |      |  |     |                |     |   |            |           |  |   |           |           |  |  |       |       |  
|SIVOO Holdings, Inc. (4)(6)                                                                           |  | High speed internet media       |  | Dec-05 to Nov-06 |  |           | 0.00  | % |                   |     | 664,501       |  |      |  |     |                | (M) |   |            | 319,725   |  |   |           | -         |  |  |       | 0.00  | %
|                                                                                                      |  |                                 |  |                  |  |           |       |   |                   |     |               |  |      |  |     |                |     |   |            |           |  |   |           |           |  |  |       |       |  
|Warrants to purchase 805,000 shares of SIVOO Holdings, Inc.                                           |  | High speed internet media       |  |                  |  |           |       |   |                   |     |               |  |      |  |     |                |     |   |            |           |  |   |           |           |  |  |       |       |  
|200,000 warrants expiring April 11, 2011 (5)(6)                                                       |  |                                 |  | Apr-06           |  |           | 0.00  | % |                   |     | 200,000       |  |      |  |     |                | (I) |   |            | -         |  |   |           | -         |  |  |       | 0.00  | %
|200,000 warrants expiring November 14, 2011 (5)(6)                                                    |  |                                 |  | Nov-06           |  |           | 0.00  | % |                   |     | 200,000       |  |      |  |     |                | (I) |   |            | -         |  |   |           | -         |  |  |       | 0.00  | %
|405,000 warrants expiring February 28, 2013 (5)(6)                                                    |  |                                 |  | Feb-08           |  |           | 0.00  | % |                   |     | 405,000       |  |      |  |     |                | (I) |   |            | 206,202   |  |   |           | -         |  |  |       | 0.00  | %
|4% of fully diluted common stock at time of exercise - TBD (5)(6)                                     |  |                                 |  | Oct-09           |  |           | 0.00  | % |                   | TBD |               |  |      |  |     | (I)            |     |   | -          |           |  |   | -         |           |  |  | 0.00  | %    
|                                                                                                      |  | Total Investments in Affiliates |  |                  |  |           | 74.85 | % |                   |     |               |  |      |  |     |                |     |   |            | 2,312,143 |  |   |           | 3,127,180 |  |  |       | 74.93 | %



See accompanying unaudited notes to these unaudited financial statements.



F-9



---





UNIVERSAL CAPITAL MANAGEMENT, INC.

SCHEDULE OF INVESTMENTS (CONTINUED)

AS OF APRIL 30, 2010



|                                                                                                                                 |  |                                              |  |                  |  |           |        |   |                   |  |               |  |      |  |  |                |     |  |            |           |  |  |   |           |   |  |  |        |  
|-------------------------------------------------------------------------------------------------------------------------------- |  | -------------------------------------------- |  | ---------------- |  | --------- | ------ | - | ----------------- |  | ------------- |  | ---- |  |  | -------------- | --- |  | ---------- | --------- |  |  | - | --------- | - |  |  | ------ | -
|                                                                                                                                 |  |                                              |  |                  |  |           |        |   | Number of         |  |               |  |      |  |  |                |     |  |            |          
|                                                                                                                                 |  |                                              |  | Date of          |  | % of      |        |   | Units Held        |  | Method of     |  |      |  |  | Value at       |     |  | % of       |          
|                                                                                                                                 |  | Business                                     |  | Acquisition      |  | Portfolio |        |   | at April 30, 2010 |  | Valuation (1) |  | Cost |  |  | April 30, 2010 |     |  | Net Assets |          
|Non-Affiliate Investments (3)                                                                                                    |  |                                              |  |                  |  |           |        |   |                   |  |               |  |      |  |  |                |     |  |            |           |  |  |   |           |   |  |  |        |  
|Lightwave Logic, Inc. (4)(6)(7)                                                                                                  |  | Plastics engineering                         |  | Feb-07 to Jan-09 |  |           | 1.91   | % |                   |  | 52,462        |  |      |  |  |                | (M) |  |            | 48,651    |  |  |   | 79,742    |   |  |  | 1.91   | %
|                                                                                                                                 |  |                                              |  |                  |  |           |        |   |                   |  |               |  |      |  |  |                |     |  |            |           |  |  |   |           |   |  |  |        |  
|Warrant to purchase 500,000 shares of Lightwave Logic, Inc. common stock, expiring February 2013 (5)(6)(7)                       |  | Plastics engineering                         |  | Feb-08           |  |           | 16.26  | % |                   |  | 500,000       |  |      |  |  |                | (I) |  |            | 348,000   |  |  |   | 679,000   |   |  |  | 16.27  | %
|                                                                                                                                 |  |                                              |  |                  |  |           |        |   |                   |  |               |  |      |  |  |                |     |  |            |           |  |  |   |           |   |  |  |        |  
|Warrant to purchase 1,000,000 shares of iVolution Medical Systems, Inc. (privately held) common stock, expiring July 2013 (5)(6) |  | Medical billing and medical records software |  | Jul-08           |  |           | 5.76   | % |                   |  | 1,000,000     |  |      |  |  |                | (I) |  |            | 112,000   |  |  |   | 241,000   |   |  |  | 5.77   | %
|                                                                                                                                 |  |                                              |  |                  |  |           |        |   |                   |  |               |  |      |  |  |                |     |  |            |           |  |  |   |           |   |  |  |        |  
|Warrant to purchase 500,000 shares of iVolution Medical Systems, Inc. (privately held) common stock, expiring July 2013 (5)(6)   |  | Medical billing and medical records software |  | Jul-08           |  |           | 1.21   | % |                   |  | 500,000       |  |      |  |  |                | (I) |  |            | 17,000    |  |  |   | 52,000    |   |  |  | 1.25   | %
|                                                                                                                                 |  |                                              |  |                  |  |           |        |   |                   |  |               |  |      |  |  |                |     |  |            |           |  |  |   |           |   |  |  |        |  
|Other (5)(6)(7)                                                                                                                  |  | Various                                      |  | May-09           |  |           | 0.01   | % |                   |  | 3,000         |  |      |  |  |                | (C) |  |            | 300       |  |  |   | 300       |   |  |  | 0.01   | %
|                                                                                                                                 |  |                                              |  |                  |  |           |        |   |                   |  |               |  |      |  |  |                |     |  |            |           |  |  |   |           |   |  |  |        |  
|                                                                                                                                 |  | Total Investments in Non-Affiliates          |  |                  |  |           | 25.15  | % |                   |  |               |  |      |  |  |                |     |  |            | 525,951   |  |  |   | 1,052,042 |   |  |  | 25.21  | %
|                                                                                                                                 |  |                                              |  |                  |  |           |        |   |                   |  |               |  |      |  |  |                |     |  |            |           |  |  |   |           |   |  |  |        |  
|                                                                                                                                 |  | Total Investments                            |  |                  |  |           | 100.00 | % |                   |  |               |  |      |  |  |                |     |  | $          | 2,838,094 |  |  | $ | 4,179,222 |   |  |  | 100.14 | %
|                                                                                                                                 |  |                                              |  |                  |  |           |        |   |                   |  |               |  |      |  |  |                |     |  |            |           |  |  |   |           |   |  |  |        |  
|                                                                                                                                 |  | Cash and other assets, less liabilities      |  |                  |  |           |        |   |                   |  |               |  |      |  |  |                |     |  |            |           |  |  |   | (4,906    | ) |  |  | -0.14  | %
|                                                                                                                                 |  |                                              |  |                  |  |           |        |   |                   |  |               |  |      |  |  |                |     |  |            |           |  |  |   |           |   |  |  |        |  
|                                                                                                                                 |  | Net assets at April 30, 2010                 |  |                  |  |           |        |   |                   |  |               |  |      |  |  |                |     |  |            |           |  |  | $ | 4,174,316 |   |  |  | 100.00 | %



Notes to Schedule of Investments



(1)

Investments are valued using the (M) Market Approach, (I) Income Approach, which includes the Black-Scholes Method, or (C) Cost.

(2)

Affiliate investments are generally defined under the Investment Company Act of 1940 as companies in which the Company owns at least 5% but not more than 25% of the voting securities.

(3)

Non-affiliate investments are generally defined under the Investment Company Act of 1940 as companies in which the Company owns less than 5% of the voting securities.

(4)

Unrestricted securities  liquid securities.

(5)

Restricted securities - illiquid securities; total illiquid securities of $3,780,300 make up 90.5% of total net assets as of April 30, 2010.

(6)

Represents a non-income producing security.  Equity investments that have not paid dividends within the last 12 months are considered to be non-income producing.

(7)

These investments are development stage companies.  A development stage company is defined as a company that is devoting substantially all of its efforts to establishing a new business, and either it has not yet commenced its planned principal operations, or it has commenced such operations but has not realized significant revenue from them.

(8)

This represents a promissory note from Innovation Industries.  Terms of the promissory note include a profit sharing on net profits.  The promissory note is recorded at cost.



See accompanying unaudited notes to these unaudited financial statements.



F-10



---

UNIVERSAL CAPITAL MANAGEMENT, INC.

NOTES TO FINANCIAL STATEMENTS (UNAUDITED)

AS OF JANUARY 31, 2011





NOTE 1- NATURE OF OPERATIONS, BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES



History and Nature of Business and Going Concern

During the period covered by these unaudited financial statements, Universal Capital Management, Inc. (the Company, we, us, our) was a business development company (BDC). During this period, the Company was a closed-end, non-diversified management investment company that has elected to be treated as a BDC under the Investment Company Act of 1940. We assist early stage development companies in all aspects of the planning process from inception to entering the public marketplace. This includes assisting with the preparation of financial statements, capitalization tables, valuations, business plans and coordinating public/investor relations efforts. Our niche is to assist young companies preparing themselves for introduction to a diversified group of accredited investors in order to assist them with obtaining private debt and/or equity financing. Since we have differing clients in varied industries, our overall portfolio is extremely diversified, which we believe enables us to offer investors who invest in us a potentially higher return with less risk. For our management services we receive a block of common stock or warrants to purchase common stock which could result in a financial windfall for us and our shareholders. The Company refers to companies in which it invests as portfolio companies. See Subsequent Events Note 14.



The accompanying unaudited financial statements have been prepared assuming that the Company will continue as a going concern. For the nine months ended January 31, 2011, the Company has had a net decrease in net assets from operations and net cash used in operating activities of $4,483,006 and $8,221, respectively, and as of January 31, 2011, has net liabilities of $301,056. In view of these matters, recoverability of any asset amounts shown in the accompanying unaudited financial statements is dependent upon the Companys ability to achieve a level of profitability. These matters raise substantial doubt about the Companys ability to continue as a going concern. Since inception, the Company has financed its activities from the sale of equity securities. The Company intends on financing its future development activities and its working capital needs largely from the sale of public equity securities, until such time that funds provided by operations, if ever, are sufficient to fund working capital requirements. The unaudited financial statements do not include any adjustments relating to the recoverability or classification of recorded assets and liabilities that might result should the Company be unable to continue as a going concern.



Basis of Presentation

The accompanying unaudited interim period financial statements of Universal Capital Management, Inc. (the Company) are unaudited pursuant to certain rules and regulations of the Securities and Exchange Commission and include, in the opinion of management, all adjustments (consisting of only normal recurring accruals) necessary for a fair statement of the results of the periods indicated. Such results, however, are not necessarily indicative of results that may be expected for the full year. Certain information and footnote disclosures normally included in the unaudited financial statements prepared in accordance with accounting principles generally accepted in the United States have been condensed or omitted pursuant to such rules and regulations. The financial statements should be read in conjunction with the financial statements and notes thereto included in the Companys Annual Report on Form 10-K for the fiscal year ended April 30, 2010, as filed with the Securities and Exchange Commission. The interim operating results for the nine months ending January 31, 2011 are not necessarily indicative of operating results expected for the full year.





F-11



---

UNIVERSAL CAPITAL MANAGEMENT, INC.

NOTES TO FINANCIAL STATEMENTS (UNAUDITED)

AS OF JANUARY 31, 2011





NOTE 1- NATURE OF OPERATIONS, BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)



SUMMARY OF SIGNFICANT ACCOUNTING POLICIES



Investments

Investments in securities of unaffiliated issuers represent holdings of less than 5% of the issuer's voting common stock. Investments in and advances to affiliates are presented as (i) majority-owned, if holdings, directly or indirectly, represent over 50% of the issuer's voting common stock, (ii) controlled companies if the holdings, directly or indirectly, represent over 25% and up to 50% of the issuer's voting common stock and (iii) other affiliates if the holdings, directly or indirectly, represent 5% to 25% of the issuer's voting common stock. Investments - other than securities represent all investments other than in securities of the issuer.



Security Valuations

Investments in securities or other than securities of privately held entities are initially recorded at their original cost as of the date the Company obtained an enforceable right to demand the securities or other investment purchased and incurred an enforceable obligation to pay the investment price.



For financial statement purposes, investments are recorded at their fair value. If at our reporting date, readily determinable fair values do not exist for our investments, such as restricted securities and other securities (small, privately-held companies), the fair value of these investments is determined in good faith by the Company's Board of Directors pursuant to a valuation policy and consistent valuation process. Due to the inherent uncertainty of these valuations, the estimates may differ significantly from the values that would have been used had a ready market for the investments existed and the differences may be material. Our valuation methodology includes the examination of among other things, the underlying portfolio company performance, financial condition and market changing events that impact valuation.



Investments in securities traded on a national securities exchange (or reported on the NASDAQ national market) are stated at the last reported sales price on the day of valuation; other securities traded in the over-the-counter market (such as OTC BB, Pink Sheets, etc) and listed securities for which no sale was reported on that date are stated at the last quoted bid price.



Investment securities are exposed to various risks, such as overall market volatility. Due to the level of risk associated with the securities of certain portfolio companies, it is likely that changes in their values will occur in the near term and that such changes could materially affect the amounts reported in the statement of assets and liabilities at future dates.



Realized gains (losses) from the sale of investments and unrealized gains (losses) from the valuation of investments are reflected in operations during the period incurred.



F-12



---

UNIVERSAL CAPITAL MANAGEMENT, INC.

NOTES TO FINANCIAL STATEMENTS (UNAUDITED)

AS OF JANUARY 31, 2011





NOTE 1- NATURE OF OPERATIONS, BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)



SUMMARY OF SIGNFICANT ACCOUNTING POLICIES (continued)



Estimates

The preparation of financial statements in conformity with accounting principles generally accepted in the United States requires management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying disclosures. Although these estimates are based on managements best knowledge of current events and actions the Company may undertake in the future, actual results could differ from the estimates.



Cash Equivalents

For the purposes of the statement of cash flows, the Company considers all investment instruments purchased with maturity of three months or less to be cash and cash equivalents.



Concentration of Credit Risk

Certain financial instruments potentially subject the Company to concentrations of credit risk. These financial instruments consist primarily of cash. At January 31, 2011 the Company did not have deposits with a financial institution that exceeded the FDIC deposit insurance coverage limit.



Notes Receivable

Notes receivable consist of monies loaned to its portfolio companies evidenced by a note specifying a specific term, and interest rate and are reported at fair value. Notes receivable are presented as due from affiliated and non-affiliated issuers. Notes receivables from unaffiliated issuers represent notes from companies where we hold less than 5% of the issuer's voting common stock. Notes receivables from affiliated issuers represent notes from companies where we hold 5% or more of the issuers voting common stock. The Company provides an allowance for losses on notes receivable based on a review of the current status of existing receivables and managements evaluation of periodic aging of accounts. The Company charges off notes receivable against the allowance for losses when an account is deemed to be uncollectible. There was no provision for doubtful accounts as of January 31, 2011 and April 30, 2010, respectively.



Accounts Receivable

Accounts receivable consist of fees for services provided by the Company and are reported at fair value. Accounts receivable are presented as due from affiliated and non-affiliated issuers. Accounts receivable from unaffiliated issuers represent receivables from companies where we hold less than 5% of the issuer's voting common stock. Accounts receivable from affiliated issuers represent receivables from companies where we hold 5% or more of the issuers voting common stock. The Company provides an allowance for losses on trade receivables based on a review of the current status of existing receivables and managements evaluation of periodic aging of accounts. The Company charges off accounts receivable against the allowance for losses when an account is deemed to be uncollectible. It is not the Companys policy to accrue interest on past due receivables. During the nine months ended January 31, 2011, the Company charged a direct write-off of $302,356 to bad debt expense.



Due from Affiliates and Non-Affiliates

Due from affiliates and non-affiliates represent fees that the Company has paid on behalf of a portfolio company and is reported at fair value. Due from non-affiliated issuers represent due from companies where we hold less than 5% of the issuer's voting common stock. Due from affiliated issuers represent due from companies where we hold 5% or more of the issuers voting common stock. The provision for doubtful receivables was $302,356 and $3,500 at January 31, 2010 and April 30, 2010.







F-13



---

UNIVERSAL CAPITAL MANAGEMENT, INC.

NOTES TO FINANCIAL STATEMENTS (UNAUDITED)

AS OF JANUARY 31, 2011





NOTE 1- NATURE OF OPERATIONS, BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)



SUMMARY OF SIGNFICANT ACCOUNTING POLICIES (continued)



Property and Equipment

Property and equipment are stated at cost, net of accumulated depreciation. For financial accounting purposes, depreciation is generally computed by the straight-line method over the following useful lives:



|                              |             
|----------------------------- | ------------
|Furniture and fixtures        | 5 to 7 years
|Computer and office equipment | 3 to 7 years



Fair Value of Financial Instruments

The Companys financial instruments consist of cash, receivables, accounts payable and accrued expenses. The carrying values of cash, receivables, accounts payable and accrued expenses approximate fair value because of their short maturities.



The carrying value of the notes payable approximates fair value since the interest rate associated with the debt approximates the current market interest rates.



Revenue Recognition



Management Services

The Company recognizes management services revenue for equity investments received as payment in accordance with the Financial Accounting Standards Board (FASB) Accounting Standards Codification (ASC) 505-50-05, Accounting by a Grantee for an Equity Instrument to be Received in Conjunction with Providing Goods or Services. The Company enters into a management service agreement with a portfolio company to provide services defined in a contract for equity instruments in the form of the portfolio companys common stock or warrants to purchase common stock. The fair value of the common stock is the portfolio companys current fair market value and the fair value of the warrant is determined using the Black-Scholes method of valuation. The fair value of the equity instruments is also the Companys cost basis in the portfolio companys securities and the income that is recognized for management services. The Company recognizes management services revenue for which payment is to be received in cash as services are provided and in accordance with the revenue recognition criteria of the Securities and Exchange Commission. ASC 505 states if persuasive evidence of an arrangement exists, if services have been rendered, the price is fixed or determinable and collectability is reasonably assured, revenue is amortized and recognized evenly over the life of the contract unless otherwise stated in the contract.



F-14



---

UNIVERSAL CAPITAL MANAGEMENT, INC.

NOTES TO FINANCIAL STATEMENTS (UNAUDITED)

AS OF JANUARY 31, 2011





NOTE 1- NATURE OF OPERATIONS, BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)



SUMMARY OF SIGNFICANT ACCOUNTING POLICIES (continued)



Accounting Services

The Company provides accounting and other administrative services to its portfolio companies. Upon entering into a contact with the portfolio company, the Company provides services as defined in the contract and revenue is recognized as incurred or as otherwise stated in the contract based on similar criteria as for management services discussed above.



Interest Income

The Company loans monies to its portfolio companies from time to time. These loans, which are evidenced by a note, are subject to interest accrued on a monthly basis. This interest income is recognized when accrued.



Income Taxes

Deferred tax assets and liabilities are computed annually for differences between the financial statement and tax bases of assets and liabilities that will result in taxable or deductible amounts in the future based on enacted tax laws and rates applicable to the periods in which the differences are expected to affect taxable income. Deferred income taxes arise principally from the recognition of unrealized gains or losses from appreciation or depreciation in investment value for financial statements purposes, while for income tax purposes, gains or losses are only recognized when realized (disposition). When unrealized gains and losses result in a net unrealized loss, provision is made for a deferred tax asset. When unrealized gains and losses result in a net unrealized gain, provision is made for a deferred tax liability. Valuation allowances are established when necessary to reduce deferred tax assets to the amount expected to be realized. Income tax expense is the tax payable to refundable for the period plus or minus the change during the period in deferred tax assets or liabilities.



Net Realized Gains or Losses and Net Changes in Unrealized Appreciation or Depreciation

Realized gains or losses are measured by the difference between the net proceeds from the repayment or sale and the original cost basis of the investment without regard to unrealized appreciation or depreciation previously recognized. The original cost basis of the securities we receive in connection with our management services is equal to the amount of revenue we recognize upon receipt of such securities. Net realized gains or losses are recognized as other income on the Companys statement of operations for the period.



Net change in unrealized appreciation or depreciation of investments reflects the change in portfolio investment values during the reporting period, including the reversal of previously recorded unrealized appreciation or depreciation when gains or losses are realized. Net change in unrealized appreciation or depreciation are recognized as other income on the Companys statement of operations for the period.



Recoverability of Long Lived Assets

The Company follows ASC-360-10-20, Property, Plant and Equipment  Overall. This standard states that long-lived assets to be held and used are reviewed for impairment whenever events or changes in circumstances indicate that the related carrying amount may not be recoverable. When required, impairment losses on assets to be held and used are recognized based on the excess of the assets carrying amount over the estimated fair market value.



Reclassifications

Certain reclassifications were made to the January 31, 2010 financial statements in order to conform to the January 31, 2011 financial statement presentation.





F-15



---

UNIVERSAL CAPITAL MANAGEMENT, INC.

NOTES TO FINANCIAL STATEMENTS (UNAUDITED)

AS OF JANUARY 31, 2011





NOTE 1- NATURE OF OPERATIONS, BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)



SUMMARY OF SIGNFICANT ACCOUNTING POLICIES (continued)



Recently Issued Pronouncements

The Company follows ASC 805, Business Combinations.This standard establishes principles and requirements for how an acquirer recognizes and measures in its financial statements the identifiable assets acquired, the liabilities assumed, any non-controlling interest in the acquiree and the goodwill acquired. It also establishes disclosure requirements to enable the evaluation of the nature and financial effects of the business combination. This statement is effective for the Company beginning May 1, 2009 and will change the accounting for business combinations on a prospective basis.



The Company follows ASC 820-10, Fair Value Measurements and Disclosure, that was adopted on May 1, 2008. This position provides additional guidance for fair value measures under ASC 820-10 in determining if the market for an assets or liability is inactive and, accordingly, if quoted market prices may not be indicative of fair value. In January 2010, there was an amendment to ASC 820-10 which the Company adopted on February 1, 2010. The adoption of this amendment did not have a material impact on the Companys financial statements.



ASC 825-10-65, Interim Disclosures About Fair Value of Financial Instruments, extends the existing disclosure requirements related to the fair value of financial instruments, which were previously only required in annual financial statements, to interim periods. Given that ASC 825-10-65 provides for additional disclosures, its adoption did not have any impact on the Companys financial statements. The disclosure requirements under ASC 825-10-65 are included in Note 3 to the financial statements.



ASC 855, Subsequent Events, sets forth principles and requirements for subsequent events, specifically (1) the period during which management should evaluate events or transactions that may occur for potential recognition and disclosure, (2) the circumstances under which an entity should recognize events or transactions occurring after the balance sheet date, and (3) the disclosures that an entity should make about events and transactions occurring after the balance sheet date. ASC 855 was effective for interim reporting periods ending after June 15, 2009. This standard was amended in February 2010, Amendments to Certain Recognition and Disclosure Requirements. The Company has adopted ASC 855 and its amendment, and this adoption did not have a material impact on its financial statements.



In June 2009, the FASB issued ASC 105-10-65, The FASB Accounting Standards Codification and the Hierarchy of Generally Accepted Accounting Principles, a replacement of FASB No. 162, which will become the source of authoritative U.S. GAAP recognized by the FASB to be applied to non-governmental entities. On its effective date, ASC 105-10-65 will supersede all then-existing, non-SEC accounting and reporting standards. ASC 105-10-65 is effective for financial statements issued for interim and annual periods ending after September 15, 2009. The Company has adopted ASC 105-10-65, and this adoption did not have a material impact on its financial statements.



NOTE 2  BUSINESS RISKS AND UNCERTAINTIES



A substantial portion of our assets are in privately held companies whose securities are inherently illiquid. These privately held companies tend to lack management depth, to have limited or no history of operations and to not have attained profitability. Because of the speculative nature and the lack of a public market for these investments, there is greater risk of loss than is the case with traditional investment securities.





F-16



---

UNIVERSAL CAPITAL MANAGEMENT, INC.

NOTES TO FINANCIAL STATEMENTS (UNAUDITED)

AS OF JANUARY 31, 2011





NOTE 2  BUSINESS RISKS AND UNCERTAINTIES (CONTINUED)



Because there is typically no public market for our interest in these small privately held companies, the valuation of the equity in that portion of our portfolio is determined in good faith by our Valuation Committee, comprised of all the members of the Board of Directors, in accordance with our Valuation Procedures and is subject to significant estimates and judgments. In the absence of a readily ascertainable market value, the determined value of our portfolio equity interest may differ significantly from the values that would be placed on the portfolio if a ready market for the equity interests existed. Any changes in valuation are recorded in our Statement of Operations as Unrealized appreciation (depreciation) on investments. Changes in valuation of any of our investments in privately held companies from one period to another may be volatile.



NOTE 3  INVESTMENTS



As described in Note 1, the Company partially adopted ASC 820-10 on May 1, 2008. ASC 820-10, among other things, defines fair value, establishes a consistent framework for measuring fair value and expands disclosure for each major asset and liability category measured at fair value on either a recurring or nonrecurring basis. ASC 820-10 clarifies that fair value is an exit price, representing the amount that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants. As such, fair value is a market-based measurement that should be determined based on assumptions that market participants would use in pricing an asset or liability. As a basis for considering such assumptions, ASC 820-10 establishes a three-tier fair value hierarchy, which prioritizes the inputs used in measuring fair value as follows:



Level 1

Observable inputs such as quoted prices in active markets;



Level 2

Inputs, other than the quoted prices in active markets, that are observable either directly or indirectly; and



Level 3

Unobservable inputs in which there is little or no market data, which require the reporting entity to develop its own assumptions.



As described in Note 1, an amendment to ASC 820-10 was issued in January 2010. This amendment is effective for interim reporting periods beginning after December 15, 2009. The Company adopted this amendment on February 1, 2010 and it did not have a material affect on its financial statements.



At January 31, 2011, the Companys financial assets were categorized as follows in the fair value hierarchy for ASC 820-10:



|                                |  |                                                 |         |  |                    |   |         |                   |  |   |              |  |  |   |         | 
|------------------------------- |  | ----------------------------------------------- | ------- |  | ------------------ | - | ------- | ----------------- |  | - | ------------ |  |  | - | ------- | 
|                                |  | Fair Value Measurement at Reporting Date Using: |        
|                                |  |                                                 |         |  | Quoted Prices in   |   |         | Significant Other |  |   | Significant  | 
|                                |  |                                                 |         |  | Active Markets for |   |         | Observable        |  |   | Unobservable | 
|                                |  | Fair Value                                      |         |  | Identical Assets   |   |         | Inputs            |  |   | Inputs       | 
|                                |  | January 31, 2011                                |         |  | (Level 1)          |   |         | (Level 2)         |  |   | (Level 3)    | 
|                                |  |                                                 |         |  |                    |   |         |                   |  |   |              | 
|Investments                     |  |                                                 |         |  |                    |   |         |                   |  |   |              | 
|Affiliate investments           |  | $                                               | 382,500 |  |                    | $ | 382,500 |                   |  | $ | -            |  |  | $ | -       | 
|Non-affiliate investments       |  |                                                 | 590,039 |  |                    |   | 123,039 |                   |  |   | -            |  |  |   | 467,000 | 
|                                |  |                                                 |         |  |                    |   |         |                   |  |   |              |  |  |   |         | 
|Total Investments in securities |  | $                                               | 972,539 |  |                    | $ | 505,539 |                   |  | $ | -            |  |  | $ | 467,000 | 







F-17



---

UNIVERSAL CAPITAL MANAGEMENT, INC.

NOTES TO FINANCIAL STATEMENTS (UNAUDITED)

AS OF JANUARY 31, 2011





NOTE 3  INVESTMENTS (CONTINUED)



The following chart shows the components of change in the financial assets categorized as Level 3, for the three months ending January 31, 2011:



|                                                                                                                                                                                                   |  |                                 |          |   |    
|-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ------------------------------- | -------- | - | ---
|                                                                                                                                                                                                   |  | Fair Value
Measurement
Using    |          |  
|                                                                                                                                                                                                   |  | Significant
Unobservable
Inputs |          |  
|                                                                                                                                                                                                   |  | (Level 3)                       |          |  
|                                                                                                                                                                                                   |  |                                 |          |  
|Beginning Balance, October 31, 2010                                                                                                                                                                |  | $                               | 652,000  |   |    
|                                                                                                                                                                                                   |  |                                 |          |   |    
|Transfers out of Level 3                                                                                                                                                                           |  |                                 | (25,000  | ) | (2)
|Total unrealized gains included in change in net assets                                                                                                                                            |  |                                 | (160,000 | ) |    
|                                                                                                                                                                                                   |  |                                 |          |   |    
|Ending Balance, January 31, 2011                                                                                                                                                                   |  | $                               | 467,000  |   |    
|                                                                                                                                                                                                   |  |                                 |          |   |    
|The amount of total gains or losses for the period included in changes in net assets attributable to the change in unrealized gains or losses relating to assets still held at the reporting date. |  | $                               | (832,500 | ) |    



(2)

Transfer out of $25,000 of a warrant to purchase Lightwave Logic common stock



The following chart shows the components of change in the financial assets categorized as Level 3, for the nine months ending January 31, 2011:



|                                                                                                                                                                                                   |  |                                 |            |   |    
|-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ------------------------------- | ---------- | - | ---
|                                                                                                                                                                                                   |  | Fair Value
Measurement
Using    |            |  
|                                                                                                                                                                                                   |  | Significant
Unobservable
Inputs |            |  
|                                                                                                                                                                                                   |  | (Level 3)                       |            |  
|                                                                                                                                                                                                   |  |                                 |            |  
|Beginning Balance, April 30, 2010                                                                                                                                                                  |  | $                               | 1,122,300  |   |    
|                                                                                                                                                                                                   |  |                                 |            |   |    
|Transfers into Level 3                                                                                                                                                                             |  |                                 | 1,890,000  |   | (1)
|Transfers out of Level 3                                                                                                                                                                           |  |                                 | (25,000    | ) | (2)
|Total unrealized losses included in change in net assets                                                                                                                                           |  |                                 | (2,520,300 | ) |    
|                                                                                                                                                                                                   |  |                                 |            |   |    
|Ending Balance, January 31, 2011                                                                                                                                                                   |  | $                               | 467,000    |   |    
|                                                                                                                                                                                                   |  |                                 |            |   |    
|The amount of total gains or losses for the period included in changes in net assets attributable to the change in unrealized gains or losses relating to assets still held at the reporting date. |  | $                               | (2,380,768 | ) |    



(1)

Transfer in of $640,000 for BF Acquisition Group, $1,250,000 for PR Specialists.

(2)

Transfer out of $25,000 of a warrant to purchase Lightwave Logic common stock





F-18



---

UNIVERSAL CAPITAL MANAGEMENT, INC.

NOTES TO FINANCIAL STATEMENTS (UNAUDITED)

AS OF JANUARY 31, 2011





NOTE 4  NOTES RECEIVABLE



Notes receivable consists of the following:



|                                                                                                                                                           |  |                  |         |   |                |   |         |  
|---------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ---------------- | ------- | - | -------------- | - | ------- | -
|                                                                                                                                                           |  | January 31,
2011 |         |   | April 30,
2010 |  
|                                                                                                                                                           |  |                  |         |   |                |  
|Notes Receivable - affiliated companies                                                                                                                    |  |                  |         |   |                |  
|SIVOO Holdings, Inc. ("SIVOO") - Principal of $25,000. This note bears interest at 8% per year beginning on May 1, 2007. This note is payable upon demand. |  | $                | 30,014  |   |                | $ | 30,014  |  
|                                                                                                                                                           |  |                  |         |   |                |   |         |  
|Allowance for bad debt                                                                                                                                     |  |                  | (30,014 | ) |                |   | (30,014 | )
|                                                                                                                                                           |  |                  |         |   |                |   |         |  
|Notes Receivable- affiliated companies                                                                                                                     |  | $                | -       |   |                | $ | -       |  



NOTE 5  DUE FROM AFFILIATED COMPANIES



|                                        |  |                  |   |  |                |   |         |  
|--------------------------------------- |  | ---------------- | - |  | -------------- | - | ------- | -
|                                        |  | January 31,
2011 |   |  | April 30,
2010 |  
|Due from Non-Affiliated Companies       |  |                  |   |  |                |  
|MedicaView                              |  | $                | - |  |                | $ | 11,601  |  
|                                        |  |                  |   |  |                |   |         |  
|Total Due from Non-Affiliated Companies |  | $                | - |  |                | $ | 11,601  |  
|                                        |  |                  |   |  |                |   |         |  
|Due from Affiliated Companies           |  |                  |   |  |                |   |         |  
|BF Acquisition Group V, Inc.            |  | $                | - |  |                | $ | 53,962  |  
|Incredible 3D, Inc.                     |  |                  | - |  |                |   | 89,248  |  
|SIVOO Holdings                          |  |                  | - |  |                |   | 3,500   |  
|PR Specialists                          |  |                  | - |  |                |   | 81,736  |  
|Innovation Industries                   |  |                  | - |  |                |   | 3,732   |  
|                                        |  |                  |   |  |                |   |         |  
|Totals                                  |  |                  | - |  |                |   | 232,178 |  
|                                        |  |                  |   |  |                |   |         |  
|Allowance for bad debt                  |  |                  | - |  |                |   | (3,500  | )
|                                        |  |                  |   |  |                |   |         |  
|Total Due from Affiliated Companies     |  | $                | - |  |                | $ | 228,678 |  



During the nine months ended January 31, 2011, the Company determined that all due from non-affiliated and affiliated companies were probably uncollectible and as a result, recorded a direct write off as a bad debt expense of $302,356 in the accompanying unaudited financial statements and a wrote off the previous allowance for a $3,500 receivable.





F-19



---

UNIVERSAL CAPITAL MANAGEMENT, INC.

NOTES TO FINANCIAL STATEMENTS (UNAUDITED)

AS OF JANUARY 31, 2011





NOTE 6  DEFERRED REVENUE AND MANAGEMENT SERVICE REVENUE



The deferred revenue represents unearned management fee income. Income is amortized and recognized evenly over the life of the contract unless otherwise stated in the contract. In accordance with ASC Subtopic 505-50, since the shares received by the Company are non-refundable, the value of the contract is determined by the number of shares the Company receives at the closing market price on the day of the contract (commitment date). Warrants are valued using the Black-Scholes method. Deferred revenue consists of the following:



|                                                                                                                                                                                            |  |                  |   |  |                |   |       | 
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ---------------- | - |  | -------------- | - | ----- | 
|                                                                                                                                                                                            |  | January 31,
2011 |   |  | April 30,
2010 |  
|                                                                                                                                                                                            |  |                  |   |  |                |  
|Affiliates                                                                                                                                                                                  |  |                  |   |  |                |  
|PR Specialists, Inc./Mediavix, Inc. (PR)                                                                                                                                                  |  |                  |   |  |                |  
|Received 2,500,000 shares of PR common stock for payment of services per a one year contract dated December 2009, valued at $2,500, fair value and amortized over the life of the contract. |  | $                | - |  |                | $ | 1,458 | 
|                                                                                                                                                                                            |  |                  |   |  |                |   |       | 
|Total Affiliates                                                                                                                                                                            |  |                  | - |  |                |   | 1,458 | 
|                                                                                                                                                                                            |  |                  |   |  |                |   |       | 
|Total Deferred Revenue                                                                                                                                                                      |  | $                | - |  |                | $ | 1,458 | 





F-20



---

UNIVERSAL CAPITAL MANAGEMENT, INC.

NOTES TO FINANCIAL STATEMENTS (UNAUDITED)

AS OF JANUARY 31, 2011





NOTE 6  DEFERRED REVENUE AND MANAGEMENT SERVICE REVENUE (CONTINUED)



Management service revenue recognized consists of:



|                                                                                                                                                                                                                    |  |                  |     |  |                  |   |       |                  |  |   |                  |  |  |   |       | 
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ---------------- | --- |  | ---------------- | - | ----- | ---------------- |  | - | ---------------- |  |  | - | ----- | 
|                                                                                                                                                                                                                    |  | For the Three    |     |  | For the Three    |   |       | For the Nine     |  |   | For the Nine     | 
|                                                                                                                                                                                                                    |  | Months
Ending    |     |  | Months
Ending    |   |       | Months
Ending    |  |   | Months
Ending    | 
|                                                                                                                                                                                                                    |  | January 31,
2011 |     |  | January 31,
2010 |   |       | January 31,
2011 |  |   | January 31,
2010 | 
|                                                                                                                                                                                                                    |  |                  |     |  |                  |   |       |                  |  |   |                  | 
|Non-Affiliates                                                                                                                                                                                                      |  |                  |     |  |                  |   |       |                  |  |   |                  | 
|Received a warrant to purchase 500,000 shares of iVolution common stock for payment of services per a one year contract dated July 2008, valued at $17,000, fair value and amortized over the life of the contract. |  | $                | -   |  |                  | $ | -     |                  |  | $ | -                |  |  | $ | 3,588 | 
|                                                                                                                                                                                                                    |  |                  |     |  |                  |   |       |                  |  |   |                  |  |  |   |       | 
|Total Non-Affiliates                                                                                                                                                                                                |  |                  | -   |  |                  |   | -     |                  |  |   | -                |  |  |   | 3,588 | 
|                                                                                                                                                                                                                    |  |                  |     |  |                  |   |       |                  |  |   |                  |  |  |   |       | 
|Affiliates                                                                                                                                                                                                          |  |                  |     |  |                  |   |       |                  |  |   |                  |  |  |   |       | 
|BFAG V, Inc./Incredible 3D, Inc. ("I3D")                                                                                                                                                                            |  |                  |     |  |                  |   |       |                  |  |   |                  |  |  |   |       | 
|Received 1,900,000 shares of I3D common stock for payment of services per a three month contract dated November 2009 valued at $1,900, fair value and amortized over the life of the contract.                      |  |                  | -   |  |                  |   | 1,900 |                  |  |   | -                |  |  |   | 1,900 | 
|PR Specialists, Inc./Mediavix, Inc.("PR")                                                                                                                                                                           |  |                  |     |  |                  |   |       |                  |  |   |                  |  |  |   |       | 
|Received 2,500,000 shares of PR common stock for payment of services per a one year contract dated December 2009, valued at $2,500, fair value and amortized over the life of the contract.                         |  |                  | 458 |  |                  |   | 188   |                  |  |   | 1,458            |  |  |   | 188   | 
|                                                                                                                                                                                                                    |  |                  |     |  |                  |   |       |                  |  |   |                  |  |  |   |       | 
|Multi-View Technologies ("MVT")                                                                                                                                                                                     |  |                  |     |  |                  |   |       |                  |  |   |                  |  |  |   |       | 
|Received a warrant to purchase 500,000 shares of MVT common stock for payment of services per a one year contract dated July 2008, valued at $1,000, fair value and amortized over the life of the contract.        |  |                  | -   |  |                  |   | -     |                  |  |   | -                |  |  |   | 250   | 
|                                                                                                                                                                                                                    |  |                  |     |  |                  |   |       |                  |  |   |                  |  |  |   |       | 
|Dominion Capital Management ("DCMC")                                                                                                                                                                                |  |                  |     |  |                  |   |       |                  |  |   |                  |  |  |   |       | 
|Received a warrant to purchase 500,000 shares of DCMC common stock for payment of services per a one year contract dated July 2008, valued at $1,000, fair value and amortized over the life of the contract.       |  |                  | -   |  |                  |   | -     |                  |  |   | -                |  |  |   | 250   | 
|                                                                                                                                                                                                                    |  |                  |     |  |                  |   |       |                  |  |   |                  |  |  |   |       | 
|Total Affiliates                                                                                                                                                                                                    |  |                  | 458 |  |                  |   | 2,088 |                  |  |   | 1,458            |  |  |   | 2,588 | 
|                                                                                                                                                                                                                    |  |                  |     |  |                  |   |       |                  |  |   |                  |  |  |   |       | 
|Total Management Services Revenue                                                                                                                                                                                   |  | $                | 458 |  |                  | $ | 2,088 |                  |  | $ | 1,458            |  |  | $ | 6,176 | 



F-21



---

UNIVERSAL CAPITAL MANAGEMENT, INC.

NOTES TO FINANCIAL STATEMENTS (UNAUDITED)

AS OF JANUARY 31, 2011





NOTE 7  NOTES PAYABLE



Notes payable consists of the following:



|                                                                                                                                                    |  |                  |         |  |                |   |         | 
|--------------------------------------------------------------------------------------------------------------------------------------------------- |  | ---------------- | ------- |  | -------------- | - | ------- | 
|                                                                                                                                                    |  | January 31,
2011 |         |  | April 30,
2010 |  
|Notes payable                                                                                                                                       |  |                  |         |  |                |  
|Notes payable, D&O Insurance Premium. Interest accrued at 9.2% for a period of ten months. Payable in ten monthly installments of $2,414 per month. |  | $                | -       |  |                | $ | 23,154  | 
|                                                                                                                                                    |  |                  |         |  |                |   |         | 
|Notes payable                                                                                                                                       |  | $                | -       |  |                | $ | 23,154  | 
|                                                                                                                                                    |  |                  |         |  |                |   |         | 
|Notes payable, related party                                                                                                                        |  |                  |         |  |                |   |         | 
|Notes payable, related party. Interest accrued at 8.0% beginning on November 1, 2008. Principal and interest payable on demand. (NOTE 11)           |  | $                | 332,068 |  |                | $ | 297,372 | 
|                                                                                                                                                    |  |                  |         |  |                |   |         | 
|Notes payable, related party. Interest accrued at 8.0% beginning on October 19, 2009 Principal and interest payable on demand. (NOTE 11)            |  |                  | 50,000  |  |                |   | 50,000  | 
|                                                                                                                                                    |  |                  |         |  |                |   |         | 
|Promissory notes payable, related party. Interest accrued at 5.0% per annum. Principal and interest due September 30, 2010. (NOTE 11) (In Default)  |  |                  | 14,801  |  |                |   | 20,000  | 
|                                                                                                                                                    |  |                  |         |  |                |   |         | 
|Notes payable, related party                                                                                                                        |  | $                | 396,869 |  |                | $ | 367,372 | 



NOTE 8  ADVANCES FROM SHAREHOLDERS



Amount represents advances from shareholders to cover operating expenses. There are no stated interest rate or repayment terms. As of January 31, 2011 and April 30, 2010, these advances totaled $19,000 and $22,000, respectively.



NOTE 9  STOCK BASED COMPENSATION



In May 8, 2006, our Companys stockholders approved the 2006 Equity Incentive Plan for the benefit of our directors, officers, employees and consultants, and which reserved 2,000,000 shares of our common stock for such persons pursuant to that plan. As of January 31, 2011, 1,000,000 are available for issuance.



During the nine months ending January 31, 2011, the Companys net loss from operations was approximately $7,634 higher as a result of stock-based compensation expense. During the nine months ending January 31, 2010, the Companys net income from operations was approximately $3,816 lower as a result of stock-based compensation expense. As of January 31, 2011, there was no unrecognized compensation.





F-22



---

UNIVERSAL CAPITAL MANAGEMENT, INC.

NOTES TO FINANCIAL STATEMENTS (UNAUDITED)

AS OF JANUARY 31, 2011





NOTE 9  STOCK BASED COMPENSATION (CONTINUED)



The following tables summarize all stock option activity of the Company since April 30, 2010:



|                              |  |                           |         |   |          |   |      |              |  |  |           |  |  |   |   | 
|----------------------------- |  | ------------------------- | ------- | - | -------- | - | ---- | ------------ |  |  | --------- |  |  | - | - | 
|                              |  | Stock Options Outstanding |        
|                              |  |                           |         |   |          |   |      | Weighted     |  |  |           | 
|                              |  |                           |         |   | Weighted |   |      | Average      |  |  |           | 
|                              |  |                           |         |   | Average  |   |      | Remaining    |  |  | Aggregate | 
|                              |  | Number of                 |         |   | Exercise |   |      | Contractual  |  |  | Intrinsic | 
|                              |  | Shares                    |         |   | Price    |   |      | Life (Years) |  |  | Value     | 
|                              |  |                           |         |   |          |   |      |              |  |  |           | 
|Outstanding, April 30, 2010   |  |                           | 650,000 |   |          | $ | 0.20 |              |  |  | 8.07      |  |  | $ | - | 
|                              |  |                           |         |   |          |   |      |              |  |  |           |  |  |   |   | 
|Forfeited                     |  |                           | (50,000 | ) |          | $ | 0.20 |              |  |  | 8.07      |  |  | $ | - | 
|                              |  |                           |         |   |          |   |      |              |  |  |           |  |  |   |   | 
|Outstanding, January 31, 2011 |  |                           | 600,000 |   |          | $ | 0.20 |              |  |  | 8.07      |  |  | $ | - | 
|                              |  |                           |         |   |          |   |      |              |  |  |           |  |  |   |   | 
|Exercisable, January 31, 2011 |  |                           | 600,000 |   |          | $ | 0.20 |              |  |  | 8.07      |  |  | $ | - | 



NOTE 10  CAPITAL SHARE TRANSACTIONS



Capital Structure



The Company is authorized to issue up to 60,000,000 shares of common stock at $0.001 par value per share. As of January 31, 2011 and 2010, 6,412,426 shares were issued and outstanding, respectively. See Note 13  Subsequent Events.



During the nine months ending January 31, 2011, the Company recognized $7,634 of share-based compensation expense.



NOTE 11  RELATED PARTY TRANSACTIONS



Notes payable, related parties were $396,869 and $367,372 at January 31, 2011 and April 30, 2010, respectively (See Note 8).



The total of expenses owed to the officers are $7,213 at January 31, 2011 and April 30, 2010, and are recorded as an accounts payable, related parties.



NOTE 12  CONTINGENCIES



McCrae Associates, LLC Lawsuit



In July 2006, McCrae Associates, LLC (McCrae) filed a lawsuit against the Company and its directors and officers in the United States District Court for the District of Connecticut. The lawsuit alleges that McCrae is the owner of 300,000 shares of the Companys common stock and that the Company did not deliver to and is wrongfully withholding such shares from McCrae. The lawsuit alleges that the directors and officers conspired with the Company to deprive McCrae of such shares, and that the directors and officers owed a fiduciary duty to McCrae that they violated by refusing to tender the shares to McCrae upon demand. The lawsuit also alleges that all of the defendants violated the Connecticut Unfair Trade Practices Act. McCrae seeks delivery of a stock certificate covering the shares, unspecified monetary damages, including treble damages, attorney fees and punitive damages. The Company is vigorously defending the action and has filed a counter-claim against McCrae and a third-party claim against Stephen Funk seeking to rescind the issuance of shares to McCrae and to recover monetary damages on





F-23



---

UNIVERSAL CAPITAL MANAGEMENT, INC.

NOTES TO FINANCIAL STATEMENTS (UNAUDITED)

AS OF JANUARY 31, 2011





NOTE 12  CONTINGENCIES (CONTINUED)



fraud and breach of contract theories. The Company also filed similar claims in the Chancery Court in Wilmington, Delaware seeking to rescind the issuance of 200,000 shares of common stock to Liberator,

LLC, a company it believes is controlled by Stephen Funk. Recently, the parties agreed to the voluntary dismissal of the action in Delaware with the express understanding that Liberator would be bound by the decision of the Court in Connecticut with respect to the McCrae shares. Recent efforts by the Company and McCrae to settle the litigation have been unsuccessful and the parties have commenced discovery. See Subsequent Events Note 13.



Carlin and Wilson Lawsuit



During February 2008, Leo Carlin Jr. (Carlin) and Richard H. Wilson, III (Wilson) filed a lawsuit in New Castle County, Delaware, Superior Court. Carlin and Wilson are the Plaintiffs and UCM is the Defendant.



On or around June 2006, Carlin and Wilson loaned the Company a total of $175,000 which was evidenced by two promissory notes payable (Notes), due with interest, on or before October 15, 2006. These funds were for short-term financing for the Company. Carlin and Wilson sued demanding payment, claiming that three weeks after the Notes were executed and delivered, the Company failed to send the plaintiffs a subscription agreement for shares of the Companys common stock at $2.50 per share in exchange for the cancellation of the notes.



On or around March 2008, a judgment was placed on the Company for the amounts owed.



As of October 31, 2008, the outstanding notes payable balance was $155,000 and the accrued interest payable on those notes was $32,925.



In December 2008, the Company was served a notice to attend an additional discovery hearing on January 12, 2009. At this discovery hearing, additional documents were provided by the Company as requested.



In February 2009, the judgment was ordered into effect and the Companys investment accounts were seized.



In March 2009, the Plaintiffs and the Company agreed to settle the Notes over a four month payment. The Company made a $100,000 payment in March 2009 and two additional payments of $30,823 in each April and May 2009. The final payment of $30,823 was made in June 2009, which was a complete settlement of all interest and principle. The investment trading accounts have since been released.



Stradley Ronon Stevens & Young, LLP



On May 9, 2009 the law firm of Stradley, Ronon Stevens & Young, LLP filed a lawsuit against the Company in the U.S. District Court for the District of Delaware for failure of the Company to pay legal fees owed in the amount of $166,129. On April 2, 2009, in order to avoid the cost of litigation, the Company agreed to a Consent of Judgment against it in the amount of $166,129 and the Company has recorded this amount as accounts payable as of January 31, 2011.



MICCO Lawsuit



In July 2010, the Company filed a lawsuit against MICCO World, Inc. (formerly known as Constellation Group, Inc.) and its officers, Phil Lundquist, Steven Brisker and Tom Ridenour (collectively known as the Defendants). This lawsuit was filed in the Superior Court of Delaware in New Castle County. This lawsuit was filed in response to various activities by the Defendants that include misleading investors, making disparaging remarks about the Company, misrepresentation of capital structure, and misappropriation of funds.





F-24



---

UNIVERSAL CAPITAL MANAGEMENT, INC.

NOTES TO FINANCIAL STATEMENTS (UNAUDITED)

AS OF JANUARY 31, 2011





NOTE 12  CONTINGENCIES (CONTINUED)



The Company was seeking judgment in the amount of $611,000 plus costs, legal fees, pre- and post-judgment interest, plus other amounts and relief to be determined. In March 2011, MICCO filed a motion to dismiss and in June 2011, the courts denied this motion to dismiss. See Note 13  Subsequent Events.



Unpaid Taxes and Penalties



At January 31, 2011, the Company owes the IRS and the State of Delaware for taxes, penalties and interest from the tax year ending April 30, 2007 of approximately $182,694. The interest and penalties are included as accrued expenses in the accompanying financial statements at January 31, 2011. The Company has agreements with both agencies to pay a minimum per month to avoid any collections or additional liens.



Additionally, at January 31, 2011, the Company owes $172,793 of accrued payroll to employees for services and the associated payroll taxes.



NOTE 13  SUBSEQUENT EVENTS



On November 1, 2011, the Company filed Form N-54C notification of withdrawal of election to be regulated as a Business Development Company (BDC). The withdrawal was effective upon receipt of the Form N-54C notification by the SEC, and our Company is no longer subject to regulation as a BDC.



We have no intention to invest in securities or meet the definition of an investment company, as described in Section 3 of the 1940 Act. Our Company will be managed so it will not be deemed to be an investment company as defined in the 1940 Act. Our company will maintain its registration under the 1934 Act and we will continue to be obligated to file regular reports as required thereunder.



On March 16, 2012, pursuant to a private offering, the registrant issued 7,375,000 shares of its restricted common stock, in exchange for officer and director services performed by the registrants current and former directors and officers, and professional services provided by the registrants service providers. The shares were valued at the quoted trade price on the grant date of $0.27 per share for a total expense of $1,991,250.



On August 12, 2012, the Company privately issued 1,500,000 shares of its restricted common stock, in exchange for services performed by two consultants for the Company. The shares were valued at the quoted trade price of $0.14 per share on the grant date resulting in an expense of $210,000.



On August 21, 2012, the Company privately issued 2,200,000 shares of its restricted common stock, in exchange for services performed by the Companys current and former employees and professional service providers. The shares were valued at the quoted trade price of $0.07 per share on the grant date resulting in an expense of $154,000.



On August 22, 2012, the Company entered into a memorandum of understanding (MOU) with New Bastion Development, Inc., a Florida corporation (New Bastion) to document the business terms of a deal to enter into a joint development relationship for the construction of a nitrogen fertilizer plant capable of producing approximately 4,000 MT of granulated urea on a daily basis. This project will be completed by New Bastion Regeneration, Inc. (NBR), which is a New Bastion subsidiary company that was formed by New Bastion for the sole purpose of completing the project. Pursuant to the terms of the MOU: (i) the Company agreed to purchase from New Bastion 100,000 issued and outstanding shares of NBR held by New Bastion, representing approximately 12.7% of the outstanding shares of NBR in exchange for 5,000,000 newly issued restricted shares of Universal issued upon the execution of the MOU and $500,000 pursuant to the following schedule: $100,000 within 15 days of execution of the memorandum of understanding; and $400,000 within 60 days of execution of the Agreement.





F-25



---

UNIVERSAL CAPITAL MANAGEMENT, INC.

NOTES TO FINANCIAL STATEMENTS (UNAUDITED)

AS OF JANUARY 31, 2011





NOTE 13  SUBSEQUENT EVENTS (CONTINUED)



The Company also received an option to purchase up to 240,000 additional shares of NBR currently owned by New Bastion, which will represent a total ownership including the previous 12.7% ownership purchased of approximately 43% of NBR owned by the Company for an additional $4.8 million cash and 15,000,000 of common stock of the Company under terms to be mutually negotiated, assuming no additional shares of NBR are issued. These shares of common stock were issued and are being held by the Company in accordance with the option discussed previously to acquire additional ownership in NBR for an additional $4.8 million. As a result, the 15,000,000 shares of common stock are contingently returnable and not considered outstanding as of May 24, 2013.



The 5,000,000 shares specified in the MOU were valued at $0.07 per share (closing bid price of Universal on August 21, 2012) or a total of $350,000. Additionally, the $100,000 of cash consideration was not paid within the 15 day period specified, nor was the $400,000 paid within the 60 day requirement.



On October 1, 2012, New Bastion provided a revised framework to Universal within the existing MOU. The revised framework included: $500,000 of cash consideration to be paid pursuant to the following schedule: a) $25,000 on or before October 31, 2012; b) $75,000 on or before December 15, 2012; and c) $400,000 on or before January 15, 2013. The revised framework provided that the dates for the cash consideration may be adjusted by mutual agreement and that New Bastion, at its sole discretion, may elect to accept additional shares of Universal common stock for all or part of the final $400,000 payment.



As of January 31, 2013, the Company fully paid the first scheduled payment of $25,000, the second scheduled payment of $75,000 and $10,000 of third scheduled payment of $400,000 to New Bastion. Additionally, 1) in February 2013, the Company paid New Bastion $140,000, net of $3,500 of expenses paid, 2) in March 2013, the Company paid New Bastion $15,000, 3) in April 2013, the Company paid New Bastion $20,000, and 4) in May 2013, the Company paid New Bastion $20,000, net of $3,500 of expenses paid, all of these in accordance with the August 22, 2012 MOU. As a result of the payments, the original $500,000 balance owed to New Bastion has been reduced to $195,000 as of May 24, 2013.



Effective September 10, 2012, the Company commenced a private offering of up to 7,500,000 shares of common stock contained within seventy-five (75) Units. Each Unit consists of 100,000 shares of common stock at an offering price of $10,000 per Unit or $0.10 per share. The total proposed proceeds from the private offering to the Company are $750,000. From November 19, 2012 through May 24, 2013, the Company received subscriptions of 6,200,000 shares of common stock for $620,000 of gross proceeds. The securities in the private offering were offered and sold only to (i) accredited Investors and (ii) persons who are not U.S. Persons, The securities offered and sold are intended to be exempt from securities law registration pursuant to the Securities Act of 1933, Regulation D, Regulation S and other regulatory exemptions, including the state securities laws and regulations where the securities are being offered.



In relation to the MICCO World, Inc. lawsuit (See Note 12  Contingencies), on June 25, 2012, the Company dismissed the suit against the defendants with prejudice.



On May 3, 2013, the Company filed a Certificate of Amendment of Certificate of Incorporation with the Department of State of Delaware increasing the total number of shares of stock that the Company shall have authority to issue from Twenty Million (20,000,000) shares of Common Stock, one-tenth of one cent ($0.001) par value per share to Sixty Million (60,000,000) shares of Common Stock, one-tenth of one cent ($0.001) par value per share. As a result, these financial statements have been retroactively restated for this change in capital structure.





F-26



---

UNIVERSAL CAPITAL MANAGEMENT, INC.

NOTES TO FINANCIAL STATEMENTS (UNAUDITED)

AS OF JANUARY 31, 2011





NOTE 14  RESTATEMENT



The Companys Financial Statements included in an Quarterly Report on Form 10-Q for the period ended January 31, 2011 (the Original Report) with the Securities and Exchange Commission (SEC) on March 22, 2011 were not reviewed by the Companys Independent Registered Public Accounting Firm and a note to that effect was inserted at the beginning of the Original Report. This Amendment No. 1 to Annual Report on Form 10-Q/A (the Amended Report) deletes the note inserted at the beginning of the Original Report stating that the Financial Statements contained in the Original Report were not reviewed by the Companys Independent Registered Public Accounting Firm.



There were several adjustments to the Companys January 31, 2011 Financial Statements included in the Original Report including the following principal items:



| |    |                                                                                                    
| | -- | ---------------------------------------------------------------------------------------------------
| | a. | $1,751,000 income tax provision as the result of a valuation allowance against deferred tax assets.



| |    |                                                                                            
| | -- | -------------------------------------------------------------------------------------------
| | b. | $61,000 income tax provision as a result of valuation allowance against current tax assets.



| |    |                                                            
| | -- | -----------------------------------------------------------
| | c. | $302,356 bad debt expense related to affiliate investments.



| |    |                                                
| | -- | -----------------------------------------------
| | d. | $338,325 loss on impairment of portfolio stock.



| |    |                                                         
| | -- | --------------------------------------------------------
| | e. | $181,000 for net unrealized depreciation on investments.



The resulting effect of the restatement of the Financial Statements for the period ended January 31, 2011 is: (1) a reduction of total assets of $2,633,681 from $3,616,920 to $983,239, (2) a decrease in net assets of $2,633,681 from a net asset amount of $2,332,624 to a net liability amount of ($301,056), (3) a net decrease of net assets resulting from operations of $2,633,681 from a net decrease of $1,849,325 to a net decrease of $4,483,006 for the nine months ended January 31, 2011, (4) a net decrease in net assets from operations per share of ($0.41) from ($0.29) to ($0.70) per share for the nine months ended January 31, 2011, (5) a net decrease of net assets resulting from operations of $372,649 from a net decrease of $429,006 to a net decrease of $56,357 for the three months ended January 31, 2011 and (6) a net decrease in net assets from operations per share of ($0.06) from ($0.07) to ($0.01) per share for the three months ended January 31, 2011. Certain applicable portions of Notes 1, 3, 4, 6, 10, 11, 12 and 13 have also been revised accordingly.





F-27