##### Table of Contents





UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549





FORM 10-K







|x | ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ------------------------------------------------------------------------------------

For the fiscal year ended February 28, 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
No. 000-29901





PUBLIC MEDIA WORKS, INC.

(Exact name of registrant as specified in its charter)







|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|Delaware                                                       |  | 98-0220849                          
|(State or other jurisdiction of
incorporation or organization) |  | (I.R.S. Employer Identification No.)



|                                                    |  |           
|--------------------------------------------------- |  | ----------
|2330 Marinship Way, Suite 300
Sausalito, California |  | 94965     
|(Address of principal executive offices)            |  | (Zip Code)

(415)
331-7700

(Registrants telephone number, including area code)





Securities registered pursuant to Section 12(b) of the Act:



|                     |  |                                           
|-------------------- |  | ------------------------------------------
|Title of each class: |  | Name of each exchange on which
registered:
|None                 |  | None                                      

Securities
registered pursuant to Section 12(g) of the Act:

Common Stock, par value $0.001 per share





Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities
Act.    Yes   ̈    No  x

Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Act.    Yes   ̈    No  x

Indicate
by check mark whether the registrant (1) has filed all reports required 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 periods that the registrant



---

##### Table of Contents

was required to file such reports), and (2) has been subject to such filing requirements for the past 90
days.    YES  x    NO   ̈

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

Indicate
by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is not contained herein, and will not be contained, to the best of registrants knowledge, in definitive proxy or information statement incorporated by
reference in Part III of this Form 10-K or any amendment to this Form 10-K.   ̈

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



|                        |  |   |  |                           |  |  
|----------------------- |  | - |  | ------------------------- |  | -
|Large accelerated filer |  |  ̈ |  | Accelerated filer         |  |  ̈
|                        |  |   | 
|Non-accelerated filer   |  |  ̈ |  | Smaller Reporting Company |  | x

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

The
aggregate market value of the voting and non-voting common equity held by non-affiliates of the registrant as of last business day of the registrants most recently completed second fiscal quarter as reported on the OTC Bulletin Board ($0.11
per share), was approximately $294,363. Shares of the registrants common stock held by each officer and director of the registrant and by each person or entity who is known to own beneficially 5% or more of the registrants outstanding
common stock have been excluded for purposes of the foregoing calculation on the basis that such persons and entities may be deemed to be affiliates of the registrant. This determination of affiliate status is not necessarily a conclusive
determination for other purposes.

As of May 27, 2011, the registrant had 32,295,294 shares of its common stock issued and outstanding.









2



---

##### Table of Contents

Table of Contents



|                                                                                                        |  |      |     | 
|------------------------------------------------------------------------------------------------------- |  | ---- | --- | 
|                                                                                                        |  | Page |    
|                                                                                                        | 
|Part I                                                                                                  |  |      | 5   | 
|                                                                                                        | 
|Item 1 Description of Business                                                                          |  |      | 5   | 
|                                                                                                        | 
|Item 1A Risk Factors                                                                                    |  |      | 8   | 
|                                                                                                        | 
|Item 1B Unresolved Staff Comments                                                                       |  |      | 14  | 
|                                                                                                        | 
|Item 2 Properties                                                                                       |  |      | 14  | 
|                                                                                                        | 
|Item 3 Legal Proceedings                                                                                |  |      | 14  | 
|                                                                                                        | 
|Item 4 (Removed and Reserved)                                                                           |  |      | 14  | 
|                                                                                                        | 
|Part II                                                                                                 |  |      | 14  | 
|                                                                                                        | 
|Item 
5 Market for Common Equity, Related Stockholder Matters and Issuer Sales of Equity Securities     |  |      | 14  | 
|                                                                                                        | 
|Item 6 Selected Financial Data and Supplementary Information                                            |  |      | 18  | 
|                                                                                                        | 
|Item 
7 Managements Discussion and Analysis of Financial Condition and Results of Operations           |  |      | 18  | 
|                                                                                                        | 
|Item 7A Quantitative and Qualitative Disclosures About Market Risk                                      |  |      | 22  | 
|                                                                                                        | 
|Item 8 Financial Statements and Supplementary Data                                                      |  |      | 22  | 
|                                                                                                        | 
|Item 
9 Changes In and Disagreements with Accountants on Accounting and Financial Disclosure            |  |      | 22  | 
|                                                                                                        | 
|Item 9A Controls and Procedures                                                                         |  |      | 22  | 
|                                                                                                        | 
|Item 9B Other Information                                                                               |  |      | 24  | 
|                                                                                                        | 
|Part III                                                                                                |  |      | 24  | 
|                                                                                                        | 
|Item 10 Directors, Executive Officers and Corporate Governance                                          |  |      | 24  | 
|                                                                                                        | 
|Item 11 Executive Compensation                                                                          |  |      | 24  | 
|                                                                                                        | 
|Item 
12 Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters |  |      | 24  | 
|                                                                                                        | 
|Item 13 Certain Relationships and Related Transactions, and Director
Independence                       |  |      | 24  | 
|                                                                                                        | 
|Item 14 Principal Accountant Fees and Services                                                          |  |      | 24  | 
|                                                                                                        | 
|Part IV                                                                                                 |  |      | 24  | 
|                                                                                                        | 
|Item 15 Exhibits, Financial Statements and Reports on Form 8-K                                          |  |      | 24  | 
|                                                                                                        | 
|Signatures                                                                                              |  |      | 27  | 
|                                                                                                        | 
|Consolidated Financial Statements                                                                       |  |      | F-1 | 

|
|



3



---

##### Table of Contents

SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS

This Annual Report contains statements that involve expectations, plans or intentions (such as those relating to future business or financial results,
new features or services, or management strategies). These statements are forward-looking and are subject to risks and uncertainties, so actual results may vary materially. You can identify these forward-looking statements by words such as
may, should, expect, anticipate, believe, estimate, intend, plan and other similar expressions. Our actual results could differ materially from those
anticipated in these forward-looking statements as a result of certain factors, including but not limited to those set forth under Risk Factors and elsewhere in this Annual Report on Form 10-K and other reports we file with the SEC.

The Company cautions readers not to place undue reliance on any such forward-looking statements, which speak only as of the date made. The
Company disclaims any obligation subsequently to revise any forward-looking statements to reflect events or circumstances after the date of such statements or to reflect the occurrence of anticipated or unanticipated events.

This report should be read in conjunction with the financial statements and the related notes contained in this report.



4



---

##### Table of Contents

PART I

ITEM 1. DESCRIPTION OF BUSINESS

Overview

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

Public Media Works, Inc. has historically been engaged in the development, production, marketing and distribution of film, music and television entertainment titles. The Company has an ownership interest
in several film and television projects, but expects no revenue from these projects. As of May 4, 2010 with the acquisition of Entertainment Xpress, Inc., the Company has focused exclusively on its kiosk business and intends to continue this
focus going forward. In March 2011, the Company installed its first 25 kiosks under the DBA of Spot. The difference.

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

EntertainmentXpress Acquisition

The Company completed its share exchange of
EntertainmentXpress on May 4, 2010. The Company owns 100% of the outstanding shares of EntertainmentXpress, which is a subsidiary of the Company. EntertainmentXpress subsidiary is currently inactive. While our initial test marketing in mid-2010
was under the EntertainmentXpress brand, with the beta test of our new kiosks in March 2011, we began be using the brand Spot Rentals and Spot. The difference tag line.

PMW Business Description

PMW is
deploying self-service kiosks which deliver DVD movies to consumers under the trade name Spot Rentals or Spot. The difference. The kiosks provide consumers the ability to rent and purchase DVD movies and
potentially other products. The Company plans to locate the kiosks immediately outside of, or in, grocery stores, convenience stores and other high-traffic, public venues.

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

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

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

The Companys new kiosks, which began being beta tested in March 2011, include a touch screen for ordering product and a 32 inch high definition
flat screen monitor. Initially, the monitor will be used for advertising product available for rental and purchase. In the future, we expect to test third party advertising as a means of generating incremental revenue. We are also exploring the use
of 3D LCD display monitors and expect to test these in the future.



5



---

##### Table of Contents

The Company has entered into a collaboration agreement with Signifi Solutions, Inc., and its sister company
Spot Ventures, whereby the Company shall furnish new DVDs in exchange for reimbursement for the costs of these DVDs out of revenue and a 50% share of the remaining profits of the kiosks. Both Signifi and Spot are located in Toronto, Canada. As of
February 28, 2011, Spot operates 6 kiosks in the Toronto metropolitan area and revenue has been minimal. The Company is currently evaluating if it wants to continue this arrangement.

Our core business model focuses on responding to the demand of film and television producers for access to consumers in real-time by offering self-service digital media through kiosks where consumers can
rent or purchase movies and other digital media. Our goal is to create superior kiosk and digital network technologies.

We are planning to
install Spot DVD rental kiosks at high traffic consumer retail establishments, including grocery stores and convenience stores. Our digital media kiosks supply the functionality of a traditional video rental store, yet typically occupy an area of
less than ten square feet. Consumers use a touch screen to select their DVD, swipe a valid credit or debit card, and receive their selection(s). The process is designed to be fast, efficient and fully automated with no membership fees. Our business
plan is modeled after the success of other publicly-traded kiosk rental companies, such as Coinstars (NasdaqGS: CSTR) redbox DVD rental business.

We plan to generate revenue primarily through fees charged to rent or purchase a DVD, and pay retailers a percentage of our revenue. We charge flat rental fees per night and if the consumer chooses to
keep the rental(s) for additional nights, the consumer will be charged for each additional night. The kiosks are equipped to accept payment by credit card and debit card, which allows us to charge for additional nights, or the failure to return a
DVD.

Our kiosks are also equipped with a flatscreen display that can display advertising and be tailored to specific venue promotions. We
also may sell advertising space on our rental services kiosks and offer retail partner branded kiosks.

As previously announced, neither the
Companys teaming agreement with the Asian American Convenience Store Association for the placement of DVD rental kiosks in convenience stores, nor the teaming agreement with Modular Conversions for the placement and financing of DVD rental
kiosks in gas station convenience stores, has resulted in the placement or financing of any DVD rental kiosks. The Companys business model has been refined over time, and we do not believe either of these agreements are necessary for the full
execution of our business plan.

Company Intellectual Property

PMW owns and maintains the Internet domain names www.publicmediaworks.com, www.spotrentals.com as well as www.entertainmentxpress.com. PMW has also registered numerous Internet domain
names for specific projects. PMW owns a service mark for PublicFilmWorks and has a license agreement to use the trademarks Spot Rentals and Spot. The difference. PMW may also protect various other
words, names, symbols, and devices that are used with goods produced by PMW to distinguish them from those produced by others through the use of trademarks, and will identify and distinguish the source of several of its services through the use of
service marks. These would include Public Media Works its logo, Spot Rentals and Spot, The difference. PMW has not filed applications to protect any other trade or service marks, and there
can be no assurances PMW will receive such trade or service mark protection.

Market and Competition

Competitors in the field are kiosk providers, such as redbox and NCR/Blockbuster Express, which essentially rent movie titles on DVD. Redbox has expressed
the opinion that the kiosk DVD business is still in its nascent state. Redboxs revenues for 2010 were $1.16 billion, an increase of 50% from 2009 revenue of $774 million. Redbox reported that it had installed 30,200 kiosks through December
2010, an increase of approximately 8,000 from year end 2009. NCR/Blockbuster has installed approximately 10,000 kiosks through 2010.



6



---

##### Table of Contents

Redboxs current strategy is to roll out kiosks into large retailers such as Wal-Mart and CVS. The
Company believes this opens the door for it to focus on small and medium sized retail chains. Beyond redbox and Blockbuster, there are estimated to be over 1,000 small providers of kiosks in North America and Canada.

The other large competitor, Netflix, in packaged media distribution, does not provide their consumers with instant gratification, instead requiring the
consumer to wait for programming delivered by mail. Netflix has a streaming video business model which is in the early stages.

We intend to
distinguish ourselves from the competition by offering a richer, faster and more compelling consumer experience. We will offer distribution partner-branded kiosks, implementing a fully integrated solution for in-store advertising, and in the future,
offer kiosks rich in multiple platforms such as physical and digital content.

Government Regulation and Self-Regulating Associations

Our business will be subject to federal, state and local laws and government regulations, including laws relating to access to machines in
public places, credit card and debit card transactions, consumer protection, consumer privacy and data protection. The application of existing laws or the enactment of new laws or regulations may materially impact the way we are required to conduct
operations. The Companys costs for compliance with environmental laws are negligible.

Employees

As of the date of this report, the Company employs 6 individuals. The Company considers its relations with its employees to be good. The
Companys CEO, President and CFO have employment agreements which have been previously filed with the Securities and Exchange Commission.

Seasonality

We believe we will
experience seasonality in our revenue from renting DVDs, with higher revenue in the summer months and lower revenue in September and October in part due to the beginning of the school year. As our business is dependent on new releases from the
major movie and television studios any change in their release schedule will impact our revenue.

Manufacturing

We have entered into an agreement to secure our kiosks from Signifi Solutions (Signifi), located outside Toronto, Canada, for distribution of a custom
manufactured kiosk and related software. We have customized Signifis kiosk to allow simultaneous rental and return as well as to accommodate a 32 inch monitor. Additionally, the kiosk is fully compliant with the Americans with Disability Act.
We believe that this outsourced approach allows us to reduce operating expenses and capitalize on Signifis experience and economies of scale.

Incorporation and History

The Company was incorporated in the State of Delaware on
March 3, 2000 under the name Burnam Management, Inc. (Burnam) and registered its common stock with the Securities and Exchange Commission on March 9, 2000. From incorporation until August 30, 2003, Burnam
did not have any operations or business plan and did not trade on any exchange or trading system. The original Public Media Works, Inc. (PMW) was a privately held company incorporated in the State of California on May 15,
2000. On August 29, 2003, Burnam entered into a Share Exchange Agreement to acquire PMW. The share exchange took effect on August 30, 2003. Upon the effective date of the merger, the Company changed its name from
Burnham Management, Inc. to Public Media Works, Inc.

Publicly Available Information

We meet information reporting requirements of the Securities and Exchange Act of 1934 by filing, and furnishing to the Securities and Exchange Commission
(SEC), reports including annual reports on Form 10-K, quarterly reports on Form 10-Q, and current reports on Form 8-K, as well as amendments thereto. These reports and related materials are available at the SEC website,
www.sec.gov and the SECs Public Reference Room at 100 F Street, NE., Washington, DC 20549. We make these reports and related materials available, as soon as reasonably practicable after we electronically deliver such materials to the
SEC, free of charge on the News and Events section of our website, www.spotrentals.com.



7



---

##### Table of Contents

ITEM 1A RISK FACTORS

You should carefully consider the following risk factors, the other information included herein and the information included in our other reports and
filings with the SEC. Our business, financial condition, and the trading price of our common stock could be adversely affected by these and other risks.

BUSINESS RISKS

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

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

We depend upon third-party manufacturers for key components for our rental kiosks. We depend on outside parties to manufacture our digital
media kiosks. In March 2011, we installed 25 initial trial machines and intend to continue to expand our installed base of machines and equipment. Such expansion may be limited by the manufacturing capacity of our third-party manufacturer. This
third-party manufacturer may not be able to meet our manufacturing needs in a satisfactory and timely manner. If there is an unanticipated increase in demand for digital media kiosks, we may be unable to meet such demand due to manufacturing
constraints. If we are unable to obtain sufficient quantities of components or to locate alternative sources of supply on a timely basis, we may experience delays in installing or maintaining digital media kiosks, any of which could seriously harm
our business, financial condition and results of operations.

We depend upon third-party service providers for loading new DVDs
and servicing our kiosks.We rely on third-party service providers for substantial support and service efforts that we currently do not provide directly. In particular, we contract with third-party providers to arrange for loading and
unloading DVDs from our kiosks, as well as to provide limited servicing of our machines. We currently contract with a provider for this servicing. We do not currently have, nor do we expect to have in the foreseeable future, the internal capability
to provide back-up servicing in the event of a sudden disruption in service from servicer. Any failure by us to maintain our existing servicing relationship or to establish new relationships on a timely basis or on acceptable terms could harm our
business, financial condition and results of operations.

There are many risks related to our rental services business that may
negatively impact our business.The home video industry is highly competitive with many factors affecting our ability to profitably manage our rental services business. We plan to develop a nationwide infrastructure of digital media kiosks.
The home video distribution market is rapidly evolving as new technologies and distribution channels are being developed to compete for market share. Competitive distribution channels include traditional specialty retailers such as Blockbuster, mail
services such as Netflix, pay-per-view services through cable companies, and Internet based media such as YouTube. There is no assurance that the digital media kiosk channel will maintain or achieve additional market share over the long-term, and if
it does not, our business, operating results and financial condition will be materially and adversely affected.

We face competition
from much larger and well-established companies.We face competition from much larger and well-established companies. Our competition is not only from other independent digital media rental service providers, but also from other providers of
movie and video game content, from traditional stores, such as Blockbuster, to other self-service kiosks, such as redbox, to online



8



---

##### Table of Contents

or postal providers, such as Netflix, to other movie distribution rental channels, such as pay-per-view, video-on-demand, online streaming, premium television, basic cable, and network and
syndicated television, many of whom may be more experienced in the business or have more resources than we do or otherwise compete with us in this segment of our business as described above. All of these competitors have or may have greater
financial resources, production, sales, marketing, engineering and other capabilities with which to develop, manufacture, market and sell their products, and more experience in research and development than we have. As a result, our competitors may
have greater credibility with our existing and potential customers. Further, because most of our target market is already using rental services from one or more of our competitors, our success is dependent upon our ability to attract customers away
from their existing providers.

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

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

If we do not manage our DVD inventory effectively, our business, financial condition and results of operations could be materially and adversely affected.A critical element of our rental
services business model is to optimize our inventory of DVD titles and copy depth to achieve satisfactory availability rates to meet consumer demand while also maximizing margins. If we do not timely acquire sufficient titles, due to, for example,
not correctly anticipating demand, intentionally acquiring fewer copies than needed to fully satisfy demand or the lack of available titles, we may not appropriately satisfy consumer demand, which could decrease consumer satisfaction and we could
lose consumers to competitors. Conversely, if we attempt to mitigate this risk and acquire a larger number of copies to achieve higher availability rates for select titles or a wider range of titles, our inventory utilization would become less
efficient and our margins for rental services would be adversely affected. Our ability to accurately predict consumer demand as well as market factors, such as our ability to obtain satisfactory distribution arrangements, may impact our ability to
timely acquire appropriate quantities of certain DVD titles. In addition, if we are unable to obtain or maintain favorable terms from our suppliers with respect to such matters as timely movie access, copy depth and product returns, among others, or
if the price of DVDs increases or decreases generally or for certain titles, our inventories may become unbalanced and our margins may be adversely affected.

DVD copyright holders (Major movies studios) may insist we delay release of new movies as they have with redbox and Blockbuster Express. The major movie studios have entered into agreements
with both redbox and BlockbusterExpress whereby redbox and Blockbuster Express do not offer these studios movies until 28 days after the movies have been available for sale. We are not currently subject to this agreement. A delay in our ability to
rent certain studios DVD titles pursuant to a delayed rental window may negatively affect consumer satisfaction and demand, and we could lose consumers to our competitors because of the timing of our inventory. This could have a material
adverse effect on our business, financial condition and results of operations.

Our business can be adversely affected by severe
weather, natural disasters and other events beyond our control, such as earthquakes, fires, power failures, telecommunication loss and terrorist attacks.A catastrophic event that results in the destruction or disruption of any of our
critical business or information technology systems could harm our ability to conduct normal business operations and our operating results. For example, the Companys strategy is to place a group of kiosks in one geographic area to allow for
more economical marketing and support efforts. The initial 25 kiosks are all in the Riverside, California area, which is near major earthquake faults. Any disruptions, whether due to inadequate back-up or disaster recovery planning, failures of
information technology systems, interruptions in the communications network, or other factors, could seriously harm our business, financial condition and results of operations.



9



---

##### Table of Contents

In addition, our operational and financial performance is a direct reflection of consumer use of and the
ability to operate and service the DVD kiosks used in our business. Severe weather, natural disasters and other events beyond our control can, for extended periods of time, significantly reduce consumer use of our products and services as well as
interrupt the ability of our employees and third-party providers to operate and service our equipment and machines. In some cases, severe weather, natural disasters and other events beyond our control may result in extensive damage to, or
destruction of, our infrastructure and equipment, including loss of machines used to provide our products and services, which losses may not be fully covered by insurance.

Defects, failures or security breaches in and inadequate upgrades of, or changes to, our operating systems could harm our business.The operation of our DVD businesses depends on
sophisticated software, hardware, computer networking and communication services that may contain undetected errors or may be subject to failures or complications. These errors, failures or complications may arise particularly when new, changed or
enhanced products or services are added. Future upgrades, improvements or changes that may be necessary to expand and maintain our business could result in delays or disruptions or may not be timely or appropriately made, any of which could
seriously harm our operations.

Further, certain aspects of the operating systems relating to our business are outsourced to third-party
providers, including internet connectivity. Accordingly, the effectiveness of these operating systems is, to a certain degree, dependent on the actions and decisions of third-party providers over whom we may have limited control.

Events outside of our control, including the current economic environment could negatively affect, consumers use of our products and
services.Our consumers use of our products is dependent on discretionary spending, which is affected by, among other things, economic and political conditions, consumer confidence, interest and tax rates, and financial and housing
markets. With economic uncertainty affecting our potential consumers, we may be impacted by more conservative purchasing tendencies with fewer non-essential products and services purchases during the coming periods if the current economic
environment continues.

Further, our ability to obtain additional funding in the future, if and as needed, through equity issuances or loans,
or otherwise meet our current obligations to third parties, could be adversely affected if the economic environment continues to be difficult. In addition, the ability of third parties to honor their obligations to us could be negatively impacted,
as retailers, suppliers and other parties deal with the difficult economic environment. Finally, there may be consequences that will ultimately result from the current economic conditions that are not yet known, and any one or more of these unknown
consequences (as well as those currently being experienced) could potentially have a material adverse effect on our financial condition, operating results and liquidity, as well as our business generally.

FINANCIAL RISKS

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

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

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



10



---

##### Table of Contents

We have a history of losses, our auditors have stated that these losses raise substantial doubt about
our ability to continue as a going concern and we expect to continue to operate at a loss for the foreseeable future.We have a history of continuing losses and negative cash flow from operations. From our inception in March 2000 through
February 28, 2010, we had cumulative net losses of $12,835,921 and we had net loss in the year ended February 28, 2010 of $7,676,352. We expect that our expenses may increase substantially as we continue to develop our products and
services. In addition, as a public company our general and administrative expenses may increase significantly. As a result, we expect to continue to incur losses for the foreseeable future.

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

Our financial statements have been prepared assuming that the Company will continue as a
going concern.The factors described above raise substantial doubt about our ability to continue as a going concern. Our financial statements do not include any adjustments that might result from this uncertainty. Our independent
registered public accounting firm has included an explanatory paragraph expressing doubt about our ability to continue as a going concern in their audit reports for the fiscal years ended February 28, 2011 and February 28, 2010.

We cannot assure you that we will be able to generate sufficient revenue to fund our business. If we cannot continue as a going concern, we
may need to substantially revise our business plan or cease operations.

We are an early stage company with a limited operating history
and no significant revenues. We were formed in March 2000. From that time until May 2010, we engaged in the film and television production. We recorded only $230,875 in revenues since our date of inception in this business and have exited
the business. We are just entering the DVD kiosk rental business. Our ability to implement a successful business plan remains unproven and no assurance can be given that we will ever generate sufficient revenues to sustain our business. We cannot
assure that our future operations will be implemented successfully or that we will ever have profits. If we are unable to sustain our operations, we will be forced to cease operations entirely. Furthermore, we are experiencing the initial costs and
uncertainties of a newly formed business, including additional expenditures, unforeseen costs and difficulties, complications, and delays, all of which must be resolved and/or paid without the benefit of a predictable revenue stream. These risks and
uncertainties include the following:



| |  | our business model and strategy are still evolving and are continually being reviewed and revised; and
|- |  | ------------------------------------------------------------------------------------------------------



| |  | we may not be able to successfully implement our business model and strategy.
|- |  | -----------------------------------------------------------------------------

We cannot be sure that we will be successful in meeting these challenges and addressing these risks and uncertainties. If we are unable to do so, our
business will not be successful.

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



11



---

##### Table of Contents

We may not have the ability to pay our convertible notes when due.The Company has two notes
due on June 30, 2013 totaling $776,244 in principal and interest, and has pledged all of its assets against one of the notes. The notes bear interest at the rates of 8 and 9% per annum with interest payable at maturity. The Company does
not have sufficient capital to repay the notes as of the date of this report, and may not have sufficient capital to repay the notes when due. Additionally, the Company may be required to obtain the consent of the secured noteholder to subordinate
his note as a condition of receiving additional financing, and the secured noteholder may not agree to such subordination. The Companys inability to obtain subordination from the secured note holder, if required, may prevent the Company from
obtaining additional financing and have a material adverse effect on the Company. Also, the Companys inability to repay the notes when due would permit the noteholders to exercise remedies against the Company, including the secured
parties rights in the assets of the Company, which would have a material adverse effect on the Company.

Conversion of our
convertible notes into common stock could result in additional dilution to our stockholders.Upon satisfaction of certain conversion conditions (including conditions outside of our control, such as market price or trading price) and proper
conversion of the Notes by a holder, we may be required to deliver shares of our common stock to a converting holder. The Notes are convertible at $4.00 per share, at the holders option. If shares of our common stock are issued due to
conversion of some or all of the Notes, the ownership interests of existing stockholders would be diluted. Further, any sales in the public market of any shares of common stock issued upon conversion or hedging or arbitrage trading activity that
develops due to the potential conversion of the Notes could adversely affect prevailing market prices of our common stock.

CORPORATE
AND OTHER RISKS

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

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

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



12



---

##### Table of Contents

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

CAPITAL MARKET RISKS

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

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

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

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

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



13



---

##### Table of Contents

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

We may be unable to list our common stock on NASDAQ or on any securities exchange.Although we may apply to list our common stock on NASDAQ
or the NYSE Amex in the future, we cannot assure you that we will be able to meet the initial listing standards, including the minimum per share price and minimum capitalization requirements, or that we will be able to maintain a listing of our
common stock on either of those or any other trading venue. Until such time as we qualify for listing on NASDAQ, the NYSE Amex or another trading venue, our common stock will continue to trade on the OTC Bulletin Board or another over-the-counter
quotation system, or on the pink sheets, where an investor may find it more difficult to dispose of shares or obtain accurate quotations as to the market value of our common stock. In addition, rules promulgated by the Commission impose
various practice requirements on broker-dealers who sell securities that fail to meet certain criteria set forth in those rules to persons other than established customers and accredited investors. Consequently, these rules may deter broker-dealers
from recommending or selling our common stock, which may further affect the liquidity of our common stock. It would also make it more difficult for us to raise additional capital.

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

ITEM 1B UNRESOLVED
STAFF COMMENTS

None

ITEM 2. PROPERTIES

The Company subleases 3040 square feet of class A office space. The monthly rent is $7,448. The lease
expires on April 30, 2012. The space is located at 2330 Marinship Way, Suite 300, Sausalito, California 94965, and is in good condition. In March 2011, the Company began sub-leasing a portion of this space to an unrelated company for $2,500 per
month.

ITEM 3. LEGAL PROCEEDINGS

We are not a party to any legal proceedings as of the date of this report.

ITEM 4. (REMOVED AND RESERVED)

PART II

ITEM 5. MARKET FOR COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER SALES OF EQUITY SECURITIES

Market Information

Our Common Stock
currently trades on the OTC Bulletin Board under the symbol PUBM.OB. The following table sets forth the high and low closing bid prices for our Common Stock as reported on the OTC Bulletin Board for the last two fiscal years. The
quotation for the Common Stock traded on the OTC Bulletin Board may reflect inter-dealer prices, without retail mark-up, markdown or commission and may not necessarily represent actual transactions.



14



---

##### Table of Contents

|                                     |  |                 |      |  |                |   |      | 
|------------------------------------ |  | --------------- | ---- |  | -------------- | - | ---- | 
|Public Media Works, Inc.             |  | High ClosingBid |      |  | Low ClosingBid |  
|FISCAL YEAR ENDING FEBRUARY 28, 2011 |  |                 |      |  |                |   |      | 
|FIRST QUARTER (3/1/10 to 5/31/10)    |  | $               | 1.80 |  |                | $ | .18  | 
|SECOND QUARTER (6/1/10 to 8/31/10)   |  | $               | 2.00 |  |                | $ | .40  | 
|THIRD QUARTER (9/1/10 to 11/30/10)   |  | $               | 3.90 |  |                | $ | 1.00 | 
|FOURTH QUARTER (12/1/10 to 2/28/11)  |  | $               | 1.03 |  |                | $ | .38  | 
|FISCAL YEAR ENDING FEBRUARY 28, 2009 |  |                 |      |  |                |   |      | 
|FIRST QUARTER (3/1/09 to 5/31/09)    |  | $               | .29  |  |                | $ | .19  | 
|SECOND QUARTER (6/1/09 to 8/31/09)   |  | $               | .25  |  |                | $ | .11  | 
|THIRD QUARTER (9/1/09 to 11/30/09)   |  | $               | .55  |  |                | $ | .25  | 
|FOURTH QUARTER (12/1/09 to 2/28/09)  |  | $               | .55  |  |                | $ | .02  | 

Holders

As of May 11, 2011, 32,295,294 shares of our common stock were issued and outstanding, and held by approximately 625 shareholders of record.

Transfer Agent

Our transfer
agent is Holladay Stock Transfer, 2939 North 67th Place, Scottsdale, Arizona 85251, telephone (480) 481-3940.

Dividends

We have not paid any cash dividends on our common stock since our inception and do not anticipate or contemplate paying dividends in the
foreseeable future.

Securities Authorized for Issuance under Equity Compensation Plans

On November 12, 2007, our board of directors approved our 2007 Equity Incentive Plan which provides for the issuance of up to 1,000,000 options to
purchase shares of our common stock. The 2007 Equity Incentive Plan has been approved by our board of directors. On August 2, 2010, our board of directors approved our 2010 Equity Incentive Plan which initially provided for the issuance of up
to 3,500,000 options to purchase shares of our common stock. On March 7, 2011, the board of directors approved increasing the authorized shares under the plan to 6,000,000 options. Although the 2010 Equity Incentive Plan has been approved by
our board of directors, our stockholders will be asked to approve the 2010 Plan at our next shareholder meeting scheduled for June 6, 2011. The table below sets forth information as of February 28, 2011, with respect to compensation plans
under which our common stock is authorized for issuance



|                                                                       |  |                                                        |  |                                                                                             
|---------------------------------------------------------------------- |  | ------------------------------------------------------ |  | --------------------------------------------------------------------------------------------
|Number of securities to be
issued upon exercise of outstanding options |  | Weighted-average exercise price of outstanding options |  | Number of securities remaining available for future issuance under equity compensation
plans
|4,005,000                                                              |  | $.99                                                   |  | 3,095,000                                                                                   

Recent Sales of Unregistered
Securities

Between June 7, 2010 and August 3, 2010, the Company executed a series of common stock and warrant agreements with
accredited investors for $59,500 in cash. The accredited investors received 59,500 shares of restricted common stock and 59,500 warrants to purchase additional shares of the Companys common stock at $1.25 per share. The warrants have a term of
1 year. As of February 28, 2011, the accredited investors held 59,500 warrants. The warrants and shares of the Companys common stock are restricted securities, and may not be sold, transferred or otherwise disposed without registration
under the Act, or an exemption thereunder. The securities were offered and sold in reliance on the exemption from registration under Section 4(2) of the Act and/or Rule 506 of Regulation D under the Act. The offering was not conducted in
connection with a public offering, and no public solicitation or advertisement was made or relied upon by the individual in connection with the offering.

Between August 9, 2010 and August 31, 2010, the Company executed a series of common stock and warrant agreements with accredited investors for $301,000 in cash. The accredited investors received
430,000 shares of common stock and 430,000 warrants to purchase additional shares of the Companys common stock at $0.70 per share. The warrants have a term of 3 years. As of February 28, 2011, the accredited investors held 420,000
warrants. The warrants and shares of the Companys common stock are restricted securities, and may not be sold, transferred or otherwise disposed without registration under the Act, or an exemption



15



---

##### Table of Contents

thereunder. The securities were offered and sold in reliance on the exemption from registration under Section 4(2) of the Act and/or Rule 506 of Regulation D under the Act. The offering
was not conducted in connection with a public offering, and no public solicitation or advertisement was made or relied upon by the individual in connection with the offering.

On July 15, 2010, the Company issued a total of 300,000 shares of common stock to Richard Waxman (150,000 shares) and Imran Sayeed (150,000 shares) as part of a negotiated settlement agreement. The
Company recorded $102,690 in compensation expense in the year ended February 28, 2011. The shares of the Companys Common Stock are restricted shares, and may not be sold, transferred or otherwise disposed without registration under the
Securities Act or an exemption there under. The shares of Company common stock were issued in reliance on the exemption from registration under Section 4(2) of the Act. The issuance of shares was not conducted in connection with a public
offering, and no public solicitation or advertisement was made or relied upon by the individuals in connection with the issuance of shares.

On September 1, 2010, the Company issued 211,540 shares of restricted Company common stock to Mr. Corbin Bernsen in full payment for services
rendered. The shares of the Companys common stock were restricted securities, and may not be sold, transferred or otherwise disposed without registration under the Securities Act or an exemption there under. The shares were issued in reliance
on the exemption from registration under Section 4(2) of the Act. The issuance of stock was not conducted in connection with a public offering, and no public solicitation or advertisement was made or relied upon by the consultant in connection
with the offering. During the year ended February 28, 2011, the Company recorded consulting expense of $253,848 related to this Agreement.

From September 22, 2010 through September 30, 2010, the Company sold 951,429 shares of restricted Company common stock to 9 accredited
investors. In connection with the issuance of common stock, the Company also issued warrants to purchase 926,429 shares of restricted common stock at $.70 per share and 5,000 shares at $1.00 per share for a term of 3 years, and issued warrants to
purchase 20,000 shares of restricted common stock at $1.00 per share for a term of 1 year. The investors receiving the 931,429 shares and 946,429 warrants with a $.70 exercise price were granted piggyback registration rights for the shares of common
stock and shares underlying the warrants. The aggregate consideration received by the Company from the sale of securities included $649,500 in cash and $22,500 in cancellation of the Companys payment obligation under a teaming agreement. The
warrants and shares of the Companys common stock are restricted securities, and may not be sold, transferred or otherwise disposed without registration under the Act, or an exemption thereunder. The securities were offered and sold in reliance
on the exemption from registration under Section 4(2) of the Act and/or Rule 506 of Regulation D under the Act. The offering was not conducted in connection with a public offering, and no public solicitation or advertisement was made or
relied upon by the individual in connection with the offering.

On September 27, 2010, in connection with the Company entering into a
consulting agreement with Joseph Abrams, the Company issued 900,000 shares of restricted Company common stock to Mr. Abrams or his assignees. The consulting agreement provides that the Company may repurchase 300,000 of the shares of Company
common stock for a total purchase price of $15 if the consulting agreement is terminated by the Company on or before December 15, 2010, and may repurchase 300,000 shares of Company common stock for a total purchase price of $15 if the
consulting agreement is terminated by the Company on or before March 15, 2011. The shares of the Companys common stock were restricted securities, and may not be sold, transferred or otherwise disposed without registration under the
Securities Act or an exemption there under. The shares were issued in reliance on the exemption from registration under Section 4(2) of the Act. The issuance of stock was not conducted in connection with a public offering, and no public
solicitation or advertisement was made or relied upon by the consultant in connection with the offering. During the year ended February 28, 2011, the Company recorded consulting expense of $730,325 related to this Agreement.

In October 2010, one holder of a warrant in the amount of $10,000 shares elected to exercise the warrant, and paid $10,000 to the Company. The shares of
the Companys common stock are restricted securities, and may not be sold, transferred or otherwise disposed without registration under the Securities Act or an exemption there under. The shares were issued in reliance on the exemption from
registration under Section 4(2) of the Act.

Effective October 12, 2010, the Company issued 20,000 shares of restricted Company
common stock to one individual serving as consultant to the Company. The shares of the Companys Common Stock were restricted shares, and may not be sold, transferred or otherwise disposed without registration under the Securities Act or an
exemption there under. The shares of Company common stock were offered and sold in reliance on the exemption from registration under Section 4(2) of the Act. The Company recorded consulting expenses of $34,000 during the year ended
February 28, 2011.



16



---

##### Table of Contents

On October 18, 2010, the Company appointed Ed Roffman as the Chief Financial Officer of the Company. In
connection with Mr. Roffmans appointment, the Company entered into an employment agreement with him pursuant to which he received 180,000 shares of Company common stock with a Company right to repurchase such shares for $.01 a share
which right shall elapse at the rate of 15,000 shares per month for a period of 12 months. The shares of the common stock were restricted shares, and may not be sold, transferred or otherwise disposed without registration under the Act or an
exemption therein. The shares of common stock were offered and sold within the exemption from registration under Section 4(2) of the Act. The offering was not conducted in connection with a public offering, and no public solicitation or
advertisement was made or relied upon by Mr. Roffman in connection with the issuance. The Company recorded $118,415 in compensation expense for the year ended February 28, 2011.

On October 26, 2010, the Company issued 15,000 shares of restricted Company common stock to DVD Kiosk Solutions as part of a settlement of a dispute. The shares of the common stock were restricted
shares, and may not be sold, transferred or otherwise disposed without registration under the Securities Act or an exemption therein. The shares of common stock were offered and sold within the exemption from registration under Section 4(2) of
the Act. The offering was not conducted in connection with a public offering, and no public solicitation or advertisement was made or relied upon by DVD Kiosk Solutions in connection with the issuance. The Company recorded $29,850 in expense
for the year ended February 28, 2011.

On November 22, 2010, the Company appointed Gregory Waring as President and Chief Operating
Officer of the Company. In connection with Mr. Warings appointment, the Company entered into an employment agreement with him pursuant to which he received 250,000 shares of Company common stock with a Company right to repurchase
such shares for $.01 a share which right shall elapse at the rate of 20,833 shares per month for a period of 12 months. The shares of the common stock were restricted shares, and may not be sold, transferred or otherwise disposed without
registration under the Securities Act or an exemption therein. The shares of common stock were offered and sold within the exemption from registration under Section 4(2) of the Act. The offering was not conducted in connection with a
public offering, and no public solicitation or advertisement was made or relied upon by Mr. Waring in connection with the issuance. The Company recorded $92,349 in compensation expense for the year ended February 28, 2011.

On November 24, 2010, the Company issued 375,000 shares to Mr. Mark Smith, a former Chief Financial Officer of the Company, in connection with
a settlement agreement with the Company. The shares of the common stock were restricted shares, and may not be sold, transferred or otherwise disposed without registration under the Securities Act or an exemption therein. The shares of common stock
were offered and sold within the exemption from registration under Section 4(2) of the Act. The offering was not conducted in connection with a public offering, and no public solicitation or advertisement was made or relied upon by
Mr. Smith in connection with the issuance. The Company recorded $412,500 in compensation expense for the year ended February 28, 2011.

From December 13, 2010 through February 28, 2011, the Company sold 4,700,400 shares of restricted Company common stock to 34 accredited investors for a total of $1,175,100. In connection with
the issuance of common stock, the Company also issued warrants to purchase 4,700,400 shares of restricted common stock at $1.00 per share for a term of 3 years. In addition, the Company agreed to convert $524,490.50 of debt (including accounts
payable, as well as ling-term debt and related accrued interest) on the same terms issuing 2,097,962 shares and warrants. The investors were granted piggyback registration rights for the shares of common stock and shares underlying the warrants. The
warrants and shares of the Companys common stock are restricted securities, and may not be sold, transferred or otherwise disposed without registration under the Act, or an exemption thereunder. The securities were offered and sold in reliance
on the exemption from registration under Section 4(2) of the Act and/or Rule 506 of Regulation D under the Act. The offering was not conducted in connection with a public offering, and no public solicitation or advertisement was made or
relied upon by the individual in connection with the offering.

In February 2011, one holder of a stock option in the amount of 100,000 shares
elected to exercise the stock option, using the cashless exercise feature of the option. The Company issued 68,750 shares of common stock. The shares of the Companys common stock are restricted securities, and may not be sold, transferred or
otherwise disposed without registration under the Securities Act or an exemption there under. The shares were issued in reliance on the exemption from registration under Section 4(2) of the Act.



17



---

##### Table of Contents

From December through February 2011, the Company issued 82,000 shares of restricted common stock to five
individuals serving as consultants to the Company. The shares of the Companys common stock are restricted securities, and may not be sold, transferred or otherwise disposed without registration under the Securities Act or an exemption there
under. The shares were issued in reliance on the exemption from registration under Section 4(2) of the Act. The Company recorded consulting expense of $77,900 during the year ended February 28, 2011.

On May 23, 2011, the Company entered into an Agreement with George Mainas, Mainas Development Corporation (collectively
Mainas) and Del Rey Management L.P. (Del Rey) whereby Del Rey purchased $250,000 of the debt due the Company to Mainas. The Company agreed to allow Del Rey the option to convert this debt into 1,000,000 shares of common stock
and 1,000,000 warrants to purchase common stock of the Company for $0.40 per share for three years from the date of the Agreement. Also, on May 23, 2011, Del Rey notified the Company that it was exercising this option to convert. The shares of
Company common stock will be issued without restriction under the Act under an exemption provided pursuant to Rule 144 of the Act. The warrants and shares of the Companys common stock which may be issued upon exercise of the warrants are
restricted securities, and may not be sold, transferred or otherwise disposed without registration under Act, or an exemption thereunder. The securities were offered and sold in reliance on the exemption from registration under Section 4(2) of
the Act and/or Rule 506 of Regulation D under the Act. The offering was not conducted in connection with a public offering, and no public solicitation or advertisement was made or relied upon by the individual in connection with the offering.

Repurchases of Equity Securities by the Company and Affiliates

None

ITEM 6. SELECTED FINANCIAL DATA AND SUPPLEMENTARY
INFORMATION

As a smaller reporting company we are not required to provide the information required by this item.

ITEM 7. MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

The following discussion and analysis is intended as a review of significant factors affecting our financial condition and results of operations for the
periods indicated. The discussion should be read in conjunction with our consolidated financial statements and the notes presented herein. See ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA. below. In addition to
historical information, the following Managements Discussion and Analysis of Financial Condition and Results of Operations contains forward-looking statements that involve risks and uncertainties. Our actual results could differ
significantly from those anticipated in these forward-looking statements as a result of certain factors discussed in this report. See Forward-Looking Statements above.

Overview

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

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

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



18



---

##### Table of Contents

Results of Operations

The Companys revenues for the fiscal years ended February 28, 2011 and February 28, 2010 were $7,139 and $50,000, respectively. Revenue in fiscal year 2010, came from a one-time payment
for consulting services whereby the Company agreed to assist the third party with its desired investment in a media company. Fiscal 2011 revenue came from an unsuccessful early test of kiosks in Pizza Hut restaurants and two months of revenue from
our Canadian venture. The restaurant did not have the required foot traffic to generate the number of rentals required to make the kiosks profitable. In the future, we plan to focus our efforts on higher traffic locations in North America such as
grocery stores and convenience stores.

The Companys operating expenses for the fiscal year ended February 28, 2011 were 7,561,857
as compared to $75,399 for the fiscal year ending February 28, 2010. This increase in operating expenses is attributed to new management after the share exchange agreement and the resulting operational expansion as we geared up to enter the
kiosk-based DVD rental business. Included in operating expenses is $5,738,653 of stock compensation expense, related to restricted stock grants to employees and consultants, stock issuances to settle disputes with both vendors and former employees
and employee and consultant stock option grants. An additional $735,190 was spent on outside consultants including legal fees $306,330, investor relations specialists $70,000 and other outside consultant in marketing, sales and finance $317,703.

As a result of the above, the Company had a net loss of $7,676,352 for the fiscal year ended February 28, 2011, compared to a net loss
of $108,435 for the fiscal year ended February 28, 2010.

The Company reported a cumulative net loss of $12,835,921 from inception
through February 28, 2011.

Liquidity and Capital Resources

The Companys net cash used by operating activities increased from $49,761 for the fiscal year ended February 28, 2010 to $1,545,546 for the fiscal year ended February 28, 2011. This
increase is due to costs preparing to expand our business relating to the 25 kiosks to be placed into operation in March 2011. In this regard during the year, the company expanded from four part-time consultants to six employees augmented by
marketing and investor relations consultants. We also placed deposits on twenty-five kiosks totaling $394,206.

We owe $855,185 in a series of
notes to various third parties affiliated with the Company though share ownership.

We do not currently have unused credit facilities
available to us. To date, the Company has funded its operations primarily through the issuance of common stock in exchange for cash and services, as well as through secured and unsecured notes payable to stockholders and third parties. There can be
no assurances that the Company will be able to continue to sell its equity or borrow money to fund its operations.

Commitments

As of February 28, 2011 the Company has aggregate outstanding notes payable and accrued interest balances of approximately $855,185,
under the following obligations:

1. On August 30, 2000, the Company and George Mainas, a member of the Board of Directors of the Company
and a shareholder, entered into a promissory note bearing interest at 8% per annum. As of February 28, 2010, the Company had an outstanding balance of $465,409 under the promissory note, including accrued interest.

2. On August 19, 2004, the Company entered into a line of credit with Mainas Development Corporation, which is wholly-owned by George Mainas. The
non-revolving line of credit has a maximum draw-down of $250,000, bears interest of 9% annually, does not maintain an outstanding balance limitation. The outstanding balance on this account as of February 28, 2011 was $310,835 including accrued
interest.

3. In July 2008, the Company entered into a promissory obligation to George Mainas to borrow $42,000 bearing interest at
7% per annum.

Effective August 14, 2009, the Company executed a Loan Modification and Security Agreement (the Loan
Agreement) with George Mainas and Mainas Development Corporation, a corporation wholly-owned by George Mainas, pursuant to which George Mainas and Mainas Development Corporation agreed to extend the repayment date for the Companys
outstanding loan obligations to them described above until December 31, 2009, in consideration of the Company granting a security interest in the Companys assets to secure repayment of the loan obligations. The description of the terms of
the Loan Agreement is qualified by reference to the complete



19



---

##### Table of Contents

copy of the agreement which is filed as an exhibit to the Companys Form 8-K filed with the SEC on August 18, 2009 and incorporated herein by reference. Effective December 30,
2009, George Mainas and Mainas Development Corporation agreed to extend the repayment period to February 28, 2010 under the Loan Agreement. On May 4, 2010, in connection with the closing of the Share Exchange Agreement, George Mainas and
Mainas Development Agreement entered into an Amendment to the Loan Agreement pursuant to which the parties agreed as follows: (i) the maturity date of all loan obligations under the Loan Agreement shall be extended until June 30, 2013 (the
Maturity Date); (ii) all principal and accrued interest under the Loan Agreement may be converted into shares of Company common stock at the election of the Mainas parties at any time upon written notice to the Company at a price of
$4.00 per share; and (iii) all principal and accrued interest under the Loan Agreement shall automatically convert into shares of Company common stock in the event that the 10 day trailing VWAP (volume weighted average price) for the
Companys common stock (as quoted on Companys principal trading market) shall exceed $4.00 per share at any time prior to the Maturity Date. On October 12, 2010, the Company agreed to a modification of the repayment terms to provide
that (iii) above be modified as follows: the Company may provide 10 days prior written notice to the Mainas parties of its election to repay at any time prior to the Maturity Date (June 30, 2013), during which ten day period the Mainas
parties may elect to take repayment or convert the debt at $4.00 per share.

In February 2011, Mr. Mainas converted the 7% Note
($42,000) and its accrued interest($29,665), plus $270,363 of accrued interest on the 8% Note, plus $62,277 of monies due him for company expenses he paid for or a total of $404,305 into units of common stock and warrants at $0.25 per unit
(1,617,220 units). One unit consists of one share of common stock and one warrant to purchase a share of common stock at $0.25 per share for three years.

4. June 2010, the Company entered into a promissory note with Mr. Steve Davis which bears interest at 7% per annum. The maturity date under the promissory note is June 30, 2013 (the
Maturity Date), all principal and accrued interest under the promissory note may be converted into shares of Company common stock at the election of the holder at any time upon written notice to the Company at a price of $4.00 per share,
and all principal and accrued interest under the promissory note shall automatically convert into shares of Company common stock in the event that the 10 day trailing VWAP (volume weighted average price) for the Companys common stock shall
exceed $4.00 per share at any time prior to the Maturity Date.

5. On August 31, 2010, the Company entered into a settlement agreement
with Niesar Vestal, LLP for all outstanding obligations. The agreement calls for a series of cash payments totaling $45,000 over 12 months plus a convertible note for $50,000. $25,000 of the short-term note has been paid, with the remainder in
short-term debt. The long-term note has a maturity date of June 30, 2012 and accrues interest at 10%. The terms of the debt agreement provide for all principal and accrued interest to be converted into shares of common stock at $1.50 per share
at any time within the term of the note. All principal and accrued interest under the note shall automatically convert into shares of common stock in the event that the 30 day trailing volume weighted average price for the stock exceeds $2.00 per
share at any time after June 1, 2011 and prior to the maturity date.

The proceeds from these notes and the line of credit were used to
meet the general working capital needs of the Company. Increases in expenses or delays in product development or failure to achieve our sales projections may adversely impact our cash position and may require us to seek additional financing. There
can be no assurance that such financing will be available on acceptable terms, or at all. We do not have any arrangements with any bank or financial institution to secure additional financing and there can be no assurance that any such arrangements,
if required or otherwise sought, would be available on terms deemed to be commercially acceptable and in our best interests.

Off-Balance
Sheet Arrangements

We do not have any off-balance sheet arrangements that have or are reasonably likely to have a current or future effect
on our balance sheet, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources that are material to investors.

Going Concern and Liquidity Matters

The accompanying financial statements of the Company
have been prepared under the assumption that we will continue as a going concern. Such assumption contemplates the realization of assets and the satisfaction of liabilities



20



---

##### Table of Contents

in the normal course of business. As shown in the accompanying financial statements, the Company incurred a net loss of $7,676,351 during year ended February 28, 2011, and has incurred net
cash outflows from operating activities during the years ended February 28, 2011 and February 28, 2010 of approximately $1,545,546 and $49,761, respectively. Our independent registered public accounting firm reported for 2011 and 2010 that
these factors create substantial doubt as to the Companys ability to continue as a going concern.

As of the date of this report, we are
testing our first 25 kiosks in Riverside County California. The kiosks have not yet been deployed long enough to evaluate whether they will be successful in generating sufficient revenue to prove out the business model.

The Companys continuation as a going concern is dependent upon its ability to generate sufficient cash flow to meet its obligations on a timely
basis, to obtain additional financing as may be required, and ultimately to attain profitability. We will need to obtain additional financing through the sale of equity securities and / or the issuance of debt, if needed. There can be no assurance
that such financing will be available on acceptable terms, or at all. The financial statements do not include any adjustments that might be necessary should we be unable to continue as a going concern.

Use of Estimates and Critical Accounting Policies

Management believes the following critical accounting policies, among others, will affect its more significant judgments and estimates used in the preparation of our financial statements.

Both this Managements Discussion and Analysis and our Plan of Operation discuss our financial statements, which have been prepared in accordance
with accounting principles generally accepted in the United States.

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

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

Inventory.Inventory is comprised of our DVD rental library and merchandise inventories held for resale. Inventory, which is considered
finished goods, is stated at the lower of cost or market. DVD library is capitalized and amortized to estimated salvage value (sales value of used DVDs) on a straight-line basis to direct operating expense over the average estimated usage periods of
the DVDs which is typically four months. The cost of inventory includes the cost purchasing DVDs and to a lesser extent, the labor, overhead and freight in stocking the DVDs rental inventory.

Stock-Based Compensation.Generally, all forms of share-based payments, including stock option grants, restricted stock grants and stock appreciation rights are measured at their fair value
on the awards grant date, based on the estimated number of awards that are ultimately expected to vest. Share-based compensation awards issued to non-employees for services rendered are recorded at either the fair value of the services
rendered or the fair value of the share-based payment, whichever is more readily determinable. The expense resulting from share-based payments are recorded in operating expenses in the consolidated statement of operations.



21



---

##### Table of Contents

Please see the section entitled Use of Estimates contained in Note 2Summary of
Significant Accounting Policies to our financial statements commencing on page F-7.

Recent Accounting Pronouncements

Please see the sections entitled Recent Accounting Pronouncements contained in Note 2Summary of Significant Accounting
Policies to our financial statements commencing on page F-7.

ITEM  7A. QUANTITATIVE AND QUALITATIVE
DISCLOSURES ABOUT MARKET RISK

As a smaller reporting company we are not required to provide the disclosure required by this Item.

ITEM  8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

See Financial Statements beginning on page F-1.

ITEM  9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE

None.

ITEM  9A. CONTROLS AND PROCEDURES

Evaluation of Disclosure Controls and Procedures.

Our disclosure controls and procedures are designed to provide reasonable assurances that material information related to our Company is recorded, processed, summarized and reported within the time
periods specified in the SEC rules and forms, and that such information is accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding
required disclosure. Our Chief Executive Officer and Chief Financial Officer have determined that as of February 28, 2011, our disclosure controls were not effective for the reasons discussed below related to material weaknesses in our internal
control over financial reporting.

Managements Report on Internal Control Over Financial Reporting

Our management is responsible for establishing and maintaining adequate internal control over financial reporting as defined in Rules 13a-15(f) and
15d-15(f) under the Exchange Act. Our internal control over financial reporting is designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in
accordance with generally accepted accounting principles. Our internal control over financial reporting includes those policies and procedures that:



| | 1. | pertain to the maintenance of records that in reasonable detail accurately and fairly reflect the transactions and dispositions of our assets;
| | -- | ----------------------------------------------------------------------------------------------------------------------------------------------



| | 2. | provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with U.S. generally accepted
accounting principles, and that our receipts and expenditures are being made only in accordance with the authorization of our management and directors; and
| | -- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | 3. | provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of our assets that could have a material effect on
the financial statements.
| | -- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Because of its inherent limitations, internal control over financial reporting may not prevent or
detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or
procedures may deteriorate.

Management assessed the effectiveness of our internal control over financial reporting as of February 28,
2011. In making this assessment, management used the framework set forth in the report entitled Internal ControlIntegrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission, or COSO. The COSO
framework summarizes each of the components of a companys internal control system,



22



---

##### Table of Contents

including (i) the control environment, (ii) risk assessment, (iii) control activities, (iv) information and communication, and (v) monitoring. Based on that assessment
under such criteria, management concluded that the Companys internal control over financial reporting was not effective as of February 28, 2011 due to control deficiencies that constituted material weaknesses.

We did not include an attestation report from our registered public accounting firm regarding internal control over financial reporting.
Managements report was not subject to attestation by our registered public accounting firm pursuant to the temporary rules of the SEC that permit the company to provide only managements report.

Identified Material Weaknesses

A
material weakness is a deficiency, or a combination of deficiencies, in internal control over financial reporting, such that there is a reasonable possibility that a material misstatement of the Companys annual or interim financial statements
will not be prevented or detected on a timely basis. Management identified the following internal control deficiencies, which it deemed material weaknesses during its assessment of our internal control over financial reporting as of
February 28, 2011:



| | 1. | Management in assessing its internal controls and procedures for fiscal 2011 identified a lack of sufficient segregation of duties, particularly in cash disbursements.
Specifically, this material weakness is such that the design over the areas of cash disbursements relies primarily on detective controls and could be strengthened by adding preventative controls to properly safeguard company assets.
| | -- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | 2. | Management has identified a lack of sufficient personnel in the accounting function due to the limited resources of the Company with appropriate skills, training and
experience to perform the review of the Company with appropriate skills, training and experience to perform the review processes to ensure the complete and proper application of generally accepted accounting principles, particularly as it relates to
taxes, recording and accuracy of accounts payable and accruals, valuation of share based payments, and other equity transactions. Specifically, this material weakness lead to segregation of duties issues and resulted in audit adjustments to the
annual consolidated financial statements and revisions to related disclosures, including tax reporting, share based payments, accounts payable and accruals and other equity transactions.
| | -- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

In conclusion, our Chief Executive Officer and Chief Financial Officer concluded that we did not maintain effective internal control over financial
reporting as of February 28, 2011.

Managements Remediation Initiatives

The Company is in the process of developing and implementing remediation plans to address its material weaknesses.

Management has identified specific remedial actions to address the material weaknesses described above:



| | 1. | Improve the effectiveness of the accounting group by continuing to augment existing Company resources with additional consultants or employees to improve segregation
procedures and to assist in the analysis and recording of complex accounting transactions and preparation of tax disclosures. The Company plans to mitigate the segregation of duties issues by hiring additional personnel in the accounting department
once the Company is generating sufficient revenue, or has raised significant additional working capital.
| | -- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | 2. | Improve segregation procedures by strengthening cross approval of various functions including cash disbursements and quarterly internal audit procedures where
appropriate.
| | -- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Due to its inherent limitations, internal control over financial reporting may not prevent or detect
misstatements. Projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may
deteriorate. All internal control systems, no matter how well designed, have inherent limitations. Therefore, even those systems determined to be effective can provide only reasonable assurance with respect to financial statement preparation and
presentation.

Changes in Controls and Procedures



23



---

##### Table of Contents

There were no significant changes made in our internal controls over financial reporting during the quarter
ended February 
28, 2011 that have materially affected or are reasonably likely to materially affect these controls.

ITEM 
9B. OTHER INFORMATION

Unregistered Sales of Equity Securities

On May 23, 2011, the Company entered into an Agreement with George Mainas, Mainas Development Corporation (collectively
Mainas) and Del Rey Management L.P. (Del Rey) whereby Del Rey purchased $250,000 of the debt due the Company to Mainas. The Company agreed to allow Del Rey the option to convert this debt into 1,000,000 shares of common stock
and 1,000,000 warrants to purchase common stock of the Company for $0.40 per share for three years from the date of the Agreement. Also, on May 23, 2011, Del Rey notified the Company that it was exercising this option to convert. The shares of
Company common stock will be issued without restriction under the Act under an exemption provided pursuant to Rule 144 of the Act. The warrants and shares of the Companys common stock which may be issued upon exercise of the warrants are
restricted securities, and may not be sold, transferred or otherwise disposed without registration under Act, or an exemption thereunder. The securities were offered and sold in reliance on the exemption from registration under Section 4(2) of
the Act and/or Rule 506 of Regulation D under the Act. The offering was not conducted in connection with a public offering, and no public solicitation or advertisement was made or relied upon by the individual in connection with the offering.

Departure of Directors or Principal Officers; Election of Directors; Appointment of Principal Officers

On March 7, 2011, Garrett Cecchini resigned as a Director of the Company. On March 25, 2011, Mr. Bryan Subotnick was elected by the board
of directors to a position on the board of directors.

PART III

ITEM 10. DIRECTORS, EXECUTIVE OFFICERS AND CORPORATE GOVERNANCE

Information required by Part III under Item 10 has been included in our Proxy Statement for the 2011 Annual Meeting of Stockholders, which was filed
with the SEC on April 14, 2011, and is incorporated herein by reference.

ITEM  11. EXECUTIVE
COMPENSATION

Information required by Part III under Item 11 has been included in our Proxy Statement for the 2011 Annual Meeting of
Stockholders, which was filed with the SEC on April 14, 2011, and is incorporated herein by reference.

ITEM  12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS.

Information required by Part III under Item 12 has been included in our Proxy Statement for the 2011 Annual Meeting of Stockholders,
which was filed with the SEC on April 14, 2011, and is incorporated herein by reference.

ITEM 
13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS, AND DIRECTOR INDEPENDENCE

Information required by Part III under Item 13 has
been included in our Proxy Statement for the 2011 Annual Meeting of Stockholders, which was filed with the SEC on April 14, 2011, and is incorporated herein by reference.

ITEM  14. PRINCIPAL ACCOUNTANT FEES AND SERVICES

Information required by Part III under Item 14 has been included in our Proxy Statement for the 2011 Annual Meeting of Stockholders, which was filed
with the SEC on April14, 2011, and is incorporated herein by reference.

PART IV

ITEM  15. EXHIBITS, FINANCIAL STATEMENTS AND REPORTS ON FORM 8-K.

(a)Documents filed as part of this Report:

(1) Financial Statementsall consolidated financial statements of the Company as set forth under Item 8, on page F-1 of this Report.

(2) Financial Statement Schedules As a smaller reporting company we are not required to provide the information required by this
item.

(3) Exhibits



24



---

##### Table of Contents

|            |  |                                                                                                                                                                                        
|----------- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit No. |  | Description                                                                                                                                                                            
|2.1         |  | Exchange Agreement dated as of March 24, 2010 by and among the Company, EntertainmentXpress, Inc. and certain shareholders of EntertainmentXpress, Inc. (1)                            
|            | 
|2.2         |  | Amended and Restated Share Exchange Agreement dated as of April 23, 2010 by and among the Company, EntertainmentXpress, Inc. and certain shareholders of EntertainmentXpress, Inc.
(14)
|            | 
|3.1         |  | Certificate of Incorporation (2)                                                                                                                                                       
|            | 
|3.2         |  | Certificate of Amendment of Certificate of Incorporation (3)                                                                                                                           
|            | 
|3.3         |  | Bylaws (4)                                                                                                                                                                             
|            | 
|3.4         |  | Amended Bylaws (5)                                                                                                                                                                     
|            | 
|3.5         |  | Certificate of Amendment of Certificate of Incorporation (6)                                                                                                                           
|            | 
|10.1        |  | Promissory Note with George Mainas dated August 30, 2000 (7)                                                                                                                           
|            | 
|10.2        |  | Memorialized Agreement between the Company and Mr. George Mainas dated December 31, 2003 (7)                                                                                           
|            | 
|10.3        |  | Agreement and letter of credit between the Company and George Mainas dated August 18, 2004 (5)                                                                                         
|            | 
|10.5        |  | 2007 Equity Incentive Plan (8)                                                                                                                                                         
|            | 
|10.9        |  | Loan Modification and Security Agreement dated August 14, 2009(9)                                                                                                                      
|            | 
|10.11       |  | Debt Conversion Agreement dated January 12, 2010 (11)                                                                                                                                  
|            | 
|10.13       |  | Amendment to Loan Modification and Security Agreement dated May 4, 2010 (11)                                                                                                           
|            | 
|10.14       |  | Sublease Agreement with Camp Counselors USA dated May 1, 2010 (11)                                                                                                                     
|            | 
|10.15       |  | Collaboration Agreement with 3D Medicast, Inc. dated July 5, 2010 (12)                                                                                                                 
|            | 
|10.16       |  | Independent Consulting Agreement with Salzwedel Financial Communications, Inc. (13)                                                                                                    
|            | 
|10.17       |  | Teaming Agreement with Modular Conversions, LLC dated August 12, 2010 (14)                                                                                                             
|            | 
|10.18       |  | Employment Agreement with Martin W. Greenwald dated October 12, 2010 (14)                                                                                                              
|            | 
|10.19       |  | 2010 Equity Incentive Plan (14)                                                                                                                                                        
|            | 
|10.20       |  | Employment Agreement with Gregory Waring dated November 22, 2010(15)                                                                                                                   
|            | 
|10.21       |  | Employment Agreement with Ed Roffman dated October 18, 2010(15)                                                                                                                        
|            | 
|10.22       |  | Collaboration Agreement with Signifi Solutions, Inc. and Spot Venture Distribution, Inc. dated November 8, 2010 (15)                                                                   
|            | 
|10.23       |  | Subscription Agreement with George Mainas dated January 10, 2011(15)                                                                                                                   
|            | 
|10.24       |  | Warrant Agreement with George Mainas dated January 20, 2011(15)                                                                                                                        
|            | 
|10.25       |  | Mutual Termination of Collaboration Agreement with 3D Mediacast, Inc. dated January 12, 2011 (15)                                                                                      
|            | 
|10.26       |  | Amendment to Master Purchase Agreement with Signifi Solutions, Inc. dated March 7, 2011 (16)                                                                                           
|            | 
|14.1        |  | Code of Business Conduct and Ethics adopted June 16, 2004 (10)                                                                                                                         



25



---

##### Table of Contents

|     |  |                                                                                                                               
|---- |  | ------------------------------------------------------------------------------------------------------------------------------
|     | 
|21   |  | Listing of Subsidiaries (17)                                                                                                  
|     | 
|31.1 |  | Certification pursuant to Rule 13a-14(a)/15d-14(a) of the Securities Exchange Act, as amended, by Chief Executive Officer (17)
|     | 
|31.2 |  | Certification pursuant to Rule 13a-14(a)/15d-14(a) of the Securities Exchange Act, as amended, by Chief Financial Officer (17)
|     | 
|32.1 |  | Certification pursuant to 18 U.S.C. §1350 by Chief Executive Officer (17)                                                     
|     | 
|32.2 |  | Certification pursuant to 18 U.S.C. §1350 by Chief Financial Officer (17)                                                     



|(1) | Incorporated by reference from the Companys report on Form 8-K filed on March 24, 2010
|--- | ---------------------------------------------------------------------------------------

|(2) | Incorporated by reference from the Companys report on Form 8-K filed on October 20, 2008.
|--- | ------------------------------------------------------------------------------------------

|(3) | Incorporated by reference from the Companys Form 8-K filed on September 8, 2003.
|--- | ---------------------------------------------------------------------------------

|(4) | Incorporated by reference from the Companys Form 10-SB filed on March 9, 2000.
|--- | -------------------------------------------------------------------------------

|(5) | Incorporated by reference from Amendment No. 3 to the Companys Form SB-2 filed September 1, 2004.
|--- | --------------------------------------------------------------------------------------------------

|(6) | Incorporated by reference from the Companys report on Form 8-K filed on June 22, 2007.
|--- | ---------------------------------------------------------------------------------------

|(7) | Incorporated by reference from Amendment No. 2 to the Companys Form SB-2 filed June 29, 2004.
|--- | ----------------------------------------------------------------------------------------------

|(8) | Incorporated by reference from the Companys report on Form 8-K filed on November 16, 2007.
|--- | -------------------------------------------------------------------------------------------

|(9) | Incorporated by reference from the Companys report on Form 8-K filed on August 18, 2009.
|--- | -----------------------------------------------------------------------------------------

|(10) | Incorporated by reference from the Companys Form 10K-SB filed on August 18, 2004.
|---- | ----------------------------------------------------------------------------------

|(11) | Incorporated by reference from the Companys Form 10K- filed on May 10, 2010.
|---- | -----------------------------------------------------------------------------

|(12) | Incorporated by reference from the Companys Form 8-K filed on July 15, 2010
|---- | ----------------------------------------------------------------------------

|(13) | Incorporated by reference from the Companys Form 8-K filed on August 5, 2010
|---- | -----------------------------------------------------------------------------

|(14) | Incorporated by reference from the Companys Form 10Q filed on October 18, 2010
|---- | -------------------------------------------------------------------------------

|(15) | Incorporated by reference from the Companys Form 10Q filed on January 14, 2011
|---- | -------------------------------------------------------------------------------

|(16) | Incorporated by reference from the Companys Form 8-K filed on March 11,2011
|---- | ----------------------------------------------------------------------------

|(17) | Attached as an exhibit to this report.
|---- | --------------------------------------



26



---

##### Table of Contents

SIGNATURES

In accordance with Section 13 or 15(d) of the Exchange Act, the registrant caused this report to be signed on its behalf by the undersigned,
thereunto duly authorized.



|                   |  |                          |  |                        
|------------------ |  | ------------------------ |  | -----------------------
|                   |  | Public Media Works, Inc.
|                   |  | (Registrant)            
|                   | 
|Date: June 3, 2011 |  | /s/ Martin W. Greenwald 
|                   |  | By:                      |  | Martin W. Greenwald    
|                   |  | Title:                   |  | Chief Executive Officer

POWER OF
ATTORNEY

KNOW ALL MEN BY THESE PRESENTS, that each of the undersigned, being a director or officer of Public Media Works,
Inc., a Delaware corporation, hereby constitutes and appoints Garrett Cecchini and Mark Smith acting individually, as his true and lawful attorney-in-fact and agent, with full power of substitution and re-substitution, for him and in his name, place
and stead in any and all capacities, to sign any and all amendments to this annual report on Form 10-K and to file the same, with all exhibits thereto and all other documents in connection therewith, with the Securities and Exchange Commission,
granting unto said attorney-in-fact and agents, and each of them, full power and authority to do and perform each and every act and thing requisite and necessary to be done that such annual report and its amendments shall comply with the Securities
Act, and the applicable rules and regulations adopted or issued pursuant thereto, as fully and to all intents and purposes as he or she might or could do



27



---

##### Table of Contents

in person, hereby ratifying and confirming all that said attorneys-in-fact and agents, or any of them or their substitute or re-substitute, may lawfully do or cause to be done by virtue hereof.

In accordance with the Exchange Act, this report has been signed below by the following persons on behalf of the registrant
in the capacities and on the dates indicated.



|                                            |  |  |  |                                   |  |  |  |             
|------------------------------------------- |  |  |  | --------------------------------- |  |  |  | ------------
|/s/ Martin W. Greenwald Martin W. Greenwald |  |  |  | Chief Executive Officer,
Director |  |  |  | June 3, 2011
|                                            |  |  |  |                                  
|/s/ Ed Roffman
Ed Roffman                   |  |  |  | Chief Financial Officer           |  |  |  | June 3, 2011
|                                            |  |  |  |                                  
|/s/ Bryan Subotnick
Bryan Subotnick         |  |  |  | Director                          |  |  |  | June 3, 2011
|                                            |  |  |  |                                  
|/s/ Joseph Merhi
Joseph Merhi               |  |  |  | Director                          |  |  |  | June 3, 2011
|                                            |  |  |  |                                  
|/s/ Edward Frumkes
Edward Frumkes           |  |  |  | Director                          |  |  |  | June 3, 2011



28



---

##### Table of Contents

PUBLIC MEDIA WORKS, INC.

INDEX TO FINANCIAL STATEMENTS



|                                                                     |  |      |     | 
|-------------------------------------------------------------------- |  | ---- | --- | 
|                                                                     |  | Page |    
|Report of Independent Registered Public Accounting Firm              |  |      | F-1 | 
|Consolidated Balance Sheets                                          |  |      | F-2 | 
|Consolidated Statements of Operations                                |  |      | F-3 | 
|Consolidated Statements of changes in Stockholders Equity (Deficit) |  |      | F-4 | 
|Consolidated Statements of Cash Flows                                |  |      | F-5 | 
|Notes to Consolidated Financial Statements                           |  |      | F-7 | 



---

##### Table of Contents

LOGO

REPORT OF INDEPENDENT REGISTERED
PUBLIC ACCOUNTING FIRM

The Board of Directors and Stockholders

Public Media Works, Inc.

We have
audited the accompanying consolidated balance sheets of Public Media Works, Inc. (the Company) as of February 28, 2011 and 2010, and the related consolidated statements of operations, stockholders equity (deficit) and cash
flows for each of the years ended February 28, 2011 and 2010. These financial statements are the responsibility of the Companys management. Our responsibility is to express an opinion on these financial statements based on our
audits.

We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those
standards require that we plan and perform the audits to obtain reasonable assurance about whether the financial statements are free of material misstatement. The Company is not required to have, nor were we engaged to perform, an audit of its
internal control over financial reporting. Our audits include consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an
opinion on the effectiveness of the Companys internal control over financial reporting. Accordingly, we express no such opinion. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the
financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a
reasonable basis for our opinion.

In our opinion, the consolidated financial statements referred to above present fairly, in all material
respects, the financial position of Public Media Works, Inc. as of February 28, 2011 and 2010, and the results of its operations and its cash flows for each of the years ended February 28, 2011 and 2010, in conformity with accounting
principles generally accepted in the United States of America.

The accompanying consolidated financial statements have been prepared assuming
that the Company will continue as a going concern. As discussed in Note 2 to the consolidated financial statements, the Company has incurred significant recurring net losses and negative cash flows from operations through February 28, 2011, it
has an accumulated deficit of $12,835,921. These factors raise substantial doubt about the Companys ability to continue as a going concern. Managements plans as to these matters are described in Note 2. The accompanying consolidated
financial statements do not include any adjustments that might result from the outcome of this uncertainty.

/s/ ANTON & CHIA, LLP

Newport Beach, California

May 31, 2011



F-1



---

##### Table of Contents

PUBLIC MEDIA WORKS, INC.

Consolidated Balance Sheets



|                                                                                                                                                             |  |                  |             |   |                  |   |            |  
|------------------------------------------------------------------------------------------------------------------------------------------------------------ |  | ---------------- | ----------- | - | ---------------- | - | ---------- | -
|                                                                                                                                                             |  | February 28,2011 |             |   | February 28,2010 |  
|Assets                                                                                                                                                       |  |                  |             |   |                  |   |            |  
|Current assets:                                                                                                                                              |  |                  |             |   |                  |   |            |  
|Cash                                                                                                                                                         |  | $                | 385,888     |   |                  | $ | 44         |  
|Accounts receivable, net                                                                                                                                     |  |                  | 6,561       |   |                  |   |           |  
|Inventory                                                                                                                                                    |  |                  | 61,564      |   |                  |   |            |  
|Deposits, other                                                                                                                                              |  |                  | 2,500       |   |                  |   |            |  
|Prepaid expenses                                                                                                                                             |  |                  | 344,228     |   |                  |   |           |  
|                                                                                                                                                             |  |                  |             |   |                  |   |            |  
|Total current assets                                                                                                                                         |  |                  | 800,741     |   |                  |   | 44         |  
|Deposits on kiosks                                                                                                                                           |  |                  | 394,206     |   |                  |   |           |  
|Other assets                                                                                                                                                 |  |                  | 11,485      |   |                  |   |           |  
|                                                                                                                                                             |  |                  |             |   |                  |   |            |  
|Total assets                                                                                                                                                 |  | $                | 1,206,432   |   |                  | $ | 44         |  
|                                                                                                                                                             |  |                  |             |   |                  |   |            |  
|Liabilities and Stockholders Equity(Deficit)                                                                                                                |  |                  |             |   |                  |   |            |  
|Current liabilities:                                                                                                                                         |  |                  |             |   |                  |   |            |  
|Accounts payable and accrued expenses                                                                                                                        |  | $                | 271,562     |   |                  | $ | 47,260     |  
|Due to stockholders                                                                                                                                          |  |                  | 14,000      |   |                  |   | 29,074     |  
|Note payable                                                                                                                                                 |  |                  | 27,090      |   |                  |   | 10,667     |  
|                                                                                                                                                             |  |                  |             |   |                  |   |            |  
|Total current liabilities                                                                                                                                    |  |                  | 312,652     |   |                  |   | 87,001     |  
|Notes payable and accrued interest to stockholders and a related party                                                                                       |  |                  | 855,185     |   |                  |   | 1,035,796  |  
|                                                                                                                                                             |  |                  |             |   |                  |   |            |  
|Total liabilities                                                                                                                                            |  |                  | 1,167,837   |   |                  |   | 1,122,797  |  
|                                                                                                                                                             |  |                  |             |   |                  |   |            |  
|Stockholders equity (deficit)                                                                                                                               |  |                  |             |   |                  |   |            |  
|Common stock $0.0001 par value, 100,000,000 shares authorized 30,208,459 and 5,886,440 issued and outstanding as of
February 28, 2011 and 2010, respectively |  |                  | 3,021       |   |                  |   | 588        |  
|Additional paid-in capital                                                                                                                                   |  |                  | 12,901,495  |   |                  |   | 4,036,228  |  
|Subscriptions receivable                                                                                                                                     |  |                  | (30,000     | ) |                  |   |           |  
|Accumulated deficit                                                                                                                                          |  |                  | (12,835,921 | ) |                  |   | (5,159,569 | )
|                                                                                                                                                             |  |                  |             |   |                  |   |            |  
|Total stockholders equity (deficit)                                                                                                                         |  |                  | 38,595      |   |                  |   | (1,122,753 | )
|                                                                                                                                                             |  |                  |             |   |                  |   |            |  
|Total liabilities and stockholders equity                                                                                                                   |  | $                | 1,206,432   |   |                  | $ | 44         |  
|                                                                                                                                                             |  |                  |             |   |                  |   |            |  

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



F-2



---

##### Table of Contents

PUBLIC MEDIA WORKS, INC.

Consolidated Statements of Operations

For the year ended February 28,



|                                                                  |  |      |            |   |      |   |           |  
|----------------------------------------------------------------- |  | ---- | ---------- | - | ---- | - | --------- | -
|                                                                  |  | 2011 |            |   | 2010 |  
|Revenue                                                           |  | $    | 7,139      |   |      | $ | 50,000    |  
|                                                                  |  |      |            |   |      |   |           |  
|                                                                  |  |     
|Cost of Goods Sold                                                |  |      | 7,077      |   |      |   | 25,000    |  
|                                                                  |  |      |            |   |      |   |           |  
|Gross Profit                                                      |  |      | 62         |   |      |   | 25,000    |  
|                                                                  |  |      |            |   |      |   |           |  
|Expenses                                                          |  |      |            |   |      |   |           |  
|General and administrative expenses                               |  |      | 6,828,768  |   |      |   | 24,940    |  
|Professional fees                                                 |  |      | 733,090    |   |      |   | 50,459    |  
|                                                                  |  |      |            |   |      |   |           |  
|Total operating expenses                                          |  |      | 7,561,858  |   |      |   | 75,399    |  
|                                                                  |  |      |            |   |      |   |           |  
|Operating loss                                                    |  |      | (7,561,796 | ) |      |   | (50,399   | )
|                                                                  |  |      |            |   |      |   |           |  
|Other expenses                                                    |  |      |            |   |      |   |           |  
|Interest expense, net                                             |  |      | (85,662    | ) |      |   | (58,036   | )
|Depreciation expense                                              |  |      | (5,188     | ) |      |   |          |  
|Loss on disposal of assets                                        |  |      | (23,706    | ) |      |   |          |  
|                                                                  |  |      |            |   |      |   |           |  
|Total other expenses                                              |  |      | (114,556   | ) |      |   | (58,036   | )
|                                                                  |  |      |            |   |      |   |           |  
|Loss before income taxes                                          |  |      | (7,676,352 | ) |      |   | (108,435  | )
|                                                                  |  |     
|Provision for income taxes                                        |  |      |           |   |      |   |          |  
|                                                                  |  |      |            |   |      |   |           |  
|Net loss                                                          |  | $    | (7,676,352 | ) |      | $ | (108,435  | )
|                                                                  |  |      |            |   |      |   |           |  
|Net loss per common share  basic and diluted                     |  | $    | (0.36      | ) |      | $ | (.02      | )
|                                                                  |  |      |            |   |      |   |           |  
|Weighted average number of shares outstanding  basic and diluted |  |      | 21,594,114 |   |      |   | 5,353,632 |  
|                                                                  |  |      |            |   |      |   |           |  

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



F-3



---

##### Table of Contents

PUBLIC MEDIA WORKS, INC.

STATEMENTS OF STOCKHOLDERS EQUITY (DEFICIT)

FOR THE YEARS ENDED FEBRUARY 28, 2011 AND FEBRUARY 28, 2010



|                                                                      |  |              |            |   |                          |   |       |                        |  |   |                    |   |  |       |         |   |  |   |             |   |  |   |            |  
|--------------------------------------------------------------------- |  | ------------ | ---------- | - | ------------------------ | - | ----- | ---------------------- |  | - | ------------------ | - |  | ----- | ------- | - |  | - | ----------- | - |  | - | ---------- | -
|                                                                      |  | Common Stock |            |   | AdditionalPaid-inCapital |   |       | Subscriptionreceivable |  |   | AccumulatedDeficit |   |  | Total |        
|                                                                      |  | Shares       |            |   | Amount                   |   |       |                        |  |  
|Balance  February 28, 2009                                           |  |              | 5,211,440  |   |                          | $ | 521   |                        |  | $ | 3,969,295          |   |  |       |         |   |  | $ | (5,051,134  | ) |  | $ | (1,081,318 | )
|Shares sold for cash                                                  |  |              | 75,000     |   |                          |   | 7     |                        |  |   | 14,993             |   |  |       |         |   |  |   |             |   |  |   | 15,000     |  
|Shares issued for services rendered                                   |  |              | 100,000    |   |                          |   | 10    |                        |  |   | 1,990              |   |  |       |         |   |  |   |             |   |  |   | 2,000      |  
|Shares issued for conversion of note principal and interest           |  |              | 500,000    |   |                          |   | 50    |                        |  |   | 49,950             |   |  |       |         |   |  |   |             |   |  |   | 50,000     |  
|Net loss                                                              |  |              |            |   |                          |   |       |                        |  |   |                    |   |  |       |         |   |  |   | (108,435    | ) |  |   | (108,435   | )
|                                                                      |  |              |            |   |                          |   |       |                        |  |   |                    |   |  |       |         |   |  |   |             |   |  |   |            |  
|Balance  February 28, 2010                                           |  |              | 5,886,440  |   |                          |   | 588   |                        |  |   | 4,036,228          |   |  |       |         |   |  |   | (5,159,569  | ) |  |   | (1,122,753 | )
|Issuance of shares to acquire EntertainmentXpress                     |  |              | 13,685,773 |   |                          |   | 1,369 |                        |  |   | (1,369             | ) |  |       |         |   |  |   |             |   |  |   |           |  
|Shares cancelled                                                      |  |              | (3,250,000 | ) |                          |   | (325  | )                      |  |   | 325                |   |  |       |         |   |  |   |             |   |  |   |           |  
|Shares sold for cash                                                  |  |              | 6,176,329  |   |                          |   | 618   |                        |  |   | 2,241,105          |   |  |       |         |   |  |   |             |   |  |   | 2,241,723  |  
|Shares issued for conversion of note principal, interest and payables |  |              | 2,545,962  |   |                          |   | 255   |                        |  |   | 836,326            |   |  |       |         |   |  |   |             |   |  |   | 836,581    |  
|Shares issued for exercise of stock option                            |  |              | 68,750     |   |                          |   | 7     |                        |  |   | (7                 | ) |  |       |         |   |  |   |             |   |  |   |           |  
|Shares issued for exercise of stock warrant                           |  |              | 10,000     |   |                          |   | 1     |                        |  |   | 9,999              |   |  |       |         |   |  |   |             |   |  |   | 10,000     |  
|Shares issued for consulting services rendered                        |  |              | 3,863,540  |   |                          |   | 386   |                        |  |   | 2,850,178          |   |  |       |         |   |  |   |             |   |  |   | 2,850,564  |  
|Shares issued to employees for services rendered                      |  |              | 1,221,665  |   |                          |   | 122   |                        |  |   | 1,202,594          |   |  |       |         |   |  |   |             |   |  |   | 1,202,716  |  
|Subscriptions receivable                                              |  |              |            |   |                          |   |       |                        |  |   |                    |   |  |       | (30,000 | ) |  |   |             |   |  |   | (30,000    | )
|Warrants issued for cash                                              |  |              |            |   |                          |   |       |                        |  |   | 173,770            |   |  |       |         |   |  |   |             |   |  |   | 173,770    |  
|                                                                      |  |              |            |   |                          |  
|Share-based compensation in connection with stock option grants       |  |              |            |   |                          |   |       |                        |  |   | 1,552,346          |   |  |       |         |   |  |   |             |   |  |   | 1,552,346  |  
|Net loss                                                              |  |              |            |   |                          |   |       |                        |  |   |                    |   |  |       |         |   |  |   | (7,676,352  | ) |  |   | (7,676,352 | )
|                                                                      |  |              |            |   |                          |   |       |                        |  |   |                    |   |  |       |         |   |  |   |             |   |  |   |            |  
|Balance  February 28, 2011                                           |  |              | 30,208,459 |   |                          | $ | 3,021 |                        |  | $ | 12,901,495         |   |  |       | (30,000 | ) |  | $ | (12,835,921 | ) |  | $ | 38,595     |  
|                                                                      |  |              |            |   |                          |   |       |                        |  |   |                    |   |  |       |         |   |  |   |             |   |  |   |            |  

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



F-4



---

##### Table of Contents

PUBLIC MEDIA WORKS, INC.

Consolidated Statements of Cash Flows

For the Year ended February 28,



|                                                                        |  |      |            |   |      |   |          |  
|----------------------------------------------------------------------- |  | ---- | ---------- | - | ---- | - | -------- | -
|                                                                        |  | 2011 |            |   | 2010 |  
|OPERATING ACTIVITIES:                                                   |  |      |            |   |      |   |          |  
|Net loss                                                                |  | $    | (7,676,352 | ) |      | $ | (108,435 | )
|                                                                        |  |     
|Adjustments to reconcile net loss to cash used in operating activities: |  |      |            |   |      |   |          |  
|Depreciation                                                            |  |      | 5,188      |   |      |   | 279      |  
|Impairment of film development costs                                    |  |      |           |   |      |   | 25,000   |  
|Interest expense accrued but unpaid on convertible debt                 |  |      | 85,662     |   |      |   |          |  
|Share based compensation                                                |  |      | 5,463,485  |   |      |   | 2,000    |  
|Shares issued for services                                              |  |      | 315,002    |   |      |   |          |  
|Loss on conversion of debt to equity                                    |  |      | 46,550     |   |      |   |         |  
|                                                                        |  |     
|Changes in operating assets and liabilities:                            |  |      |            |   |      |   |          |  
|Accounts receivable                                                     |  |      | (6,561     | ) |      |   |         |  
|Inventory                                                               |  |      | (61,564    | ) |      |   |         |  
|Deposits                                                                |  |      | (2,500     | ) |      |   |         |  
|Prepaid expenses                                                        |  |      | (27,561    | ) |      |   | 2,140    |  
|Other assets                                                            |  |      | (11,485    | ) |      |   |         |  
|Accounts payable, accrued expenses and accrued interest                 |  |      | 323,241    |   |      |   | 29,255   |  
|Due to stockholders                                                     |  |      | (15,074    | ) |      |   |          |  
|Note payable                                                            |  |      | 16,423     |   |      |   |         |  
|                                                                        |  |      |            |   |      |   |          |  
|Net cash used in operating activities                                   |  |      | (1,545,546 | ) |      |   | (49,761  | )
|                                                                        |  |      |            |   |      |   |          |  
|                                                                        |  |     
|INVESTING ACTIVITIES:                                                   |  |      |            |   |      |   |          |  
|Deposits on kiosks                                                      |  |      | (394,206   | ) |      |   |         |  
|Purchase of equipment                                                   |  |      | (49,482    | ) |      |   |         |  
|                                                                        |  |      |            |   |      |   |          |  
|Net cash used in investing activities                                   |  |      | (443,688   | ) |      |   |         |  
|                                                                        |  |      |            |   |      |   |          |  
|                                                                        |  |     
|FINANCING ACTIVITIES:                                                   |  |      |            |   |      |   |          |  
|Issuance of common stock for cash                                       |  |      | 2,251,723  |   |      |   |         |  
|Subscriptions receivable                                                |  |      | (30,000    | ) |      |   |         |  
|Proceeds from convertible debt                                          |  |      | 133,000    |   |      |   | 48,593   |  
|Equipment contributed to settle debt                                    |  |      | 20,355     |   |      |   |         |  
|                                                                        |  |      |            |   |      |   |          |  
|Net cash provided by financing activities                               |  |      | 2,375,078  |   |      |   | 48,593   |  
|                                                                        |  |      |            |   |      |   |          |  
|Net increase (decrease) in cash                                         |  |      | 385,844    |   |      |   | (1,168   | )
|Cash  beginning of period                                              |  |      | 44         |   |      |   | 1,212    |  
|                                                                        |  |      |            |   |      |   |          |  
|Cash  end of period                                                    |  | $    | 385,888    |   |      | $ | 44       |  
|                                                                        |  |      |            |   |      |   |          |  
|                                                                        |  |     
|SUPPLEMENTAL DISCLOSURES OF NON CASH FINANCING ACTIVITIES               |  |      |            |   |      |   |          |  
|Common stock issued upon reverse merger                                 |  | $    | 1,369      |   |      | $ |         |  
|Cancellation of common shares                                           |  | $    | (325       | ) |      | $ |         |  



F-5



---

##### Table of Contents

|                                                                  |  |   |           |  |  |   |        | 
|----------------------------------------------------------------- |  | - | --------- |  |  | - | ------ | 
|Conversion of accounts payable to convertible promissory notes    |  | $ | 75,000    |  |  | $ |       | 
|Common stock issued for consulting services                       |  | $ | 2,850,564 |  |  | $ |       | 
|Common stock issued to officers                                   |  | $ | 790,216   |  |  | $ |       | 
|Settlement of officers salaries through issuance of common stock |  | $ | 412,500   |  |  | $ | 15,000 | 
|Settlement of outstanding rent through issuance of note agreement |  | $ |          |  |  | $ | 10,667 | 
|Conversion of accounts payable to equity                          |  | $ | 315,002   |  |  | $ |       | 
|Conversion of notes payables and interest to equity               |  | $ | 475,028   |  |  | $ | 50,000 | 

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



F-6



---

##### Table of Contents

PUBLIC MEDIA WORKS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

February 28, 2011

1. Description of Business

Public Media
Works, Inc. (formerly Burnam Management, Inc.) was incorporated under the laws of the State of Delaware on March 3, 2000. The Company was originally engaged in the development, production, marketing and distribution of film, music and
television entertainment media. On August 30, 2003, the Company entered into a share exchange agreement with EntertainmentXpress, Inc., a private company formed to pursue opportunities in the film/TV and entertainment industry. The share
exchange agreement is essentially a reverse merger with Public Media Works, Inc., the surviving company.

Reverse Merger Accounting

On March 24, 2010, the Company entered into a share exchange agreement with EntertainmentXpress, Inc., a California corporation
(EntXpress) and certain shareholders of EntXpress (the EntXpress Sellers) which owned more than 50% of the outstanding stock of EntXpress. On April 23, 2010, the Company, EntXpress Sellers holding 100% of the outstanding
stock of Entertainment Xpress entered into an amended and restated share exchange agreement (the Share Exchange Agreement). The closing under the Share Exchange Agreement occurred on May 4, 2010. Under the terms of the Share
Exchange Agreement, the Company acquired EntXpress by obtaining 100% of its outstanding stock and in exchange, the Company issued to EntXpress Sellers, 13,685,773 shares of the Companys stock.

Basis of Presentation

The
accompanying financial statements have been prepared in accordance with generally accepted accounting principles (GAAP) as promulgated in the United States of America.

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

2. Summary of Significant Accounting Policies

Use of Estimates

The preparation
of consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the
consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.

Going Concern and Liquidity Matters

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

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



F-7



---

##### Table of Contents

PUBLIC MEDIA WORKS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

February 28, 2011



2. Summary of Significant Accounting Policies (Continued)



Cash and Cash Equivalents

Cash equivalents are comprised of certain highly liquid investments with maturities of three months or less when purchased. The Company maintains its cash in bank deposit accounts which at times may
exceed federally insured limits. The Company did not have any cash equivalents outstanding as of February 28, 2011 and 2010.

The Company
minimizes credit risk associated with cash by periodically evaluating the credit quality of its primary financial institution. The balance at times may exceed federally insured limits. At February 28, 2011 and 2010, the balance exceeded the
federally insured limit by $135,888 and $0, respectively.

Accounts Receivable and Allowance for Doubtful Accounts

Accounts receivable are reported at realizable value, net of allowances for doubtful accounts, which is estimated and recorded in the period the related
revenue is recorded. The Company has a standardized approach to estimate and review the collectability of its receivables based on a number of factors, including the period they have been outstanding. Historical collection and payer reimbursement
experience is an integral part of the estimation process related to allowances for doubtful accounts. In addition, the Company regularly assesses the state of its billing operations in order to identify issues, which may impact the collectability of
these receivables or reserve estimates. Revisions to the allowances for doubtful accounts estimates are recorded as an adjustment to bad debt expense. Receivables deemed uncollectible are charged against the allowance for doubtful accounts at the
time such receivables are written-off. Recoveries of receivables previously written-off are recorded as credits to the allowance for doubtful accounts. There were no recoveries during the year ended February 28, 2011. There was no bad debt
expense for the years ended February 28, 2011 or 2011.

Inventory

Inventory is comprised of our DVD rental library and merchandise inventories held for resale. Inventory, which is considered finished goods, is stated at the lower of cost or market. DVD library is
capitalized and amortized to estimated salvage value (sales value of used DVDs) on a straight-line basis to direct operating expense over the average estimated high usage periods of the DVDs which is typically four months. The cost of inventory
includes the cost of materials and to a lesser extent, the labor, overhead and freight in stocking the DVD rental inventory.

Equipment

Equipment is stated at cost, less accumulated depreciation. Expenditures for maintenance and repairs are charged to expense as
incurred. Included in the cost of the kiosk is the cost to deliver and install the kiosk as well as applicable sales tax. Items of property and equipment with costs greater than $1,000 are capitalized and depreciated on a straight-line basis over
the estimated useful lives, as follows:



|                               |  |                      
|------------------------------ |  | ---------------------
|Description                    |  | Estimated Useful Life
|Office equipment and furniture |  | 2 to 5 years         
|Kiosks                         |  | 5 years              

Revenue Recognition

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

Fair Value of Financial Measurements

The fair value accounting guidance defines fair value as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at
the measurement date. The definition is



F-8



---

##### Table of Contents

PUBLIC MEDIA WORKS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

February 28, 2011



2. Summary of Significant Accounting Policies (Continued)



based on an exit price rather than an entry price, regardless of whether the entity plans to hold or sell the asset. This guidance also establishes a fair value hierarchy to prioritize inputs
used in measuring fair value as follows:



| |  | Level 1: Observable inputs such as quoted prices in active markets;
|- |  | -------------------------------------------------------------------



| |  | Level 2: Inputs, other than 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.
|- |  | -------------------------------------------------------------------------------------------------------------------------------------------

Financial Instruments

The estimated fair values of our financial assets and liabilities that are recognized at fair value on a recurring basis, using available market information and other observable data are as follows:



|                                                                       |  |                                                |         |  |                                  |   |         |                              |  |   |       |  |  |                                                |         |  |                                  |   |    |                              |  |   |           |  |  |   |   |  |  |   |           | 
|---------------------------------------------------------------------- |  | ---------------------------------------------- | ------- |  | -------------------------------- | - | ------- | ---------------------------- |  | - | ----- |  |  | ---------------------------------------------- | ------- |  | -------------------------------- | - | -- | ---------------------------- |  | - | --------- |  |  | - | - |  |  | - | --------- | 
|                                                                       |  | February 28, 2011                              |         |  | February 28, 2010                |  
|                                                                       |  | Level 1                                        |         |  | Level 2                          |   |         | Level 3                      |  |   | Total |  |  | Level 1                                        |         |  | Level 2                          |   |    | Level 3                      |  |   | Total     | 
|                                                                       |  | QuotedPrices inActiveMarkets orIdenticalAssets |         |  | SignificantOtherObservableInputs |   |         | SignificantUnobservableInput |  |   |       |  |  | QuotedPrices inActiveMarkets orIdenticalAssets |         |  | SignificantOtherObservableInputs |   |    | SignificantUnobservableInput |  |   |           | 
|Assets:                                                                |  |                                                |         |  |                                  |   |         |                              |  |   |       |  |  |                                                |         |  |                                  |   |    |                              |  |   |           |  |  |   |   |  |  |   |           | 
|Cash                                                                   |  | $                                              | 385,888 |  |                                  | $ |        |                              |  | $ |      |  |  | $                                              | 385,888 |  |                                  | $ | 44 |                              |  | $ |          |  |  | $ |  |  |  | $ | 44        | 
|                                                                       |  |                                                |         |  |                                  |   |         |                              |  |   |       |  |  |                                                |         |  |                                  |   |    |                              |  |   |           |  |  |   |   |  |  |   |           | 
|Total assets                                                           |  | $                                              | 385,888 |  |                                  | $ |        |                              |  | $ |      |  |  | $                                              | 385,888 |  |                                  | $ | 44 |                              |  | $ |          |  |  | $ |  |  |  | $ | 44        | 
|                                                                       |  |                                                |         |  |                                  |   |         |                              |  |   |       |  |  |                                                |         |  |                                  |   |    |                              |  |   |           |  |  |   |   |  |  |   |           | 
|Liabilities:                                                           |  |                                                |         |  |                                  |   |         |                              |  |   |       |  |  |                                                |         |  |                                  |   |    |                              |  |   |           |  |  |   |   |  |  |   |           | 
|Due to stockholders                                                    |  | $                                              |        |  |                                  | $ | 14,000  |                              |  | $ |      |  |  | $                                              | 14,000  |  |                                  | $ |   |                              |  | $ | 29,074    |  |  | $ |  |  |  | $ | 29,074    | 
|Note payable                                                           |  |                                                |        |  |                                  | $ | 27,090  |                              |  |   |      |  |  | $                                              | 27,090  |  |                                  |   |   |                              |  | $ | 10,667    |  |  |   |  |  |  | $ | 10,667    | 
|Accrued interest and notes payable to stockholders and a related party |  |                                                |         |  |                                  | $ | 855,185 |                              |  |   |       |  |  | $                                              | 855,185 |  |                                  |   |    |                              |  | $ | 1,035,796 |  |  |   |   |  |  | $ | 1,035,796 | 
|                                                                       |  |                                                |         |  |                                  |   |         |                              |  |   |       |  |  |                                                |         |  |                                  |   |    |                              |  |   |           |  |  |   |   |  |  |   |           | 
|Total liabilities                                                      |  | $                                              |        |  |                                  | $ | 896,275 |                              |  | $ |      |  |  | $                                              | 896,275 |  |                                  | $ |   |                              |  | $ | 1,075,537 |  |  | $ |  |  |  | $ | 1,075,537 | 
|                                                                       |  |                                                |         |  |                                  |   |         |                              |  |   |       |  |  |                                                |         |  |                                  |   |    |                              |  |   |           |  |  |   |   |  |  |   |           | 

The carrying amounts of the Companys short-term financial instruments, including accounts receivable, prepaid
expenses, inventory, deposits, accounts payable and accrued liabilities, approximate fair value due to the short term maturities.

Share-Based Payment Arrangements

Generally, all forms of share-based payments, including stock option grants, restricted stock grants and stock appreciation rights are measured at their
fair value on the awards grant date, based on the estimated number of awards that are ultimately expected to vest. Share-based compensation awards issued to non-employees for services rendered are recorded at either the fair value of the
services rendered or the fair value of the share-based payment, whichever is more readily determinable. The expense resulting from share-based payments are recorded in operating expenses in the consolidated statement of operations.

Net Loss per Common Share  Basic and Diluted

Net loss per common share  basic and diluted is computed based on the weighted average number of shares outstanding for the period. Diluted net loss per common share is computed by dividing net loss
by the weighted average shares outstanding assuming all dilutive potential common shares were issued. As of February 28, 2011 and 2010, the Company had 8,497,291 and no warrants outstanding, respectively. As of February 28, 2011 and 2010,
the Company had 4,005,000 and 600,000 stock options, respectively, that were not included in the net loss per common share due to the options and warrants being anti-dilutive. Additionally, there were no adjustments to net loss to determine net loss
available to common stockholders. As such, basic and diluted net loss per common share equals net loss, as reported, divided by the weighted average common shares outstanding for the respective periods.



F-9



---

##### Table of Contents

PUBLIC MEDIA WORKS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

February 28, 2011



2. Summary of Significant Accounting Policies (Continued)



Recent Issued and Adopted Accounting Pronouncements

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

3. Deposits on kiosks

The Company has a four to eight week lead time between when it
orders a kiosk and when it is delivered for deployment. Upon order and again prior to shipment, the Company must make partial payment for the cost of the kiosk. As the manufacturer retains ownership until the kiosk is deployed, these up-front
payments are treated as deposits until the kiosks are received. As of February 28, 2011, the Company had 25 kiosks on order scheduled for deployment in March 2011.

4. Prepaid expenses

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



|                          |  |      |         |  |      |   |   | 
|------------------------- |  | ---- | ------- |  | ---- | - | - | 
|                          |  | 2011 |         |  | 2010 |  
|Investor relations fees   |  | $    | 316,667 |  |      | $ |  | 
|Insurance                 |  |      | 4,182   |  |      |   |  | 
|Rent                      |  |      | 8,621   |  |      |   |  | 
|Legal retainer            |  |      | 5,983   |  |      |   |  | 
|Other                     |  |      | 8,775   |  |      |   |  | 
|                          |  |      |         |  |      |   |   | 
|Balance February 28, 2011 |  | $    | 344,228 |  |      | $ |  | 
|                          |  |      |         |  |      |   |   | 

5. Equipment

The Company had no equipment as of February 28, 2011 and 2010.

Depreciation expense for the year ended February 28, 2011 and 2010 amounted to $5,188 and $279, respectively. During the year ended February 28, 2011, the Company gave up ownership and
possession of two kiosks with a net book value of $20,355 in partial settlement of monies owed to a third party.

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

The Company has outstanding current liabilities due to stockholders as of February 28,
2011 and February 28, 2010, in the amount of $14,000 and $29,074, respectively. Amounts owed to stockholders of the Company represent operating expenses paid on the Companys behalf and consulting fees. These expense reimbursements are
interest free and due on demand.

The Company has short-term notes payable and accrued interest of $27,090 and $10,667 as of February 28,
2011 and February 28, 2010, respectively. The February 28, 2011balance consists of a non-interest bearing note to Niesar Vestal, LLP in the amount of $25,000, and a $2,090 balance owed to Imperial Credit for the Companys D&O
insurance. The financing arrangement with Imperial Credit accrues interest at 9% per annum and matures in three months.



F-10



---

##### Table of Contents

PUBLIC MEDIA WORKS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

February 28, 2011



7. Long-term Notes Payable and Accrued Interest

At February 28, 2011, long-term notes payable and accrued interest consists of the following:



|                                                   |  |           |         |  |          |   |         |       |  |   |         | 
|-------------------------------------------------- |  | --------- | ------- |  | -------- | - | ------- | ----- |  | - | ------- | 
|                                                   |  | Principal |         |  | Interest |   |         | Total | 
|8% Note to George Mainas                           |  | $         | 449,222 |  |          | $ | 16,187  |       |  | $ | 465,409 | 
|9% Line of Credit to George Mainas                 |  |           | 201,274 |  |          |   | 109,561 |       |  |   | 310,835 | 
|7% Note payable to Steve Davis                     |  |           | 25,000  |  |          |   | 1,441   |       |  |   | 26,441  | 
|10% Note due to Niesar Vestal, LLP                 |  |           | 50,000  |  |          |   | 2,500   |       |  |   | 52,500  | 
|                                                   |  |           |         |  |          |   |         |       |  |   |         | 
|Total Long-term notes payable and accrued interest |  | $         | 725,496 |  |          | $ | 129,689 |       |  | $ | 855,185 | 
|                                                   |  |           |         |  |          |   |         |       |  |   |         | 

At February 28, 2010, long-term notes payable and accrued interest consists of the following:



|                                                   |  |           |         |  |          |   |         |       |  |   |           | 
|-------------------------------------------------- |  | --------- | ------- |  | -------- | - | ------- | ----- |  | - | --------- | 
|                                                   |  | Principal |         |  | Interest |   |         | Total | 
|7% Note to George Mainas                           |  | $         | 42,000  |  |          | $ | 26,725  |       |  | $ | 68,725    | 
|8% Note to George Mainas                           |  |           | 449,222 |  |          |   | 225,330 |       |  |   | 674,552   | 
|9% Line of Credit to George Mainas                 |  |           | 201,274 |  |          |   | 91,245  |       |  |   | 292,519   | 
|                                                   |  |           |         |  |          |   |         |       |  |   |           | 
|Total Long-term notes payable and accrued interest |  | $         | 692,496 |  |          | $ | 343,300 |       |  | $ | 1,035,796 | 
|                                                   |  |           |         |  |          |   |         |       |  |   |           | 

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

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

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

Effective August 14, 2009, the Company executed a Loan Modification and Security
Agreement (the Loan Agreement) with George Mainas and Mainas Development Corporation, a corporation wholly-owned by George Mainas, pursuant to which George Mainas and Mainas Development Corporation agreed to extend the repayment date for
the Companys outstanding loan obligations to them described above until December 31, 2009, in consideration of the Company granting a security interest in the Companys assets to secure repayment of the loan obligations, which
repayment date was subsequently extended to February 28, 2010. On May 4, 2010, in connection with the closing of the Share Exchange Agreement, George Mainas and Mainas Development Agreement entered into an Amendment to the Loan Agreement
pursuant to which the parties agreed as follows: (i) the maturity date of all loan obligations under the Loan Agreement shall be extended until June 30, 2013 (the Maturity Date); (ii) all principal and accrued interest
under the Loan Agreement may be converted into shares of the Companys common stock at the election of Secured Party at any time upon written notice to the Company at a price of $4.00 per share; and (iii) all principal and accrued interest
under the Loan Agreement shall automatically convert into shares of the Companys common stock in the event that the 10 day trailing VWAP (volume weighted average price) for the Companys common stock (as quoted on the Companys
principal trading market) shall exceed $4.00 per share at any time prior to the Maturity Date. Effective October 12, 2010, the Board approved the Company, George Mainas and Mainas Development Corporation entering into an amendment to the Loan
Agreement to provide that the repayment terms described in (iii) above shall be replaced with terms providing that the Company may provide 10 days prior written notice to the borrowers of its election to repay at any time prior to the Maturity
Date during which ten day period the borrowers may elect to take repayment or convert the debt at $4.00 per share, or repay the debt on the Maturity Date.

In February 2011, Mr. Mainas converted the 7% Note $42,000 and its accrued interest $29,665, plus $270,363 of accrued interest on the 8% Note, plus $62,277 of monies due him for company expenses he
paid for or a total of $404,305 into units of common stock and warrants at $0.25 per unit (1,617,220 units). One unit consists of one share of common stock and one warrant to purchase a share of common stock at $0.25 per share for three years.

The promissory note to Mr. Steve Davis bears interest at 7% per annum. The maturity date under the promissory note is June 30,
2013 (the Maturity Date), all principal and accrued interest under the promissory note may be



F-11



---

##### Table of Contents

PUBLIC MEDIA WORKS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

February 28, 2011



7. Long-term Notes Payable and Accrued Interest (Continued)



converted into shares of Company common stock at the election of the holder at any time upon written notice to the Company at a price of $4.00 per share, and all principal and accrued interest
under the promissory note shall automatically convert into shares of Company common stock in the event that the 10 day trailing VWAP (volume weighted average price) for the Companys common stock shall exceed $4.00 per share at any time prior
to the Maturity Date.

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

8. Common Stock

On April 17, 2009, $15,000 of accrued salary recorded as of February 28, 2009 for the CEO of the Company was converted into
75,000 shares of common stock at $0.20 per share.

On January 12, 2010, the Company issued 100,000 shares at $0.02 per share to its
former Chief Operating Officer.

On January 12, 2010, the Company issued 500,000 shares at $0.10 per share to its majority shareholder in
exchange for $50,000 owed to this shareholder.

On April 23, 2010, the Company issued 150,000 shares to Bespoke Growth Partners an
investor relations consulting firm in exchange for services to be provided by the firm. The Company recorded $148,500 in compensation expense in the year ended May 31, 2010, as the agreement has been terminated.

On May 4, 2010, as the result of completing the acquisition of Entertainment Express, Inc. (EntertainmentXpress), the Company issued
13,685,755 shares of common stock as defined in that certain Amended and Restated Exchange Agreement, dated as of April 23, 2010 by and among the Company and EntertainmentXpress with a stated exchange ratio of one Company share for every one
EntertainmentXpress share, pursuant to the terms and conditions set forth in the agreement.

On May 4, 2010, and concurrently with
executing the acquisition of Entertainment Express, the Company executed a debt conversion agreement with an accredited investor for cash of $133,000, which was converted into 133,000 shares of the Companys common stock priced at $1.00 per
share, which was converted on the same day into common stock. The debt agreement also provided the accredited investor for each common share received upon conversion, a warrant to purchase an additional share of the Companys common stock at
$1.25 within 1 year, unless called sooner. The Company has the right to call the warrants if the Companys trading price is at least $2.25 for 7 days or more. If called, the warrants must be exercised within the 10 days or they will expire. As
of February 28, 2011, the accredited investor held 133,000 warrants related to the debt conversion agreement. The Company recorded a loss on the conversion of debt of approximately $46,550.

On May 6, 2010, the Company issued 100,000 shares to Company directors and advisors for services rendered as follows: 20,000 shares to Joseph Merhi;
20,000 shares to Al Hayes; 20,000 shares to Edward Frumkes; 20,000 shares to Corbin Bernsen; and 20,000 shares to Elie Samaha. The Company recorded $125,000 in compensation expense in the year ended February 28, 2011 as the grants were for past
services and vested immediately to the holder.

On May 6, 2010, the Company issued 600,000 shares to the Capital Communications Group
pursuant to an investor relations consulting agreement dated March 12, 2010. The Company recorded $750,000 in compensation expense in the year ended February 28, 2011.



F-12



---

##### Table of Contents

PUBLIC MEDIA WORKS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

February 28, 2011



8. Common Stock (Continued)



On May 6, 2010, after completion of the EntertainmentXpress acquisition, the Company cancelled
3,376,984 outstanding shares of common stock as follows: 1,100,000 shares issued to Geoffrey Mulligan & Penny Wright Mulligan; 350,000 shares issued to Interven Capital; 175,000 shares issued to Janice Bittaglia; 1,526,984 shares issued to
Larry Gitlin; and 225,000 shares issued to Mark Smith. The outstanding shares of common stock were cancelled pursuant to contractual agreements between the individuals and the Company.

On May 25, 2010, the Company executed a common stock and warrant agreement with an accredited investor for $35,000 in cash. The accredited investor received 35,000 common stock and 35,000 warrants to
purchase an additional share of the Company at $1.25 within 1 year. As of February 28, 2011, the accredited investor held 35,000 warrants related to the debt conversion agreement.

On May 26, 2010, the Company then re-issued 126,984 common shares to Larry Gitlin.

Between
June 7, 2010 and August 3, 2010, the Company executed a series of common stock and warrant agreements with accredited investors for $59,500 in cash. The accredited investors received 59,500 shares of common stock and 59,500 warrants to
purchase additional shares of the Companys common stock at $1.25 per share. The warrants have a term of 1 year. As of February 28, 2011, the accredited investors held 59,500 warrants.

On July 15, 2010, the Company issued a total of 300,000 shares of common stock to Richard Waxman (150,000 shares) and Imran Sayeed (150,000 shares)
as part of a settlement agreement. The Company recorded $102,690 in compensation expense for the year ended February 28, 2011.

On
August 2, 2010, the Company issued 800,000 shares of common stock to Salzwedel Financial Communications pursuant to an investor relations consulting agreement dated August 2, 2010. The Investor Relations Agreement is for a term of six
months (unless earlier terminated), and provides for the Companys issuance of 800,000 shares of restricted common stock and $10,000 per month in compensation expense during the term of the contract. On February 2, 1011, the Agreement was
extended for an additional six months and the Company issued an additional 1,000,000 shares of common stock to Salzwedel Financial Communications. The Company recorded $503,311 in compensation expense for the year ended February 28, 2011.

On August 2, 2010 the Company agreed to issue up to 1,000,000 shares of restricted common stock to Martin W. Greenwald, pursuant to his
employment agreement dated August 2, 2010 to serve as the Companys Chief Executive Officer. The shares of the common stock are restricted shares, and may not be sold, transferred or otherwise disposed without registration under the
Securities Act or an exemption therein. Shares are earned and issued monthly on the anniversary date (second day of each month) of his Agreement. The shares of common stock were offered and sold within the exemption from registration under
Section 4(2) of the Act. The offering was not conducted in connection with a public offering, and no public solicitation or advertisement was made or relied upon by Mr. Greenwald in connection with the issuance. As of February 28,
2011, 416,665 shares have been issued and the Company recorded $579,452 in compensation expense for the year ended February 28, 2011. In March 2011, the Board of Directors accelerated the vesting on the remaining 583,335 shares.

Between August 9, 2010 and August 31, 2010, the Company executed a series of common stock and warrant agreements with accredited
investors for $301,000 in cash. The accredited investors received 430,000 shares of common stock and 430,000 warrants to purchase additional shares of the Companys common stock at $0.70 per share. The warrants have a term of 3 years. During
the year ended February 28, 2011, one investor exercised a warrant for 10,000 shares. As of February 28, 2011, the accredited investors held 420,000 warrants.

On August 12, 2010, the Company entered into a Teaming Agreement with Modular Conversions, LLC, pursuant to which the parties agreed to work together to place DVD movie and game kiosks and 3D screens
into convenience stores which may be built-out by Modular Conversions, LLC. The Teaming Agreement is for a term of ten years. In connection with the Teaming Agreement, the Company agreed to issue warrants to purchase up to 700,000 shares of common
stock at an exercise price of $1.10 per share for a term of 5 years to Modular Conversions, LLC. 100,000 warrants vested upon execution of the agreement and the remaining 600,000 warrants will be issued upon the placement of Company kiosks and 3D
screens under the terms of the Teaming Agreement. The warrants and shares of the common stock underlying the warrants are restricted securities, and may not be sold, transferred or otherwise disposed without registration under the Securities Act or
an exemption there under. The warrants were offered and sold in reliance on the exemption from registration under Section 4(2) of the Act. The issuance of warrants was not



F-13



---

##### Table of Contents

PUBLIC MEDIA WORKS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

February 28, 2011



8. Common Stock (Continued)



conducted in connection with a public offering, and no public solicitation or advertisement was made or relied upon by Modular Conversions, LLC in connection with the offering. The Company
recorded $103,890 expense as related to the warrants for the year ended February 28, 2011. The Company and 3DMC agreed to mutually terminate the Collaboration Agreement effective January 12, 2011.

On September 1, 2010, the Company issued 211,540 shares of restricted Company common stock to Mr. Corbin Bernsen in exchange for services
rendered. The shares of the Companys common stock are restricted securities, and may not be sold, transferred or otherwise disposed without registration under the Securities Act or an exemption there under. The shares were issued in reliance
on the exemption from registration under Section 4(2) of the Act. The issuance of stock was not conducted in connection with a public offering, and no public solicitation or advertisement was made or relied upon by the consultant in connection
with the offering. During the year ended February 28, 2011, the Company recorded consulting expense of $253,848 related to this Agreement.

From September 22, 2010 through September 30, 2010, the Company sold 951,429 shares of restricted Company common stock to 9 accredited
investors. In connection with the issuance of common stock, the Company also issued warrants to purchase 926,429 shares of restricted common stock at $.70 per share and 5,000 shares at $1.00 per share for a term of 3 years, and issued warrants to
purchase 20,000 shares of restricted common stock at $1.00 per share for a term of 1 year. The investors receiving the 931,429 shares and 931,429 warrants with a $.70 exercise price were granted piggyback registration rights for the shares of common
stock and shares underlying the warrants. The aggregate consideration received by the Company from the sale of securities included $649,500 in cash and $22,500 in cancellation of the Companys payment obligation under a teaming agreement. The
warrants and shares of the Companys common stock are restricted securities, and may not be sold, transferred or otherwise disposed without registration under the Securities Act of 1933, as amended (the Act), or an exemption
thereunder. The securities were offered and sold in reliance on the exemption from registration under Section 4(2) of the Act and/or Rule 506 of Regulation D under the Act. The offering was not conducted in connection with a public
offering, and no public solicitation or advertisement was made or relied upon by the individual in connection with the offering.

On
September 27, 2010, in connection with the Company entering into a consulting agreement with Joseph Abrams, the Company agreed to issue 900,000 shares of restricted Company common stock to Mr. Abrams or his assignees. The consulting
agreement provides that the Company may repurchase 300,000 of the shares of Company common stock for a total purchase price of $15 if the consulting agreement is terminated by the Company on or before December 15, 2010, and may repurchase
300,000 shares of Company common stock for a total purchase price of $15 if the consulting agreement is terminated by the Company on or before March 15, 2011. The shares of the Companys common stock are restricted securities, and may not
be sold, transferred or otherwise disposed without registration under the Securities Act or an exemption there under. The shares were issued in reliance on the exemption from registration under Section 4(2) of the Act. The issuance of stock was
not conducted in connection with a public offering, and no public solicitation or advertisement was made or relied upon by the consultant in connection with the offering. During the year ended February 28, 2011, the Company recorded consulting
expense of $730,325 related to this Agreement.

Effective October 12, 2010, the Company issued 20,000 shares of restricted Company common
stock to one individual serving as consultant to the Company. The shares of the Companys Common Stock are restricted shares, and may not be sold, transferred or otherwise disposed without registration under the Securities Act or an exemption
there under. The shares of Company common stock were offered and sold in reliance on the exemption from registration under Section 4(2) of the Act. The Company recorded consulting expenses of $34,000 during the year ended February 28,
2011.

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



F-14



---

##### Table of Contents

PUBLIC MEDIA WORKS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

February 28, 2011



8. Common Stock (Continued)



by Mr. Roffman in connection with the issuance. The Company recorded $118,415 in compensation expense for the year ended February 28, 2011.

On October 26, 2010, the Company issued 15,000 shares of restricted Company common stock to DVD Kiosk Solutions as part of a settlement of a
dispute. The shares of the common stock are restricted shares, and may not be sold, transferred or otherwise disposed without registration under the Securities Act or an exemption therein. The shares of common stock were offered and sold within the
exemption from registration under Section 4(2) of the Act. The offering was not conducted in connection with a public offering, and no public solicitation or advertisement was made or relied upon by DVD Kiosk Solutions in connection with
the issuance. The Company recorded $29,850 in expense for the year ended February 28, 2011.

On November 22, 2010, the Company
appointed Gregory Waring as President and Chief Operating Officer of the Company. In connection with Mr. Warings appointment, the Company agreed to enter into an employment agreement with him pursuant to which he will receive 250,000
shares of Company common stock with a Company right to repurchase such shares for $.01 a share which right shall elapse at the rate of 20,833 shares per month for a period of 12 months. The shares of the common stock are restricted shares, and may
not be sold, transferred or otherwise disposed without registration under the Securities Act or an exemption therein. The shares of common stock were offered and sold within the exemption from registration under Section 4(2) of the
Act. The offering was not conducted in connection with a public offering, and no public solicitation or advertisement was made or relied upon by Mr. Waring in connection with the issuance. The Company recorded $92,349 in compensation
expense for the year ended February 28, 2011.

On November 24, 2010, the Company issued 375,000 shares to Mr. Mark Smith, the
former Chief Financial Officer of the Company, pursuant to the terms of a settlement agreement. The shares of the common stock are restricted shares, and may not be sold, transferred or otherwise disposed without registration under the Securities
Act or an exemption therein. The shares of common stock were offered and sold within the exemption from registration under Section 4(2) of the Act. The offering was not conducted in connection with a public offering, and no public
solicitation or advertisement was made or relied upon by Mr. Smith in connection with the issuance. The Company recorded $412,500 in compensation expense for the year ended February 28, 2011.

From December 13, 2010 through February 28, 2011, the Company sold 4,700,400 shares of restricted Company common stock to 34 accredited
investors for a total of $1,175,100. In connection with the issuance of common stock, the Company also issued warrants to purchase 4,700,400 shares of restricted common stock at $0.25 per share for a term of 3 years. In addition, the Company agreed
to convert $524,491 of debt (including accounts payable, as well as ling-term debt and related accrued interest) on the same terms issuing 2,097,962 shares and warrants. The investors were granted piggyback registration rights for the shares of
common stock and shares underlying the warrants. The warrants and shares of the Companys common stock are restricted securities, and may not be sold, transferred or otherwise disposed without registration under the Securities Act of 1933, as
amended (the Act), or an exemption thereunder. The securities were offered and sold in reliance on the exemption from registration under Section 4(2) of the Act and/or Rule 506 of Regulation D under the Act. The offering was
not conducted in connection with a public offering, and no public solicitation or advertisement was made or relied upon by the individual in connection with the offering.

In February 2011, one holder of a stock option in the amount of 100,000 shares elected to exercise the stock option, using the cashless exercise feature of the option. The Company issued 68,750 shares of
common stock. The shares of the Companys common stock are restricted securities, and may not be sold, transferred or otherwise disposed without registration under the Securities Act or an exemption there under. The shares were issued in
reliance on the exemption from registration under Section 4(2) of the Act.

From December through February 2011, the Company issued
82,000 shares of restricted common stock to five individuals serving as consultants to the Company. The shares of the Companys common stock are restricted securities, and may not be sold, transferred or otherwise disposed without registration
under the Securities Act or an exemption there under. The shares were issued in reliance on the exemption from registration under Section 4(2) of the Act. The Company recorded consulting expense of $77,900 during the year ended
February 28, 2011.



F-15



---

##### Table of Contents

PUBLIC MEDIA WORKS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

February 28, 2011



9. Share Based Compensation

Stock options

The Company has 2007 and 2010 Equity Incentive Plans. The 2007 Equity
Incentive Plan, which permits the grant of awards in the form of incentive stock options, nonstatutory stock options, stock appreciation rights, stock awards and stock units to its key employees for up to 1 million shares of common stock. The
Companys 2010 Equity Incentive Plan, which is not yet stockholder-approved, permits the grant of awards in the form of incentive stock options, nonstatutory stock options, stock appreciation rights, stock awards and stock units to its key
employees for up to 3.5 million shares of common stock. On March 7, 2011, the Board of Directors elected to increase the number of shares which can be issued under the plan to 6 million. The Company believes that such awards promote the
long-term success of the Company and the creation of stockholder value by offering key employees an opportunity to acquire a proprietary interest in the success of the Company, or to increase such interest, and to encourage such key employees to
continue to provide services to the Company and to attract new individuals with outstanding qualifications. Awards are generally granted with an exercise price that approximates the market price of the Companys common stock at the date of
grant.

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



|                          |  |                  |                |   |                  |  |        |  
|------------------------- |  | ---------------- | -------------- | - | ---------------- |  | ------ | -
|                          |  | February 28,2011 |                |   | February 28,2010 | 
|Expected volatility       |  |                  | 1,560% - 1,580 | % |                  |  | 314.73 | %
|Expected dividends        |  |                  |               |   |                  |  |       |  
|Expected terms (in years) |  |                  | 5              |   |                  |  | 1-2    |  
|Risk-free rate            |  |                  | 1.48  1.98    | % |                  |  | 1.42   |  
|Forfeiture rate           |  |                  | 0              | % |                  |  | 0      | %

A summary of option activity for the year ended
February 28, 2011 and 2010 is presented below:



|                                 |  |         |           |   |                               |   |      |                                         |  |  |                         |  |  |   |         | 
|-------------------------------- |  | ------- | --------- | - | ----------------------------- | - | ---- | --------------------------------------- |  |  | ----------------------- |  |  | - | ------- | 
|                                 |  | Options |           |   | Weighted-AverageExercisePrice |   |      | AverageRemainingContractualLife (Years) |  |  | AggregateIntrinsicValue | 
|Outstanding at February 28, 2010 |  |         | 600,000   |   |                               | $ | 0.20 |                                         |  |  | 2.09                    |  |  | $ | 205,000 | 
|Granted                          |  |         | 4,072,000 |   |                               | $ | 1.16 |                                         |  |  |                         |  |  | $ |        | 
|Exercised                        |  |         | (100,000  | ) |                               | $ | 0.25 |                                         |  |  |                         |  |  | $ |        | 
|Forfeited or expired             |  |         | (567,000  | ) |                               | $ | 1.20 |                                         |  |  |                         |  |  | $ |        | 
|                                 |  |         |           |   |                               |   |      |                                         |  |  |                         |  |  |   |         | 
|Outstanding at February 28, 2011 |  |         | 4,005,000 |   |                               | $ | 0.99 |                                         |  |  | 3.67                    |  |  | $ | 205,000 | 
|                                 |  |         |           |   |                               |   |      |                                         |  |  |                         |  |  |   |         | 
|Exercisable at February 28, 2011 |  |         | 2,370,918 |   |                               | $ | 0.89 |                                         |  |  | 3.16                    |  |  | $ | 205,000 | 
|                                 |  |         |           |   |                               |   |      |                                         |  |  |                         |  |  |   |         | 
|                                 |  |         |           |  
|                                 |  | Options |           |   | Weighted-AverageExercisePrice |   |      | AverageRemainingContractualLife (Years) |  |  | AggregateIntrinsicValue | 
|Outstanding at February 28, 2009 |  |         | 800,000   |   |                               | $ | 0.21 |                                         |  |  | 3.09                    |  |  | $ |        | 
|Granted                          |  |         |          |   |                               | $ |     |                                         |  |  |                        |  |  | $ |        | 
|Exercised                        |  |         |          |   |                               | $ |     |                                         |  |  |                        |  |  | $ |        | 
|Forfeited or expired             |  |         | (200,000  | ) |                               | $ |     |                                         |  |  |                        |  |  | $ |        | 
|                                 |  |         |           |   |                               |   |      |                                         |  |  |                         |  |  |   |         | 
|Outstanding at February 28, 2010 |  |         | 600,000   |   |                               | $ | 0.20 |                                         |  |  | 2.09                    |  |  |   |        | 
|                                 |  |         |           |   |                               |   |      |                                         |  |  |                         |  |  |   |         | 
|Exercisable at February 28, 2010 |  |         | 600,000   |   |                               | $ | 0.20 |                                         |  |  | 2.09                    |  |  | $ |        | 
|                                 |  |         |           |   |                               |   |      |                                         |  |  |                         |  |  |   |         | 



F-16



---

##### Table of Contents

PUBLIC MEDIA WORKS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

February 28, 2011



9. Share Based Compensation (Continued)



One option grant for 100,000 shares was exercised (cashless) during the year ended February 28,
1011. There were no options exercised during the year ended February 28, 2010. The net number of shares issued was 68,750. Company has recorded a stock option expense of $1,552,346 in year ended February 28, 2011 in general and
administrative expenses. The Company has an additional $1,855,904 to expense in future periods for unvested stock options.

Warrants

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



|                          |  |                  |       |  
|------------------------- |  | ---------------- | ----- | -
|                          |  | February 28,2011 |      
|Expected volatility       |  |                  | 1,560 | %
|Expected dividends        |  |                  |      |  
|Expected terms (in years) |  |                  | 3     |  
|Risk-free rate            |  |                  | 1.42  |  
|Forfeiture rate           |  |                  | 0     | %

A summary of warrant activity for the year ended
February 28, 2011, is presented below:



|                                 |  |          |           |   |                               |   |      |                                         |  |  |                         |  |  |   |           | 
|-------------------------------- |  | -------- | --------- | - | ----------------------------- | - | ---- | --------------------------------------- |  |  | ----------------------- |  |  | - | --------- | 
|                                 |  | Warrants |           |   | Weighted-AverageExercisePrice |   |      | AverageRemainingContractualLife (Years) |  |  | AggregateIntrinsicValue | 
|Outstanding at February 28, 2010 |  |          |          |   |                               |   |     |                                         |  |  |                        |  |  |   |          | 
|Granted                          |  |          | 9,107,291 |   |                               | $ | 0.41 |                                         |  |  |                         |  |  |   |          | 
|Exercised                        |  |          | (10,000   | ) |                               | $ | 1.00 |                                         |  |  |                         |  |  |   |          | 
|Forfeited or expired             |  |          | (600,000  | ) |                               | $ | 1.10 |                                         |  |  |                         |  |  |   |          | 
|                                 |  |          |           |   |                               |   |      |                                         |  |  |                         |  |  |   |           | 
|Outstanding at February 28, 2011 |  |          | 8,497,291 |   |                               | $ | 0.36 |                                         |  |  | 2.81                    |  |  | $ | 2,379,427 | 
|                                 |  |          |           |   |                               |   |      |                                         |  |  |                         |  |  |   |           | 
|Exercisable at February 28, 2011 |  |          | 8,497,291 |   |                               | $ | 0.36 |                                         |  |  | 2.81                    |  |  | $ | 2,379,427 | 
|                                 |  |          |           |   |                               |   |      |                                         |  |  |                         |  |  |   |           | 

10. Income Taxes

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

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

The Company has not filed federal or state tax returns for its fiscal
years ended February 28, 2008 through 2011. The Company does not believe it will owe any federal or state taxes and had no accruals for interest or penalties related to income tax matters.

At February 28, 2011 and February 28, 2010, the Company had net deferred tax assets of approximately $3,070,540 and $46,286. Due to
uncertainties surrounding the Companys ability to generate future taxable income to realize these assets, a full valuation has been established to offset the net deferred tax asset. Additionally, the future utilization of the companys
net operating loss carry forwards to offset future taxable income may be subject to an annual limitation as a result of ownership changes that may have occurred previously or that could occur in the future. The Company has not yet determined
whether such an ownership change has occurred. Until this



F-17



---

##### Table of Contents

PUBLIC MEDIA WORKS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

February 28, 2011



10. Income Taxes (Continued)



analysis has been completed the Company has removed the deferred tax assets associated with these carry forwards from its deferred tax asset schedule and has recorded a corresponding decrease to
their valuation allowance.

The provision for income tax consists of the following components at February 28, 2011 and February 29,
2010:



|                     |  |      |   |  |      |   |   | 
|-------------------- |  | ---- | - |  | ---- | - | - | 
|                     |  | 2010 |   |  | 2010 |  
|Current:             |  |      |   |  |      |   |   | 
|Federal income taxes |  | $    |  |  |      | $ |  | 
|State income taxes   |  |      |  |  |      |   |   | 
|Deferred             |  |      |  |  |      |   |  | 
|                     |  |      |   |  |      |   |   | 
|                     |  | $    |  |  |      | $ |  | 
|                     |  |      |   |  |      |   |   | 

The following reconciles income taxes reported in the financial statements to taxes that would be obtained by applying
regular tax rates to income before taxes:



|                                         |  |      |            |   |      |   |         |  
|---------------------------------------- |  | ---- | ---------- | - | ---- | - | ------- | -
|                                         |  | 2011 |            |   | 2010 |  
|Expected tax benefit using regular rates |  | $    | (3,070,540 | ) |      | $ | (46,286 | )
|State minimum tax                        |  |      |           |   |      |   |        |  
|Valuation allowance                      |  |      | 3,070,540  |   |      |   | 46,286  |  
|Tax Provision                            |  | $    |           |   |      | $ |        |  
|                                         |  |      |            |   |      |   |         |  

As a result of the implementation of certain provisions of ASC 740, Income Taxes, (formerly FIN 48, Accounting for
Uncertainty in Income Taxes  An Interpretation of FASB Statement No. 109) , the Company performed an analysis of its previous tax filings and determined that there were no positions taken that it considered uncertain. Therefore, there
was no provision for uncertain tax positions for the years ended February 28, 2011 and February 28, 2010. Future changes in uncertain tax positions are not expected to have an impact on the effective tax rate due to the existence of the
valuation allowance. The Company will continue to classify income tax penalties and interest, if any, as part of interest and other expenses in its statements of operations. The Company has incurred no interest or penalties as of February 28,
2011 and February 28, 2010.

11. Commitments and Contingencies

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

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

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

In November 2010, the Company signed an agreement
with Spot Ventures, whereby, effective December 1, 2010, it has an interest in the profits from all kiosks under Spots control. The Agreement calls for the Company to provide DVDs for inclusion in kiosks and to pay certain operating
expenses of the kiosks, excluding the cost of the kiosk itself. In exchange for this, the Company shall be reimbursed for the cost of the DVDs and the operating expenses out of the revenue from the kiosks and then receive 50% of any profits from the
kiosks.

12. Subsequent Events



F-18



---

##### Table of Contents

PUBLIC MEDIA WORKS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

February 28, 2011



12. Subsequent Events (Continued)



In preparing these consolidated financial statements, the Company has evaluated events and transactions
for potential recognition or disclosure through May 31, 2011, the date the consolidated financial statements were available to be issued.

On May 23, 2011, the Company entered into an Agreement with George Mainas, Mainas Development Corporation (collectively Mainas) and Del Rey Management L.P. (Del Rey) whereby
Del Rey purchased $250,000 of the debt due the Company to Mainas. The Company agreed to allow Del Rey the option to convert this debt into 1,000,000 shares of common stock and 1,000,000 warrants to purchase common stock of the Company for $0.40 per
share for three years from the date of the Agreement. Also, on May 23, 2011, Del Rey notified the Company that it was exercising this option to convert. The shares of Company common stock will be issued without restriction under the Act under
an exemption provided pursuant to Rule 144 of the Act. The warrants and shares of the Companys common stock which may be issued upon exercise of the warrants are restricted securities, and may not be sold, transferred or otherwise disposed
without registration under Act, or an exemption thereunder. The securities were offered and sold in reliance on the exemption from registration under Section 4(2) of the Act and/or Rule 506 of Regulation D under the Act. The offering was
not conducted in connection with a public offering, and no public solicitation or advertisement was made or relied upon by the individual in connection with the offering.



F-19