DELAWARE
|
0610345787
|
(STATE OR OTHER JURISDICTION OF INCORPORATION)
|
(I.R.S.
EMPLOYER
|
|
IDENTIFICATION
NO.)
|
9831
ROMANDEL AVE.
|
|
SANTA
FE SPRINGS, CA
|
90670
|
(ADDRESS
OF PRINCIPAL EXECUTIVE OFFICES)
|
(ZIP
CODE)
|
Large
accelerated filer ¨
|
|
Accelerated
filer ¨
|
Non-accelerated
filer ¨
|
|
Smaller
reporting company x
|
PAGE
|
|||
PART
I
|
|||
Item
1.
|
Description
of Business
|
3
|
|
Item
1A.
|
Risk
Factors
|
5
|
|
Items
1B.
|
Unresolved
Staff Comments
|
8
|
|
Item
2.
|
Properties
|
8
|
|
Item
3.
|
Legal
Proceedings
|
8
|
|
Item
4.
|
Submission
of Matters To a Vote of Security Holders
|
8
|
|
PART
II
|
|||
Item
5.
|
Market
for Company's Common Equity, Related Stockholder Matters,and Issuer
Purchases of Equity Securities
|
8
|
|
Item
6.
|
Selected
Financial Data
|
11
|
|
Item
7.
|
Management's
Discussion and Analysis of Financial Condition and Results of
Operations
|
11
|
|
Item
7 A.
|
Quantitative
and Qualitative Disclosures About Market Risk
|
15
|
|
Item
8.
|
Financial
Statements and Notes to the Consolidated Financial
Statements
|
15
|
|
Item
9.
|
Changes
in and Disagreements with Accountants on Accounting and Financial
Disclosure
|
16
|
|
Item
9A(T)
|
Controls
and Procedures
|
16
|
|
Item
9B
|
Other
Information
|
19
|
|
PART
III
|
|||
Item
10.
|
Directors,
Executive Officers, and Corporate Governance;
|
20
|
|
Item
11.
|
Executive
Compensation
|
22
|
|
Item
12.
|
Security
Ownership of Certain Beneficial Owners and Management and Related
Stockholder Matters
|
25
|
|
Item
13.
|
Certain
Relationships and Related Transactions
|
25
|
|
Item
14.
|
Principal
Accountant Fees and Services
|
26
|
|
PART
IV
|
|||
Item
15.
|
Exhibits
and Financial Statement Schedules
|
26
|
|
Signatures
|
29
|
||
Report
of Independent Registered Public Accounting Firm
|
F-1
|
||
Financial
Statements
|
F-2
|
||
Notes
to the Consolidated Financial Statements
|
F-6
|
■
|
adverse
changes in the conditions in the specific markets for its
products;
|
■
|
visibility
to, and the actual size and timing of, capital expenditures by its
customers;
|
■
|
inventory
practices, including the timing of deployment, of its
customers;
|
■
|
adverse
changes in the public and private equity and debt markets and the ability
of its customers and suppliers to obtain financing or to fund capital
expenditures;
|
■
|
adverse
changes in the credit ratings of its customers and
suppliers;
|
■
|
a
general downturn in the overall
economy;
|
■
|
a
decline in government defense funding that lowers the demand for defense
equipment and retrofitting;
|
■
|
competitive
pricing and availability of competitive products;
and
|
■
|
adverse
changes in the ability of the company to obtain financing or to fund
capital expenditures, mergers and acquisitions or
growth.
|
LOCATION
|
PRINCIPAL
USES
|
APPROX
SQ. FT.
|
||||
9831
Romandel Ave.
|
||||||
Santa
Fe Springs, CA 90670
|
Manufacturing
Machinery
|
40,000 |
HIGH
|
LOW
|
|||||||
December
31
|
$ | 0.13 | 0.03 | |||||
September
30
|
0.12 | 0.06 | ||||||
June
30
|
0.23 | 0.07 | ||||||
March
31
|
0.27 | 0.14 |
HIGH
|
LOW
|
|||||||
December
31
|
$ | 0.43 | 0.15 | |||||
September
30
|
0.75 | 0.36 | ||||||
June
30
|
0.82 | 0.34 | ||||||
March
31
|
0.48 | 0.20 |
EQUITY
COMPENSATION PLAN INFORMATION
|
||||||||||||
NUMBER
OF SECURITIES
|
||||||||||||
REMAINING
AVAILABLE FOR
|
||||||||||||
NUMBER
OF SECURITIES TO BE
|
WEIGHTED-AVERAGE
|
FUTURE
ISSUANCE UNDER
|
||||||||||
ISSUED
UPON EXERCISE OF
|
EXERCISE
PRICE OF
|
EQUITY
COMPENSATION PLANS
|
||||||||||
OUTSTANDING
OPTIONS,
|
OUTSTANDING
OPTIONS,
|
(EXCLUDING
SECURITIES REFLECTED
|
||||||||||
WARRANTS
AND RIGHTS
|
WARRANTS
AND RIGHTS
|
IN
COLUMN(A))
|
||||||||||
(A)
|
(B)
|
(C)
|
||||||||||
Equity
compensation plans approved by security holders
|
3,300,000 | $ | 0.15 | 900,000 | ||||||||
Equity
compensation plans not approved by security holders
|
6,386,824 | 0.20 | ||||||||||
Total
|
9,686,824 | $ | 0.19 | 900,000 |
Increase/(Decrease)
%
|
||||
Consulting
and other compensation
|
(38 | ) | ||
Salaries
and related
|
93 | |||
Selling,
general and administrative
|
2 |
|
·
|
The
Company continues its aggressive program for selling
inventory.
|
|
·
|
The
Company continues to implement plans to further reduce operating
costs.
|
|
·
|
The
Company is seeking investment capital through the public and private
markets, although no assurance can be given that such capital will be
available.
|
(i)
|
pertain to the maintenance of
records that, in reasonable detail, accurately and fairly reflect the
transactions and dispositions of our
assets;
|
(ii)
|
provide reasonable assurance that
transactions are recorded as necessary to permit preparation of financial
statements in accordance with generally accepted accounting principles,
and that our receipts and expenditures are being made only in accordance
with authorizations of our management and directors;
and
|
(iii)
|
provide reasonable assurance
regarding prevention or timely detection of unauthorized acquisition, use
or disposition of our assets that could have a material affect on our
financial statements.
|
(1)
|
We had not effectively
implemented comprehensive entity-level internal
controls.
|
(2)
|
We did not have a sufficient
complement of personnel with appropriate training and experience in
accounting principles generally accepted in the United States of America,
or GAAP.
|
(3)
|
We did not adequately segregate
the duties of different personnel within our accounting group due to an
insufficient complement of
staff.
|
(4)
|
We did not implement financial
controls that were properly designed to meet the control objectives or
address all risks of the processes or the applicable assertions of the
significant accounts.
|
(5)
|
Due to the material weaknesses
identified at our entity level controls we did not test whether our
financial activity level controls or our information technology general
controls were operating sufficiently to identify a deficiency, or
combination of deficiencies, that may result in a reasonable possibility
that a material misstatement of the financial statements would not be
prevented or detected on a timely
basis.
|
|
·
|
The
controls identified in the process documentation were not designed
effectively and had no evidence of operating effectiveness for testing
purposes.
|
|
·
|
The
controls identified in the process documentation did not cover all the
risks for the specific process
|
|
·
|
The
controls identified in the process documentation did not cover all
applicable assertions for the significant
accounts.
|
NAME
|
AGE
|
POSITION
|
||
David
Duquette
|
65
|
Chairman
of the Board, Chief
|
||
Financial
Officer, President and
|
||||
Director
|
||||
Josef
Czikmantori
|
|
58
|
|
Secretary
and Director
|
Name
and
Principal
Position
|
Year
|
Salary
($)
|
Bonus
($) |
Stock
or
Option
Awards
(1)
($)
|
Non-Equity
Plan
Based
Incentive
Compensation
|
All
Other
Compensation
(4)
($)
|
Total
($)
|
|||||||||||||||||||
David
Duquette,
|
||||||||||||||||||||||||||
Chief
Executive Officer,
|
2008
|
130,000 | 0 | 26,625 | (2) | — | 171,864 | 520,108 | ||||||||||||||||||
and
President
|
2007
|
200,000 | 0 | 158,400 | (2) | — | 191,619 | (5) | 358,400 | |||||||||||||||||
Josef
Czikmantory
|
||||||||||||||||||||||||||
Vice
President,
|
2008
|
74,100 | 0 | 16,276 | (3) | — | 38,434 | 212,431 | ||||||||||||||||||
Secretary
Officer
|
2007
|
108,300 | 0 | 79,200 | (3) | — | 83,621 | (5) | 187,500 |
Estimated Future Payouts Under
Equity
Incentive Plan Awards
|
Exercise or
Base
Price
of
Option
|
Closing
Price on
Grant
|
Grant
Date
Fair
Value
of
Stock
and
Option
|
|||||||||||||||||||||||
Name
|
Grant
Date
|
Threshold
($)
|
Target
($)
|
Maximum
($)
|
Awards
($ / Sh)
|
Date
($ / Sh)
|
Awards
($)
|
|||||||||||||||||||
(1)
|
(2)
|
(3)
|
||||||||||||||||||||||||
David
Duquette
|
11/13/06
|
180,000 | - | 200,000 | 0.20 | 0.18 | 0.18 | |||||||||||||||||||
10/08/08
|
26,625 | 18,750 | 41,250 | 0.0825 | 0.075 | 0.075 | ||||||||||||||||||||
Josef
Czikmantory
|
11/13/06
|
90,000 | - | 100,000 | 0.20 | 0.18 | 0.18 | |||||||||||||||||||
10/08/08
|
16,276 | 11,250 | 22,500 | 0.075 | 0.075 | 0.075 |
Option
Awards
|
|||||||||||||||||
Number of
Securities
Underlying
Unexercised
Options
(#)
|
Number of
Securities
Underlying
Unexercised
Options
(#)
|
Equity
Incentive
Plan Awards:
Number of
Securities
Underlying
Unexercised
Unearned
Options
|
Option
Exercise
Price
|
Option
Expiration
|
|||||||||||||
Name
|
Exercisable
|
Unexercisable
|
(#)
|
($)
|
Date
|
||||||||||||
David
Duquette
|
|||||||||||||||||
(1)
|
1,000,000 | 0 | 0 | 0.20 |
11/13/11
|
||||||||||||
(2)
|
250,000 | 250,000 | 0 | 0.0825 |
04/06/10
|
||||||||||||
Josef
Czikmantory
|
|||||||||||||||||
(1)
|
500,000 | 0 | 0 | 0.20 |
11/13/11
|
||||||||||||
(2)
|
150,000 | 150,000 | 0 | 0.075 |
04/06/10
|
(1)
|
These
options were fully vested as of December 31,
2007.
|
(2)
|
50% of these options were fully
vested as of December 31, 2008, and 50% are vested and exercisable after
April 8, 2009.
|
PERCENTAGE
OF
|
||||||||
NAME OF BENEFICIAL OWNER
|
NO. OF SHARES
|
OWNERSHIP
|
||||||
David
Duquette
|
2,433,334 | (1) | 16 | % | ||||
Josef
Czikmantori
|
1,300,000 | (2) | 8 | % | ||||
Officers
and Directors as a Group (2 persons)
|
3,733,334 | 24 | % |
2008
|
2007
|
|||||||
Audit
Fees (1)
|
$ | 122,000 | $ | 107,000 | ||||
Audit
Related Fees
|
$ | 12,200 | 10,700 | |||||
Preparation
of Income Tax
|
||||||||
Fees
|
$ | 8,900 | $ | 8,900 | ||||
All
Other Fees (2)
|
$ | 7,600 | $ | 53,700 | ||||
$ | 150,700 | $ | 180,300 |
(a)
|
Financial
Statements. The financial statements are included at the end of this
Report.
|
(b)
|
Exhibits.
|
EXHIBIT
NUMBER
|
DESCRIPTION
|
|
2.1
|
Share
Exchange Agreement dated as of December 18, 2000. (1)
|
|
3.1
|
Certificate
of Incorporation as filed with the Delaware Secretary of State, as
amended.(2)
|
|
3.2
|
Certificate
of Amendment to the Certificate of Incorporation as filed with the
Delaware Secretary of State.(3)
|
|
3.2
|
Bylaws.
(2)
|
|
10.1
|
Agreement
and Plan of Merger, dated as of May 25, 2003, by and among
Internetmercado.com, Inc., New Century Remanufacturing, Inc.,
New Century Acquisition Corporation, David Duquette and Josef Czikmantori;
(4)
|
|
10.2
|
Series
A Convertible Note issued to Motivated Minds, LLC dated February 28, 2006
(6)
|
|
10.3
|
Common
Stock Purchase Warrants issued to Motivated Minds, LLC dated February 28,
2006 (6)
|
|
10.4
|
Registration
Rights Agreement dated February 15, 2006 (6)
|
|
10.5
|
Securities
Purchase Agreement between New Century Companies, Inc. and CAMOFI Master
LDC (5)
|
|
10.6
|
12%
Senior Secured Convertible Note issued by New Century Companies, Inc. in
favor of CAMOFI Master LDC (5)
|
|
10.7
|
Common
Stock Purchase Warrant issued to CAMOFI Master LDC (5)
|
|
10.8
|
Registration
Rights Agreement between New Century Companies, Inc. and CAMOFI Master LDC
(5)
|
|
10.9
|
Escrow
Agreement between New Century Companies, Inc., CAMOFI Master LDC and
Katten Muchin Rosenman LLP, as Escrow Agent (5)
|
|
10.10
|
Security
Agreement between New Century Companies, Inc. and its current and future
subsidiaries on the one hand, and CAMOFI Master LDC on the other hand
(5)
|
|
10.11
|
Subsidiary
Guarantee provided by all current and future subsidiaries of New Century
Companies, Inc. to CAMOFI Master LDC (5)
|
|
10.12
|
Lock-up
Agreement with certain shareholders of New Century Companies, Inc.
(5)
|
|
10.13
|
Allonge
to Series A Convertible Note dated August 8, 2006 (8)
|
|
10.14
|
Amendment
to Registration Rights Agreement dated August 8, 2006
(8)
|
|
10.15
|
Amended
and Restated Registration Rights Agreement dated December 19, 2006
(7)
|
|
10.16
|
Common
Stock Purchase Warrants issued to Motivated Minds, LLC dated December 19,
2006 (7)
|
|
10.17
|
Amended
and Restated Registration Rights Agreement dated May 1,
2007(9)
|
|
10.18
|
July
18, 2007 CAMOFI Master LDC’ waiver of right to require registration of 33%
of New Century Companies, Inc’ outstanding stock , (10)
|
|
10.18
|
Placement
Agent agreement with Ascendiant Securities, LLC dated January 26, 2006
(9)
|
|
10.19
|
15%
Senior Secured Convertible Note issued by New Century Companies, Inc. in
favor of CAMHZN Master LDC dated August 8, 2008
|
|
10.20
|
Registration
Rights Agreement between New Century Companies, Inc. and CAMHZN Master
LDC
|
|
10.21
|
Security
Agreement between New Century Companies, Inc. and its current and future
subsidiaries , and CAMHZN Master
LDC
|
10.22
|
Subsidiary
Guarantee provided by all current and future subsidiaries of New Century
Companies, Inc. to CAMHZN Master LDC
|
|
10.23
|
November
19, 2008 Waver Liquidated Damages and CAMHZN Master LDC’ Registration
Rights Agreement
|
|
10.24
|
December
30, 2008 letter to terminate CAMHZN Master LDC’ Registration Rights
Agreement and increase CAMHZN Note’ principal with
$150,000
|
|
10.25
|
Letter
Agreement dated June 26, 2008 between New Century Companies, Inc. and
CAMOFI Master LDC dated June 26, 2008 (11)
|
|
21.1
|
Subsidiaries
of the Company (6).
|
|
31.1
|
Certificate
of Chief Executive Officer and Chief Financial Officer under Section 302
of the Sarbanes-Oxley Act.
|
|
32.1
|
Certificate
of Chief Executive Officer and Chief Financial Officer under Section 906
of the Sarbanes-Oxley Act.
|
|
(1)
|
Incorporated
herein by reference from the Company's filing on Form 8-K filed on August
23, 2000.
|
|
(2)
|
Incorporated
by reference to Exhibit 2.1 the Company's Registration Statement on Form
C-18, filed on August 14, 1980.
|
|
(3)
|
Incorporated
by reference to 8-K filed June 4, 2003
|
|
(4)
|
Incorporated
by reference to the Exhibit 2.1 of the 8-K filed June 4,
2003.
|
|
(5)
|
Incorporated
by reference to the Company’s Form 8-K filed on March 13,
2006
|
|
(6)
|
Incorporated
by reference to the Company’s Form SB-2 Registration Statement filed on
June 8, 2006
|
|
(7)
|
Incorporated
by reference to the Company’s Form 8-K filed on December 26,
2006
|
|
(8)
|
Incorporated
by reference to the Company’s Registration Statement on Form SB-2 filed on
January 23, 2007
|
|
(9)
|
Incorporated
by reference to the Company’s Registration Statement on Form SB-2 filed on
May 31, 2007
|
|
(10)
|
Incorporated
by reference to the Company’s Registration Statement on Form SB-2 filed on
July 19, 2007
|
|
(15)
|
Incorporated
by reference to the Company’s Registration Statement on Form SB-28-K filed
on July 1, 2008
|
Date:
May 20, 2009
|
NEW CENTURY COMPANIES, INC. | ||
/s/
|
DAVID DUQUETTE
|
||
Name:
|
David
Duquette
|
||
Title:
|
Chairman,
President and
Director
|
Date:
May 20, 2009
|
/s/
|
DAVID DUQUETTE
|
Name:
|
David
Duquette
|
|
Title:
|
Chairman,
President and Director
|
|
Date:
May 20 , 2009
|
/s/
|
JOSEF CZIKMANTORI
|
Name:
|
Josef
Czikmantori
|
|
Title:
|
Secretary
and Director
|
Report
of Independent Registered Public Accounting Firm
|
F-1
|
Consolidated
Balance Sheets
|
F-2
|
Consolidated
Statements of Operations
|
F-3
|
Consolidated
Statements of Stockholders’ Deficit
|
F-4
|
Consolidated
Statements of Cash Flows
|
F-5
|
Notes
to Consolidated Financial Statements
|
F-6
|
December
31,
|
December
31,
|
|||||||
2008
|
2007
|
|||||||
As
Restated
|
||||||||
ASSETS
|
||||||||
Current
Assets
|
||||||||
Cash
|
$ | 31,889 | $ | 281,729 | ||||
Contract
receivables, net of allowance of $24,000 for December 31, 2008 and
$251,158 for December 31, 2007
|
237,787 | 438,876 | ||||||
Inventories,
net of reserve of $532,796 for December 31, 2008 and $285,837 for December
31, 2007
|
564,022 | 886,107 | ||||||
Costs
and estimated earnings in excess of billings on uncompleted
contracts
|
416,664 | 570,797 | ||||||
Deferred
financing costs, current portion
|
252,305 | 358,292 | ||||||
Prepaid
expenses and other current assets
|
168,668 | 14,183 | ||||||
Total
current assets
|
1,671,335 | 2,549,984 | ||||||
Property
and Equipment, net
|
186,906 | 269,092 | ||||||
Deferred
Financing Costs, long-term portion
|
233,702 | 59,715 | ||||||
Total
Assets
|
$ | 2,091,943 | $ | 2,878,791 | ||||
LIABILITIES
AND STOCKHOLDERS' DEFICIT
|
||||||||
Current
Liabilities
|
||||||||
Bank
overdraft
|
15,329 | 18,962 | ||||||
Accounts
payable and accrued liabilities
|
1,417,464 | 2,074,466 | ||||||
Derivative
liability
|
1,975,298 | 5,751,694 | ||||||
Dividends
payable
|
459,275 | 376,725 | ||||||
Billings
in excess of costs and estimated earnings on uncompleted
contracts
|
1,388,348 | 88,025 | ||||||
Capital
lease obligation, current portion
|
27,874 | 25,597 | ||||||
12%
Convertible notes payable, net of discount of $2,089,443 at
December 31, 2008,and $1,175,504 at December 31, 2007
|
737,838 | 1,391,163 | ||||||
15%
Convertible notes payable, net of discount of $350,090 at December 31,
2008
|
399,910 | - | ||||||
Total
current liabilities
|
6,421,336 | 9,726,632 | ||||||
Long
Term Liabilities
|
||||||||
Capital
lease obligation, for December 31, 2008, long-term
portion
|
9,804 | 37,679 | ||||||
Total
Liabilities
|
6,431,140 | 9,764,311 | ||||||
Commitments
and Contingencies
|
||||||||
Stockholders'
Deficit
|
||||||||
Cumulative,
convertible, Series B preferred stock, $1 par value, 15,000,000 shares
authorized, no shares issued and outstanding (liquidation preference of
$25 per share)
|
- | - | ||||||
Cumulative,
convertible, Series C preferred stock, $1 par value, 75,000 shares
authorized, 26,880 shares issued and outstanding (liquidation preference
of $925,000 at December 31, 2008 and $910,000 at December 31, 2007
)
|
26,880 | 26,880 | ||||||
Cumulative,
convertible, Series D preferred stock, $25 par value, 75,000 shares
authorized, 11,640 shares issued and outstanding (liquidation preference
of $456,000 at December 31, 2008 and $416,000 at December 31, 2007
)
|
291,000 | 291,000 | ||||||
Common
stock, $0.10 par value, 50,000,000 shares authorized; issued
and outstanding
|
||||||||
15,344,654
and 13,744,654 shares at December 31, 2008 and December 31,
2007
|
1,534,466 | 1,374,466 | ||||||
Deferred
equity compensation
|
(101,667 | ) | (334,921 | ) | ||||
Notes
receivable from stockholders
|
(564,928 | ) | (545,165 | ) | ||||
Subscriptions
receivable
|
- | (462,500 | ) | |||||
Additional
paid-in capital
|
7,355,007 | 7,743,743 | ||||||
Accumulated
deficit
|
(12,879,955 | ) | (14,979,023 | ) | ||||
Total
stockholders' deficit
|
(4,339,197 | ) | (6,885,520 | ) | ||||
Total
liabilities and stockholders' deficit
|
$ | 2,091,943 | $ | 2,878,791 |
2008
|
2007
|
|||||||
As
Restated
|
||||||||
CONTRACT
REVENUES
|
$ | 4,822,026 | 10,048,309 | |||||
COST
OF SALES
|
5,498,196 | 7,928,255 | ||||||
GROSS
PROFIT
|
(676,170 | ) | 2,120,054 | |||||
OPERATING
EXPENSES
|
||||||||
Consulting
and other compensation
|
601,440 | 964,570 | ||||||
Salaries
and related
|
837,147 | 434,623 | ||||||
Selling,
general and administrative
|
1,078,130 | 1,053,486 | ||||||
TOTAL
OPERATING EXPENSES
|
2,516,717 | 2,452,679 | ||||||
OPERATING
INCOME (LOSS)
|
(3,192,887 | ) | (332,625 | ) | ||||
OTHER
INCOME (EXPENSES)
|
||||||||
Gain
on writeoff of accounts payable
|
66,194 | 111,459 | ||||||
Gain
on forgiveness of debt
|
2,872,133 | - | ||||||
Liquidated
damages
|
- | (55,417 | ) | |||||
Gain
(loss) on valuation of liabilities
|
4,168,415 | (414,516 | ) | |||||
Interest
income
|
19,763 | 19,838 | ||||||
Interest
expense
|
(1,749,026 | ) | (3,153,781 | ) | ||||
TOTAL
OTHER INCOME (EXPENSES)
|
5,377,479 | (3,492,417 | ) | |||||
INCOME
(LOSS) BEFORE PROVISION FOR INCOME TAXES
|
2,184,592 | (3,825,042 | ) | |||||
PROVISION
FOR INCOME TAXES
|
(3,200 | ) | - | |||||
NET
INCOME / (LOSS)
|
$ | 2,181,392 | $ | (3,825,042 | ) | |||
Preferred
Stock Dividends
|
$ | (82,550 | ) | $ | (13,925 | ) | ||
NET
INCOME (LOSS) APPLICABLE TO COMMON STOCKHOLDERS
|
$ | 2,098,842 | $ | (3,838,967 | ) | |||
Basic
net income / (loss) available to common stockholders per common
share
|
$ | 0.14 | $ | (0.30 | ) | |||
Diluted
net income / (loss) available to common stockholders per common
share
|
$ | 0.05 | $ | (0.30 | ) | |||
Basic
weighted average common shares outstanding
|
14,696,227 | 12,886,382 | ||||||
Diluted
weighted average common shares outstanding
|
62,101,547 | 12,886,382 |
Preferred
|
Preferred
|
Notes
|
|
|||||||||||||||||||||||||||||||||||||||||||||
Stock,
Series C
|
Stock,
Series D
|
Common
Stock
|
Additional
|
Receivable
|
|
Total
|
||||||||||||||||||||||||||||||||||||||||||
Paid
In
|
From
|
Deferred
|
Subscriptions
|
(Accumulated
|
Stockholders'
|
|||||||||||||||||||||||||||||||||||||||||||
Shares
|
Amount
|
Shares
|
Amount
|
Shares
|
Amount
|
Capital
|
Stockholders
|
Compensation
|
Receivable
|
Deficit)
|
Deficit
|
|||||||||||||||||||||||||||||||||||||
Balance,
December 31, 2006 (Restated)
|
27,780 | $ | 27,780 | 11,640 | $ | 291,000 | 11,714,654 | $ | 1,171,466 | $ | 6,797,526 | $ | (525,402 | ) | $ | (333,069 | ) | $ | (462,500 | ) | $ | (11,140,056 | ) | $ | (4,173,255 | ) | ||||||||||||||||||||||
Isssuance
of common stock for consulting services
|
1,340,000 | $ | 134,000 | $ | 470,000 | $ | (449,584 | ) | $ | - | $ | 154,416 | ||||||||||||||||||||||||||||||||||||
Issuance
of stock for principal and interest due on convertible
notes
|
675,000 | $ | 67,500 | $ | 356,817 | $ | 424,317 | |||||||||||||||||||||||||||||||||||||||||
Conversion
of Preferred Stock
|
(900 | ) | $ | (900 | ) | 15,000 | $ | 1,500 | $ | (600 | ) | $ | - | |||||||||||||||||||||||||||||||||||
Amortization
of deferred compensation
|
$ | 270,931 | $ | 270,931 | ||||||||||||||||||||||||||||||||||||||||||||
Stock
Based Compensation
|
$ | 296,801 | $ | 296,801 | ||||||||||||||||||||||||||||||||||||||||||||
Cumulative
Preferred Dividends
|
$ | (13,925 | ) | $ | (13,925 | ) | ||||||||||||||||||||||||||||||||||||||||||
Interest
on Notes Receivable from stockholder
|
$ | (19,763 | ) | $ | (19,763 | ) | ||||||||||||||||||||||||||||||||||||||||||
Reclassification
of deferred compensation
|
$ | - | $ | - | ||||||||||||||||||||||||||||||||||||||||||||
Issuance
of options for Consulting Costs
|
$ | 120,000 | $ | (120,000 | ) | |||||||||||||||||||||||||||||||||||||||||||
Net Loss
(Restated)
|
$ | (3,825,042 | ) | $ | (3,825,042 | ) | ||||||||||||||||||||||||||||||||||||||||||
Balance,
December 31, 2007 (Restated)
|
26,880 | $ | 26,880 | 11,640 | $ | 291,000 | 13,744,654 | $ | 1,374,466 | $ | 7,743,743 | $ | (545,165 | ) | $ | (334,921 | ) | $ | (462,500 | ) | $ | (14,979,023 | ) | $ | (6,885,520 | ) | ||||||||||||||||||||||
Isssuance
of common stock for consulting services
|
875,000 | $ | 87,500 | $ | 41,500 | $ | (93,000 | ) | $ | - | $ | 36,000 | ||||||||||||||||||||||||||||||||||||
Issuance
of stock for penalties due on convertible notes
|
725,000 | $ | 72,500 | $ | 7,250 | $ | 79,750 | |||||||||||||||||||||||||||||||||||||||||
Change
in Fair Value of deferred compensation
|
$ | (10,000 | ) | $ | (10,000 | ) | ||||||||||||||||||||||||||||||||||||||||||
Deferred
Comp- ISOP granted 10/8/08 & vested 50% 12/08
|
$ | 35,014 | $ | 35,014 | ||||||||||||||||||||||||||||||||||||||||||||
Amortization of
deferred compensation
|
$ | 326,254 | $ | 326,254 | ||||||||||||||||||||||||||||||||||||||||||||
Cumulative
Preferred Dividends
|
$ | (82,550 | ) | $ | (82,550 | ) | ||||||||||||||||||||||||||||||||||||||||||
Write
off of uncollectible receivable
|
$ | (462,500 | ) | $ | 462,500 | $ | - | |||||||||||||||||||||||||||||||||||||||||
Interest
on Note Receivable
|
$ | (19,763 | ) | $ | (19,763 | ) | ||||||||||||||||||||||||||||||||||||||||||
Net
Income
|
$ | 2,181,392 | $ | 2,181,392 | ||||||||||||||||||||||||||||||||||||||||||||
Balance,
December 31, 2008
|
26,880 | $ | 26,880 | 11,640 | $ | 291,000 | 15,344,654 | $ | 1,534,466 | $ | 7,355,007 | $ | (564,928 | ) | $ | (101,667 | ) | $ | - | $ | (12,880,181 | ) | $ | 4,339,423 |
2008
|
2007
As
Restated
|
|||||||
Cash
flows from operating activities:
|
||||||||
Net
income (loss)
|
$ | 2,181,392 | $ | (3,825,042 | ) | |||
Adjustments to reconcile net loss
to net cash (used
in) provided by operating activities:
|
||||||||
Depreciation
and amortization of property and equipment
|
82,186 | 127,397 | ||||||
Bad
debt expense (recovery)
|
(2,741 | ) | 158,700 | |||||
Gain
on write off of accounts payable
|
(66,194 | ) | 111,459 | |||||
Gain
on forgiveness of debt
|
(2,872,133 | ) | - | |||||
Amortization
of deferred financing cost
|
296,268 | 358,295 | ||||||
Amortization
of stock-based consulting fees and employee
compensation
|
233,254 | 567,732 | ||||||
Amortization
of debt discount
|
1,280,067 | 1,352,274 | ||||||
Estmated
fair market value of common stock issued for consulting services and
related change in fair value
|
162,355 | 154,416 | ||||||
Estmated
fair market value of common stock issued to employees
|
35,014 | - | ||||||
Gain
(loss) on valuation of derivative liabilities
|
(4,168,415 | ) | 414,516 | |||||
Interest
accrued on notes receivable from stockholders
|
(19,763 | ) | (19,763 | ) | ||||
Changes
in operating assets and liabilities:
|
||||||||
Contracts
receivable
|
203,830 | (294,015 | ) | |||||
Inventories
|
322,085 | 234,075 | ||||||
Costs
and estimated earnings in excess of billings on uncompleted
contracts
|
154,133 | 589,871 | ||||||
Prepaid
expenses and other current assets
|
(154,485 | ) | 6,022 | |||||
Accounts
payable and accrued liabilities
|
334,932 | 1,196,064 | ||||||
Billings
in excess of costs and estimated earnings on uncompleted
contracts
|
1,300,323 | (364,886 | ) | |||||
Net
cash (used in) provided by operating activities
|
(697,892 | ) | 767,115 | |||||
Cash
flows from investing activities:
|
||||||||
Purchases
of property and equipment
|
- | (32,225 | ) | |||||
Net
cash used in investing activities
|
- | (32,225 | ) | |||||
Cash
flows from financing activities:
|
||||||||
Restricted
cash
|
- | 123,898 | ||||||
Bank
overdraft
|
(3,633 | ) | 190 | |||||
Proceeds
from issuance of convertible notes payable
|
600,000 | - | ||||||
Principal
payments on notes payable and capital lease
|
(148,315 | ) | (630,567 | ) | ||||
Net
cash provided by (used in) financing
activities
|
448,052 | (506,479 | ) | |||||
Net
(decrease) increase in cash
|
(249,840 | ) | 228,411 | |||||
Cash
at beginning of year
|
281,729 | 53,318 | ||||||
Cash
at end of year
|
$ | 31,889 | $ | 281,729 | ||||
Supplemental
disclosure of non-cash financing and investing
activities:
|
||||||||
Accrued
cumulative dividends on preferred stock
|
$ | 82,550 | $ | 83,675 | ||||
Reversal
of accrued dividends on preferred stock
|
$ | - | $ | (69,750 | ) | |||
Reclasification
of accrued interes and penalties to notes payable
|
$ | 1,178,806 | $ | - | ||||
Conversion
of Series C preferred stock to common stock
|
$ | - | $ | 1,500 | ||||
Debt
discount balance on convertible notes payable
|
$ | - | $ | 1,175,506 | ||||
Stock
and warrants Issued for Financing Costs
|
$ | 36,000 | $ | - | ||||
CAMHZN
non-cash debt modification
|
$ | 150,000 | $ | - | ||||
Derivative
liabilities from 15% CAMHZN note
|
$ | 442,219 | $ | - | ||||
Derivative
liabilities from amended 12% CAMOFI note
|
$ | 2,773,598 | $ | - |
|
·
|
The
Company continues its aggressive program for selling
machines.
|
|
·
|
The
Company continues to implement plans to further reduce operating
costs.
|
|
·
|
The
Company is seeking investment capital through the public and private
markets.
|
at
|
Inventory cost
(thousands)
|
Direct Labor
(thousands)
|
Direct
Material
(thousands)
|
Subcontractors
(thousands)
|
Allocation of
Indirect
Overhead
(thousands)
|
|||||||||||||||
12/31/2008
|
$ | 1,097 | $ | 107 | $ | 568 | $ | 45 | $ | 377 | ||||||||||
12/31/2007
|
$ | 1,172 | $ | 86 | $ | 615 | $ | 61 | $ | 410 |
December 31,
2008
|
December 31,
2007
|
|||||||
Cumulative costs
to date
|
$ | 6,756,000 | $ | 7,007,000 | ||||
Cumulative
gross profit to date
|
5,768,000 | 7,893,000 | ||||||
Cumulative
revenue earned
|
12,524,000 | 14,900,000 | ||||||
Less
progress billings to date
|
(13,495,000 | ) | (14,417,000 | ) | ||||
Net
(over) / under billings
|
$ | (971,000 | ) | $ | 483,000 |
December 31,
2008
|
December 31,
2007
|
|||||||
Costs
and estimated earnings in excess of billings on uncompleted
contracts
|
$ | 417,000 | $ | 571,000 | ||||
Billings
in excess of costs and estimated earnings on uncompleted
contracts
|
(1,388,000 | ) | (88,000 | ) | ||||
Net
over billings
|
$ | (971,000 | ) | $ | 483,000 |
December 31,
2008
|
December 31,
2007
|
|||||||
Machinery
and equipment
|
$ | 907,000 | $ | 907,000 | ||||
Leased
vehicles
|
109,000 | 109,000 | ||||||
Computer
equipment
|
20,000 | 20,000 | ||||||
Furniture
and fixture
|
4,000 | 4,000 | ||||||
1,040,000 | 1,040,000 | |||||||
Less
accumulated depreciation and amortization
|
(853,000 | ) | (771,000 | ) | ||||
$ | 187,000 | $ | 269,000 |
2009
|
$ | 27,856 | ||
2010
|
9,804 | |||
$ | 37,660 |
2008
|
2007
|
|||||||
Computed
“expected” tax (benefit) expense
|
$ | (1,349,000 | ) | $ | (1,146,000 | ) | ||
Addition
to (reduction) in income taxes resulting from:
|
||||||||
State
income taxes, net of federal benefit
|
(240,000 | ) | (183,000 | ) | ||||
Change
in deferred tax asset valuation allowance
|
1,592,200 | 1,222,000 | ||||||
Non-deductible
expenses
|
- | 107,000 | ||||||
$ | 3,200 | $ | - |
2008
|
2007
|
|||||||
Deferred
tax assets:
|
||||||||
Tax
net operating loss carryforwards
|
$ | 7,022,000 | $ | 5,728,000 | ||||
Warrant
liability
|
(593,000 | ) | (598,000 | ) | ||||
Depreciation
|
27,000 | |||||||
Accrued
inventory reserve
|
213,000 | 114,000 | ||||||
Accrued
expenses
|
308,000 | 141,000 | ||||||
Total
gross deferred tax asset
|
6,977,000 | 5,385,000 | ||||||
Less
valuation allowance
|
(6,977,000 | ) | (5,385,000 | ) | ||||
Total
net deferred tax asset
|
$ | – | $ | – |
Tax Years
|
||
2005 – 2007
|
||
California
|
2004 – 2007
|
Weighted
|
||||||||||||||||
Weighted
|
Average
|
|||||||||||||||
Average
|
Remaining
|
Aggregate
|
||||||||||||||
Number of
|
Exercise
|
Contractual
|
Intrinsic
|
|||||||||||||
Shares
|
Price
|
Term in Years
|
Value (1)
|
|||||||||||||
Vested
|
3,450,000 | $ | 0.17 | 1.99 | $ | — | ||||||||||
Expected
to vest(2)
|
650,000 | $ | 0.08 | 1.26 | $ | — | ||||||||||
Total
|
4,100,000 | $ | — |
|
(1)
|
These
amounts represent the difference between the exercise price and $0.05, the
closing market price of the Company's common stock on December 31, 2008 as
quoted on the Over-the-Counter Bulletin Board under the symbol "NCNC.OB"
for all in-the-money options
outstanding.
|
|
(2)
|
The
650,000 options are expected to become fully vested on April 8, 2009 and
are valued at $35,014 based on the stock market price of the shares at the
contract date.
|
Outstanding Options
|
||||||||||||||||
Shares
|
|
Weighted
|
Aggregate
|
|||||||||||||
Available
|
Number of
|
Average
|
Intrinsic
|
|||||||||||||
for Grant
|
Shares
|
Exercise Price
|
Value (1)
|
|||||||||||||
December
31, 2006
|
1,750,000 | 3,250,000 | $ | 0.25 | $ | — | ||||||||||
Grants*
|
800,000 | 800,000 | $ | 0.15 | ||||||||||||
Exercises
|
— | — | — | |||||||||||||
Cancellations
|
(100,000 | ) | (100,000 | ) | $ | 1.10 | ||||||||||
December
31, 2007
|
1,050,000 | 3,950,000 | $ | 0.20 | $ | 79,000 | ||||||||||
Grants**
|
1,300,000 | 1,300,000 | $ | 0.08 | ||||||||||||
Exercises
|
— | — | — | |||||||||||||
Cancellations
|
1,150,000 | 1,150,000 | $ | 0.25 | ||||||||||||
December
31, 2008
|
900,000 | 4,100,000 | $ | 0.15 | $ | — | ||||||||||
Options
exercisable at:
|
||||||||||||||||
December 31,
2007
|
1,250,000 | $ | 0.20 | |||||||||||||
December 31,
2008
|
3,450,000 | $ | 0.17 |
Options Outstanding
|
||||||||||||||||
Weighted
|
||||||||||||||||
Average
|
Weighted,
|
|||||||||||||||
Number
of
|
Remaining
|
Average
|
Exercisable
|
|||||||||||||
Options
|
Contractual
|
Exercise
|
at
December 31,
|
|||||||||||||
Exercise Price
|
Outstanding
|
Life (Years)
|
Price
|
2008
|
||||||||||||
$0.075-0.0825
|
1,300,000 | 1.26 | $ | 0.08 | 650,000 | |||||||||||
$0.15-0.20
|
2,800,000 | 2.32 | 0.19 | 2,800,000 | ||||||||||||
4,100,000 | $ | 0.15 | 3,450,000 |
Outstanding
Warrants
|
||||||||||||
Weighted
|
Aggregate
|
|||||||||||
Number
of
|
Average
|
Intrinsic
|
||||||||||
Shares
|
Exercise Price
|
Value (1)
|
||||||||||
Outstanding
and Exercisable at December 31, 2006
|
12,928,852 | $ | 0.24 | $ | — | |||||||
Increase
due to anti-dilution provision of convertible debt
|
3,098,684 | 0.15 | ||||||||||
Grants
|
— | — | ||||||||||
Exercises
|
— | — | ||||||||||
Cancellations/Terminated
|
(25,000 | ) | $ | 0.65 | ||||||||
December
31, 2007
|
16,002,536 | $ | 0.19 | $ | — | |||||||
Grants
|
2,450,000 | $ | 0.12 | |||||||||
Replaced
|
3,214,286 | $ | 0.07 | |||||||||
Exercises
|
— | — | ||||||||||
Cancellations/
Terminated
|
(14,629,998 | ) | $ | 0.15 | ||||||||
extinguished
and replaced
|
(1,450,000 | ) | $ | 0.19 | ||||||||
Outstanding
and Exercisable at December 31, 2008
|
5,586,824 | $ | 0.21 | — |
(1)
|
Represents
the added value as difference between the exercise price and the closing
market price of the Company's common stock at the end of the reporting
period (as of December 31, 2006, December 31, 2007 and December 31, 2008,
the market price of the Company's common stock was $0.21, $0.22 and $0.05,
respectively).
|
Warrants Outstanding
|
||||||||||||||||
Weighted
|
||||||||||||||||
Average
|
Weighted
|
|||||||||||||||
Number of
|
Remaining
|
Average
|
Exercisable
|
|||||||||||||
Warrants
|
Contractual
|
Exercise
|
at December 31,
|
|||||||||||||
Exercise Price
|
Outstanding
|
Life (Years)
|
Price
|
2008
|
||||||||||||
$0.60-0.70
|
1,372,538 | 1.23 | $ | 0.64 | 1,372,538 | |||||||||||
$0.07
|
4,214,286 | 3.76 | 0.07 | 4,214,286 | ||||||||||||
5,586,824 | $ | 0.21 |
Equity Compensation Plan Information
|
||||||||||||
Securities
Available
Issuance
Plans
Securities
Column(A))
|
Number Of Securities To Be
Issued Upon Exercise Of
Outstanding Options,
Warrants And Rights
(A)
|
Weighted-Average
Exercise Price Of
Outstanding Options,
Warrants And Rights
(B)
|
Number Of
Remaining
For Future
Under Equity
Compensation
(Excluding
In
(C)
|
|||||||||
Equity
compensation plans approved by security holders
|
3,300,000 | 0.15 | 900,000 | |||||||||
Equity
compensation plans not approved by security holders
|
6,386,824 | 0.20 | — | |||||||||
Total
|
9,686,824 | — | 900,000 |
2008
|
2007
|
|||||||||||||||||||||||
Income
|
Per
Share
|
Income
|
Per
Share
|
|||||||||||||||||||||
(Loss)
|
Shares
|
Amount
|
(Loss)
|
Shares
|
Amount
|
|||||||||||||||||||
Net
income
|
$ | 2,181,392 | $ | (3,825,042 | ) | |||||||||||||||||||
Less: Preferred
stock dividends
|
(82,550 | ) | (13,925 | ) | ||||||||||||||||||||
Basic
income available to common shareholders
|
$ | 2,098,842 | 14,696,227 | $ | 0.14 | $ | (3,838,967 | ) | 12,886,382 | $ | (0.30 | ) | ||||||||||||
Add: Preferred
dividends
|
82,550 | - | ||||||||||||||||||||||
Add: Interest
on convertible debt
|
940,439 | - | ||||||||||||||||||||||
Add: Dilutive
impact of convertible preferred stock
|
- | 1,026,676 | - | - | ||||||||||||||||||||
Add: Dilutive
impact of convertible debt
|
- | 45,500,978 | - | - | ||||||||||||||||||||
Add: Dilutive
impact of options and warrants
|
- | 877,666 | - | - | ||||||||||||||||||||
Diluted
income available to common shareholders
|
$ | 3,121,831 | 62,101,547 | $ | 0.05 | $ | (3,838,967 | ) | 12,886,382 | $ | (0.30 | ) |
Effect
of Correction
|
As
Previously Reported
|
Adjustment
|
As
Restated
|
|||||||||
Balance
Sheet as of March 31, 2006
|
||||||||||||
Conversion
Option Liability
|
0 | 4,411,900 | 4,411,900 | |||||||||
Warrant
Liability
|
2,954,765 | (194,174 | ) | 2,760,591 | ||||||||
Accumulated
Deficit
|
7,883,952 | 2,907,726 | 10,791,678 | |||||||||
Total
Stockholders’ Deficit
|
66,598 | 2,907,726 | 2,974,324 | |||||||||
Statement
of Operations for the three months ended March 31,
2006
|
||||||||||||
Marked-to-Market
Gain (Loss)
|
(764,762 | ) | (1,165,062 | ) | (1,929,824 | ) | ||||||
Net
Income (Loss)
|
(1,212,380 | ) | (2,907,726 | ) | (4,120,106 | ) | ||||||
Net
Income (Loss) Available to common shareholders
|
(924,505 | ) | (2,907,726 | ) | (3,832,231 | ) | ||||||
EPS,
Basic and Diluted
|
(0.09 | ) | (0.26 | ) | (0.35 | ) | ||||||
Balance
Sheet as of June 30,2006
|
||||||||||||
Conversion
Option Liability
|
0 | 3,131,349 | 3,131,349 | |||||||||
Warrant
Liability
|
2,155,238 | (195,909 | ) | 1,959,329 | ||||||||
Accumulated
Deficit
|
7,579,559 | 1,625,440 | 9,204,999 | |||||||||
Total
Stockholders’ Deficit (Equity)
|
(334,838 | ) | 1,722,483 | 1,387,645 | ||||||||
Statement
of Operations for the three months ended June 30, 2006
|
||||||||||||
Marked-to-Market
Gain (Loss)
|
799,524 | 1,282,286 | 2,081,810 | |||||||||
Net
Income (Loss)
|
346,793 | 1,282,286 | 1,629,079 | |||||||||
Net
Income (Loss) Available to common shareholders
|
304,793 | 1,282,286 | 1,587,079 | |||||||||
EPS
– Basic
|
0.03 | 0.11 | 0.14 | |||||||||
EPS
- Diluted
|
0.02 | 0.10 | 0.12 |
Statement
of Operations for the six months ended June 30, 2006
|
||||||||||||
Marked-to-Market
Gain (Loss)
|
34,762 | 117,224 | 151,986 | |||||||||
Net
Income (Loss)
|
(865,587 | ) | (1,625,440 | ) | (2,491,027 | ) | ||||||
Net
Income (Loss) Available to common shareholders
|
(620,112 | ) | (1,625,440 | ) | (2,245,552 | ) | ||||||
EPS
– Basic
|
(0.06 | ) | (0.14 | ) | (0.20 | ) | ||||||
EPS
– Diluted
|
(0.06 | ) | (0.14 | ) | (0.20 | ) | ||||||
Balance
Sheet as of September 30, 2006
|
||||||||||||
Conversion
Option Liability
|
0 | 2,814,867 | 2,814,867 | |||||||||
Warrant
Liability
|
1,320,952 | 440,350 | 1,761,302 | |||||||||
Accumulated
Deficit
|
7,704,934 | 1,945,217 | 9,650,151 | |||||||||
Total
Stockholders’ Deficit (Equity)
|
(256,440 | ) | 2,089,237 | 1,832,797 | ||||||||
Statement
of Operations for the three months ended September 30,
2006
|
||||||||||||
Marked-to-Market
Gain (Loss)
|
834,286 | (319,777 | ) | 514,509 | ||||||||
Net
Income (Loss)
|
(125,375 | ) | (319,777 | ) | (445,152 | ) | ||||||
Net
Income (Loss) Available to common shareholders
|
(125,375 | ) | (319,777 | ) | (445,152 | ) | ||||||
EPS,
Basic and Diluted
|
(0.01 | ) | (0.03 | ) | (0.04 | ) | ||||||
Statement
of Operations for the nine months ended September 30,
2006
|
||||||||||||
Marked-to-Market
Gain (Loss)
|
869,048 | (202,553 | ) | 666,495 | ||||||||
Net
Income (Loss)
|
(990,962 | ) | (1,945,217 | ) | 869,048 | |||||||
Net
Income (Loss) Available to common shareholders
|
(745,487 | ) | (1,945,217 | ) | (2,690,704 | ) | ||||||
EPS,
Basic and Diluted
|
(0.11 | ) | (0.10 | ) | (0.21 | ) |
Balance
Sheet as of December 31, 2006
|
||||||||||||
Conversion
Option Liability
|
0 | 3,282,851 | 3,282,851 | |||||||||
Warrant
Liability
|
486,666 | 1,567,467 | 2,054,133 | |||||||||
Accumulated
Deficit
|
7,808,116 | 3,331,740 | 11,139,856 | |||||||||
Total
Stockholders’ Deficit (Equity)
|
(1,163,723 | ) | 5,336,978 | 4,173,255 | ||||||||
Statement
of Operations for the three months ended December 31,
2006
|
||||||||||||
Interest
Expense
|
802,447 | 1,742,664 | 2,545,111 | |||||||||
Marked-to-Market
Gain (Loss)
|
625,714 | (1,386,523 | ) | (760,809 | ) | |||||||
Net
Income (Loss)
|
(60,782 | ) | (1,386,523 | ) | (1,447,305 | ) | ||||||
Net
Income (Loss) Available to common shareholders
|
(103,182 | ) | (1,386,523 | ) | (1,489,705 | ) | ||||||
EPS,
Basic and Diluted
|
(0.01 | ) | (0.12 | ) | (0.13 | ) | ||||||
Statement
of Operations for the year ended December 31, 2006
|
||||||||||||
Interest
Expense
|
2,363,187 | 1,742,664 | 4,105,851 | |||||||||
Marked-to-Market
Gain (Loss)
|
1,494,762 | (1,589,076 | ) | (94,314 | ) | |||||||
Net
Income (Loss)
|
(1,051,744 | ) | (3,331,740 | ) | (4,383,484 | ) | ||||||
Net
Income (Loss) Available to common shareholders
|
(848,669 | ) | (3,331,740 | ) | (4,180,409 | ) | ||||||
EPS,
Basic and Diluted
|
(0.09 | ) | (0.30 | ) | (0.39 | ) |
Effect
of Correction
|
As
Previously Reported
|
Adjustment
|
As
Restated
|
|||||||||
Balance
Sheet as of March 31, 2007
|
||||||||||||
Conversion
Option Liability
|
0 | 4,752,369 | 4,752,369 | |||||||||
Warrant
Liability
|
0 | 2,973,625 | 2,973,625 | |||||||||
Accumulated
Deficit
|
7,819,079 | 5,720,576 | 13,539,655 | |||||||||
Total
Stockholders’ Deficit (equity)
|
(1,492,237 | ) | 8,065,471 | 6,573,234 | ||||||||
Statement
of Operations for the three months ended March 31,
2007
|
||||||||||||
Marked-to-Market
Gain (Loss)
|
0 | (2,389,016 | ) | (2,389,016 | ) | |||||||
Net
Income (Loss)
|
(10,963 | ) | (2,389,016 | ) | (2,399,979 | ) | ||||||
Net
Income (Loss) Available to common shareholders
|
(10,963 | ) | (2,389,016 | ) | (2,399,979 | ) | ||||||
EPS,
Basic and Diluted
|
0.00 | (0.20 | ) | (0.20 | ) | |||||||
Balance
Sheet as of June 30,2007
|
||||||||||||
Conversion
Option Liability
|
0 | 11,525,628 | 11,525,628 | |||||||||
Warrant
Liability
|
0 | 7,211,749 | 7,211,749 | |||||||||
Accumulated
Deficit
|
8,316,657 | 16,732,139 | 25,048,796 | |||||||||
Total
Stockholders’ Deficit (Equity)
|
(1,545,317 | ) | 19,627,512 | 18,082,195 | ||||||||
Statement
of Operations for the three months ended June 30, 2007
|
||||||||||||
Marked-to-Market
Gain (Loss)
|
0 | (11,011,383 | ) | (11,011,383 | ) | |||||||
Net
Income (Loss)
|
(524,928 | ) | (11,011,383 | ) | (11,536,311 | ) | ||||||
Net
Income (Loss) Available to common shareholders
|
(497,578 | ) | (11,011,383 | ) | (11,508,961 | ) | ||||||
EPS
– Basic and Diluted
|
(0.04 | ) | (0.87 | ) | (0.91 | ) | ||||||
Statement
of Operations for the six months ended June 30, 2007
|
||||||||||||
Marked-to-Market
Gain (Loss)
|
0 | (13,400,399 | ) | (13,400,399 | ) | |||||||
Net
Income (Loss)
|
(535,891 | ) | (13,400,399 | ) | (13,936,290 | ) | ||||||
Net
Income (Loss) Available to common shareholders
|
(508,541 | ) | (13,400,399 | ) | (13,908,940 | ) | ||||||
EPS
– Basic and Diluted
|
(0.06 | ) | (1.07 | ) | (1.13 | ) |
Balance
Sheet as of September 30, 2007
|
||||||||||||
Conversion
Option Liability
|
0 | 5,049,714 | 5,049,714 | |||||||||
Warrant
Liability
|
0 | 3,159,678 | 3,159,678 | |||||||||
Accumulated
Deficit
|
9,243,040 | 7,597,661 | 16,840,701 | |||||||||
Total
Stockholders’ Deficit (Equity)
|
(746,915 | ) | 9,200,158 | 8,453,243 | ||||||||
Statement
of Operations for the three months ended September 30,
2007
|
||||||||||||
Marked-to-Market
Gain (Loss)
|
0 | 10,527,985 | 10,527,985 | |||||||||
Net
Income (Loss)
|
(926,383 | ) | 10,527,985 | 9,601,602 | ||||||||
Net
Income (Loss) Available to common shareholders
|
(899,033 | ) | 10,527,985 | 9,628,952 | ||||||||
EPS
– Basic
|
(0.07 | ) | 0.79 | 0.72 | ||||||||
EPS
– Diluted
|
(0.07 | ) | 0.30 | 0.23 | ||||||||
Statement
of Operations for the nine months ended September 30,
2007
|
||||||||||||
Marked-to-Market
Gain (Loss)
|
0 | (2,872,414 | ) | (2,872,414 | ) | |||||||
Net
Income (Loss)
|
(1,462,274 | ) | (2,872,414 | ) | (4,334,688 | ) | ||||||
Net
Income (Loss) Available to common shareholders
|
(1,434,924 | ) | (2,845,064 | ) | (4,279,988 | ) | ||||||
EPS
– Basic
|
(0.11 | ) | (0.23 | ) | (0.34 | ) | ||||||
EPS
– Diluted
|
(0.11 | ) | (0.23 | ) | (0.34 | ) | ||||||
Balance
Sheet as of December 31, 2007
|
||||||||||||
Conversion
Option Liability
|
0 | 3,537,826 | 3,537,826 | |||||||||
Warrant
Liability
|
0 | 2,213,668 | 2,213,668 | |||||||||
Accumulated
Deficit
|
11,232,567 | 3,746,456 | 14,979,023 | |||||||||
Total
Stockholders’ Deficit (Equity)
|
1,134,026 | 5,751,494 | 6,885,520 | |||||||||
Statement
of Operations for the three months ended December 31,
2007
|
||||||||||||
Marked-to-Market
Gain (Loss)
|
0 | 2,457,898 | 2,457,898 | |||||||||
Net
Income (Loss)
|
(1,948,252 | ) | 2,457,898 | 509,646 | ||||||||
Net
Income (Loss) Available to common shareholders
|
(1,989,527 | ) | 2,457,898 | 468,371 | ||||||||
EPS
– Basic
|
(0.15 | ) | 0.19 | 0.04 | ||||||||
EPS
– Diluted
|
(0.15 | ) | 0.17 | 0.02 |
Effect
of Correction
|
As
Previously Reported
|
Adjustment
|
As
Restated
|
|||||||||
Statement
of Operations for the year ended December 31, 2007
|
||||||||||||
Marked-to-Market
Gain (Loss)
|
0 | (414,516 | ) | (414,516 | ) | |||||||
Net
Income (Loss)
|
(3,410,526 | ) | (414,516 | ) | (3,825,042 | ) | ||||||
Net
Income (Loss) Available to common shareholders
|
(3,424,451 | ) | (414,516 | ) | (3,838,967 | ) | ||||||
EPS,
Basic and Diluted
|
(0.27 | ) | (0.03 | ) | (0.30 | ) |
Balance
Sheet as of March 31, 2008
|
||||||||||||
Conversion
Option Liability
|
0 | 2,737,709 | 2,737,709 | |||||||||
Warrant
Liability
|
0 | 1,713,023 | 1,713,023 | |||||||||
Accumulated
Deficit
|
12,207,494 | 2,445,694 | 14,653,188 | |||||||||
Total
Stockholders’ Deficit (equity)
|
1,908,610 | 4,651,075 | 6,559,685 | |||||||||
Statement
of Operations for the three months ended March 31,
2008
|
||||||||||||
Marked-to-Market
Gain (Loss)
|
0 | 1,300,762 | 1,300,762 | |||||||||
Net
Income (Loss)
|
(974,927 | ) | 1,300,762 | 325,835 | ||||||||
Net
Income (Loss) Available to common shareholders
|
(974,927 | ) | 1,300,762 | 325,835 | ||||||||
EPS
- Basic
|
(0.07 | ) | 0.09 | 0.02 | ||||||||
EPS
- Diluted
|
(0.07 | ) | 0.08 | 0.01 | ||||||||
Balance
Sheet as of June 30,2008
|
||||||||||||
Conversion
Option Liability
|
0 | 3,021,989 | 3,021,989 | |||||||||
Warrant
Liability
|
0 | 186,916 | 186,916 | |||||||||
Accumulated
Deficit
|
13,098,072 | 1,203,869 | 14,301,941 | |||||||||
Total
Stockholders’ Deficit (Equity)
|
3,022,952 | 3,185,486 | 6,208,438 |
Statement
of Operations for the three months ended June 30, 2008
|
||||||||||||
Marked-to-Market
Gain (Loss)
|
0 | (515,057 | ) | (515,057 | ) | |||||||
Net
Income (Loss)
|
(849,305 | ) | 1,241,827 | 392,522 | ||||||||
Net
Income (Loss) Available to common shareholders
|
(890,580 | ) | 1,241,827 | 351,247 | ||||||||
EPS
– Basic
|
(0.06 | ) | 0.08 | 0.02 | ||||||||
EPS
– Diluted
|
(0.06 | ) | 0.08 | 0.02 | ||||||||
Statement
of Operations for the six months ended June 30, 2008
|
||||||||||||
Marked-to-Market
Gain (Loss)
|
0 | 785,705 | 785,705 | |||||||||
Net
Income (Loss)
|
(1,824,232 | ) | 2,542,589 | 718,357 | ||||||||
Net
Income (Loss) Available to common shareholders
|
(1,865,507 | ) | 2,542,589 | 677,082 | ||||||||
EPS
– Basic
|
(0.13 | ) | 0.18 | 0.05 | ||||||||
EPS
– Diluted
|
(0.13 | ) | 0.18 | 0.05 | ||||||||
Balance
Sheet as of September 30, 2008
|
||||||||||||
Conversion
Option Liability
|
0 | 4,032,781 | 4,032,781 | |||||||||
Warrant
Liability
|
0 | 310,389 | 310,389 | |||||||||
Convertible
Note Payable
|
543,390 | (348,758 | ) | 194,632 | ||||||||
Accumulated
Deficit
|
13,860,275 | 1,697,812 | 15,558,087 | |||||||||
Total
Stockholders’ Deficit (Equity)
|
3,604,689 | 3,859,895 | 7,464,584 | |||||||||
Statement
of Operations for the three months ended September 30,
2008
|
||||||||||||
Marked-to-Market
Gain (Loss)
|
0 | (753,802 | ) | (753,802 | ) | |||||||
Interest
Expense
|
57,387 | 31,705 | 89,092 | |||||||||
Net
Income (Loss)
|
(762,203 | ) | (785,507 | ) | (1,547,710 | ) | ||||||
Net
Income (Loss) Available to common shareholders
|
(803,478 | ) | (785,507 | ) | (1,588,985 | ) | ||||||
EPS
– Basic and Diluted
|
(0.05 | ) | (0.05 | ) | (0.10 | ) |
Statement
of Operations for the nine months ended September 30,
2008
|
||||||||||||
Marked-to-Market
Gain (Loss)
|
0 | 260,838 | 260,838 | |||||||||
Interest
Expense
|
1,041,538 | 79,263 | 1,120,801 | |||||||||
Net
Income (Loss)
|
(2,586,435 | ) | 2,096,985 | (489,450 | ) | |||||||
Net
Income (Loss) Available to common shareholders
|
(2,627,710 | ) | 2,096,985 | (530,725 | ) | |||||||
EPS
– Basic and Diluted
|
(0.18 | ) | 0.14 | (0.04 | ) |
|
||||
2009
|
432,000 | |||
2010
|
432,000 | |||
2011
|
432,000 | |||
2012
|
432,000 | |||
2013
|
432,000 | |||
Thereafter
|
2,160,000 | |||
4,320,000 |
Balance,
January 1, 2007
|
$ | 3,595,000 | ||
New
contracts, January 1, 2007 through December 31, 2007
|
8,151,000 | |||
11,746,000 | ||||
Less,
contract revenue earned – January 1, 2007 through December 31,
2007
|
(6,990,000 | ) | ||
Balance
December 31, 2007
|
$ | 4,756,000 | ||
Balance,
January 1, 2008
|
$ | 4,756,000 | ||
New
contracts, January 1, 2008 through December 31, 2008
|
6,119,000 | |||
10,875,000 | ||||
Less,
contract revenue earned – January 1, 2008 through December 31,
2008
|
(4,822,000 | ) | ||
Balance
December 31, 2008
|
$ | 6,053,000 |