Nevada
|
7372
|
38-3378963
|
||
(State
or jurisdiction of
incorporation
or organization)
|
(Primary
Standard Industrial
Classification
Code Number)
|
(I.R.S.
Employer
I.D.
Number)
|
CALCULATION
OF REGISTRATION FEE
|
|||||||||||||
Title
of Each Class of
Securities
to be Registered
|
|
Amount
To
Be
Registered
|
|
Proposed
Maximum
Offering
Price Per Share
|
|
Proposed
Maximum
Aggregate
Offering Price (4)
|
|
Amount
of
Registration
Fee
(5)
|
|||||
Common
Stock, $0.004995 par value (1)
|
4,183,800
|
$
|
0.23
|
$
|
962,274
|
$
|
29.54
|
||||||
Common
Stock, $0.004995 par value (2)
|
1,745,000
|
$
|
0.23
|
$
|
401,350
|
$
|
12.32
|
||||||
Common
Stock, $0.004995 par value (3)
|
2,236,000
|
$
|
0.23
|
$
|
514,280
|
$
|
15.79
|
||||||
TOTAL
|
8,164,800
|
$
|
1,877,904
|
$
|
57.65
|
1) |
Shares
of the Registrant's common stock, $0.004995 par value per share,
are being
registered for resale on behalf of certain selling security holders.
The
common stock being registered is issuable to the selling security
holders
on their conversion of our 8% Convertible Debentures issued on June
20,
2006 through June 11, 2007 (the “Debentures”). The terms of the Debentures
fix the number of common shares that may be issuable upon conversion
of
the principal portion of the Debentures. The debentureholders have
elected
to receive interest either quarterly in cash or at the earlier of
conversion or maturity in common stock. For those debentureholders
electing to receive common stock, the maximum number of common shares
so
issuable have been included in this registration.
|
2) |
Shares
of the Registrant's common stock, $0.004995 par value per share,
are being
registered for resale on behalf of certain selling security holders.
The
common stock
being
registered was issued to the selling security holders on their
exercise of
common stock purchase warrants pursuant to a rights
offering.
|
(3) |
Shares
of the Registrant's common stock, $0.004995 par value per share,
are being
registered for resale on behalf of certain selling security holders.
The
common stock being registered is issuable to the selling security
holders
on their exercise of warrants comprised of 570,000 warrant shares
issued
for services, 700,000 warrant shares issued related to short term
financings and 966,000 warrant shares issuable as a result of price
protection provisions contained in certain short term financing
agreements.
|
(4) |
Estimated
solely for purposes of calculating the registration fee in accordance
with
Rule 457(c) under the Securities Act of 1933, as amended (the "Act"),
based on the average of the closing bid and asked prices for the
Registrant's Common Stock (the "Common Stock") as reported on the
OTC
Bulletin Board on April 9,
2008.
|
(5) |
Of
this amount $59.67 was paid with the initial filing of this registration
statement on Form SB2, Registration No. 333-147638.
|
·
|
up
to 4,183,800 shares issuable to certain selling shareholders upon
the
conversion of our 8% Convertible Debentures which are comprised of
4,055,000 shares issuable for principal and 128,800 shares issuable
as
interest payments under the
Debentures.
|
·
|
1,745,000
shares which were issued to certain selling shareholders upon their
exercise of common stock warrants under a rights offering.
|
·
|
up
to 2,236,000 shares issuable to certain selling shareholders upon
the
exercise of warrants comprised of 570,000 warrant shares issued
for
services, 700,000 warrant shares issued related to short term financings
and 966,000 warrant shares issuable as a result of price
protection provisions contained in certain short term financing
agreements.
|
Page
|
|
PROSPECTUS
SUMMARY
|
1
|
SUMMARY
FINANCIAL DATA
|
5
|
RISK
FACTORS
|
5
|
PLAN
OF DISTRIBUTION
|
11
|
SELLING
SHAREHOLDERS
|
11
|
THE
COMPANY
|
13
|
General
|
13
|
Background
|
14
|
Business
|
15
|
Marketing
and distribution
|
18
|
Dependence
upon single customers
|
18
|
Facilities
|
19
|
Employees
|
19
|
Government
regulation
|
19
|
USE
OF PROCEEDS
|
19
|
LITIGATION
|
|
MANAGEMENT'S
DISCUSSION AND ANALYSIS OR PLAN OF OPERATION
|
20
|
CHANGES
IN ACCOUNTANTS
|
27
|
MANAGEMENT
|
28
|
PRINCIPAL
SHAREHOLDERS
|
|
CERTAIN
TRANSACTIONS
|
|
TRADING
MARKET AND RELATED MATTERS
|
|
DESCRIPTION
OF SECURITIES
|
|
LEGAL
MATTERS
|
|
EXPERTS
|
|
INDEX
TO CONSOLIDATED FINANCIAL STATEMENTS AND SCHEDULE
|
F-1
|
·
|
570,000
warrant shares issuable for services,
|
·
|
700,000
warrant shares issuable to holders of short term financings
and,
|
·
|
966,000
warrant shares issuable to certain holders of short term financings
as a
result of price protection provisions contained in their financing
agreements.
|
Shares
being offered for resale to the public
|
8,164,800
(32% of our shares currently
|
|
outstanding,
82% of our shares currently
|
||
held
by non-affiliates)
|
||
Total
shares outstanding prior to the offering
|
25,450,594
as of April 15, 2008
|
|
Total
shares held by non-affiliates prior to the offering
|
9,918,016
as of April 15, 2008
|
Total
shares outstanding assuming conversion
|
31,870,394
|
||||
of
the debentures, including shares issuable as
|
|||||
interest
payments under the debentures, and
|
|||||
exercise
of the warrants
|
|||||
Total
shares that would be outstanding assuming
|
42,362,261
|
||||
conversion
of the debentures, including shares
|
|||||
issuable
as interest payments under the debentures,
|
|||||
and
exercise of all outstanding options and warrants
|
|||||
Total
proceeds raised by offering
|
None.
However we may receive proceeds
|
||||
of
up to $762,000 on the exercise of
|
|||||
warrants
|
|||||
Convertible
debentures
|
A
form of our convertible debenture was
|
||||
included
as Exhibit 4.8 to our Current
|
|||||
Report
on Form 8K filed as of July 18,
|
|||||
2006
|
|||||
Dividend
policy
|
We
have never paid a dividend and do not
|
||||
anticipate
paying a dividend in the
|
|||||
foreseeable
future
|
|||||
Payments
to selling shareholders
|
We
have made or anticipate to make
|
||||
payments
to the selling shareholders as
|
|||||
follows:
|
|||||
Convertible
debentures
|
|||||
Finders
fee (1)
|
$ |
120,000
|
|
||
Interest
payments (3)
|
324,400
|
|
|||
Short-term
financings
|
|||||
Finders
fee (1)
|
$ |
30,000
|
|||
Placement
agent fee (2)
|
60,000
|
|
|||
Interest
payments (3)
|
68,914
|
||||
Net
proceeds raised from financings
|
Convertible
debentures
|
||||
Gross
proceeds
|
$ |
2,027,500
|
|
||
Less
finders fee
|
120,000
|
|
|||
Less
interest (two years)
|
324,400
|
|
|||
Net
proceeds
|
$ |
1,583,100
|
Short-term
financings (4)
|
|||||
Gross
proceeds
|
$
|
700,000
|
|||
Less
finders fee
|
30,000
|
||||
Less
placement agent fee
|
60,000
|
||||
Less
interest (nine months)
|
68,914
|
||||
Net
proceeds
|
$
|
541,086
|
(1)
|
Paid
to Michael Morrisett
|
(2)
|
Paid
to Midtown Partners LLC
|
(3)
|
Interest
payments are based on 8% interest for the convertible debentures
and 12%
and 15% for the short-term financings and do not take into consideration
an election to receive common stock in lieu of cash for a group of
the
convertible debenture holders.
|
(4)
|
Short
term financings consist of a one month $100,000 bridge loan in
May 2007
and nine month bridge loans aggregating $600,000 in July 2007.
The holders
of the bridge loans received warrants exercisable into up to one
warrant
share for each $1 loaned with five year terms and an exercise price
of
$.60 per share subject to price protection provisions should equity
be
issued at less than $.60 per share. As a result of the rights offering
in
October 2007, the terms of the warrants were changed to reflect
the price
protection provisions. Also, in April 2008, we entered into a Forbearance
Agreement with the note holders whereby the maturity date of the
bridge
loans was extended to June 9, 2008, the default interest rate of
22% per
annum is being accrued from February 1, 2008 to the payment date,
and an
accumulative 225,000 shares of restricted common stock is to be
issued to
the note holders.
|
Six
Months Ended December 31,
|
Year
Ended June 30,
|
||||||||||||
|
2007
|
2006
|
2007
|
2006
|
|||||||||
Net
sales
|
$
|
366,807
|
$
|
222,648
|
$
|
521,330
|
$
|
681,337
|
|||||
Net
(loss)
|
$
|
(1,412,910
|
)
|
$
|
(964,701
|
)
|
$
|
(2,110,698
|
)
|
$
|
(845,393
|
)
|
|
Net
(loss) per basic share
|
$
|
(0.06
|
)
|
$
|
(0.04
|
)
|
$
|
(0.09
|
)
|
$
|
(0.06
|
)
|
|
Balance
Sheet Data:
|
|
December
31, 2007
|
June
30, 2007
|
|||||
Working
capital deficit
|
$
|
(3,418,193
|
)
|
$
|
(1,679,643
|
)
|
|
Total
assets
|
$
|
409,605
|
$
|
435,525
|
|||
Total
liabilities
|
$
|
4,116,440
|
$
|
3,311,490
|
|||
Stockholders'
deficit
|
$
|
(3,706,835
|
)
|
$
|
(2,875,965
|
)
|
· |
We
may not be able to raise enough money to develop our services and
bring
them to market;
|
· |
Our
projected capital needs may be inaccurate, and we may not have enough
money to develop our services and bring them to
market;
|
· |
We
may experience unanticipated development or marketing expenses, which
may
make it more difficult to develop our services and bring them to
market;
|
· |
Even
if we are able to develop our services and bring them to market,
we may
not earn enough revenues from the sales of our services to cover
the costs
of operating our business.
|
· |
If
we are unsuccessful in our development efforts, we are not likely
to ever
become profitable.
|
·
|
The
lack of readily available price quotations;
|
·
|
The
absence of consistent administrative supervision of “bid” and “ask”
quotations;
|
·
|
Lower
trading volume; and
|
·
|
Market
conditions.
|
|
·
|
A
standardized risk disclosure document identifying the risks inherent
in
investment in penny stocks;
|
|
·
|
All
compensation received by the broker-dealer in connection with the
transaction;
|
|
·
|
Current
quotation prices and other relevant market data; and
|
|
·
|
Monthly
account statements reflecting the fair market value of the securities.
In
addition, these rules require that a broker-dealer obtain financial
and
other information from a customer, determine that transactions in
penny
stocks are suitable for such customer and deliver a written statement
to
such customer setting forth the basis for this determination.
|
Beneficial
Ownership
|
Maximum
Number of
|
Amount
and Percentage of
|
||||||||||||||
|
of
Common Stock as
|
Shares
of Common
|
Common
Stock After the Sale
|
|||||||||||||
Name
|
of
April 15, 2008
|
Stock
Offered for Sale
|
Number
|
%
|
||||||||||||
Aladray,
Adnan
|
120,000
|
(1) |
|
120,000
|
-
|
*
|
||||||||||
Aladray,
Nazeah
|
60,000
|
(1) |
|
60,000
|
-
|
*
|
||||||||||
Belz,
Bruce Trustee
|
100,000
|
(1) |
|
100,000
|
-
|
*
|
||||||||||
Carter,
Shanon
|
21,600
|
(2) |
|
21,600
|
-
|
*
|
||||||||||
Chrobak,
Jerome
|
200,000
|
(1) |
|
200,000
|
-
|
*
|
||||||||||
Ciner,
Eugene and Natalie
|
24,000
|
(3) |
|
24,000
|
-
|
*
|
||||||||||
Daniels,
Richard
|
150,000
|
(1) |
|
150,000
|
-
|
*
|
||||||||||
Duchein,
Derek IRA
|
388,800
|
(2) |
|
388,800
|
-
|
*
|
||||||||||
Duchein,
Julie IRA
|
259,200
|
(2) |
|
259,200
|
-
|
*
|
||||||||||
Flannery,
Todd
|
100,000
|
(9) |
|
100,000
|
-
|
*
|
||||||||||
Flowers,
Tim
|
43,200
|
(2) |
|
43,200
|
-
|
*
|
||||||||||
Holland,
Bryan
|
58,000
|
(10) |
|
58,000
|
-
|
*
|
||||||||||
Garbourel,
Victor
|
800,000
|
(1) |
|
800,000
|
-
|
*
|
||||||||||
Giffhorn,
Jesse
|
113,500
|
(2) |
|
112,000
|
1,500
|
*
|
||||||||||
Giffhorn,
Lowell
|
577,000
|
(4) |
|
532,000
|
45,000
|
*
|
||||||||||
Griesel,
Dian
|
240,000
|
(5) (17) |
|
240,000
|
-
|
*
|
||||||||||
Iroquois
Master Fund Ltd.
|
600,000
|
(3) (11) |
|
600,000
|
-
|
*
|
||||||||||
Kybartai
Trust
|
240,000
|
(3) (12) |
|
240,000
|
-
|
*
|
||||||||||
Kincaid,
Doug
|
150,000
|
(9) |
|
150,000
|
-
|
*
|
||||||||||
Little
Bear Investments LLC
|
240,000
|
(3) (13) |
|
240,000
|
-
|
*
|
||||||||||
Luedloff,
Mitchell
|
43,200
|
(2) |
|
43,200
|
-
|
*
|
||||||||||
Midtown
Partners LLC
|
144,000
|
(5) (14) |
|
144,000
|
-
|
*
|
||||||||||
Morrisett,
Michael
|
512,000
|
(5) (16) |
|
312,000
|
200,000
|
*
|
||||||||||
Neilitz,
Jason
|
150,000
|
(9) |
|
150,000
|
-
|
*
|
||||||||||
Opperman,
Anthony Wayne
|
200,000
|
(1) |
|
200,000
|
-
|
*
|
||||||||||
Opperman,
Donald
|
43,200
|
(2) |
|
43,200
|
-
|
*
|
||||||||||
Prensky,
Zachary
|
336,000
|
(3) |
|
336,000
|
-
|
*
|
||||||||||
Potawatomi
Business Devel Corp
|
2,000,000
|
(8) |
|
2,000,000
|
-
|
*
|
||||||||||
Pratt,
Steven
|
23,200
|
(10) |
|
23,200
|
-
|
*
|
||||||||||
Shady
Beach Trust
|
108,000
|
(2) (15) |
|
108,000
|
-
|
*
|
||||||||||
Vermaelen,
Theo
|
740,759
|
(6) |
|
86,400
|
654,359
|
2.7
|
%
|
|||||||||
Zolin,
James and Josephine
|
280,000
|
(7) |
|
280,000
|
-
|
*
|
||||||||||
*
less than 1%
|
(1)
|
Includes
shares of common stock issuable upon the conversion of 8% convertible
debenture(s) plus shares of common stock currently outstanding issued
on
the exercise of the rights
offering.
|
(2)
|
Includes
shares of common stock issuable upon the conversion of 8% convertible
debenture(s) plus the payment of interest in common stock plus shares
of
common stock currently outstanding issued on the exercise of the
rights
offering.
|
(3)
|
Includes
shares of common stock issuable upon the exercise of common stock
purchase
warrants issued to Eugene and Natalie Ciner, the Iroquois Master
Fund
Ltd., the Kybarti Trust, Little Bear Investments LLC, and Zachary
Prensky
as a result of their participation in 15% short term bridge loans
entered
into in July 2007 of 10,000, 250,000, 100,000, 100,000 and 140,000
warrant
shares, respectively. Includes shares of common stock issuable
upon the
exercise of common stock purchase warrants issued as a result of
price
protection provisions contained in their warrant agreements which
were
triggered as a result of a rights offering of 14,000, 350,000,
140,000,
140,000, and 196,000,
respectively.
|
(4)
|
Mr.
Giffhorn, an affiliate, is a director and Chief Financial Officer
of the
Company. The number of shares includes 345,000 shares of common stock
and
232,000 shares of common stock issuable upon the conversion of 8%
convertible debentures, including
interest.
|
(5)
|
Includes
shares of common stock issuable upon the exercise of common stock
purchase
warrants issued to Dian Griesel, Midtown Partners LLC and Michael
Morrisett for services they provided of 240,000, 60,000 and 270,000,
respectively. Includes shares of common stock issuable upon the
exercise
of common stock purchase warrants issued as a result of price protection
provisions contained in certain of their warrant agreements which
were
triggered as a result of a rights offering of none, 84,000 and
42,000,
respectively.
|
(6)
|
Dr.
Vermaelen, an affiliate, is a director of the Company. The number
of
shares includes 694,359 shares of common stock and 46,400 shares
of common
stock issuable upon the conversion of an 8% convertible debenture,
including interest.
|
(7)
|
Includes
90,000 shares of common stock issuable upon the conversion of 8%
convertible debentures, including interest, 100,000 shares of common
stock
issuable upon the exercise of a common stock purchase warrant issued
for
their participation in a short term loan and 90,000 shares of common
stock
currently outstanding issued on the exercise of the rights
offering.
|
(8)
|
Includes
2,000,000 shares of common stock issuable upon the conversion of
an 8%
convertible debenture. The shares issuable to the Potawatomi Business
Development Corp. (PBDC) on the conversion of debentures or the exercise
of warrants would not be deemed beneficially owned (due to exercise
restrictions within the debenture and warrants) within the meaning
of
Sections 13(d) and 13(g) of the Exchange Act to the extent that their
acquisition in a debenture conversion or a warrant exercise by the
PBDC
would cause the PBDC to own in excess of 4.99% of our outstanding
common
stock immediately following such exercise. By the terms of the debenture
and warrants, the 4.99% limitation may be increased to a maximum
of 9.99%
if the Company accepts a tender offer and a change in control takes
place.
Therefore, it is expected that the PBDC will not beneficially own
more
than 9.99% of our outstanding common stock at any time. Carol Lease
has
the sole voting and/or dispositive powers with respect to the securities
owned by the PBDC.
|
(9)
|
Includes
shares of common stock issuable upon the conversion of 8% convertible
debenture(s).
|
(10)
|
Includes
shares of common stock issuable upon the conversion of 8% convertible
debenture(s) plus the payment of interest in common
stock.
|
(11) |
Iroquois
Capital Management, LLC is the trading manager of Iroquois Master
Fund
Ltd. and has voting and investment discretion over the securities
held by
Iroquois Master Fund Ltd. Joshua Silverman has control over Iroquois
Capital Management, LLC and, in turn, has voting and investment discretion
over the securities held by Iroquois Master Fund, Ltd. Both Iroquois
Capital Management, LLC and Joshua Silverman disclaim beneficial
ownership
of the securities held by Iroquois Master Fund.
|
(12) |
Wolf
Prensky has the sole voting and/or dispostive powers with respect
to the
securities owned by The K ybartai
Trust.
|
(13) |
Jeffrey
Mann and Zachary Prensky share the voting and/or dispositive powers
with
respect to the shares owned by Little Bear Investments LLC.
|
(14) |
Bruce
Jordan has the sole voting and/or dispostive powers with respect
to the
securities owned by Midtown Partners LLC. In February 2007, we
entered
into a Placement Agent Agreement with Midtown Partners LLC who
is a
registered broker-dealer. The shares offered for resale by Midtown
Partners LLC on the exercise of a warrant were acquired as
transaction-based compensation earned for investment banking services
per
the Placement Agent Agreement. The warrant was issued as a result
of
Midtown facilitating the 15% short term bridge loans in July
2007.
|
(15)
|
Nancy
Hughes has the sole voting and/or dispostive powers with respect
to the
securities owned by Shady Beach
Trust.
|
(16)
|
In
July 2006, Mr. Morrisett entered into a Consulting Service Agreement
with
us. The shares offered for resale by Mr. Morrisett on the exercise
of
warrants were acquired as a result of Mr. Morrisett introducing
us to the
Potawatomi Business Development Group and Midtown Partners
LLC.
|
(17)
|
Ms.
Griesel is a principal for Investor Relations Group, an investor
relations
firm. In September 2006, we entered into a Letter of Agreement
with
Investor Relations Group to provide services. The shares offered
for
resale by Ms. Griesel on the exercise of a warrant were acquired
as a
result of this agreement.
|
2007
|
2006
|
||||||
96.5
|
%
|
90.4
|
%
|
||||
Foreign
sales
|
|||||||
Europe
|
2.8
|
%
|
6.6
|
%
|
|||
Other
|
.7
|
%
|
3.0
|
%
|
|||
Total
sales
|
100.0
|
%
|
100.0
|
%
|
2007
|
2006
|
||||||
$
|
125,000
|
$
|
289,000
|
||||
Amgen
|
61,900
|
-
|
Three
Months Ended December 31,
|
Increase
|
||||||||||||
2007
|
2006
|
(Decrease)
|
%
|
||||||||||
Statements
of Operations
|
|||||||||||||
Revenues
|
$
|
206,981
|
$
|
135,253
|
$
|
71,728
|
53.0
|
%
|
|||||
Selling
expenses
|
35,734
|
24,756
|
10,978
|
44.3
|
%
|
||||||||
Research
and development
|
126,961
|
115,309
|
11,652
|
10.1
|
%
|
||||||||
General
and administrative
|
|||||||||||||
expenses
|
477,841
|
449,916
|
27,925
|
6.2
|
%
|
||||||||
Interest
expense
|
271,904
|
104,101
|
167,803
|
161.2
|
%
|
||||||||
Total
expenses
|
912,440
|
694,082
|
218,358
|
31.5
|
%
|
||||||||
Net
(loss)
|
$
|
(705,459
|
)
|
$
|
(558,829
|
)
|
$
|
146,630
|
26.2
|
%
|
|||
Net
(loss) per basic and
|
|||||||||||||
diluted
share
|
$
|
(0.03
|
)
|
$
|
(0.02
|
)
|
$
|
0.01
|
50.0
|
%
|
Six
Months Ended December 31,
|
|
Increase
|
|
|
|
||||||||
|
|
2007
|
|
2006
|
|
(Decrease)
|
|
%
|
|||||
Statements
of Operations
|
|||||||||||||
Revenues
|
$
|
366,807
|
$
|
222,648
|
$
|
144,159
|
64.7
|
%
|
|||||
Selling
expenses
|
78,422
|
47,961
|
30,461
|
63.5
|
%
|
||||||||
Research
and development
|
245,729
|
198,444
|
47,285
|
23.8
|
%
|
||||||||
General
and administrative
|
|||||||||||||
expenses
|
945,096
|
767,840
|
177,256
|
23.1
|
%
|
||||||||
Interest
expense
|
510,470
|
173,104
|
337,366
|
194.9
|
%
|
||||||||
Total
expenses
|
1,779,717
|
1,187,349
|
592,368
|
49.9
|
%
|
||||||||
Net
(loss)
|
$
|
(1,412,910
|
)
|
$
|
(964,701
|
)
|
$
|
448,209
|
46.5
|
%
|
|||
Net
(loss) per basic and
|
|||||||||||||
diluted
share
|
$
|
(0.06
|
)
|
$
|
(0.04
|
)
|
$
|
0.02
|
50.0
|
%
|
Year
Ended
|
|
Year
Ended
|
|
Increase
|
|
|
|
||||||
|
|
June
30, 2007
|
|
June
30, 2006
|
|
(Decrease)
|
|
%
|
|||||
Statements
of Operations
|
|||||||||||||
Revenues
|
$
|
521,330
|
$
|
681,337
|
$
|
(160,007
|
)
|
-23.5
|
%
|
||||
Selling
expenses
|
101,296
|
103,190
|
(1,894
|
)
|
-1.8
|
%
|
|||||||
General
and administrative
|
|||||||||||||
expenses
|
2,115,310
|
1,215,966
|
899,344
|
74.0
|
%
|
||||||||
Other
income
|
(38,121
|
)
|
-
|
(38,121
|
)
|
NM
|
|||||||
Interest
expense
|
453,543
|
207,574
|
245,969
|
118.5
|
%
|
||||||||
Total
expenses
|
2,632,028
|
1,526,730
|
1,105,298
|
72.4
|
%
|
||||||||
Net
(loss)
|
$
|
(2,110,698
|
)
|
$
|
(845,393
|
)
|
$
|
(1,265,305
|
)
|
149.7
|
%
|
||
Net
(loss) per basic and
|
|||||||||||||
diluted
share
|
$
|
(0.09
|
)
|
$
|
(0.06
|
)
|
$
|
(0.03
|
)
|
50.0
|
%
|
As
of
|
|
|
Increase
|
|
||||||
|
|
|
December
31, 2007
|
|
|
June
30, 2007
|
|
|
(Decrease)
|
|
Working
Capital
|
||||||||||
Current
assets
|
$
|
259,958
|
$
|
250,218
|
$
|
9,740
|
||||
Current
liabilities
|
3,678,151
|
1,929,861
|
1,748,290
|
|||||||
Working
capital deficit
|
$
|
(3,418,193
|
)
|
$
|
(1,679,643
|
)
|
$
|
1,738,550
|
||
Long-term
debt
|
$
|
438,289
|
$
|
1,381,629
|
$
|
(943,340
|
)
|
|||
Stockholders'
deficit
|
$
|
(3,706,835
|
)
|
$
|
(2,875,965
|
)
|
$
|
830,870
|
Six
Months Ended December 31,
|
Increase
|
|||||||||
2007
|
2006
|
(Decrease)
|
|
|||||||
Statements
of Cash Flows Select Information
|
||||||||||
Net
cash provided (used) by:
|
||||||||||
Operating
activities
|
$
|
(1,000,256
|
)
|
$
|
(804,297
|
)
|
$
|
195,959
|
||
Investing
activities
|
$
|
(9,956
|
)
|
$
|
(26,830
|
)
|
$
|
(16,874
|
)
|
|
Financing
activities
|
$
|
957,549
|
$
|
996,928
|
$
|
(39,379
|
)
|
As
of
|
Increase
|
|||||||||
December
31,2007
|
|
|
June
30, 2007
|
|
|
(Decrease)
|
|
|||
Balance
Sheet Select Information
|
||||||||||
Cash
and cash equivalents
|
$
|
32,353
|
$
|
85,016
|
$
|
(52,663
|
)
|
|||
Accounts
receivable
|
$
|
118,068
|
$
|
75,283
|
$
|
42,785
|
||||
Accounts
payable and accrued expenses
|
$
|
1,511,618
|
$
|
1,382,875
|
$
|
128,743
|
Name
|
|
Age
|
|
Position
|
John
R. Dunn II
|
|
56
|
|
Chairman,
Chief Executive Officer, President, and Director
|
George
Dunn
|
|
50
|
|
Secretary,
Chief Operating Officer
|
Lowell
W. Giffhorn
|
|
60
|
|
Chief
Financial Officer and Director
|
Theo
Vermaelen
|
|
53
|
|
Director
|
Stephen
Eisold
|
|
60
|
|
Director
|
Jason
Booth
|
41
|
Director
|
·
|
A
breach of the director’s duty of loyalty to our company or our
stockholders;
|
·
|
Acts
or omissions by the director not in good faith or which involve
intentional misconduct or a knowing violation of law;
|
·
|
Willful
or negligent declaration of an unlawful dividend, stock purchase
or
redemption; or
|
·
|
Transactions
from which the director derived an improper personal benefit.
|
Name
and Principal Position
|
Fiscal
Year
|
Salary
($)
|
Option
Awards ($)
|
Total
($)
|
|||||||||
[a]
|
[b]
|
[c]
|
[f]
|
[j]
|
|||||||||
John
R. Dunn II
|
2007
|
$
|
108,000
|
$
|
5,071
|
$
|
113,071
|
||||||
President,
CEO and
|
2006
|
$
|
108,000
|
$
|
27,427
|
$
|
135,427
|
||||||
Director
|
|||||||||||||
George
Dunn
|
2007
|
$
|
108,000
|
$
|
5,071
|
$
|
113,071
|
||||||
VP,
Secretary and
|
2006
|
$
|
102,000
|
$
|
24,565
|
$
|
126,565
|
||||||
COO
|
June
30, 2007
|
June
30, 2006
|
||||||
Dividend
yield
|
0
|
%
|
0
|
%
|
|||
Volatility
|
42
|
%
|
1%-30
|
%
|
|||
Risk-free
interest rates
|
5.10
|
%
|
2.76%-4.84
|
%
|
|||
Expected
life
|
5
years
|
5
years
|
Name
|
Number
of Securities Underlying Unexercised Options (#)
Exercisable
|
Option
Exercise Price ($)
|
Option
Expiration Date
|
|||||||
[a]
|
[b]
|
[e]
|
[f]
|
|||||||
John
R. Dunn II
|
40,000
|
$
|
0.75
|
April
6, 2011
|
||||||
President,
CEO and
|
60,000
|
$
|
0.64
|
April
6, 2011
|
||||||
Director
|
50,000
|
$
|
0.64
|
June
15, 2012
|
||||||
George
Dunn
|
400,000
|
$
|
0.125
|
April
6, 2011
|
||||||
VP,
Secretary and
|
400,000
|
$
|
0.025
|
April
6, 2011
|
||||||
COO
|
60,000
|
$
|
0.64
|
April
6, 2011
|
||||||
50,000
|
$
|
0.64
|
June
15, 2012
|
Name
|
Fees
Earned or Paid In Cash ($)
|
Option
Awards ($)
|
All
Other Compensation ($)
|
Total
($)
|
|||||||||
[a]
|
[b]
|
[d]
|
[g]
|
[h]
|
|||||||||
Lowell
W. Giffhorn
|
-
|
$
|
5,071
|
$
|
75,000
|
$
|
80,071
|
||||||
Theo
Vermaelen
|
-
|
$
|
5,071
|
-
|
$
|
5,071
|
|||||||
Stephen
Eisold
|
-
|
$
|
5,071
|
-
|
$
|
5,071
|
|||||||
Jason
Booth
|
-
|
$
|
9,043
|
-
|
$
|
9,043
|
Name
|
Postion
with the Company
|
|
|
Shares
of Common Stock Beneficially Owned (1) (2)
|
|
|
Percentage
of Outstanding Shares
|
|
||
Executive
Officers and Directors
|
||||||||||
John
R. Dunn II (3)
|
Chairman
of the Board, Chief Executive Officer, Chief Technical Officer
and
Director
|
5,005,000
|
21.0
|
%
|
||||||
George
Dunn (4)
|
Vice
President, Secretary and Chief Operating Officer
|
2,301,000
|
9.4
|
%
|
||||||
Lowell
W. Giffhorn (5)
|
Vice
President, Chief Financial Officer and Director
|
645,000
|
2.7
|
%
|
||||||
Theo
Vermaelen (6)
|
Director
|
859,359
|
3.6
|
%
|
||||||
Steven
Eisold (7)
|
Director
|
724,494
|
3.0
|
%
|
||||||
Jason
Booth (8)
|
Director
|
75,000
|
*
|
|||||||
All
Exective Officers and Directors as a Group (6 persons) (9)
|
9,609,853
|
37.3
|
%
|
|||||||
Greater
than 5% Owners
|
||||||||||
Potawatomi
Business Development Corp.
|
4,000,000
|
Note
10
|
||||||||
Robert
Tabor
|
4,730,589
|
20.0
|
%
|
|||||||
Massoud
Kharrazian
|
1,487,136
|
6.3
|
%
|
|||||||
*
Less than 1%
|
(1) |
Reflects
amounts as to which the beneficial owner has sole voting power and
sole
investment power.
|
(2) |
Includes
stock options, common stock purchase warrants and convertible debentures
exercisable within 60
days
from the date hereof.
|
(3) |
Comprised
of 4,880,000 shares and 125,000 stock options.
|
(4) |
Comprised
of 1,416,000 shares and 885,000 stock options.
|
(5) |
Comprised
of 345,000 shares, 125,000 stock options, and 200,000 shares issuable
on
the conversion of a debenture.
|
(6) |
Comprised
of 694,359 shares, 125,000 stock options and 40,000 shares issuable
on the
conversion of a debenture.
|
(7) |
Comprised
of 599,494 shares and 125,000 stock
options.
|
(8) |
Comprised
of 75,000 stock options.
|
(9) |
Comprised
of 7,889,853 shares, 1,460,000 stock options and 240,000 shares issuable
on the conversion of a debenture.
|
10)
|
The
shares issuable to Potawatomi Business Development Corp. (PBDC) on
the
conversion of debentures or the exercise of warrants would not be
deemed
beneficially owned (due to exercise restrictions within the debentures
and
warrants) within the meaning of Sections 13(d) and 13(g) of the Exchange
Act to the extent that their acquisition in a debenture conversion
or a
warrant exercise by PBDC would cause PBDC to own in excess of 4.99%
of our
outstanding common stock immediately following such conversion or
exercise. By the terms of the debentures and warrants, the 4.99%
limitation may be increased to a maximum of 9.99% if we accept a
tender
offer and a change in control takes place. Therefore, it is expected
that
PBDC will not beneficially own more than 9.99% of our outstanding
common
stock at any time. Carol Leese has ultimate voting and/or investment
control over the securities owned by
PBDC.
|
Closing
Price
|
|||||||
High
|
Low
|
||||||
Fiscal
Year Ended June 30, 2008
|
|||||||
First
Quarter
|
$
|
0.44
|
$
|
0.29
|
|||
Second
Quarter
|
$
|
0.33
|
$
|
0.20
|
|||
Third
Quarter
|
$
|
0.35
|
$
|
0.20
|
|||
Fiscal
Year Ended June 30, 2007
|
|||||||
First
Quarter
|
$
|
0.50
|
$
|
0.21
|
|||
Second
Quarter
|
$
|
1.01
|
$
|
0.40
|
|||
Third
Quarter
|
$
|
0.60
|
$
|
0.35
|
|||
Fourth
Quarter
|
$
|
0.51
|
$
|
0.37
|
|||
Fiscal
Year Ended June 30, 2006
|
|||||||
First
Quarter
|
$
|
1.85
|
$
|
1.36
|
|||
Second
Quarter
|
$
|
1.75
|
$
|
1.10
|
|||
Third
Quarter
|
$
|
1.20
|
$
|
0.60
|
|||
Fourth
Quarter
|
$
|
0.68
|
$
|
0.25
|
Report
of Independent Registered Public Accounting Firm
|
F-2
|
|||
Consolidated
Balance Sheets, June 30, 2007 and 2006
|
F-3
|
|||
Consolidated
Statements of Operation, for the years ended
|
||||
June
30, 2007 and 2006
|
F-4
|
|||
Consolidated
Statement of Stockholders' Deficit, for the years ended
|
||||
June
30, 2007 and 2006
|
F-5
|
|||
Consolidated
Statements of Cash Flows, for the years ended June 30,
|
||||
2007
and 2006
|
F-6
|
|||
Notes
to Consolidated Financial Statements
|
F-7-F-22
|
|||
Condensed
Consolidated Balance Sheets as of December 31, 2007
(unaudited)
|
||||
and
June 30, 2007
|
F-23
|
|||
Condensed
Consolidated Statements of Operations for the three and six months
ended
|
||||
December
31, 2007 and 2006 (unaudited)
|
F-24
|
|||
Condensed
Consolidated Statements of Cash Flows for the six months
ended
|
||||
December
31, 2007 and 2006 (unaudited)
|
F-25
|
|||
Notes
to Condensed Unaudited Consolidated Financial Statements
|
F-26-F-31
|
June
30,
|
2007
|
2006
|
|||||
ASSETS
|
|||||||
Current
assets:
|
|||||||
Cash
and cash equivalents
|
$
|
85,016
|
$
|
149,512
|
|||
Accounts
receivable, net
|
75,283
|
56,107
|
|||||
Prepaid
expenses
|
89,919
|
301
|
|||||
Total
current assets
|
250,218
|
205,920
|
|||||
Property
and equipment, net
|
157,356
|
72,740
|
|||||
Other
assests
|
27,951
|
8,190
|
|||||
$
|
435,525
|
$
|
286,850
|
||||
LIABILITIES
AND STOCKHOLDERS' DEFICIT
|
|||||||
Current
liabilities:
|
|||||||
Convertible
notes payable in default
|
$
|
130,000
|
$
|
255,000
|
|||
Accrued
interest in default
|
95,382
|
78,217
|
|||||
Note
payable
|
100,000
|
-
|
|||||
Accounts
payable
|
12,916
|
161,430
|
|||||
Accrued
wages and vacation
|
842,525
|
772,030
|
|||||
Accrued
interest
|
527,434
|
414,959
|
|||||
Deferred
revenue
|
98,394
|
77,651
|
|||||
Current
portion of lease obligations
|
7,388
|
6,442
|
|||||
Current
portion 8% convertible debentures net of debt discount
|
24,010
|
-
|
|||||
Current
portion 8% convertible debentures net of debt discount-
|
|||||||
related
parties
|
91,812
|
-
|
|||||
Total
current liabilities
|
1,929,861
|
1,765,729
|
|||||
Long
term portion of lease obligations
|
3,607
|
10,996
|
|||||
8%
Convertible debentures net of debt discount
|
1,343,868
|
23,002
|
|||||
8%
Convertible debentures net of debt discount - related
parties
|
34,154
|
83,652
|
|||||
Total
liabilities
|
3,311,490
|
1,883,379
|
|||||
Stockholders'
deficit
|
|||||||
Preferred
stock, $.004995 par value; 5,000,000 shares
|
|||||||
authorized:
none outstanding
|
-
|
-
|
|||||
Common
stock, $.004995 par value; 50,000,000 shares
|
|||||||
authorized:
23,705,594 and 25,498,794 issued and
|
|||||||
outstanding
at June 30, 2007 and 2006, respectively
|
118,409
|
127,366
|
|||||
Additional
paid in capital
|
5,358,033
|
4,517,814
|
|||||
Accumulated
deficit
|
(8,352,407
|
)
|
(6,241,709
|
)
|
|||
Total
stockholders' deficit
|
(2,875,965
|
)
|
(1,596,529
|
)
|
|||
$
|
435,525
|
$
|
286,850
|
Year
Ended June 30,
|
2007
|
2006
|
|||||
Revenue
|
$
|
521,330
|
$
|
681,337
|
|||
Selling
expenses
|
101,296
|
103,190
|
|||||
General
and administrative expenses
|
2,115,310
|
1,215,966
|
|||||
2,216,606
|
1,319,156
|
||||||
Income
(loss) from operations
|
(1,695,276
|
)
|
(637,819
|
)
|
|||
Other
income (expense)
|
|||||||
Other
income
|
38,121
|
-
|
|||||
Interest
expense
|
(453,543
|
)
|
(207,574
|
)
|
|||
Loss
before provision for income taxes
|
(2,110,698
|
)
|
(845,393
|
)
|
|||
Provision
for income taxes
|
-
|
-
|
|||||
Net
loss
|
$
|
(2,110,698
|
)
|
$
|
(845,393
|
)
|
|
Basic
and diluted loss per share
|
$
|
(0.09
|
)
|
$
|
(0.06
|
)
|
|
Basic
and diluted weighted average
|
|||||||
common
shares outstanding
|
23,710,507
|
15,146,106
|
Years
Ended June 30, 2007 and 2006
|
||||||||||||||||
Common
Stock
|
Additional
Paid
|
Retained
Earnings
|
Stockholders'
|
|||||||||||||
Shares
|
Amount
|
in
Capital
|
(Deficit)
|
(Deficit)
|
||||||||||||
Balance,
July 1, 2005
|
4,687,209
|
$
|
23,413
|
$
|
1,161,948
|
$
|
(5,396,316
|
)
|
$
|
(4,210,955
|
)
|
|||||
Issuance
of common stock at $3.00
|
||||||||||||||||
per
share
|
67,500
|
337
|
202,163
|
-
|
202,500
|
|||||||||||
Offering
costs paid in cash
|
(31,875
|
)
|
-
|
(31,875
|
)
|
|||||||||||
Brendan
shares converted to Omni at 4 to 1
|
14,264,127
|
71,248
|
(71,248
|
)
|
-
|
-
|
||||||||||
Brendan
notes payable and accrued interest
|
||||||||||||||||
converted
to Omni stock
|
4,352,879
|
21,743
|
2,632,455
|
-
|
2,654,198
|
|||||||||||
Omni
common shares issued in payment of
|
||||||||||||||||
Brendan
accounts payable related to merger
|
100,000
|
500
|
34,500
|
-
|
35,000
|
|||||||||||
Omni
common shares issued to an
|
||||||||||||||||
individual
as costs of the merger
|
800,000
|
3,996
|
(3,996
|
)
|
-
|
-
|
||||||||||
Omni
shares previously outstanding
|
||||||||||||||||
recapitalized
due to the merger
|
1,227,079
|
6,129
|
(6,129
|
)
|
-
|
-
|
||||||||||
Sale
of previous Omni operating subsidiaries
|
||||||||||||||||
treated
as contributed capital
|
-
|
-
|
498,000
|
-
|
498,000
|
|||||||||||
Value
of warrants and stock options issued
|
-
|
-
|
101,996
|
-
|
101,996
|
|||||||||||
Net
(loss) for the year ended
|
||||||||||||||||
June
30, 2006
|
-
|
-
|
-
|
(845,393
|
)
|
(845,393
|
)
|
|||||||||
Balance,
June 30, 2006
|
25,498,794
|
$
|
127,366
|
$
|
4,517,814
|
$
|
(6,241,709
|
)
|
$
|
(1,596,529
|
)
|
|||||
Cancellation
of shares
|
(1,793,200
|
)
|
(8,957
|
)
|
8,957
|
-
|
-
|
|||||||||
Warrant
valuation related to financing costs
|
-
|
40,403
|
-
|
40,403
|
||||||||||||
Warrant
valuation as result of services provided
|
-
|
30,390
|
-
|
30,390
|
||||||||||||
Non
cash issuance of stock options
|
-
|
80,208
|
-
|
80,208
|
||||||||||||
Non
cash debt discount on issuance of
|
||||||||||||||||
8%
convertible debentures, net of amortization
|
-
|
680,261
|
-
|
680,261
|
||||||||||||
Net
(loss) for the year ended June 30, 2007
|
-
|
-
|
(2,110,698
|
)
|
(2,110,698
|
)
|
||||||||||
Balance,
June 30, 2007
|
23,705,594
|
$
|
118,409
|
$
|
5,358,033
|
$
|
(8,352,407
|
)
|
$
|
(2,875,965
|
)
|
Year
Ended June 30,
|
2007
|
2006
|
|||||
Operating
activities:
|
|||||||
Net
loss
|
$
|
(2,110,698
|
)
|
$
|
(845,393
|
)
|
|
Adjustments
to reconcile net loss
|
|||||||
to
cash provided by operating activities:
|
|||||||
Amortization
and depreciation
|
46,189
|
14,858
|
|||||
Provision
for uncollectible receivables
|
1,000
|
-
|
|||||
Stock
option compensation
|
80,208
|
83,650
|
|||||
Amortization
of debt discount
|
164,951
|
-
|
|||||
Amortization
of financing costs
|
17,398
|
-
|
|||||
Amortization
of warrant valuation issued for services
|
11,397
|
-
|
|||||
Other
non cash items
|
(38,122
|
)
|
98,000
|
||||
Changes
in assets and liabilities:
|
|||||||
(Increase)
decrease in accounts receivable
|
(20,176
|
)
|
15,644
|
||||
(Increase)
decrease in prepaid expense and other assets
|
(67,381
|
)
|
29
|
||||
Increase
(decrease) in accounts payable
|
(110,392
|
)
|
48,773
|
||||
Increase
(decrease) in accrued liabilities
|
200,135
|
60,967
|
|||||
Increase
(decrease) in deferred revenue
|
20,743
|
14,654
|
|||||
Net
cash (used in) operating activities
|
(1,804,748
|
)
|
(508,818
|
)
|
|||
Investing
activities:
|
|||||||
Purchase
of property and equipment
|
(130,805
|
)
|
(67,351
|
)
|
|||
Net
cash (used in) investing activities
|
(130,805
|
)
|
(67,351
|
)
|
|||
Financing
activities:
|
|||||||
Principal
payments of lease obligations
|
(6,443
|
)
|
(2,448
|
)
|
|||
Principal
payments on notes payable in default
|
(125,000
|
)
|
-
|
||||
Proceeds
from notes receivable on sale of Omni divisions
|
-
|
400,000
|
|||||
Proceeds
from issuance of 8% convertible debentures
|
1,902,500
|
125,000
|
|||||
Proceeds
from issuance of short term note payable
|
100,000
|
-
|
|||||
Proceeds
from issuance of common stock, net of cash
|
|||||||
paid
for costs
|
-
|
170,625
|
|||||
Net
cash provided by financing activities
|
1,871,057
|
693,177
|
|||||
Net
increase (decrease) in cash and cash equivalents
|
(64,496
|
)
|
117,008
|
||||
Cash
and cash equivalents, beginning of year
|
149,512
|
32,504
|
|||||
Cash
and cash equivalents, end of year
|
$
|
85,016
|
$
|
149,512
|
|||
Supplemental
Disclosure of Cash Flow Information:
|
|||||||
Cash
paid during the period for:
|
|||||||
Interest
|
$
|
88,306
|
$
|
17,708
|
|||
Income
taxes
|
$
|
-
|
$
|
-
|
|||
Non
Cash Investing and Financing Activities:
|
|||||||
Debt
discount on 8% convertible debentures
|
$
|
680,261
|
$
|
18,346
|
|||
Financing
costs related to debentures and notes
|
$
|
40,403
|
$
|
-
|
|||
Valuation
of warrants issued for services
|
$
|
30,390
|
$
|
-
|
|||
Property
and equipment acquired through lease
|
$
|
-
|
$
|
7,886
|
|||
Conversion
of Brendan notes payable into common stock
|
$
|
-
|
$
|
1,692,972
|
|||
Conversion
of Brendan accrued interest into common stock
|
$
|
-
|
$
|
961,226
|
|||
Issuance
of common stock in payment of accounts payable
|
$
|
-
|
$
|
35,000
|
·
|
Obtain
additional equity or debt financing from investors. Subsequent to
June 30,
2007, we received net proceeds of $555,000 from the issuance of a
bridge
loan to a group of five investors.
|
·
|
Increase
revenue from the sale of our software. We are anticipating releasing
an
upgraded version of our software during the next twelve months that
will
address customer enterprise level
requirements.
|
·
|
If
necessary, we will initiate cost cutting programs that would reduce
cash
requirements.
|
Year
Ended June 30, 2006
|
||||
Net
income (loss), as reported
|
$
|
(845,393
|
)
|
|
Stock-based
employee compensation,
|
||||
net
of tax effects
|
(57,078
|
)
|
||
Proforma
net income (loss)
|
$
|
(902,471
|
)
|
|
Net
income (loss) per share:
|
||||
Basic
and diluted- as reported
|
$
|
(0.06
|
)
|
|
Basic
and diluted- proforma
|
$
|
(0.06
|
)
|
2007
|
2006
|
||||||
Dividend
yield
|
None
|
None
|
|||||
Interest
rate
|
4.62%
to 5.10
|
%
|
4.84
|
%
|
|||
Expected
lives
|
5
Years
|
5
years
|
|||||
Volatility
|
39%
to 43
|
%
|
37
|
%
|
|||
Forfeitures
(estimated)
|
0
|
%
|
0
|
%
|
June
30,
|
|||||||
2007
|
2006
|
||||||
Convertible
debentures
|
4,055,000
|
250,000
|
|||||
Options
|
4,975,000
|
4,622,334
|
|||||
Warrants
|
8,660,667
|
720,667
|
|||||
Total
|
17,690,667
|
5,593,001
|
June
30,
|
|
||||||
|
|
2007
|
|
2006
|
|||
Accounts
receivable - trade
|
$
|
81,283
|
$
|
61,107
|
|||
Allowance
for doubtful accounts
|
(6,000
|
)
|
(5,000
|
)
|
|||
Accounts
receivable, net
|
$
|
75,283
|
$
|
56,107
|
June
30,
|
|
||||||
|
|
2007
|
|
2006
|
|||
Computer
equipment
|
$
|
214,131
|
$
|
95,047
|
|||
Furniture
and fixtures
|
115,982
|
104,261
|
|||||
330,113
|
199,308
|
||||||
Less
accumulated depreciation
|
172,757
|
126,568
|
|||||
$
|
157,356
|
$
|
72,740
|
June
30,
|
|
June
30,
|
|
||||
|
|
2007
|
|
2006
|
|||
Two
convertible, unsecured, senior subordinated
|
|||||||
notes
payable, due on various dates on or before
|
|||||||
September
2004, bearing interest at 8% per annum.
|
$
|
130,000
|
$
|
130,000
|
|||
Unsecured,
convertible note payable for $125,000,
|
|||||||
with
an interest rate of 12% per annum.
|
-
|
125,000
|
|||||
$
|
130,000
|
$
|
255,000
|
As
of
|
|||||||
June
30, 2007
|
June
30, 2006
|
||||||
Convertible
debentures issued
|
$
|
2,027,500
|
$
|
125,000
|
|||
Less
debt discount
|
(533,656
|
)
|
(18,346
|
)
|
|||
1,493,844
|
106,654
|
||||||
Less
current portion
|
(115,822
|
)
|
-
|
||||
Long
term portion
|
$
|
1,378,022
|
$
|
106,654
|
|||
Current
issued to related parties
|
$
|
91,812
|
$
|
-
|
|||
Long
term issued to related parties
|
$
|
34,154
|
$
|
83,652
|
Maturity
dates of outstanding
|
|||||||
convertible
debentures
|
|||||||
June
2008
|
$
|
125,000
|
$
|
125,000
|
|||
June
2009
|
1,902,500
|
-
|
|||||
$
|
2,027,500
|
$
|
125,000
|
Years
ending June 30,
|
||||
2008
|
$
|
54,835
|
||
Total
minimum lease payments
|
$
|
54,835
|
Warrants
|
|
||||||
|
|
|
Shares
|
|
|
Weighted
Average
Exercise
Price
|
|
Outstanding,
June 30, 2005
|
89,600
|
2.25
|
|||||
Post
Merger warrants at 4 for 1
|
358,400
|
0.56
|
|||||
Predecessor
warrants outstanding
|
166,667
|
6.00
|
|||||
Granted
|
554,000
|
0.80
|
|||||
Cancelled
|
(358,400
|
)
|
0.56
|
||||
Outstanding,
June 30, 2006
|
720,667
|
$
|
2.00
|
||||
Granted
|
8,190,000
|
0.79
|
|||||
Cancelled
|
(250,000
|
)
|
1.00
|
||||
Outstanding,
June 30, 2007
|
8,660,667
|
$
|
0.88
|
||||
Exercisable,
June 30, 2006
|
720,667
|
$
|
2.00
|
||||
Exercisable,
June 30, 2007
|
8,660,667
|
$
|
0.88
|
|
|
Outstanding
|
|
|
Exercisable
|
|
|||||||||||||
|
|
|
|
|
|
Weighted
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
Average
|
|
|
Weighted
|
|
|
|
|
|
Weighted
|
|
|||
|
|
|
|
|
Remaining
|
|
|
Average
|
|
|
|
|
|
Average
|
|
||||
|
|
Number
|
|
|
Contractual
|
|
|
Exercise
|
|
|
Number
|
|
|
Exercise
|
|
||||
Range
of Exercise Prices
|
|
|
Outstanding
|
|
|
Life
|
|
|
Price
|
|
|
Exercisable
|
|
|
Price
|
||||
Warrants
|
|||||||||||||||||||
$0.60 |
4,635,000
|
4.31
|
$
|
0.60
|
4,635,000
|
$
|
0.60
|
||||||||||||
$0.75 |
54,000
|
3.13
|
$
|
0.75
|
54,000
|
$
|
0.75
|
||||||||||||
$1.00 |
3,805,000
|
0.33
|
$
|
1.00
|
3,805,000
|
$
|
0.33
|
||||||||||||
$6.00 |
166,667
|
2.01
|
$
|
6.00
|
166,667
|
$
|
6.00
|
||||||||||||
8,660,667
|
2.51
|
$
|
0.88
|
8,660,667
|
$
|
0.88
|
Options
|
|||||||
|
|
Weighted
|
|
||||
|
|
|
|
Average
|
|
||
|
|
|
|
Exercise
|
|
||
|
|
Shares
|
|
Price
|
|||
Outstanding,
June 30, 2005
|
960,000
|
$
|
1.25
|
||||
Post
Merger options at 4 for 1
|
3,840,000
|
0.31
|
|||||
Granted
|
460,000
|
0.68
|
|||||
Predecessor
options outstanding
|
322,334
|
3.13
|
|||||
Outstanding,
June 30, 2006
|
4,622,334
|
0.55
|
|||||
Granted
|
695,000
|
0.64
|
|||||
Cancelled
|
(342,334
|
)
|
2.69
|
||||
Outstanding,
June 30, 2007
|
4,975,000
|
0.41
|
|||||
Exercisable,
June 30, 2006
|
4,472,334
|
$
|
0.54
|
||||
Exercisable,
June 30, 2007
|
4,559,500
|
$
|
0.36
|
|
|
Outstanding
|
|
Exercisable
|
|
|||||||||||
|
|
|
|
Weighted
|
|
|
|
|
|
|
|
|||||
|
|
|
|
Average
|
|
Weighted
|
|
|
|
Weighted
|
|
|||||
|
|
|
Remaining
|
|
Average
|
|
|
|
Average
|
|
||||||
|
Number
|
|
Contractual
|
|
Exercise
|
|
Number
|
|
Exercise
|
|
||||||
Range
of Exercise Prices
|
|
Outstanding
|
|
Life
|
|
Price
|
|
Exercisable
|
|
Price
|
||||||
Options
|
||||||||||||||||
$
0.025
|
1,520,000
|
3.77
|
$
|
0.03
|
1,520,000
|
$
|
0.03
|
|||||||||
$
0.125
|
920,000
|
3.77
|
$
|
0.13
|
920,000
|
$
|
0.13
|
|||||||||
$
0.64-0.65
|
950,000
|
4.36
|
$
|
0.64
|
534,500
|
$
|
0.64
|
|||||||||
$
0.75
|
1,560,000
|
3.77
|
$
|
0.75
|
1,560,000
|
$
|
0.75
|
|||||||||
$
3.00-6.75
|
25,000
|
2.20
|
$
|
4.73
|
25,000
|
$
|
4.73
|
|||||||||
4,975,000
|
3.87
|
$
|
0.41
|
4,559,500
|
$
|
0.36
|
June
30,
|
|
||||||
|
|
2007
|
|
2006
|
|||
Allowance
for bad debts
|
$
|
2,000
|
$
|
2,000
|
|||
Valuation
of stock options and warrants
|
96,000
|
33,000
|
|||||
Accrued
wages
|
274,000
|
274,000
|
|||||
Accrued
vacation
|
27,000
|
-
|
|||||
Deferred
income
|
39,000
|
31,000
|
|||||
Net
operating loss carryforwards
|
2,888,000
|
2,146,000
|
|||||
Valuation
allowance
|
(3,326,000
|
)
|
(2,486,000
|
)
|
|||
Net
deferred tax asset
|
$
|
-
|
$
|
-
|
Brendan
Technologies, Inc.
|
Condensed
Consolidated Balance
Sheets
|
December
31,
|
June
30,
|
||||||
2007
|
2007
|
||||||
(Unaudited)
|
|||||||
ASSETS
|
|||||||
Current
assets:
|
|||||||
Cash
and cash equivalents
|
$
|
32,353
|
$
|
85,016
|
|||
Accounts
receivable, net
|
118,068
|
75,283
|
|||||
Prepaid
expenses
|
109,537
|
89,919
|
|||||
Total
current assets
|
259,958
|
250,218
|
|||||
Property
and equipment, net
|
130,062
|
157,356
|
|||||
Other
assets
|
19,585
|
27,951
|
|||||
$
|
409,605
|
$
|
435,525
|
||||
LIABILITIES
AND STOCKHOLDERS' DEFICIT
|
|||||||
Current
liabilities:
|
|||||||
Notes
payable in default
|
$
|
130,000
|
$
|
130,000
|
|||
Accrued
interest in default
|
104,398
|
95,382
|
|||||
Note
payable
|
-
|
100,000
|
|||||
Secured
bridge loan payable
|
600,000
|
-
|
|||||
Accounts
payable
|
61,366
|
12,916
|
|||||
Accrued
wages and vacation
|
850,272
|
842,525
|
|||||
Accrued
interest
|
599,980
|
527,434
|
|||||
Deferred
revenue
|
114,067
|
98,394
|
|||||
Current
portion of lease obligations
|
5,765
|
7,388
|
|||||
Current
portion 8% convertible debentures net of debt discount
|
1,082,374
|
24,010
|
|||||
Current
portion 8% convertible debentures net of debt discount-
|
|||||||
related
parties
|
129,929
|
91,812
|
|||||
Total
current liabilities
|
3,678,151
|
1,929,861
|
|||||
Long
term portion of lease obligations
|
1,529
|
3,607
|
|||||
8%
Convertible debentures net of debt discount
|
428,879
|
1,343,868
|
|||||
8%
Convertible debentures net of debt discount - related
parties
|
7,881
|
34,154
|
|||||
Total
liabilities
|
4,116,440
|
3,311,490
|
|||||
Stockholders'
deficit
|
|||||||
Preferred
stock, $.004995 par value; 5,000,000 shares authorized: none
outstanding
|
-
|
-
|
|||||
Common
stock, $.004995 par value; 50,000,000 shares authorized: 25,550,594
and
23,705,594 issued and outstanding at
|
|||||||
December
31, 2007 and June 30, 2007
|
127,625
|
118,409
|
|||||
Additional
paid in capital
|
5,930,858
|
5,358,033
|
|||||
Accumulated
deficit
|
(9,765,318
|
)
|
(8,352,407
|
)
|
|||
Total
stockholders' deficit
|
(3,706,835
|
)
|
(2,875,965
|
)
|
|||
$
|
409,605
|
$
|
435,525
|
See
accompanying summary of accounting policies and notes to unaudtied
condensed consolidated financial
statements.
|
Three
Months Ended
|
Six
Months Ended
|
||||||||||||
|
|
December
31,
|
|
December
31,
|
|
December
31,
|
|
December
31,
|
|
||||
|
|
2007
|
|
2006
|
|
2007
|
|
2006
|
|||||
Revenue
|
$
|
206,981
|
$
|
135,253
|
$
|
366,807
|
$
|
222,648
|
|||||
Selling
expenses
|
35,734
|
24,756
|
78,422
|
47,961
|
|||||||||
Research
and development
|
126,961
|
115,309
|
245,729
|
198,444
|
|||||||||
General
and administrative expenses
|
477,841
|
449,916
|
945,096
|
767,840
|
|||||||||
640,536
|
589,981
|
1,269,247
|
1,014,245
|
||||||||||
Loss
from operations
|
(433,555
|
)
|
(454,728
|
)
|
(902,440
|
)
|
(791,597
|
)
|
|||||
Other
expense
|
|||||||||||||
Interest
expense
|
(271,904
|
)
|
(104,101
|
)
|
(510,470
|
)
|
(173,104
|
)
|
|||||
Loss
before provision for income taxes
|
(705,459
|
)
|
(558,829
|
)
|
(1,412,910
|
)
|
(964,701
|
)
|
|||||
Provision
for income taxes
|
-
|
-
|
-
|
-
|
|||||||||
Net
loss
|
$
|
(705,459
|
)
|
$
|
(558,829
|
)
|
$
|
(1,412,910
|
)
|
$
|
(964,701
|
)
|
|
Basic
and diluted loss per share
|
$
|
(0.03
|
)
|
$
|
(0.02
|
)
|
$
|
(0.06
|
)
|
$
|
(0.04
|
)
|
|
Basic
and diluted weighted average
|
|||||||||||||
common
shares outstanding
|
24,975,431
|
23,705,594
|
24,340,512
|
23,705,594
|
Brendan
Technologies, Inc.
|
||||
Condensed
Consolidated Statements of Cash Flows
|
||||
(Unaudited)
|
Six
Months Ended December 31,
|
|||||||
2007
|
2006
|
||||||
Operating
activities:
|
|||||||
Net
loss
|
$
|
(1,412,910
|
)
|
$
|
(964,701
|
)
|
|
Adjustments
to reconcile net loss
|
|||||||
to
cash used in operating activities:
|
|||||||
Amortization
and depreciation
|
37,250
|
17,650
|
|||||
Stock
option compensation
|
20,816
|
46,278
|
|||||
Intrinsic
value of warrant exercises
|
22,800
|
-
|
|||||
Amortization
of warrants
|
77,175
|
50,191
|
|||||
Amortization
of debt discount
|
155,219
|
27,421
|
|||||
Provision
for uncollectible receivables
|
8,000
|
1,000
|
|||||
Changes
in assets and liabilities:
|
|||||||
Accounts
receivable
|
(50,785
|
)
|
(7,183
|
)
|
|||
Prepaid
expense and other assets
|
(11,252
|
)
|
(1,056
|
)
|
|||
Accounts
payable
|
48,449
|
(108,546
|
)
|
||||
Accrued
liabilities
|
89,309
|
113,182
|
|||||
Deferred
revenue
|
15,673
|
21,467
|
|||||
Net
cash used in operating activities
|
(1,000,256
|
)
|
(804,297
|
)
|
|||
Investing
activities:
|
|||||||
Purchase
of property and equipment
|
(9,956
|
)
|
(26,830
|
)
|
|||
Net
cash used in investing activities
|
(9,956
|
)
|
(26,830
|
)
|
|||
Financing
activities:
|
|||||||
Principal
payments of lease obligations
|
(3,701
|
)
|
(3,072
|
)
|
|||
Principal
payments on notes payable in default
|
-
|
(125,000
|
)
|
||||
Principal
payments on notes payable
|
(100,000
|
)
|
-
|
||||
Proceeds
from issuance of secured bridge loan
|
600,000
|
-
|
|||||
Proceeds
from exercise of warrants
|
461,250
|
-
|
|||||
Proceeds
from issuance of 8% convertible debentures,
|
|||||||
net
of costs
|
-
|
1,125,000
|
|||||
Net
cash provided by financing activities
|
957,549
|
996,928
|
|||||
Net
increase in cash and cash equivalents
|
(52,663
|
)
|
165,801
|
||||
Cash
and cash equivalents,
beginning of year
|
85,016
|
149,512
|
|||||
Cash
and cash equivalents,
end of period
|
$
|
32,353
|
$
|
315,313
|
|||
Supplemental
Disclosure of Cash Flow Information:
|
|||||||
Cash
paid during the period for:
|
|||||||
Interest
|
$
|
96,213
|
$
|
95,492
|
|||
Income
taxes
|
$
|
-
|
$
|
-
|
|||
Non
Cash Investing and Financing Activities:
|
|||||||
Cancellation
of stock
|
$
|
-
|
$
|
8,957
|
|||
Debt
discount on 8% convertible debentures
|
$
|
-
|
$
|
333,176
|
|||
See
accompanying summary of accounting polices and notes to unaudited
condensed consolidated financial
statements.
|
December
31,
|
|||||||
2007
|
2006
|
||||||
Convertible
debentures
|
4,055,000
|
2,250,000
|
|||||
Options
|
5,435,000
|
4,722,334
|
|||||
Warrants
|
5,505,667
|
4,920,667
|
|||||
Total
|
14,995,667
|
11,893,001
|
December
31,
|
|
June
30,
|
|
||||
|
|
2007
|
|
2007
|
|||
Two
unsecured, senior subordinated
|
|||||||
notes
payable, due on various dates on or before
|
|||||||
September
2004, bearing interest at 8% per annum.
|
$
|
130,000
|
$
|
130,000
|
As
of
|
|||||||
|
December
31, 2007
|
|
June
30, 2007
|
||||
Convertible
debentures issued
|
$
|
2,027,500
|
$
|
2,027,500
|
|||
Less
debt discount
|
(378,437
|
)
|
(533,656
|
)
|
|||
1,649,063
|
1,493,844
|
||||||
Less
current portion
|
(1,212,303
|
)
|
(115,822
|
)
|
|||
Long
term portion
|
$
|
436,760
|
$
|
1,378,022
|
|||
Current
issued to related parties
|
$
|
129,929
|
$
|
91,812
|
|||
Long
term issued to related parties
|
$
|
7,881
|
$
|
34,154
|
|||
Maturity
dates of outstanding
|
|||||||
convertible
debentures
|
|||||||
December
2008
|
$
|
1,350,000
|
$
|
125,000
|
|||
December
2009
|
677,500
|
1,902,500
|
|||||
$
|
2,027,500
|
$
|
2,027,500
|
Expected
term of options and warrants
|
5
years
|
|||
Expected
volatility
|
42%
- 43
|
%
|
||
Expected
dividends
|
None
|
|||
Risk-free
interest rate
|
4.24%
- 5.03
|
%
|
||
Forfeitures
|
0
|
%
|
For
the Six Months Ended
|
|||||||
December
31, 2007
|
|||||||
|
|
Weighted
|
|
||||
|
|
|
|
Average
|
|
||
|
|
|
|
Exercise
|
|
||
Options
|
|
Shares
|
|
Price
|
|||
Outstanding
at beginning of year
|
4,975,000
|
$
|
0.41
|
||||
Granted
|
500,000
|
0.65
|
|||||
Cancelled
|
(40,000
|
)
|
0.65
|
||||
Exercised
|
-
|
-
|
|||||
Outstanding
at end of the period
|
5,435,000
|
0.43
|
|||||
Exercisable
at end of the the period
|
4,829,000
|
$
|
0.36
|
||||
Weighted
average fair value of options
|
|||||||
granted
during the period
|
500,000
|
$
|
0.06
|
For
the Six Months Ended
|
|||||||
December
31, 2007
|
|||||||
|
|
|
|
Weighted
|
|
||
|
|
|
|
Average
|
|
||
|
|
|
|
Exercise
|
|
||
Warrants
|
|
Shares
|
|
Price
|
|||
Outstanding
at beginning of year
|
8,660,667
|
$
|
0.88
|
||||
Granted
|
690,000
|
0.60
|
|||||
Cancelled
|
(2,000,000
|
)
|
1.00
|
||||
Exercised
|
(1,845,000
|
)
|
0.25
|
||||
Outstanding
at end of the period
|
5,505,667
|
0.80
|
|||||
Exercisable
at end of the the period
|
5,505,667
|
$
|
0.80
|
Table
of Contents
|
Prospectus
Summary
|
1
|
Risk
Factors
|
5
|
Plan
of Distribution
|
11
|
Selling
Shareholders
|
11
|
Business
|
15
|
Use
of Proceeds
|
19
|
Litigation
|
|
Management’s
Discussion and Analysis or Plan
of Operation
|
|
Changes
in Accountants
|
27
|
Management
|
28
|
Principal
Shareholders
|
|
Certain
Transactions
|
|
Trading
Market and Related Matters
|
|
Description
of Securities
|
|
Legal
Matters
|
|
Experts
|
|
Financial
Statements
|
F-1
|
The
Resale of
|
8,164,800
Shares
|
Of
|
Common
Stock
|
Offered
by
|
Selling
Shareholders
|
BRENDAN
TECHNOLOGIES, INC.
|
PROSPECTUS
|
Subject
to Completion,
|
April
15, 2008
|
SEC
Registration Fee
|
$
|
58
|
||
Printing
Expenses
|
$
|
1,000
|
||
Legal
Fees
|
$
|
15,000
|
||
Accounting
Fees
|
$
|
15,000
|
||
Blue
Sky Fees and Expenses
|
$
|
1,000
|
||
Total
|
$
|
32,058
|
(1)
|
All
expenses are estimated.
|
|
|
Number
of
|
|
|
|
||
|
|
Common
Shares
|
|
%
of total
|
|
||
Shareholder
|
|
Issued
|
|
outstanding
shares
|
|||
John
R. Dunn II
|
4,880,000
|
20.6
|
%
|
||||
Robert
L. Tabor
|
4,730,589
|
20.0
|
%
|
||||
Massoud
Kharrazian
|
1,487,136
|
6.3
|
%
|
||||
George
P. Dunn
|
1,416,000
|
6.0
|
%
|
||||
Danny
Wu
|
1,066,664
|
4.5
|
%
|
||||
Theo
Vermaelen
|
654,359
|
2.8
|
%
|
||||
Stephen
Eisold
|
599,494
|
2.5
|
%
|
||||
David
Dean Wade
|
400,000
|
1.7
|
%
|
||||
Gretchen
A. Decker
|
400,000
|
1.7
|
%
|
||||
Kenneth
H. Swartz
|
400,000
|
1.7
|
%
|
||||
Michael
J. Fitzpatrick
|
400,000
|
1.7
|
%
|
||||
Robert
H. Lane
|
400,000
|
1.7
|
%
|
||||
Bjorn
J. Steinholt
|
320,000
|
1.3
|
%
|
||||
Robert
E. Dettle
|
293,449
|
1.2
|
%
|
||||
Liberta
Ltd.
|
266,664
|
1.1
|
%
|
||||
As
a group less than 1%
|
5,083,876
|
21.4
|
%
|
|
|
Issuance
|
|
|
|
Number
of Shares
|
|
Maturity
|
|
||||
|
|
Date
of
|
|
Amount
of
|
|
May
Be Converted
|
|
Date
of
|
|||||
Debenture
holder
|
|
Debenture
|
|
Debenture
|
|
Into
|
|
Debenture
|
|||||
Lowell
Giffhorn
|
6/20/2006
|
$
|
50,000
|
100,000
|
6/20/2008
|
||||||||
Lowell
Giffhorn
|
12/18/2006
|
$
|
50,000
|
100,000
|
12/18/2008
|
||||||||
Jesse
Giffhorn
|
6/20/2006
|
$
|
25,000
|
50,000
|
6/20/2008
|
||||||||
Jesse
Giffhorn
|
1/2/2007
|
$
|
12,500
|
25,000
|
1/2/2009
|
||||||||
Shanon
Carter
|
6/20/2006
|
$
|
5,000
|
10,000
|
6/20/2008
|
||||||||
Theo
Vermaelen
|
6/20/2006
|
$
|
20,000
|
40,000
|
6/20/2008
|
||||||||
Shady
Beach Trust
|
6/27/2006
|
$
|
25,000
|
50,000
|
6/27/2008
|
||||||||
Potawatomi
Business Devel. Corp.
|
7/14/2006
|
$
|
1,000,000
|
2,000,000
|
7/14/2008
|
||||||||
James
and Josephine Zolin
|
12/18/2006
|
$
|
25,000
|
50,000
|
12/18/2008
|
||||||||
Victor
Gabourel
|
12/18/2006
|
$
|
50,000
|
100,000
|
12/18/2008
|
||||||||
Anthony
Wayne Opperman
|
12/18/2006
|
$
|
50,000
|
100,000
|
12/18/2008
|
||||||||
Tim
Flowers
|
12/18/2006
|
$
|
10,000
|
20,000
|
12/18/2008
|
||||||||
Steven
Pratt
|
12/18/2006
|
$
|
10,000
|
20,000
|
12/18/2008
|
||||||||
Donald
Opperman
|
12/18/2006
|
$
|
10,000
|
20,000
|
12/18/2008
|
||||||||
Mitchell
Luedloff
|
12/18/2006
|
$
|
10,000
|
20,000
|
12/18/2008
|
||||||||
Nazeah
Aladray
|
12/18/2006
|
$
|
10,000
|
20,000
|
12/18/2008
|
||||||||
Jason
Neilitz
|
1/10/2007
|
$
|
75,000
|
150,000
|
1/10/2009
|
||||||||
Doug
Kincaid Jr.
|
1/10/2007
|
$
|
75,000
|
150,000
|
1/10/2009
|
||||||||
Todd
Flannery
|
1/10/2007
|
$
|
50,000
|
100,000
|
1/10/2009
|
||||||||
Adnan
Aladray
|
1/15/2007
|
$
|
20,000
|
40,000
|
1/15/2009
|
||||||||
James
and Josephine Zolin
|
1/24/2007
|
$
|
10,000
|
20,000
|
1/24/2009
|
||||||||
Victor
Gabourel
|
1/24/2007
|
$
|
50,000
|
100,000
|
1/24/2009
|
||||||||
Jerome
Chrobak
|
1/24/2007
|
$
|
25,000
|
50,000
|
1/24/2009
|
||||||||
Bruce
Belz, Trustee Belz Family Trust
|
1/24/2007
|
$
|
25,000
|
50,000
|
1/24/2009
|
||||||||
Richard
Daniels
|
4/12/2007
|
$
|
25,000
|
50,000
|
4/12/2009
|
||||||||
Victor
Gabourel
|
4/26/2007
|
$
|
100,000
|
200,000
|
4/26/2009
|
||||||||
James
and Josephine Zolin
|
4/26/2007
|
$
|
10,000
|
20,000
|
4/26/2009
|
||||||||
Jerome
Chrobak
|
4/26/2007
|
$
|
25,000
|
50,000
|
4/26/2009
|
||||||||
Derek
Duchein
|
6/6/2007
|
$
|
90,000
|
180,000
|
6/6/2009
|
||||||||
Julie
Duchein
|
6/6/2007
|
$
|
60,000
|
120,000
|
6/6/2009
|
||||||||
Bryan
Holland
|
6/11/2007
|
$
|
25,000
|
50,000
|
6/11/2009
|
||||||||
$
|
2,027,500
|
4,055,000
|
Warrant
Holder
|
|
Date
of Issuance
|
|
Number
of Shares
|
|
Exercise
Price
|
|
Expiraton
Date
|
|||||
Lowell
Giffhorn
|
6/20/2006
|
100,000
|
$
|
0.60
|
6/20/2011
|
||||||||
Lowell
Giffhorn
|
12/18/2006
|
100,000
|
$
|
0.60
|
12/18/2011
|
||||||||
Jesse
Giffhorn
|
6/20/2006
|
50,000
|
$
|
0.60
|
6/20/2011
|
||||||||
Jesse
Giffhorn
|
1/2/2007
|
25,000
|
$
|
0.60
|
1/2/2012
|
||||||||
Shanon
Carter
|
6/20/2006
|
10,000
|
$
|
0.60
|
6/20/2011
|
||||||||
Theo
Vermaelen
|
6/20/2006
|
40,000
|
$
|
0.60
|
6/20/2011
|
||||||||
Shady
Beach Trust
|
6/27/2006
|
50,000
|
$
|
0.60
|
6/27/2011
|
||||||||
Potawatomi
Business Devel. Corp.
|
7/14/2006
|
2,000,000
|
$
|
0.60
|
7/14/2011
|
||||||||
James
and Josephine Zolin
|
12/18/2006
|
50,000
|
$
|
0.60
|
12/18/2011
|
||||||||
Victor
Gabourel
|
12/18/2006
|
100,000
|
$
|
0.60
|
12/18/2011
|
||||||||
Anthony
Wayne Opperman
|
12/18/2006
|
100,000
|
$
|
0.60
|
12/18/2011
|
||||||||
Tim
Flowers
|
12/18/2006
|
20,000
|
$
|
0.60
|
12/18/2011
|
||||||||
Steven
Pratt
|
12/18/2006
|
20,000
|
$
|
0.60
|
12/18/2011
|
||||||||
Donald
Opperman
|
12/18/2006
|
20,000
|
$
|
0.60
|
12/18/2011
|
||||||||
Mitchell
Luedloff
|
12/18/2006
|
20,000
|
$
|
0.60
|
12/18/2011
|
||||||||
Nazeah
Aladray
|
12/18/2006
|
20,000
|
$
|
0.60
|
12/18/2011
|
||||||||
Jason
Neilitz
|
1/10/2007
|
150,000
|
$
|
0.60
|
1/10/2012
|
||||||||
Doug
Kincaid Jr.
|
1/10/2007
|
150,000
|
$
|
0.60
|
1/10/2012
|
||||||||
Todd
Flannery
|
1/10/2007
|
100,000
|
$
|
0.60
|
1/10/2012
|
||||||||
Lowell
Giffhorn
|
6/20/2006
|
100,000
|
$
|
1.00
|
6/20/2007
|
||||||||
Lowell
Giffhorn
|
12/18/2006
|
100,000
|
$
|
1.00
|
12/18/2007
|
||||||||
Jesse
Giffhorn
|
6/20/2006
|
50,000
|
$
|
1.00
|
6/20/2007
|
||||||||
Jesse
Giffhorn
|
1/2/2007
|
25,000
|
$
|
1.00
|
1/2/2008
|
||||||||
Shanon
Carter
|
6/20/2006
|
10,000
|
$
|
1.00
|
6/20/2007
|
||||||||
Theo
Vermaelen
|
6/20/2006
|
40,000
|
$
|
1.00
|
6/20/2007
|
||||||||
Shady
Beach Trust
|
6/27/2006
|
50,000
|
$
|
1.00
|
6/27/2007
|
||||||||
Potawatomi
Business Devel. Corp.
|
7/14/2006
|
2,000,000
|
$
|
1.00
|
7/14/2007
|
||||||||
James
and Josephine Zolin
|
12/18/2006
|
50,000
|
$
|
1.00
|
12/18/2007
|
||||||||
Victor
Gabourel
|
12/18/2006
|
100,000
|
$
|
1.00
|
12/18/2007
|
||||||||
Anthony
Wayne Opperman
|
12/18/2006
|
100,000
|
$
|
1.00
|
12/18/2007
|
||||||||
Tim
Flowers
|
12/18/2006
|
20,000
|
$
|
1.00
|
12/18/2007
|
||||||||
Steven
Pratt
|
12/18/2006
|
20,000
|
$
|
1.00
|
12/18/2007
|
||||||||
Donald
Opperman
|
12/18/2006
|
20,000
|
$
|
1.00
|
12/18/2007
|
||||||||
Mitchell
Luedloff
|
12/18/2006
|
20,000
|
$
|
1.00
|
12/18/2007
|
||||||||
Nazeah
Aladray
|
12/18/2006
|
20,000
|
$
|
1.00
|
12/18/2007
|
||||||||
Jason
Neilitz
|
1/10/2007
|
150,000
|
$
|
1.00
|
1/10/2008
|
||||||||
Doug
Kincaid Jr.
|
1/10/2007
|
150,000
|
$
|
1.00
|
1/10/2008
|
||||||||
Todd
Flannery
|
1/10/2007
|
100,000
|
$
|
1.00
|
1/10/2008
|
||||||||
Michael
Morrisett
|
7/14/2006
|
200,000
|
$
|
0.60
|
7/14/2011
|
||||||||
Michael
Morrisett
|
1/10/2007
|
40,000
|
$
|
0.60
|
1/10/2012
|
||||||||
Dian
Griesel
|
10/1/2006
|
240,000
|
$
|
0.60
|
10/1/2011
|
||||||||
Adnan
Aladray
|
1/15/2007
|
40,000
|
$
|
0.60
|
1/15/2012
|
||||||||
Adnan
Aladray
|
1/15/2007
|
40,000
|
$
|
1.00
|
1/15/2008
|
||||||||
James
and Josephine Zolin
|
1/24/2007
|
20,000
|
$
|
0.60
|
1/24/2012
|
||||||||
Victor
Gabourel
|
1/24/2007
|
100,000
|
$
|
0.60
|
1/24/2012
|
||||||||
Jerome
Chrobak
|
1/24/2007
|
50,000
|
$
|
0.60
|
1/24/2012
|
||||||||
Bruce
Belz, Trustee Belz Family Trust
|
1/24/2007
|
50,000
|
$
|
0.60
|
1/24/2012
|
||||||||
James
and Josephine Zolin
|
1/24/2007
|
20,000
|
$
|
1.00
|
1/24/2008
|
||||||||
Victor
Gabourel
|
1/24/2007
|
100,000
|
$
|
1.00
|
1/24/2008
|
||||||||
Jerome
Chrobak
|
1/24/2007
|
50,000
|
$
|
1.00
|
1/24/2008
|
||||||||
Bruce
Belz, Trustee Belz Family Trust
|
1/24/2007
|
50,000
|
$
|
1.00
|
1/24/2008
|
||||||||
Richard
Daniels
|
4/12/2007
|
50,000
|
$
|
0.60
|
4/12/2012
|
||||||||
Victor
Gabourel
|
4/26/2007
|
200,000
|
$
|
0.60
|
4/26/2012
|
James
and Josephine Zolin
|
4/26/2007
|
20,000
|
$
|
0.60
|
4/26/2012
|
||||||||
Jerome
Chrobak
|
4/26/2007
|
50,000
|
$
|
0.60
|
4/26/2012
|
||||||||
Derek
Duchein
|
6/6/2007
|
180,000
|
$
|
0.60
|
6/6/2012
|
||||||||
Julie
Duchein
|
6/6/2007
|
120,000
|
$
|
0.60
|
6/6/2012
|
||||||||
Bryan
Holland
|
6/11/2007
|
50,000
|
$
|
0.60
|
6/11/2012
|
||||||||
Richard
Daniels
|
4/12/2007
|
50,000
|
$
|
1.00
|
4/12/2008
|
||||||||
Victor
Gabourel
|
4/26/2007
|
200,000
|
$
|
1.00
|
4/26/2008
|
||||||||
James
and Josephine Zolin
|
4/26/2007
|
20,000
|
$
|
1.00
|
4/26/2008
|
||||||||
Jerome
Chrobak
|
4/26/2007
|
50,000
|
$
|
1.00
|
4/26/2008
|
||||||||
James
and Josephine Zolin
|
5/29/2007
|
100,000
|
$
|
0.60
|
5/29/2012
|
||||||||
Derek
Duchein
|
6/6/2007
|
180,000
|
$
|
1.00
|
6/6/2008
|
||||||||
Julie
Duchein
|
6/6/2007
|
120,000
|
$
|
1.00
|
6/6/2008
|
||||||||
Bryan
Holland
|
6/11/2007
|
50,000
|
$
|
1.00
|
6/11/2008
|
||||||||
Little
Bear Investments, LLC
|
7/12/2007
|
100,000
|
$
|
0.60
|
7/12/2012
|
||||||||
The
Kybartai Trust
|
7/12/2007
|
100,000
|
$
|
0.60
|
7/12/2012
|
||||||||
Iroquois
Master Fund, Ltd.
|
7/12/2007
|
250,000
|
$
|
0.60
|
7/12/2012
|
||||||||
Eugene
and Natalie Ciner
|
7/12/2007
|
10,000
|
$
|
0.60
|
7/12/2012
|
||||||||
Zachary
Prensky
|
7/12/2007
|
140,000
|
$
|
0.60
|
7/12/2012
|
||||||||
Midtown
Partners LLC
|
7/12/2007
|
60,000
|
$
|
0.60
|
7/12/2012
|
||||||||
Michael
Morrisett
|
7/12/2007
|
30,000
|
$
|
0.60
|
7/12/2012
|
||||||||
8,690,000
|
Exhibit
No.
|
Document
|
|||
3.0
|
Articles
of Incorporation and Bylaws
|
|||
3.1
|
Amended
and Restated Articles of the Company, as amended November
|
(1)
|
||
30,
1994, incorporated by reference to Exhibit 3.1 to Amendment No.
1
to
|
||||
Registration
Statement on Form SB-2 dated December 22, 1994
|
||||
3.2
|
Certificate
of Designation of Series A Redeemable Convertible
Preferred
|
(1)
|
||
Stock
incorporated by reference to Exhibit 3.2 to Registration Statement
on
|
||||
Form
SB-2 dated October 12, 1994
|
||||
3.3
|
Certificate
of Designation of Series B Redeemable Convertible
Preferred
|
(1)
|
||
Stock
incorporated by reference to Exhibit 3.3 to Registration Statement
on
|
||||
Form
SB-2 dated October 12, 1994
|
Exhibit
No.
|
Document
|
|||
3.4
|
Bylaws
of the Company incorporated by reference to Exhibit 3.4 to
|
(1)
|
||
Registration
Statement on Form SB-2 dated October 12, 1994
|
||||
3.5
|
Certificate
of Amendment of Articles of Incorporation dated May 16,
2006
|
(1)
|
||
incorporated
by reference to Exhibit 3.5 to Form 10-KSB for year ended June
30,
2006
|
||||
4.0
|
Instruments
Defining the Rights of Security Holders, Including
Debentures
|
|||
4.1
|
Agreement
and Plan of Merger among Omni U.S.A., Inc., Omni Merger Sub,
Inc.,
|
(1)
|
||
Edward
Daniel, Jeffrey Daniel and Brendan Technologies, Inc. dated as
of
|
||||
December
29, 2005 incorporated by reference to Exhibit 4.1 to Current
Report
|
||||
on
Form 8-K dated January 5, 2006
|
||||
4.2
|
Stock
Purchase Agreement by and among Jeffrey K. Daniel, Craig L. Daniel,
and
|
(1)
|
||
Edward
Daniel, as the Purchases, and Omni U.S.A., Inc., as the Seller,
dated
as
|
||||
of
December 29, 2005 incorporated by reference to Exhibit 4.2 to Current
Report
|
||||
on
Form 8-K dated January 5, 2006
|
||||
4.3
|
Amendment
to Loan and Related Agreements and Waiver of Default
(PACCAR)
|
(1)
|
||
incorporated
by reference to Exhibit 4.3 to Current Report on Form 8-K
dated
|
||||
January
5, 2006
|
||||
4.4
|
Amendment
to Loan and Related Agreements and Waiver of Default
(Textron)
|
(1)
|
||
incorporated
by reference to Exhibit 4.4 to Current Report on Form 8-K
dated
|
||||
January
5, 2006
|
||||
4.5
|
Promissory
Note between Jeffrey K. Daniel, Craig L. Daniel, and Edward
Daniel,
|
(1)
|
||
collectively
the Borrowers, and Omni U.S.A., Inc. with a maturity date
of
|
||||
December
29, 2008 incorporated by reference to Exhibit 4.5 to Current
Report
|
||||
on
Form 8-K dated January 5, 2006
|
||||
4.6
|
2006
Equity Incentive Plan incorporated by reference to Exhibit 4.6
to
|
(1)
|
||
Registration
Statement on Form S-8 dated June 15, 2006
|
||||
4.7
|
Form
of Securities Purchase Agreement incorporated by reference to Exhibit
4.7
|
(1)
|
||
to
Current Report on Form 8-K dated July 18, 2006
|
||||
4.8
|
Form
of 8% Convertible Debenture incorporated by reference to Exhibit
4.8
|
(1)
|
||
to
Current Report on Form 8-K dated July 18, 2006
|
||||
4.9
|
Form
of Registration Rights Agreement incorporated by referecne to Exhibit
4.9
|
(1)
|
||
to
Current Report on Form 8-K dated July 18, 2006
|
|
|||
4.10
|
Form
of Warrant incorporated by reference to Exhibit 4.10 to Current
Report
on
|
(1)
|
||
Form
8-K dated July 18, 2006
|
||||
4.11
|
Form
of Loan and Security Agreement incorporated by reference to Exhibit
4.11
|
(1)
|
||
to
Current Report on Form 8-K dated July 18, 2007
|
||||
4.12
|
Form
of 15% Secured Promissory Note incorporated by referecne to Exhibit
4.12
|
(1)
|
||
to
Current Report on Form 8-K dated July 18, 2007
|
||||
4.13
|
Form
of Warrant incorporated by reference to Exhibit 4.13 to Current
Report
on
|
(1)
|
||
Form
8-K dated July 18, 2007
|
Exhibit
No.
|
Document
|
|||
4.14
|
Forbearance
Agreement incorporated by reference to Exhibit 4.14 to Current
Report
|
(1)
|
||
on
Form 8-K dated April 8, 2008
|
||||
5.0
|
Opinion
on Legality
|
|||
5.1
|
Legal
opinion of Troy & Gould, attorneys at law
|
(2)
|
||
10.0
|
Material
Contracts
|
|||
10.1
|
John
R. Dunn II Employment Contract dated November 1, 2004 incorporated
by
|
(1)
|
||
reference
to Exhibit 10.1 to Current Report on Form 8-K dated January 5,
2006
|
||||
10.2
|
George
Dunn Employment Contract dated November 1, 2004 incorporated
by
|
(1)
|
||
reference
to Exhibit 10.2 to Current Report on Form 8-K dated January 5,
2006
|
||||
14.0
|
Code
of Ethics
|
|||
14.1
|
Code
of Ethics incorporated by reference to Exhibit 14.1 to Form 10-KSB
for
year
|
(1)
|
||
ended
June 30, 2006
|
||||
21.0
|
Subsidiaries
of the Small Business Issuer
|
|||
21.1
|
Subsidiaries
of the small business issuer incorporated by reference to Exhibit
21.1
|
(1)
|
||
to
Form 10-KSB for the year ended June 30, 2006
|
||||
23.0
|
Consents
of Experts and Counsel
|
|||
23.1
|
Consent
of Troy & Gould, attorneys at law (included in Exhibit
5.1)
|
(2)
|
||
23.2
|
Consent
of Farber Hass Hurley & McEwen LLP, independent registered public
accounting
|
(2)
|
||
firm
|
(1) Previously filed in indicated registration statement or report | ||
(2) Exhibit filed herewith |
The
Registrant hereby undertakes:
|
(i)
|
To
include any prospectus required by section 10(a)(3) of the
Securities Act;
|
(ii)
|
To
reflect in the prospectus any facts or events arising after the effective
date of the registration statement (or the most recent post- effective
amendment thereof), which, individually or in the aggregate, represent
a
fundamental change in the information set forth in the registration
statement;
|
(iii)
|
To
include any material information with respect to the plan of distribution
not previously disclosed in the registration statement or any material
change to such information in the registration statement.
|
BRENDAN
TECHNOLOGIES, INC.
|
||
By:
|
/s/
LOWELL W. GIFFHORN
Lowell
W. Giffhorn
Chief
Financial Officer
|
Signature
|
Title
|
Date
|
||
/s/
JOHN R. DUNN II
|
Chief
Executive Officer,
|
April
15, 2008
|
||
John
R. Dunn II
|
President
and Director
|
|||
/s/
GEORGE DUNN
|
Chief
Operating Officer and Secretary,
|
April
15, 2008
|
||
George
Dunn
|
||||
/s/
LOWELL W. GIFFHORN
|
Chief
Financial Officer (Principal
|
|||
Lowell
W. Giffhorn
|
Accounting
Officer) and Director
|
April
15, 2008
|
||
/s/
THEO VERMAELEN
|
Director
|
April
15, 2008
|
||
Theo
Vermaelen
|
||||
/s/
STEPHEN EISOLD
|
Director
|
April
15, 2008
|
||
Stephen
Eisold
|
||||
/s/
JASON BOOTH
|
Director
|
April
15, 2008
|
||
Jason
Booth
|