Florida
(State of or Other Jurisdiction of Incorporation or Organization)
|
20-1167761
(IRS Employer I.D. No.)
|
Large Accelerated filer r
|
Accelerated filer r
|
Non-accelerated filer r
(Do not check if a smaller reporting company)
|
Smaller reporting company þ
|
Page
|
||
PART I.
|
FINANCIAL INFORMATION
|
|
Item 1.
|
3
|
|
3
|
||
4
|
||
5
|
||
7
|
||
Item 2.
|
33
|
|
Item 4.
|
39
|
|
PART II.
|
OTHER INFORMATION
|
|
Item 1.
|
40
|
|
Item 2.
|
40
|
|
Item 3.
|
40
|
|
Item 4.
|
40
|
|
Item 5.
|
40
|
|
Item 6.
|
40
|
|
41
|
March 31,
|
December 31,
|
|||||||
2011
|
2010
|
|||||||
ASSETS
|
(Unaudited)
|
|||||||
Current assets
|
||||||||
Cash and cash equivalents
|
$
|
655,858
|
$
|
518,082
|
||||
Accounts receivable, net
|
305,221
|
427,559
|
||||||
Loan receivable, net
|
136,550
|
138,050
|
||||||
Inventory
|
58,508
|
52,657
|
||||||
Other current assets
|
5,970
|
5,420
|
||||||
Total current assets
|
1,162,107
|
1,141,768
|
||||||
Property and equipment, net
|
27,552
|
23,788
|
||||||
Total assets
|
$
|
1,189,659
|
$
|
1,165,556
|
||||
LIABILITIES AND STOCKHOLDERS' DEFICIENCY
|
||||||||
Current liabilities
|
||||||||
Accounts payable and accrued liabilities
|
$
|
804,551
|
$
|
815,161
|
||||
Accrued liabilities - related parties
|
202,365
|
244,645
|
||||||
Accrued interest, net
|
683,417
|
646,876
|
||||||
Accrued interest - related parties, net
|
204,602
|
197,786
|
||||||
Notes payable, net of discount
|
1,097,523
|
1,022,061
|
||||||
Notes payable - related parties
|
345,500
|
345,500
|
||||||
Warrant liability
|
1,038,496
|
1,183,175
|
||||||
Options liability
|
315,439
|
336,719
|
||||||
Conversion option liability
|
2,354,846
|
2,465,565
|
||||||
Total current liabilities
|
7,046,739
|
7,257,488
|
||||||
Stockholders’ deficiency
|
||||||||
|
||||||||
Common stock, $0.0001 par value; 500,000,000 shares authorized; 216,385,103 shares issued and outstanding at March 31, 2011and December 31, 2010
|
21,639
|
21,639
|
||||||
Additional paid-in capital
|
2,648,870
|
2,584,146
|
||||||
Accumulated deficit
|
(8,527,589
|
)
|
(8,697,717
|
)
|
||||
Total stockholders’ deficiency
|
(5,857,080
|
)
|
(6,091,932
|
)
|
||||
Total liabilities and stockholders’ deficiency
|
$
|
1,189,659
|
$
|
1,165,556
|
For the Three
|
For the Three
|
|||||||
Months Ended
|
Months Ended
|
|||||||
March 31,
|
March 31,
|
|||||||
2011
|
2010
|
|||||||
Revenue
|
$
|
2,471,530
|
$
|
2,307,961
|
||||
Cost of goods sold
|
1,892,142
|
1,769,726
|
||||||
Gross profit
|
579,388
|
538,235
|
||||||
Selling, general and administrative expenses
|
455,562
|
541,365
|
||||||
Total operating expenses
|
455,562
|
541,365
|
||||||
Income (loss) from operations
|
123,826
|
(3,103
|
)
|
|||||
Other (income) expense:
|
||||||||
Interest expense, net
|
176,103
|
77,410
|
||||||
Fair value of warrants issued in excess of discount on notes
|
-
|
134,216
|
||||||
Loss (gain) from change in fair value of warrant liability
|
(144,679
|
)
|
14,500
|
|||||
Loss (gain) from change in fair value of conversion option liability
|
(77,726
|
)
|
821,187
|
|||||
Total other (income) expense
|
(46,302
|
)
|
1,047,313
|
|||||
Income (loss) before income taxes
|
170,128
|
(1,050,443
|
)
|
|||||
Income tax expense
|
-
|
-
|
||||||
Net income ( loss)
|
$
|
170,128
|
$
|
(1,050,443
|
)
|
|||
Net income (loss) per share – basic
|
$
|
0.001
|
$
|
(0.006
|
)
|
|||
Net income (loss) per share – diluted
|
$
|
0.000
|
$
|
(0.006
|
)
|
|||
Weighted average shares outstanding – basic
|
202,385,103
|
187,518,559
|
||||||
Weighted average shares outstanding – diluted
|
781,703,928
|
187,518,559
|
For the Three
|
For the Three
|
|||||||
Months Ended
|
Months Ended
|
|||||||
March 31,
|
March 31,
|
|||||||
2011
|
2010
|
|||||||
Cash flows from operating activities:
|
||||||||
Net income (loss)
|
$
|
170,128
|
$
|
(1,050,443
|
)
|
|||
Adjustments to reconcile net income (loss) to net
|
||||||||
cash provided by (used in) operating activities:
|
||||||||
Depreciation and amortization
|
4,362
|
7,760
|
||||||
Fair value of common stock issued to consultants
|
-
|
6,000
|
||||||
Fair value of extension in term of warrants issued to noteholders
|
-
|
134,216
|
||||||
Fair value of stock options vested by officers and directors
|
-
|
28,901
|
||||||
Amortization of discount on notes payable
|
101,029
|
13,051
|
||||||
Amortization of discount on accrued interest
|
39,302
|
27,880
|
||||||
Change in fair value of warrant liability
|
(144,679
|
)
|
14,500
|
|||||
Change in fair value of option liability
|
(21,280
|
)
|
84,360
|
|||||
Change in fair value of conversion option liability
|
(77,726
|
)
|
821,187
|
|||||
Changes in assets and liabilities:
|
||||||||
Accounts receivable
|
122,339
|
(153,423
|
)
|
|||||
Inventory and other current assets, net
|
(6,402
|
)
|
(15,175
|
)
|
||||
Accrued liability and accrued interest - related party, net
|
(35,464
|
)
|
(10,424
|
)
|
||||
Accounts payable and accrued interest
|
18,360
|
166,158
|
||||||
Net cash provided by operating activities
|
169,969
|
74,548
|
||||||
Cash flows from investing activities:
|
||||||||
Principal payments received on loan
|
1,500
|
1,000
|
||||||
Acquisition of property and equipment
|
(8,126
|
)
|
(8,079
|
)
|
||||
Net cash used in investing activities
|
(6,626
|
)
|
(8,079
|
)
|
||||
Cash flows from financing activities:
|
||||||||
Principal payments on debt
|
(25,567
|
)
|
(1,424
|
)
|
||||
Net cash used in financing activities
|
(25,567
|
)
|
(1,424
|
)
|
||||
Net increase (decrease) in cash and cash equivalents
|
137,776
|
66,045
|
||||||
Cash and cash equivalents at beginning of period
|
518,082
|
144,765
|
||||||
Cash and cash equivalents at end of period
|
$
|
655,858
|
$
|
210,810
|
Supplemental disclosure of cash flow information:
|
||||||||
Cash paid during the period for:
|
||||||||
Interest
|
$
|
104
|
$
|
286
|
||||
Taxes
|
$
|
-
|
$
|
-
|
||||
Conversion of notes payable and accrued interest to common stock
|
$
|
-
|
$
|
57,982
|
||||
Common stock issued in error, to be cancelled
|
$
|
-
|
$
|
400
|
||||
Computer Equipment
|
3 years
|
Office Furniture and Fixtures
|
5 years
|
Income
|
Shares
|
Per-Share
|
||||||||||
(Numerator)
|
(Denominator)
|
Amount
|
||||||||||
Basic earnings per share
|
$
|
170,128
|
216,385,103
|
$
|
0.001
|
|||||||
Effect of Dilutive Securities:
|
||||||||||||
Conversion of notes and interest to common stock:
|
||||||||||||
Additional shares reserved for assured conversion
|
565,318,825
|
|||||||||||
Decrease in interest expense due to assured conversion
|
168,623
|
|||||||||||
Remove gain on revaluation of conversion option liability
|
(225,099
|
)
|
||||||||||
Diluted earnings per share
|
$
|
113,652
|
781,703,928
|
$
|
0.000
|
For the Three Months
|
||||||||
March 31,
|
||||||||
2011
|
2010
|
|||||||
Option expense
|
$
|
-
|
$
|
28,901
|
||||
Loss (gain) on revaluation of options
|
$
|
(21,280)
|
$
|
84,360
|
March 31, 2011
|
December 31, 2010
|
|||||||
Accounts receivable from customers
|
$
|
324,930
|
$
|
449,620
|
||||
Allowance for doubtful accounts
|
(19,709
|
)
|
(22,061
|
)
|
||||
Accounts receivable, net
|
$
|
305,221
|
$
|
427,559
|
March 31, 2011
|
December 31, 2010
|
|||||||
Computer equipment
|
$
|
321,380
|
$
|
320,800
|
||||
Furniture and fixtures
|
74,844
|
67,298
|
||||||
396,224
|
388,098
|
|||||||
Less accumulated depreciation and amortization
|
(368,672
|
)
|
(364,310
|
)
|
||||
Total
|
$
|
27,552
|
$
|
23,788
|
March 31, 2011
|
December 31, 2010
|
|||||||
Trade payables
|
$
|
780,247
|
$
|
788,137
|
||||
Accrued payroll and commissions
|
24,304
|
27,024
|
||||||
Total accounts payable and accrued liabilities - non-related parties
|
$
|
804,551
|
$
|
815,161
|
March 31, 2011:
|
Gross
|
Discount
|
Net
|
|||||||||
Non-related parties
|
$
|
714,420
|
$
|
(31,003
|
)
|
$
|
683,417
|
|||||
Related parties
|
204,602
|
-
|
204,602
|
|||||||||
Total
|
$
|
919,022
|
$
|
(31,003
|
)
|
$
|
888,019
|
December 31, 2010:
|
Gross
|
Discount
|
Net
|
|||||||||
Non-related parties
|
$
|
685,448
|
$
|
(38,572
|
)
|
$
|
646,876
|
|||||
Related parties
|
197,786
|
-
|
197,786
|
|||||||||
Total
|
$
|
883,234
|
$
|
38,572
|
$
|
844,662
|
March 31, 2011
|
December 31, 2010
|
|||||||
Convertible secured note payable in the original amount of $350,000 to Alpha Capital Aktiengesselschaft (“Alpha Capital”), dated February 25, 2005. This note consists of $100,000 outstanding under a previous note payable which was cancelled on February 25, 2005, and $250,000 of new borrowings. We did not meet certain of our obligations under the loan documents relating to this issuance. These lapses include not reserving the requisite number of treasury shares, selling subsequent securities without offering a right of first refusal, not complying with reporting obligations, not having our common shares quoted on the OTC:BB and not timely registering certain securities. This note entered technical default status on May 16, 2005. The note originally carried interest at the rate of 8% per annum, and was due in full on February 24, 2007. Upon default, the note’s interest rate increased to 15% per annum, and the note became immediately due. This note contains a cross default provision. The note is convertible into common stock of the Company at a conversion price of $0.005 per share. A beneficial conversion feature in the amount of $250,000 was recorded as a discount to the note, and was amortized to interest expense during the twelve months ended December 31, 2005. Accrued interest is convertible into common stock of the Company at a conversion price of $0.005 per share. Interest in the amount of $6,805 was accrued on this note during the three months ended March 31, 2011 and 2010, respectively. During the twelve months ended December 31, 2006 the note holder converted $5,000 into shares of common stock. During the twelve months ended December 31, 2006 the holder of the note converted $27,865 of accrued interest into common stock. This note is past due at December 31, 2008. This note was previously extended until January 1, 2010. During the three months ended June 30, 1010, the noteholder agreed to further extend the maturity date of this note until April 15, 2011. This note is past due as of May 9, 2011.
|
||||||||
$
|
345,000
|
$
|
345,000
|
|||||
Convertible note payable in the original amount of $100,000 to Joel Gold, a board member and related party, dated October 12, 2004. The note bears interest at the rate of 8% per annum, has no provisions for a default or past due rate and was due in full on October 12, 2006. The note is convertible by the holder into common stock of the Company at a conversion price of $0.005 per share. A beneficial conversion feature in the amount of $100,000 was recorded as a discount to the note, and was amortized to interest expense during the twelve months ended December 31, 2004 and 2005. Accrued interest is convertible by the holder into common stock of the Company at maturity of the note at a price of $0.005 per share. Interest in the amount of $493 was accrued on this note during the three months ended March 31, 2011 and 2010, respectively. During the twelve months ended December 31, 2006, $75,000 of the principal amount was converted into common stock. This note is past due at March 31, 2011 and December 31, 2010.
|
||||||||
25,000
|
25,000
|
|||||||
Convertible note in the amount of $85,000 originally payable to Briolette Investments, Ltd, dated March 11, 2004. The note bears interest at the rate of 8% per annum, has no provisions for a default or past due rate and was due in full on March 11, 2006. The note is convertible into common stock of the Company at a conversion price of $0.005 per share. A beneficial conversion feature in the amount of $85,000 was recorded as a discount to the note, and was amortized to interest expense during the twelve months ended December 31, 2004, 2005, and 2006. On December 21, 2006, this note was transferred to Whalehaven Capital Fund, Ltd. (“Whalehaven”). Accrued interest is convertible by the holder into common stock of the Company at a price of $0.005 per share. Interest in the amount of $749 was accrued on this note during the three months ended March 31, 2011 and 2010, respectively. During the twelve months ended December 31, 2005, the note holder converted $44,000 of the note payable into common stock. During the twelve months ended December 31, 2006, the Company made a $3,000 cash payment on the principal amount of the note. During the year ended December 31, 2009, the noteholder agreed to extend the maturity date to February 15, 2010. During the three months ended June 30, 1010, the noteholder agreed to extend the maturity date of this note until April 15, 2011. This note is past due as of May 9, 2011.
|
||||||||
38,000
|
38,000
|
March 31, 2011
|
December 31, 2010
|
|||||||
Convertible note payable in the amount of $80,000 to Brown Door, Inc., dated March 11, 2004. The note bears interest at the rate of 8% per annum, has no provisions for a default or past due rate and was due in full on March 11, 2006. The note is convertible into common stock of the Company at a conversion price of $0.005 per share. A beneficial conversion feature in the amount of $80,000 was recorded as a discount to the note, and was amortized to interest expense during the twelve months ended December 31, 2004, 2005, and 2006. Accrued interest is convertible by the holder into common stock of the Company at maturity of the note at a price of $0.005 per share. Interest in the amount of $1,579 was accrued on this note during the three months ended March 31, 2011 and 2010, respectively. This note is past due at March 31, 2011 and December 31, 2010.
|
||||||||
80,000
|
80,000
|
|||||||
Convertible note payable in the amount of $50,000 to Whalehaven dated February 25, 2005. We did not meet certain of our obligations under the loan documents relating to this issuance. These lapses include not reserving the requisite numbers of treasury shares, selling subsequent securities without offering a right of first refusal, not complying with reporting obligations, not having our common shares quoted on the OTC:BB and not timely registering certain securities. This note was technical default as of May 16, 2005. The note originally carried interest at the rate of 8% per annum, and was due in full on February 24, 2007. Upon default, the note’s interest rate increased to 15% per annum, and the note became due immediately. This note contains a cross default provision. The note is convertible into common stock of the Company at a conversion price of $0.005 per share. A beneficial conversion feature in the amount of $50,000 was recorded as a discount to the note, and was amortized to interest expense when the note entered default status in May, 2005. Accrued interest is convertible into common stock of the Company at a price of $0.005 per share. Interest in the amount of $789 was accrued on this note during the three months ended March 31, 2011 and 2010, respectively. During the twelve months ended December 31, 2006, $10,000 of principal and $589 of accrued interest was converted into common stock. This note is past due at December 31, 2008. During the year ended December 31, 2009, the noteholder agreed to extend the maturity date to February 15, 2010. During the three months ended June 30, 2010, the noteholder agreed to extend the maturity date to April 15, 2011. This note is past due as of May 9, 2011.
|
||||||||
40,000
|
40,000
|
|||||||
Convertible note payable in the amount of $50,000 to Oppenheimer & Co., / Custodian for Joel Gold IRA, a related party, dated March 14, 2004. The note bears interest at the rate of 8% per annum, has no provisions for a default or past due rate and was due in full on October 12, 2006. The note is convertible into common stock of the Company at a conversion price of $0.005 per share. A beneficial conversion feature in the amount of $50,000 was recorded as a discount to the note, and was amortized to interest expense during the twelve months ended December 31, 2004, 2005, and 2006. Accrued interest is convertible into common stock of the Company at a price of $0.005 per share. Interest in the amount of $987 was accrued on this note during the three months ended March 31, 2011 and 2010, respectively. This note is past due at March 31, 2011 and December 31, 2010.
|
||||||||
50,000
|
50,000
|
|||||||
Convertible note payable in the original amount of $30,000 to Huo Hua dated May 9, 2005. The note bears interest at the rate of 8% per annum, has no provisions for a default or past due rate and was due in full on October 12, 2006. The note is convertible into common stock of the Company at a conversion price of $0.005 per share. A beneficial conversion feature in the amount of $30,000 was recorded as a discount to the note, and was amortized to interest expense during the twelve months ended December 31, 2005 and 2006. Accrued interest is convertible into common stock of the Company at a price of $0.005 per share. Interest in the amount of $395 was accrued on this note during the three months ended March 31, 2011 and 2010, respectively. During the twelve months ended December 31, 2006, the note holder converted $10,000 of principal into common stock. This note is past due at March 31, 2011 and December 31, 2010.
|
||||||||
20,000
|
20,000
|
March 31, 2011
|
December 31, 2010
|
|||||||
Convertible note payable in the amount of $25,000 to Joel Gold, a board member and related party, dated January 25, 2005. The note bears interest at the rate of 8% per annum, has no provisions for a default or past due rate and was due in full on January 25, 2007. The note is convertible into common stock of the Company at a conversion price of $0.005 per share. A beneficial conversion feature in the amount of $25,000 was recorded as a discount to the note, and was amortized to interest expense during the twelve months ended December 31, 2005, 2006, and 2007. Accrued interest is convertible into common stock of the Company at a price of $0.005 per share. Interest in the amount of $493 was accrued on this note during the three months ended March 31, 2011 and 2010, respectively. This note is past due at March 31, 2011 and December 31, 2010.
|
||||||||
25,000
|
25,000
|
|||||||
Convertible note payable in the amount of $25,000 to The Jay & Kathleen Morren Trust dated January 25, 2005. The note bears interest at the rate of 6% per annum, has no provisions for a default or past due rate and was due in full on January 25, 2007. The note is convertible into common stock of the Company at a conversion price of $0.005 per share. A beneficial conversion feature in the amount of $25,000 was recorded as a discount to the note, and was amortized to interest expense during the twelve months ended December 31, 2005, 2006, and 2007. Accrued interest is convertible into common stock of the Company at a price of $0.005 per share. Interest in the amount of $369 was accrued on this note during the three months ended March 31, 2011 and 2010 respectively. This note is past due at March 31, 2011 and December 31, 2010.
|
||||||||
25,000
|
25,000
|
|||||||
Convertible note payable in the amount of $10,000 to Lauren M. Ferrone, a relative of a board member and related party, dated October 12, 2004. The note bears interest at the rate of 8% per annum, has no provisions for a default or past due rate and was originally due in full on October 12, 2005. On February 25, 2005, an amendment to the convertible notes was signed which extended the term, which resulted in a new maturity date of October 12, 2006. The note is convertible into common stock of the Company at a conversion of $0.01 per share. A beneficial conversion feature in the amount of $10,000 was recorded as a discount to the note, and was amortized to interest expense during the twelve months ended December 31, 2004, 2005, and 2006. Accrued interest is convertible into common stock of the Company at a price of $0.01 per share. Interest in the amount of $197 was accrued on this note during the three months ended March 31, 2011 and 2010, respectively. This note is past due at March 31, 2011 and December 31, 2010.
|
||||||||
10,000
|
10,000
|
|||||||
Convertible note payable in the amount of $10,000 to Richard D. Ferrone, a relative of a board member and related party, dated October 12, 2004. The note bears interest at the rate of 8% per annum, has no provisions for a default or past due rate and was originally due in full on October 12, 2005. On February 25, 2005, an amendment to the convertible notes was signed which extended the term, which resulted in a new maturity date of October 12, 2006. The note is convertible into common stock of the Company at a conversion of $0.01 per share. A beneficial conversion feature in the amount of $10,000 was recorded as a discount to the note, and was amortized to interest expense during the twelve months ended December 31, 2004, 2005, and 2006. Accrued interest is convertible into common stock of the Company at a price of $0.01 per share. Interest in the amount of $197 was accrued on this note during the three months ended March 31, 2011 and 2010, respectively. This note is past due at March 31, 2011 and December 31, 2010.
|
||||||||
10,000
|
10,000
|
March 31, 2011
|
December 31, 2010
|
|||||||
Convertible note payable in the amount of $10,000 to Christian D. Ferrone, a relative of a board member and related party, dated October 12, 2004. The note bears interest at the rate of 8% per annum, has no provisions for a default or past due rate and was originally due in full on October 12, 2005. On February 25, 2005, an amendment to the convertible notes was signed which extended the term, which resulted in a new maturity date of October 12, 2006. The note is convertible into common stock of the Company at a conversion of $0.01 per share. A beneficial conversion feature in the amount of $10,000 was recorded as a discount to the note, and was amortized to interest expense during the twelve months ended December 31, 2004, 2005, and 2006. Accrued interest is convertible into common stock of the Company at a price of $0.01 per share. Interest in the amount of $197 was accrued on this note during the three months ended March 31, 2011 and 2010, respectively. This note is past due at March 31, 2011 and December 31, 2010.
|
||||||||
10,000
|
10,000
|
|||||||
Convertible note payable in the amount of $10,000 to Andrew I. Ferrone, a relative of a board member and related party, dated October 12, 2004. The note bears interest at the rate of 8% per annum, has no provisions for a default or past due rate and was originally due in full on October 12, 2005. On February 25, 2005, an amendment to the convertible notes was signed which extended the term, which resulted in a new maturity date of October 12, 2006. The note is convertible into common stock of the Company at a conversion of $0.01 per share. A beneficial conversion feature in the amount of $10,000 was recorded as a discount to the note, and was amortized to interest expense during the twelve months ended December 31, 2004, 2005, and 2006. Accrued interest is convertible into common stock of the Company at a price of $0.01 per share. Interest in the amount of $197 was accrued on this note during the three months ended March 31, 2011 and 2010, respectively. This note is past due at March 31, 2011 and December 31, 2010.
|
||||||||
10,000
|
10,000
|
|||||||
Convertible note payable in the amount of $8,000 to Adrian Neilan dated March 11, 2004. The note bears interest at the rate of 8% per annum, has no provisions for a default or past due rate and is due in full on October 12, 2006. The note is convertible into common stock of the Company at a conversion of $0.005 per share. A beneficial conversion feature in the amount of $8,000 was recorded as a discount to the note, and was amortized to interest expense during the twelve months ended December 31, 2004, 2005, and 2006. Accrued interest is convertible into common stock of the Company at a price of $0.005 per share. Interest in the amount of $157 was accrued on this note during the three months ended March 31, 2011 and 2010, respectively. This note is past due at March 31, 2011 and December 31, 2010.
|
||||||||
8,000
|
8,000
|
|||||||
Convertible note payable in the amount of $5,000 to Matthias Mueller dated March 11, 2004. The note bears interest at the rate of 8% per annum, has no provisions for a default or past due rate and was due in full on October 12, 2006. The note is convertible into common stock of the Company at a conversion of $0.005 per share. A beneficial conversion feature in the amount of $5,000 was recorded as a discount to the note, and was amortized to interest expense during the twelve months ended December 31, 2004, 2005, and 2006. Accrued interest is convertible into common stock of the Company at a price of $0.005 per share. Interest in the amount of $99 was accrued on this note during the three months ended March 31, 2011 and 2010, respectively. This note is past due at March 31, 2011 and December 31, 2010.
|
||||||||
5,000
|
5,000
|
March 31, 2011
|
December 31, 2010
|
|||||||
Convertible secured note payable in the amount of $120,000 to Alpha Capital dated August 25, 2005. We did not meet certain of our obligations under the loan documents relating to this issuance. These lapses include not reserving the requisite number of treasury shares, selling subsequent securities without offering a right of first refusal, not complying with reporting obligations, not having our common shares quoted on the OTC:BB and not timely registering certain securities. This note was technical default as of November 13, 2005. The note originally carried interest at the rate of 8% per annum, and was due in full on August 25, 2007. Upon default, the note’s interest rate increased to 15% per annum and the note became immediately due. This note contains a cross default provision. The note is convertible into common stock of the Company at a conversion price of $0.005 per share. A beneficial conversion feature in the amount of $120,000 was recorded as a discount to the note, and was amortized to interest expense when the note entered default status in November 2005. Accrued interest is convertible into common stock of the Company at a price of $0.005 per share. Interest in the amount of $1,972 and $2,309 was accrued on this note during the three months ended March 31, 2011 and 2010, respectively. During the three months ended March 31, 2010, the noteholder converted principal in the amount of $20,000 into common stock. During the twelve months ended December 31, 2009, the noteholder agreed to extend the maturity date of this note until January 1, 2010. In April 2010, the noteholder agreed to extend the maturity date of this note until June 15, 2010. This note is past due at March 31, 2011 and December 31, 2010.
|
||||||||
100,000
|
100,000
|
|||||||
Convertible secured note payable in the amount of $30,000 to Whalehaven Capital dated August 25, 2005. We did not meet certain of our obligations under the loan documents relating to this issuance. These lapses include not reserving the requisite number of treasury shares, selling subsequent securities without offering a right of first refusal, not complying with reporting obligations, not having our common shares quoted on the OTC:BB and not timely registering certain securities. This note was in technical default as of November 13, 2005. The note originally carried interest at the rate of 8% per annum, and was due in full on August 25, 2007. Upon default, the note’s interest rate increased to 15% per annum and the note became immediately due. This note contains a cross default provision. The note is convertible into common stock of the Company at a conversion price of $0.005 per share. A beneficial conversion feature in the amount of $30,000 was recorded as a discount to the note, and was amortized to interest expense when the note entered default status in November 2005. Accrued interest is convertible into common stock of the Company at a price of $0.005 per share. Interest in the amount of $534 and $592 was accrued on this note during the three months ended March 31, 2011 and 2010, respectively. During the three months ended September 30, 2010, the Company issued 4,400,000 shares of common stock for the conversion of $19,047 of accrued interest and $2,953 of principal. During the year ended December 31, 2009, the noteholder agreed to extend the maturity date until February 15, 2010. In April, 2010, the noteholder agreed to extend the maturity date of this note until June 15, 2010. This note was past due at March 31, 2011 and December 31, 2010.
|
||||||||
27,047
|
27,047
|
March 31, 2011
|
December 31, 2010
|
|||||||
Convertible secured note payable in the original amount of $25,000 to Asher Brand, dated August 25, 2005. We did not meet certain of our obligations under the loan documents relating to this issuance. These lapses include not reserving the requisite number of treasury shares, selling subsequent securities without offering a right of first refusal, not complying with reporting obligations, not having our common shares quoted on the OTC:BB and not timely registering certain securities. This note was in technical default as of November 13, 2005. The note originally carried interest at the rate of 8% per annum, and was due in full on August 25, 2007. Upon default, the note’s interest rate increased to 15% per annum and the note became immediately due. This note contains a cross default provision. The note is convertible into common stock of the Company at a conversion price of $0.005 per share. A beneficial conversion feature in the amount of $25,000 was recorded as a discount to the note, and was amortized to interest expense when the note entered default status in November, 2005. Accrued interest is convertible into common stock of the Company at a price of $0.005 per share. Interest in the amount of $296 and $346 was accrued on this note during the three months ended March 31, 2011 and 2010, respectively. During the twelve months ended December 31, 2006, the holder of the note converted $2,000 of principal and $3,667 of accrued interest into common stock, and during the twelve months ended December 31, 2008, the holder of the note converted an additional $3,000 of principal into common stock. During the twelve months ended December 31, 2009, the holder converted $2,000 of principal and $1,058 of accrued interest into common stock. During the three months ended March 31, 2010, the holder converted $3,000 of principal and $1,043 of accrued interest into common stock. The noteholder has agreed to extend the maturity date of this note until January 1, 2010. During the three months ended June 30, 2010, the noteholder agreed to extend the maturity date of this note until April 15, 2011. This note is past due as May 9, 2011.
|
||||||||
15,000
|
15,000
|
|||||||
Convertible secured note payable in the original amount of $25,000 to Momona Capital, dated August 25, 2005. We did not meet certain of our obligations under the loan documents relating to this issuance. These lapses include not reserving the requisite number of treasury shares, selling subsequent securities without offering a right of first refusal, not complying with reporting obligations, not having our common shares quoted on the OTC:BB and not timely registering certain securities. This note was in technical default at November 13, 2005. The note originally carried interest at the rate of 8% per annum, and was due in full on August 25, 2007. Upon default, the note’s interest rate increased to 15% per annum and the note became immediately due. This note contains a cross default provision. The note is convertible into common stock of the Company at a conversion of $0.005 per share. A beneficial conversion feature in the amount of $25,000 was recorded as a discount to the note, and was amortized to interest expense when the note entered default status in November 2005. Accrued interest is convertible into common stock of the Company at a price of $0.005 per share. Interest in the amount of $157 and $339 was accrued on this note during the three months ended March 31, 2011 and 2010, respectively. During the twelve months ended December 31, 2006, the holder of the note converted $2,000 of principal and $3,667 of accrued interest into common stock, and during the twelve months need December 31, 2008, the holder of the note converted an additional $5,000 principal into common stock. During the three months ended March 31, 2010, the holder of the note converted $5,000 of principal into common stock. During the three months ended September 30, 2010, the Company issued 1,000,000 shares of common stock for the conversion of $5,000 of principal. In April 2009, the noteholder agreed to extend the maturity date of this note until January 1, 2010. During the three months ended June 30, 2010, the noteholder agreed to extend the maturity date of this note until April 15, 2011. This note is past due as of May 9, 2011.
|
||||||||
8,000
|
8,000
|
March 31, 2011
|
December 31, 2010
|
|||||||
Convertible secured note payable in the amount of $10,000 to Lane Ventures dated August 25, 2005. We did not meet certain of our obligations under the loan documents relating to this issuance. These lapses include not reserving the requisite number of treasury shares, selling subsequent securities without offering a right of first refusal, not complying with reporting obligations, not having our common shares quoted on the OTC:BB and not timely registering certain securities. This note was in technical default at November 13, 2005. The note originally carried interest at the rate of 8% per annum, and was due in full on August 25, 2007. Upon default, the note’s interest rate increased to 15% per annum and the note became immediately due. This note contains a cross default provision. The note is convertible into common stock of the Company at a conversion price of $0.005 per share. A beneficial conversion feature in the amount of $10,000 was recorded as a discount to the note, and was amortized to interest expense when the note entered default status in November, 2005. Accrued interest is convertible into common stock of the Company at a price of $0.005 per share. Interest in the amount of $119 was accrued on this note during the three months ended March 31, 2011 and 2010, respectively. During the twelve months ended December 31, 2006, the holder of the note converted $4,000 of principal and $1,467 of accrued interest into common stock. In April 2009, the noteholder has agreed to extend the maturity date of this note until January 1, 2010. During the three months ended June 30, 2010, the noteholder agreed to extend the maturity date of this note until April 15, 2011. This note is past due as of May 9, 2011.
|
||||||||
6,000
|
6,000
|
|||||||
Secured note payable in the amount of $120,000 to Alpha Capital, dated February 7, 2006. The note originally carried interest at the rate of 15% per annum, and was originally due in full on February 7, 2007. The Company was not in compliance with various terms of this note, including making timely payments of interest, and this note was in technical default at May 8, 2006. At this time, the interest rate increased to 20% and the note became immediately due and payable. During the three months ended September 30, 2007, the Company extended the due date of the note one year, to October 31, 2007; at the same time, the Company added a convertibility feature, allowing the noteholder to convert the notes and accrued interest into common stock of the Company at a rate of $0.005 per share. This note entered technical default on October 31, 2007. The Company recorded a discount to this note for the fair value of the conversion feature in the amount of $95,588 and amortized this discount to interest expense when the note entered default status in October 2007. On March 12, 2008, the Company extended this note to March 4, 2009. As consideration for the extension of this notes, the Company issued five-year warrants as follows: warrants to purchase 24,000,000 shares of common stock at $0.0115 per share; 6,000,000shares of common stock at $0.011 per share; and 2,400,000 shares of common stock at $0.005 per share. These warrants were valued via the Black-Scholes valuation method at an aggregate amount of $126,465. This transaction was accounted for as an extinguishment of debt, and a loss of $126,465 was charged to operations during the twelve months ended December 31, 2008. Interest in the amount of $4,439 was accrued on this note during the three months ended March 31, 2011 and 2010, respectively. In April 2009, the noteholder agreed to extend this note to April 1, 2009. During the three months ended June 30, 2010, the noteholder agreed to extend the maturity date of this note until April 15, 2011. This note is past due as of May 9, 2011.
|
||||||||
120,000
|
120,000
|
March 31, 2011
|
December 31, 2010
|
|||||||
Secured note payable in the amount of $30,000 to Whalehaven dated February 7, 2006. The note originally carried interest at the rate of 15% per annum, and was due in full on February 7, 2007. The Company was not in compliance with various terms of this note, including making timely payments of interest, and this note was in technical default at May 8, 2006. At this time, the interest rate increased to 20% and the note became immediately due and payable. During the three months ended September 30, 2007, the Company extended the due date of the note one year, to October 31, 2007; at the same time, the Company added a convertibility feature, allowing the noteholder to convert the note and accrued interest into common stock of the Company at a rate of $0.005 per share. This note entered technical default on October 31, 2007. The Company recorded a discount to this note for the fair value of the conversion feature in the amount of $23,897 and amortized this discount to interest expense when the note entered default status in October 2007. On March 12, 2008, the Company extended this note to March 4, 2009. As consideration for the extension of this note, the Company issued five-year warrants as follows: warrants to purchase 6,000,000 shares of common stock at $0.0115 per share; 1,500,000 shares of common stock at $0.011 per share; and 600,000 shares of common stock at $0.005 per share. These warrants were valued via the Black-Scholes valuation method at an aggregate amount of $31,616. This transaction was accounted for as an extinguishment of debt, and a loss of $31,616 was charged to operations during the twelve months ended December 31, 2008. Interest in the amount of $1,109 and $1,134 was accrued on this note during the three months ended March 31, 2011 and 2010, respectively. In April 2009, the noteholder agreed to extend this note to February 15, 2010. During the three months ended June 30, 2010, the noteholder agreed to extend the maturity date of this note until April 15, 2011. This note is past due as of May 9, 2011.
|
||||||||
30,000
|
30,000
|
|||||||
Note payable in the amount of $75,000 to Michael Ferrone, dated August 2, 2004. The note bears interest at the rate of 8% per annum, and was due in full on February 2, 2005. On September 30, 2008, this note was extended to December 31, 2009 in exchange for adding a convertibility feature to the note. This feature allows for conversion to common stock at a price of $0.005 per share. The Company valued this beneficial conversion feature at the amount of $89,945 using the Black-Scholes valuation model. $75,000 of this amount was charged to discount on the note. Interest in the amount of $1,480 was accrued on this note during the three months ended March 31, 2011 and 2010, respectively. This note is past due at March 31, 2011 and December 31, 2010.
|
||||||||
75,000
|
75,000
|
|||||||
Secured note payable in the amount of $10,000 to Alpha Capital, dated May 19, 2006. The note originally carried interest at the rate of 15% per annum, and was originally due in full on November 19, 2006. The Company is not in compliance with various terms of this note, including making timely payments of interest, and this note was in technical default at February 20 2006. At this time, the interest rate increased to 20% and the note became immediately due and payable. During the three months ended September 30, 2007, the Company extended the due date of the note one year, to October 31, 2007; at the same time, the Company added a convertibility feature, allowing the noteholder to convert the notes and accrued interest into common stock of the Company at a rate of $0.005 per share. This note entered technical default on October 31, 2007. The Company recorded a discount to this note for the fair value of the conversion feature in the amount of $7,966 and amortized this discount to interest expense when the note entered default status in October 2007. On March 12, 2008, the Company extended this note to March 4, 2009. As consideration for the extension of this notes, the Company issued five-year warrants as follows: warrants to purchase 2,000,000 shares of common stock at $0.0115 per share; 500,000 shares of common stock at $0.011 per share; and 200,000 shares of common stock at $0.005 per share. These warrants were valued via the Black-Scholes valuation method at an aggregate amount of $10,539. This transaction was accounted for as an extinguishment of debt, and a loss of $10,539 was charged to operations during the twelve months ended December 31, 2008. Interest in the amount of $369 was accrued on this note during the three months ended March 31, 2011 and 2010, respectively. During the three months ended June 30, 2010, the noteholder agreed to extend the maturity date of this note until April 15, 2011. This note is past due as of May 9, 2011.
|
||||||||
10,000
|
10,000
|
March 31, 2011
|
December 31, 2010
|
|||||||
Twenty-nine convertible notes payable in the amount of $4,500 each to Sam Klepfish, the Company’s CEO and a related party, dated the first of the month beginning on November 1, 2006. Pursuant to the Company’s employment agreement with Mr. Klepfish, the amount of $4,500 in salary is accrued each month to a note payable. These notes bear interest at the rate of 8% per annum and have no due date. These notes and accrued interest are convertible into common stock of the Company at a rate of $0.005 per share. Beneficial conversion features in the aggregate amount of $9,000 for the year ended December 31, 2006, $39,190 for the year ended December 31, 2007, $58,464 for the year ended December 31, 2008, and $8,100 for the three months ended March 31, 2009 were calculated using the Black-Scholes valuation model. Since these notes are payable on demand, the value of these discounts were charged immediately to interest expense. Interest in the amount of $2,575 was accrued on this note during the three months ended March 31, 2011 and 2010, respectively.
|
||||||||
130,500
|
130,500
|
|||||||
Note payable in the original amount of $25,787 to Microsoft Corporation dated May 3, 2006. The note bears interest at the rate of 9.7% per annum, and is payable in 60 monthly payments of $557 beginning October 1, 2006. Principal in the amounts of $1,568 and $1,424 were paid on this note during the three months ended March 31, 2011 and 2010, respectively.
|
||||||||
3,247
|
4,815
|
|||||||
Convertible secured note payable in the amount of $200,000 to Alpha Capital, dated December 31, 2008. This note bears interest at the rate of 8% per annum, and is due in full on July 31, 2011. Principal and accrued interest is convertible into common stock of the Company at the rate of $0.005 per share. Also issued with this note are warrants to purchase 40,000,000 shares of the Company’s common stock at a price of $0.005 per share. The Company calculated a discount to the note in the amount of $200,000, and recorded $21,591 and $11,428 amortization for the year ended December 31, 2010 and 2009, respectively. Interest in the amount of $1,894 and $3,629 was accrued on this note during the three months ended March 31, 2011 and 2010, respectively. During the twelve months ended December 31, 2010, the Company made $80,000 payment on the principle of this note. During the three months ended March 31, 2011, the Company made $24,000 in principal payments on this note.
|
||||||||
80,000
|
104,000
|
|||||||
Convertible secured note payable for the settlement of the amount owed for the penalty for the late registration of shares in the amount of $230,000 to Alpha Capital, dated January 1, 2009. This note bears interest at the rate of 8% per annum, and is due in full on July 31, 2011. Principal and accrued interest are convertible into shares of common stock of the Company at a rate of $0.005 per share. The Company calculated a discount to the note in the amount of $230,000, and recorded $46,131 amortization for this discount during the three months ended March 31, 2011. Interest in the amount of $4,538 was accrued on this note during the three months ended March 31, 2011 and 2010, respectively.
|
||||||||
230,000
|
230,000
|
|||||||
Convertible secured note payable for the settlement of the amount owed for the penalty for the late registration of shares in the amount of $38,000 to Whalehaven Capital, dated January 1, 2009. This note bears interest at the rate of 8% per annum, and is due in full on July 31, 2011. Principal and accrued interest is convertible into shares of common stock of the Company at a rate of $0.005 per share. The Company calculated a discount to the note in the amount of $38,000, and recorded $7,622 amortization for this discount during the three months ended March 31, 2011. Interest in the amount of $1,405 was accrued on this note during the three months ended March 31, 2011 and 2010, respectively.
|
||||||||
38,000
|
38,000
|
March 31, 2011
|
December 31, 2010
|
|||||||
Convertible secured note payable for the settlement of the amount owed for the penalty for the late registration of shares in the amount of $25,310 to Asher Brand, dated January 1, 2009. This note bears interest at the rate of 8% per annum, and is due in full on July 31, 2011. Principal and accrued interest is convertible into shares of common stock of the Company at a rate of $0.005 per share. The Company calculated a discount to the note in the amount of $25,310, and recorded $5,076 of amortization for this discount during the three months ended March 31, 2011. Interest in the amount of $499 was accrued on this note during the three months ended March 31, 2011 and 2010, respectively.
|
||||||||
25,310
|
25,310
|
|||||||
Convertible secured note payable for the settlement of the amount owed for the penalty for the late registration of shares in the amount of $25,310 to Momona Capital, dated January 1, 2009. This note bears interest at the rate of 8% per annum, and is due in full on July 31, 2011. Principal and accrued interest is convertible into shares of common stock of the Company at a rate of $0.005 per share. The Company calculated a discount to the note in the amount of $25,310, and recorded $5,076 of amortization for this discount during the three months ended March 31, 2011. Interest in the amount of $499 was accrued on this note during the three months ended March 31, 2011 and 2010, respectively.
|
||||||||
25,310
|
25,310
|
|||||||
Convertible secured note payable for the settlement of the amount owed for the penalty for the late registration of shares in the amount of $10,124 to Lane Ventures, dated January 1, 2009. This note bears interest at the rate of 8% per annum, and is due in full on July 31, 2011. Principal and accrued interest is convertible into shares of common stock of the Company at a rate of $0.005 per share. The Company calculated a discount to the note in the amount of $10,124, and recorded $2,031amortization for this discount during the three months ended March 31, 2011. Interest in the amount of $200 was accrued on this note during the three months ended March 31, 2011 and 2010, respectively.
|
||||||||
10,124
|
10,124
|
|||||||
$
|
1,634,538
|
$
|
1,660,106
|
Note
|
Unamortized
|
Net of
|
||||||||||
March 31, 2011:
|
Amount
|
Discounts
|
Discount
|
|||||||||
Notes payable - current portion
|
$
|
1,289,040
|
$
|
(191,517
|
)
|
$
|
1,097,523
|
|||||
Notes payable - related parties, current portion
|
345,500
|
-
|
345,500
|
|||||||||
Total
|
$
|
1,634,540
|
$
|
(191,517
|
)
|
$
|
1,443,023
|
Note
|
Unamortized
|
Net of
|
||||||||||
December 31, 2010:
|
Amount
|
Discounts
|
Discount
|
|||||||||
Notes payable - current portion
|
$
|
1,314,606
|
$
|
(292,545
|
)
|
$
|
1,022,061
|
|||||
Notes payable - related parties, current portion
|
345,500
|
-
|
345,500
|
|||||||||
Total
|
$
|
1,660,106
|
$
|
(292,545
|
)
|
$
|
1,367,561
|
For the Three Months
|
||||||||
March 31,
|
||||||||
2011
|
2010
|
|||||||
Discount on Notes Payable amortized to interest expense:
|
$
|
101,028
|
$
|
13,051
|
March 31,
|
||||||||
2011
|
2010
|
|||||||
Number of conversion options outstanding
|
318,258,200
|
344,648,800
|
||||||
Value at March 31,
|
$
|
2,354,846
|
$
|
2,170,984
|
||||
Number of conversion options issued during the period
|
-
|
-
|
||||||
Value of conversion options issued during the period
|
$
|
-
|
$
|
-
|
||||
Number of conversion options exercised or underlying
|
||||||||
notes paid during the period
|
4,800,000
|
5,600,000
|
||||||
Value of conversion options exercised or underlying
|
||||||||
notes paid during the period
|
$
|
32,993
|
$
|
35,195
|
||||
Revaluation (loss) during the period
|
$
|
77,726
|
$
|
(821,187
|
)
|
|||
Black-Scholes model variables:
|
||||||||
Volatility
|
103.77 – 110.66
|
%
|
239.31-266.73
|
%
|
||||
Dividends
|
-
|
-
|
||||||
Risk-free interest rates
|
0.17-0.19
|
%
|
0.20
|
%
|
||||
Term (years)
|
10
|
10
|
Range of
exercise
prices
|
Number of
warrants outstanding
|
Weighted
average
remaining
contractual
life (years)
|
Weighted
average
exercise
price of
outstanding
warrants
|
Number of
warrants exercisable
|
Weighted
average
exercise
price of
exercisable
warrants
|
|||||||||||||||||
$
|
0.0050
|
179,700,000
|
1.42
|
$
|
0.0050
|
179,700,000
|
$
|
0.0050
|
||||||||||||||
$
|
0.0110
|
18,500,000
|
1.05
|
$
|
0.0110
|
18,500,000
|
$
|
0.0110
|
||||||||||||||
$
|
0.0120
|
1,000,000
|
2.46
|
$
|
0.0120
|
-
|
$
|
-
|
||||||||||||||
$
|
0.0115
|
74,000,000
|
1.43
|
$
|
0.0115
|
74,000,000
|
$
|
0.0115
|
||||||||||||||
273,200,000
|
1.40
|
$
|
0.0072
|
272,200,000
|
$
|
0.0072
|
Number of
|
Weighted Average
|
|||||||
Warrants
|
Exercise Price
|
|||||||
Warrants exercisable at December 31, 2010
|
273,200,000
|
$
|
0.007
|
|||||
Granted
|
-
|
-
|
||||||
Exercised
|
-
|
-
|
||||||
Cancelled / Expired
|
-
|
-
|
||||||
Warrants outstanding at March 31, 2011
|
273,200,000
|
$
|
0.007
|
|||||
Exercisable
|
272,200,000
|
$
|
0.007
|
|||||
Not exercisable
|
1,000,000
|
$
|
0.012
|
Weighted
|
Weighted
|
|||||||||||||||||||||
Weighted
|
average
|
average
|
||||||||||||||||||||
average
|
exercise
|
exercise
|
||||||||||||||||||||
Range of
|
Number of
|
remaining
|
price of
|
Number of
|
price of
|
|||||||||||||||||
exercise
|
options
|
contractual
|
outstanding
|
options
|
exercisable
|
|||||||||||||||||
prices
|
outstanding
|
life (years)
|
options
|
exercisable
|
options
|
|||||||||||||||||
$
|
0.0050
|
15,000,000
|
0.64
|
$
|
0.0050
|
15,000,000
|
$
|
0.0050
|
||||||||||||||
$
|
0.0070
|
22,000,000
|
2.16
|
$
|
0.0070
|
22,000,000
|
$
|
0.0070
|
||||||||||||||
$
|
0.0076
|
6,625,000
|
4.00
|
$
|
0.0076
|
6,625,000
|
$
|
0.0076
|
||||||||||||||
$
|
0.0090
|
6,625,000
|
4.50
|
$
|
0.0090
|
6,625,000
|
$
|
0.0090
|
||||||||||||||
$
|
0.0095
|
6,625,000
|
4.25
|
$
|
0.0095
|
6,625,000
|
$
|
0.0095
|
||||||||||||||
$
|
0.0096
|
6,625,000
|
4.76
|
$
|
0.0096
|
6,625,000
|
$
|
0.0096
|
||||||||||||||
63,500,000
|
3.39
|
$
|
0.0073
|
63,500,000
|
$
|
0.0073
|
Number of
|
Weighted Average
|
|||||||
Shares
|
Exercise Price
|
|||||||
Options outstanding at December 31, 2010
|
63,500,000
|
$
|
0.007
|
|||||
Granted
|
-
|
-
|
||||||
Exercised
|
-
|
-
|
||||||
Cancelled / Expired
|
-
|
-
|
||||||
Options outstanding at March 31, 2011
|
63,500,000
|
$
|
0.007
|
March 31,
|
December 31,
|
|||||||
2011
|
2010
|
|||||||
Volatility
|
103.37-110.66.
|
%
|
119.60-336.00
|
%
|
||||
Dividends
|
$
|
-
|
$
|
-
|
||||
Risk-free interest rates
|
0.17-0.18
|
%
|
0.19-0.20
|
%
|
||||
Term (years)
|
0.63-4.75
|
0.15 - 5.00
|
Level 1
|
Level 2
|
Level 3
|
Liabilities at fair value
|
|||||||||||||
Warrant liability
|
$ | - | $ | - | $ | 1,038,496 | $ | 1,038,496 | ||||||||
Option liability
|
$ | - | $ | - | $ | 315,439 | $ | 315,439 | ||||||||
Conversion option liability
|
$ | - | $ | - | $ | 2,354,846 | $ | 2,354,846 |
●
|
Our ability to raise capital necessary to sustain our anticipated operations and implement our business plan,
|
●
|
Our ability to implement our business plan,
|
●
|
Our ability to generate sufficient cash to pay our lenders and other creditors,
|
●
|
The fact that over 90% of our revenues come from one customer,
|
●
|
Our ability to employ and retain qualified management and employees,
|
●
|
Our dependence on the efforts and abilities of our current employees and executive officers,
|
●
|
Changes in government regulations that are applicable to our current or anticipated business,
|
●
|
Changes in the demand for our services,
|
●
|
The degree and nature of our competition,
|
●
|
The lack of diversification of our business plan,
|
●
|
The general volatility of the capital markets and the establishment of a market for our shares, and
|
●
|
Disruption in the economic and financial conditions primarily from the impact of past terrorist attacks in the United States, threats of future attacks, police and military activities overseas and other disruptive worldwide political and economic events (including inflation and rising fuel costs), environmental disasters and weather conditions.
|
March 31
|
||||||||
2011
|
2010
|
|||||||
Number of warrants outstanding
|
273,200,000
|
273,200,000
|
||||||
Value at March 31,
|
$
|
1,038,496
|
$
|
864,975
|
||||
Number of warrants issued during the period
|
-
|
-
|
||||||
Value of warrants issued during the period
|
$
|
-
|
$
|
-
|
||||
Revaluation (gain) loss during the period
|
$
|
144,679
|
$
|
(14,500
|
)
|
|||
Black-Scholes model variables:
|
||||||||
Volatility
|
110.66
|
%
|
239.32% -266.73
|
%
|
||||
Dividends
|
$
|
-
|
-
|
$
|
-
|
|||
Risk-free interest rates
|
0.17
|
%
|
0.20
|
%
|
||||
Term (years)
|
0.73-2.75
|
0.002-5.00
|
March 31,
|
||||||||
2011
|
2010
|
|||||||
Number of conversion options outstanding
|
318,258,200
|
344,648,800
|
||||||
Value at March 31,
|
$
|
2,354,846
|
$
|
2,170,984
|
||||
Number of conversion options issued during the period
|
-
|
-
|
||||||
Value of conversion options issued during the period
|
$
|
-
|
$
|
-
|
||||
Number of conversion options exercised or underlying
|
||||||||
notes paid during the period
|
4,800,000
|
5,600,000
|
||||||
Value of conversion options exercised or underlying
|
||||||||
notes paid during the period
|
$
|
32,993
|
$
|
35,195
|
||||
Revaluation (loss) during the period
|
$
|
77,726
|
$
|
(821,187
|
)
|
|||
Black-Scholes model variables:
|
||||||||
Volatility
|
103.37 – 110.66
|
%
|
293.32 – 266.73
|
%
|
||||
Dividends
|
$
|
-
|
$
|
-
|
||||
Risk-free interest rates
|
0.17-0.18
|
%
|
0.20
|
%
|
||||
Term (years)
|
10
|
10
|
March 31,
|
||||||||
2011
|
2010
|
|||||||
Number of vested options outstanding
|
63,500,000
|
43,625,000
|
||||||
Value at March 31,
|
$
|
315,439
|
$
|
257,888
|
||||
Number of options issued during the period
|
-
|
4,625,000
|
||||||
Value of options issued during the period
|
$
|
-
|
28,901
|
|||||
Number of options recognized during the period
|
||||||||
pursuant to SFAS 123(R)
|
-
|
-
|
||||||
Value of options recognized during the period
|
||||||||
pursuant to SFAS 123(R)
|
$
|
-
|
$
|
-
|
||||
Revaluation (gain) loss during the period
|
$
|
21,280
|
$
|
84,360
|
||||
Black-Scholes model variables:
|
||||||||
Volatility
|
110.66
|
%
|
239.32 – 266.73
|
%
|
||||
Dividends
|
$
|
-
|
$
|
-
|
||||
Risk-free interest rates
|
0.17
|
%
|
0.20
|
%
|
||||
Term (years)
|
0.064-4.75
|
0.002-5.00
|
SIGNATURE
|
TITLE
|
DATE
|
||
/s/Sam Klepfish
Sam Klepfish
|
Chief Executive Officer
|
May 13, 2011
|
||
/s/ John McDonald
John McDonald
|
Principal Financial Officer
|
May 13, 2011
|