Nevada
(State
or other jurisdiction
of
incorporation or organization)
|
2834
(Primary
Standard Industrial
Classification
Code Number)
|
91-1868007
(I.R.S.
Employer
Identification
No.)
|
Title
of each class
of
securities
to
be registered
|
Amount
to
be
registered
|
Proposed
maximum
offering
price
per
share (2)
|
Proposed
maximum
aggregate
offering
price
|
Amount
of
registration
fee
|
|
|
|
|
|
Common
Stock, $.001 par value
|
7,024,085(1)
|
$0.92
|
$6,462,158.20
|
$691.45
|
Total
|
7,024,085
|
$0.92
|
$6,462,158.20
|
$691.45
|
|
|
|
|
|
· |
a
convertible debenture for $2,500,000;
|
· |
two
convertible debentures issuable upon the attainment of certain milestones,
each for $675,000; and
|
· |
four
separate warrant agreements.
|
Page
|
|
Our
Business:
|
We
were incorporated in Nevada on September 26, 1997, as Aztec Ventures,
Inc.
Our principal business address is 2445 McCabe Way, Suite 150, Irvine,
California 92614. Our telephone number is (949)757-0001.
We
are a development stage company focused on the development and
commercialization of our anti-allergy medication, PreHistinTM.
We anticipate that our initial patented product candidate,
PreHistinTM,
could create a unique niche within the allergy relief category because
it
is intended to prevent allergy symptoms by mitigating histamines
from
being over-produced, as opposed to conventional antihistamine products
that work by reacting only after the overproduction of histamines
has
already occurred. We hope to obtain data from our recently completed
twin
Phase III pivotal trials in 1,551 seasonal ragweed allergy patients
that
would support a New Drug Application (“NDA”) and FDA approval to market
PreHistin™ over-the-counter in the United States. If that is the case, we
would anticipate completing the necessary steps to file an NDA in
the
second half of calendar 2007, followed by an FDA review period of
up to
twelve months. If approved, a product launch would typically follow
within
three months of such an approval. We are currently developing
PreHistinTM
only for use with seasonal allergies. Currently, we have no products
for
sale nor have we generated any product revenues to date.
In
July 2003, we entered into an Agreement and Plan of Merger to acquire,
as
an operational subsidiary, BioGentec Incorporated, which was incorporated
in Nevada on November 21, 2000, and whose business we adopted. In
2004, we
changed our name to Cobalis Corp. BioGentec Incorporated was subsequently
dissolved.
|
|
Summary
financial information:
|
The
summary financial information set forth below is derived from the
more
detailed financial statements appearing elsewhere in this Form SB-2.
We
have prepared our financial statements contained in this Form SB-2
in
accordance with accounting principles generally accepted in the United
States. All information should be considered in conjunction with
our
financial statements and the notes contained elsewhere in this Form
SB-2.
Note that during 2003, we changed our fiscal year end from December
31st
to
March 31st.
|
Income
Statement
|
For
the nine months ended December 31, 2006
(unaudited)
|
|
For
the year ended
March
31, 2006
(audited)
|
||||
$
|
$
|
||||||
Gross
Loss
|
0
|
0
|
|||||
Loss
from Operations
|
(9,703,638
|
)
|
(5,890,255
|
)
|
|||
Net
Loss
|
(13,319,827
|
)
|
(6,603,454
|
)
|
|||
Net
Loss Per Share
|
(0.42
|
)
|
(0.26
|
)
|
Balance
Sheet
|
December
31, 2006
(unaudited)
|
|
March
31, 2006
(audited)
|
||||
$
|
$
|
||||||
Total
Assets
|
2,631,591
|
1,180,527
|
|||||
Total
Liabilities
|
(16,697,371
|
)
|
(8,865,112
|
)
|
|||
Stockholders'
Deficit
|
(14,508,280
|
)
|
(8,569,585
|
)
|
Number
of shares being offered:
|
We
are registering 7,024,085 shares which are issuable to Cornell
Capital Partners, LP ("Cornell Capital"), as described
herein.
|
Number
of shares outstanding:
|
As
of March 6, 2007, there were 35,824,672 shares of our $0.001 par
value
common stock issued and outstanding. We also have 500 shares of
our
preferred stock outstanding, along with 5,991,667 options to purchase
shares of our common stock and 6,094,844 warrants to purchase shares
of
our common stock. We do not have any other debentures, notes, or
similar
instruments outstanding, which are convertible to shares of our
common
stock.
|
Estimated
use of proceeds:
|
We
will not receive any of the proceeds from the sale of those shares
being
offered. However, if the warrants are exercised, we could receive
proceeds
of up to $5,500,000. We intend to use the proceeds of that exercise,
should it occur, for funding our clinical trials and for working
capital.
|
· |
continue
to undertake development of our product, PreHistinTM;
|
· |
seek
regulatory approvals for our
product;
|
· |
implement
additional internal systems and
infrastructure;
|
· |
prosecute
our intellectual property
portfolio:
|
· |
lease
additional or alternative office facilities as they become necessary;
and
|
· | hire additional personnel. |
· |
delay
commercialization of, and our ability to derive product revenues
from, our
product candidate;
|
· |
impose
costly procedures on us; and
|
· |
diminish
any competitive advantages that we may otherwise
enjoy.
|
· |
unforeseen
safety issues;
|
· |
determination
of dosing issues;
|
· |
lack
of effectiveness during clinical
trials;
|
· |
inability
to monitor patients adequately during or after treatment;
and
|
· |
inability
or unwillingness of medical investigators or our CRO or other parties
assisting with the clinical trials to follow our clinical
protocols.
|
· |
perceptions
in the health care community about the safety and effectiveness of
our
product;
|
· |
cost-effectiveness
of our product relative to competing
products;
|
· |
availability
of reimbursement for our product from government or other healthcare
payers; and
|
· |
effectiveness
of marketing and distribution efforts by us and our licensees and
distributors, if any.
|
· |
We
may be unable to identify or contract with manufacturers on acceptable
terms or at all because the number of potential manufacturers is
limited
and the FDA must approve any replacement contractor. This approval
would
require new testing and compliance inspections. In addition, a new
manufacturer would have to be educated in, or develop substantially
equivalent processes for, producing our products after receipt of
FDA
approval.
|
· |
Our
third-party manufacturers might be unable to formulate and manufacture
our
products in the volume and of the quality required to meet our clinical
needs and commercial needs, if any.
|
· |
Our
future contract manufacturers may not perform as agreed or may not
remain
in the contract manufacturing business for the time required to supply
our
clinical trials or to successfully produce, store and distribute
our
products.
|
· |
Drug
manufacturers are subject to ongoing periodic unannounced inspection
by
the FDA, the DEA, and corresponding state agencies to ensure strict
compliance with good manufacturing practices and other government
regulations and corresponding foreign standards. We do not have control
over third-party manufacturers' compliance with these regulations
and
standards.
|
· |
If
any third-party manufacturer makes improvements in the manufacturing
process for our products, we may not own, or may have to share, the
intellectual property rights to the
innovation.
|
· |
developing
drugs and related products;
|
· |
undertaking
pre-clinical testing and human clinical
trials;
|
· |
obtaining
FDA and other regulatory approvals of drugs and related
products;
|
· |
formulating
and manufacturing drugs; and
|
· |
launching,
marketing and selling drugs.
|
· |
We
would grant Mr. Armstrong 1,200,000 options to purchase shares
of our
common stock at $2.00 per share, expiring seven years from the
date of the
revised agreement;
|
· |
Gene
Pharmaceuticals LLC would agree to remove an anti-dilution clause
a prior
version of the agreement in exchange for 20,000 shares;
|
· |
The
1.5% royalty is to be amended to include a survivability clause;
|
· |
Mr.
Armstrong is to be employed by us at an annual salary of $100,000,
and
eligible to receive annual bonuses.
|
· |
the
degree and range of protection any patents will afford us against
competitors including whether third parties will find ways to invalidate
or otherwise circumvent our
patents;
|
· |
if
and when patents will issue;
|
· |
whether
or not others will obtain patents claiming aspects similar to those
covered by our patents and patent applications;
or
|
· |
whether
we will need to initiate litigation or administrative proceedings
which
may be costly whether we win or
lose.
|
· |
obtain
licenses, which may not be available on commercially reasonable terms,
if
at all;
|
· |
redesign
our products or processes to avoid
infringement;
|
· |
stop
using the subject matter claimed in the patents held by
others;
|
· |
pay
damages; or
|
· |
defend
litigation or administrative proceedings which may be costly whether
we
win or lose, and which could result in a substantial diversion of
our
valuable management resources.
|
· |
government
and health administration
authorities;
|
· |
private
health maintenance organizations and health insurers;
and
|
· |
other
healthcare payers.
|
· |
our
developing business;
|
· |
a
continued negative cash flow;
|
· |
relatively
low price per share;
|
· |
relatively
low public float;
|
· |
variations
in quarterly operating results;
|
· |
general
trends in the pharmaceutical and health care
industry;
|
· |
the
number of holders of our common stock;
and
|
· |
the
interest of securities dealers in maintaining a market for our common
stock.
|
Market
Price (1)
|
Conversion
Price (2)
|
Total
Shares
Underlying
Debentures (3)
|
Total
Value of
Shares
at Market Price (4)
|
Total
Value of
Shares
at Conversion Price (5)
|
Total
Possible
Discount
to Market Price (6)
|
$0.75
|
$0.69
|
5,579,710
|
$4,184,783
|
$3,850,000
|
$334,783
|
(1)
|
Market
price per share of our common stock on the date of the sale of
the
Debentures.
|
(2)
|
Conversion
price per share of our common stock underlying the Debentures on
the date
of the sale of the Debentures. Pursuant to the terms of the Debentures,
the conversion price is equal to the lesser of the fixed conversion
price
of $0.9955, or the market conversion price, defined as 90% of the
average of the lowest three daily volume weighted average trading
prices
per share of our common stock during the fifteen trading days immediately
preceding the conversion date, as quoted by Bloomberg, LP. The
three
lowest prices during that period were $0.75, $0.78, and $0.79,
thus the
conversion price on the date of the sale of the Debentures was
$0.69.
|
(3)
|
Total
number of shares of common stock underlying the Debentures assuming
full
conversion as of the date of the sale of the Debentures. Since
the actual
conversion price of the Debentures can decrease as the market price
decreases, the actual number of shares that underlying the Debentures
can
also fluctuate. However, pursuant to the terms of the Debentures,
the
total number of possible shares of common stock underlying the
Debentures
is capped at 77,000,000 shares which is equal to a conversion price
of
$0.05 per share.
|
(4)
|
Total
market value of shares of common stock underlying the Debentures
assuming
full conversion as of the date of the sale of the Debentures and
based on
the market price of the common stock on the date of the sale of
the
Debentures.
|
(5)
|
Total
value of shares of common stock underlying the Debentures assuming
full
conversion of the Debentures as of the date of the sale of the
Debentures
and based on the conversion price.
|
(6)
|
Discount
to market price calculated by subtracting the result in footnote
(5) from
the result in footnote (4).
|
(i) |
the
volume weighted average price of our common stock exceeds exceeds
$1.00 for the A Warrants and $1.50 for the B Warrants for each of
the
five consecutive trading days before the notice of forced
exercise;
|
(ii) |
this
Registration Statement is effective as of the date of that notice;
and
|
(iii) |
at
least ten trading days have elapsed from any prior forced exercise.
|
(i) |
one-fourth
of the trading volume for our common stock during the five consecutive
trading days before the forced exercise notice;
and
|
(ii) |
the
number of shares acquired by Cornell Capital during the previous
five
trading days through the exercise of any Warrants, whether forced
or
not.
|
Warrant
|
Market
Price
on
Date
of Sale (1)
|
Conversion
Price
on
Date of Sale (2)
|
Total
Shares Underlying
the Warrant (3)
|
Total
Value of Shares
at
Market Price (4)
|
Total
Value of Shares
at
Exercise Price (5)
|
Total
Possible Discount to Market Price (6)
|
A
Warrant
|
$0.75
|
$0.75
|
1,333,333
|
$999,999.75
|
$999,999.75
|
$0.00
|
B
Warrant
|
$0.75
|
$0.8296
|
1,205,400
|
$904,050.00
|
$999,999.84
|
$0.00
|
C
Warrant
|
$0.75
|
$0.7466
|
2,343,959
|
$1,757,969.20
|
$1,749,999.70
|
$7,970.00
|
D
Warrant
|
$0.75
|
$0.9955
|
1,757,901
|
$1,318,425.70
|
$1,749,990.40
|
$0.00
|
(1)
|
Market
price per share of our common stock on the date of the sale of
the
Warrants.
|
(2)
|
Exercise
price per share of our common stock on the date of the sale and
issuance
of the Warrants. The exercise price of the Warrants is fixed pursuant
to
the terms of each of the Warrants except that each of the Warrants
contain
anti-dilution protections which in certain circumstances, may result
in a
reduction to the exercise price.
|
(3)
|
Total
number of shares of common stock underlying each Warrant assuming
full
conversion as of the date of the sale of the Warrants. Upon certain
anti-dilution adjustments of the exercise price of the Warrants,
the
number of shares underlying the Warrants may also be adjusted such
that
the proceeds to be received by us would remain
constant.
|
(4)
|
Total
market value of the shares of common stock underlying each Warrant
assuming full exercise of each Warrant as of the date of the sale
of the
Warrants based on the market price of the common stock on the date
of the
sale of the Warrants.
|
(5)
|
Total
value of shares of common stock underlying each Warrant assuming
full
exercise of each Warrant as of the date of the sale of the Warrants
and
based on the conversion price.
|
(6)
|
Discount
to market price calculated by subtracting the result in footnote
(5) from
the result in footnote (4).
|
Maximum
Commitment Fee (1)
|
Structuring
and Due Diligence Fees (2)
|
Maximum
Interest Payments (3)
|
Maximum
Redemption Premiums (4)
|
Maximum
Liquidated Damages (5)
|
Total
Maximum Payments (6)
|
Total
Net Proceeds to Company (7)
|
$385,000
|
$30,000
|
$616,000
|
$1,347,500
|
$462,000
|
$2,840,500
|
$2,819,000
|
(1)
|
We
agreed to pay Yorkville a commitment fee equal to 10% of the $3,850,000
purchase price of the Debentures to be issued pursuant to the Agreement
on
a pro rata basis as the Debentures are issued. As of the filing
of this
Registration Statement, $3,175,000 of the Debentures have been
issued and
we paid Yorkville $317,500 in commitment fees. Upon effectiveness
of this
Registration Statement, we will issue an additional $675,000 of
Debentures
and owe an additional fee to Yorkville of $67,500.
|
(2)
|
Pursuant
to the Agreement, we paid Yorkville an aggregate of $30,000 in
structuring
and due diligence fees in connection with the transactions contemplated
by
the Agreement.
|
(3)
|
Maximum
amount of interest that can accrue assuming all the Debentures
remaining
outstanding until the maturity date. We may pay accrued interest
in either
cash or, at our option, in shares of our common stock.
|
(4)
|
Under
certain circumstances we have the right to redeem the full principal
amount of the Debentures prior to the maturity date by repaying
the
principal plus a redemption premium ranging from 20% to 35%. This
represents the maximum redemption premium we would pay assuming
we redeem
the all of the Debentures prior to maturity at the highest redemption
premium.
|
(5)
|
Maximum
amount of liquidated damages we may be required to pay for the
twelve
months following the sale of the all Debentures.
|
(6)
|
Total
maximum payments that we may be required to make for the twelve
months
following the sale of all the Debentures and assuming that we made
all of
the payments described in footnotes 1 through 5.
|
(7)
|
Total
net proceeds to us assuming that we were not required to make any
payments
as described in footnotes (4) and
(5).
|
Total
Gross
Proceeds
Payable
to
Company
(1)
|
Total
Maximum
Payments
by
Company
(2)
|
Net
Proceeds to
Company
(3)
|
Total
Possible
Profit
to
Cornell
Capital
(4)
|
Percentage
of
(Payments
+ Discounts) ÷ Net Proceeds (5)
|
$9,350,000
|
$2,840,500
|
$6,509,500
|
$342,753
|
112.64%
|
(1)
|
Total
gross proceeds payable to us. If Cornell Capital exercises the
Warrants on
a cashless basis, then the total gross proceeds payable to us will
be
$3,850,000.
|
(2)
|
Total
maximum payments payable by us.
|
(3)
|
Total
net proceeds to us calculated by subtracting the result in footnote
(2)
from the result in footnote (1). If Cornell Capital exercises the
Warrants
on a cashless basis, then the total net proceeds payable to us
will be
$1,009,500.
|
(4)
|
Total
possible profit to Cornell Capital based on the aggregate discount
to
market price of the conversion of the Debentures and
Warrants.
|
(5)
|
Percentage
equal to the total amount of possible payments to Cornell Capital
under
the Debentures ($2,840,500) plus total possible discount to the
market
price of the shares underlying the Debentures ($334,783) divided
by the
net proceeds to us resulting from the sale of the Debentures
($2,819,000).
|
· |
the
selling shareholder;
|
· |
any
affiliates of the selling shareholder; and
|
· |
any
person with whom any selling shareholder has a contractual relationship
regarding the transaction in connection with the sale of the convertible
debentures and attached warrants.
|
· |
Asset
Pledge Statement by Gene Pharmaceuticals,
LLC
|
· |
Securities
Purchase Agreement between Cobalis Corp. and Cornell Capital Partners
LP
|
· |
Secured
Convertible Debenture for $2,500,000 (“Closing
Debenture”)
|
· |
Registration
Rights Agreement between Cobalis Corp. and Cornell Capital Partners
LP
|
· |
Security
Agreement between Cobalis Corp. and Cornell Capital Partners LP
|
· |
Pledge
and Escrow Agreement with Radovich
Entities
|
· |
Transfer
Agent Instructions
|
· |
Form
of Lock Up Agreement for Management
Shareholders
|
· |
“A
Warrant” Agreement between Cobalis Corp. and Cornell Capital Partners
LP
|
· |
“B
Warrant” Agreement between Cobalis Corp. and Cornell Capital Partners
LP
|
· |
“C
Warrant” Agreement between Cobalis Corp. and Cornell Capital Partners
LP
|
· |
“D
Warrant” Agreement between Cobalis Corp. and Cornell Capital Partners
LP
|
Quarter
Ended
|
High Bid Quotation
|
Low Bid Quotation
|
||
06/30/04
|
$
|
1.35
|
$
|
1.35
|
09/30/04
|
$
|
3.25
|
$
|
2.40
|
12/31/04
|
$
|
1.25
|
$
|
1.20
|
03/31/05
|
$
|
0.62
|
$
|
0.57
|
06/30/05
|
$
|
0.57
|
$
|
0.54
|
09/30/05
|
$
|
0.58
|
$
|
0.55
|
12/31/05
|
$
|
1.76
|
$
|
1.64
|
03/31/06
|
$
|
1.88
|
$
|
1.79
|
06/30/06
|
$
|
1.10
|
$
|
1.02
|
09/30/06
|
$
|
1.00
|
$
|
0.85
|
12/31/06
|
$
|
0.77
|
$
|
0.71
|
Plan
category
|
Number
of securities to be
issued
upon exercise of
outstanding
options,
warrants
and rights (a)
|
Weighted-average
exercise
price
of outstanding options,
warrants
and rights(b)
|
Number
of securities
remaining
available for
future
issuance under equity
compensation
(excluding
securities
reflected in column (a))
|
Equity
compensation plans
approved
by security holders
|
N/A
|
N/A
|
N/A
|
Equity
compensation plans not approved by security holders
|
1,625,000
|
$1.74
|
N/A
|
Total
|
1,625,000
|
$1.74
|
N/A
|
· |
a
description of the nature and level of risk in the market for penny
stocks
in both public offerings and secondary trading;
|
· |
a
description of the broker’s or dealer’s duties to the customer and of the
rights and remedies available to the customer with respect to violation
to
such duties or other requirements of securities’ laws;
|
· |
a
brief, clear, narrative description of a dealer market, including
“bid”
and “ask” prices for penny stocks and the significance of the spread
between the “bid” and “ask” price;
|
· |
a
toll-free telephone number for inquiries on disciplinary actions;
|
· |
definitions
of significant terms in the disclosure document or in the conduct
of
trading in penny stocks; and
|
· |
such
other information and is in such form, including language, type,
size and
format, as the Securities and Exchange Commission shall require by
rule or
regulation.
|
· |
the
bid and offer quotations for the penny stock;
|
· |
the
compensation of the broker-dealer and its salesperson in the transaction;
|
· |
the
number of shares to which such bid and ask prices apply, or other
comparable information relating to the depth and liquidity of the
market
for such stock; and
|
· |
monthly
account statements showing the market value of each penny stock held
in
the customer’s account.
|
Country
|
Patent
No.
|
Title
|
Exp.
Date
|
United
States
|
6,255,294
|
“Cyanocobalamin
Treatment in Allergic Disease”
|
12/28/19
|
United
States
|
5,135,918
|
“Method
for Reducing Reagenic Antibody Levels (IgE)”
|
08/04/09
|
Australia
|
771,728
|
“Cyanocobalamin
Treatment in Allergic Disease”
|
12/28/19
|
European
Union
|
1128835
|
“Cyanocobalamin
Treatment in Allergic Disease”
|
12/28/19
|
Mexico
|
Allowed
|
“Cyanocobalamin
Treatment in Allergic Disease”
|
12/28/19
|
Country
|
Application
No.
|
Title
|
Canada
|
2,358,054
|
“Cyanocobalamin
Treatment in Allergic Disease”
|
Japan
|
P2002-533399A
|
“Cyanocobalamin
Treatment in Allergic
Disease”
|
Country
|
Trademark
|
Appl./
Reg. No.
|
Granted/Allowed
|
Note
|
United
States
|
COBALIS
|
78378186
|
07/19/05
|
Notice
of Allowance
|
United
States
|
PREHISTIN
|
78378191
|
03/15/05
|
Notice
of Allowance
|
Australia
|
PREHISTIN
|
10588099
|
05/31/05
|
Registered
|
South
Korea
|
PREHISTIN
|
624573
|
07/12/05
|
Registered
|
· |
Phase
I trials are designed to measure the early safety profile and the
pattern
of drug distribution and
metabolism.
|
· |
Phase
II trials are aimed at determining preliminary efficacy and optimal
dosage, and to expand the evidence regarding
safety.
|
· |
Phase
III trials are conducted to provide enough data for statistical evaluation
of efficacy and safety.
|
· |
There
are two study arms in two studies (Protocol RA3333 and Protocol RA55555),
one with a placebo lozenge BID and one with a 3.3mg cyanocobalamin
lozenge
BID. Each arm in each study is between 312 and 500 patient-volunteers.
|
· |
Patients
are to keep symptom diaries for 10 consecutive weeks. Patients are
to
receive a bottle of nasal saline, ocular saline and a supply of loratadine
10 mg sufficient for them to take, if required, from Week 7 to Week
10.
(As with the prior protocol, the patients are to use the study medication
from Week 1 to Week 6, with Weeks 4, 5 and 6 being the primary endpoint.)
|
· |
Data
Med Devices of Lake Forest, California, is serving as our clinical
research organization (CRO) by providing such services as study guidance,
clinical study monitoring and data management.
|
· |
United
BioSource Corp. of San Francisco, California, is providing the patient
diaries, in which study subjects call in or log on to record their
daily
allergy symptoms throughout the study.
|
· |
Advanced
Botanicals Ltd. of Richmond, British Columbia, Canada, is manufacturing
the study drug.
|
· |
MedTox
Labs of St. Paul, Minnesota, is providing lab services which assay
the
subjects’ blood and urine samples for safety and other blood samples for
changes in IgE concentrations.
|
Property
|
December
31, 2006
|
March
31, 2006
|
Cash
and Equivalents
|
$1,684,580
|
$526,691
|
Property
and Equipment, net
|
$3,553
|
$8,419
|
Name
|
Age
|
Position
|
Gerald
Yakatan
|
64
|
Chief
Executive Officer, Director
|
Chaslav
Radovich
|
47
|
President,
Secretary
|
Radul
Radovich
|
84
|
Chairman
of the Board, Director
|
Ernest
Armstrong
|
47
|
Chief
Scientific Officer
|
Kevin
Prendiville
|
51
|
Director
|
Thomas
Stankovich
|
46
|
Director
|
Kevin
Pickard
|
43
|
Interim
Chief Financial Officer and Treasurer
|
Thomas
H. Silberg
|
60
|
Director
|
Ellen
McDonald
|
45
|
Director
|
S.
Wayne Kay
|
56
|
Director
|
Name
and Principal
Position
|
Year
Ended 3/31
|
Salary
$
|
Bonus
$
|
Stock
Awards
$
|
Option
Awards
$
|
Non-Equity
Incentive
Plan Compensation
$
|
Nonqualified
Deferred Compensation Earnings
$
|
All
Other Compensation
$
|
Total
$
|
Thomas
Stankovich
CFO,
Treasurer
|
2006
|
200,000
|
None
|
422,000
|
None
|
1,603,482
(1)
|
None
|
4,234
(2)
|
2,229,719
|
Chaslav
Radovich
President,
CEO
|
2005
|
125,000(3)
|
None
|
52,750
|
None
|
None
|
None
|
10,290
(2)
|
188,040
|
|
2006
|
125,000
(4)
|
None
|
204,500
|
None
|
None
|
None
|
10,290
(2)(8)
|
339,790
|
Ernest
Armstrong Chief Scientific Officer
|
2005
|
100,000
(5)
|
None
|
None
|
None
|
None
|
None
|
9,762
(2)
|
109,762
|
2006
|
100,000
(6)
|
None
|
32,750
|
None
|
None
|
None
|
9,762
(2)
|
142,512
|
|
James
Luce, former COO, CMO
|
2005
|
150,000
(7)
|
None
|
None
|
None
|
None
|
None
|
None
|
150,000
|
(1)
|
these
1,000,000 warrants were to vest over three years; subsequent to
the year
ended March 31, 2006, these 1,000,000 warrants were cancelled and
replaced
with an equivalent grant of options; however, upon Mr. Stankovich’s
departure as our employee in December 2006, he was only entitled
to the
666,667 options that had vested through the date of his departure.
|
(2)
|
approximate
value of group health insurance benefits paid on employee’s
behalf.
|
(3)
|
A
portion of the $125,000 salary was paid with 214,673 shares in
lieu of
cash salary.
|
(4)
|
A
portion of the $125,000 salary was paid with 125,000 shares in
lieu of
cash salary.
|
(5)
|
a
portion of the $100,000 salary was paid with 36,231 shares in lieu
of cash
salary.
|
(6)
|
a
portion of the $100,000 salary was paid with 32,000 shares in lieu
of cash
salary.
|
(7)
|
a
portion of the $150,000 salary was paid with 81,516 shares in lieu
of cash
salary.
|
Executive
|
Chaslav
Radovich
|
Position
|
President
|
Start
Date
|
05/15/06
|
Term
|
3
years
|
Base
Salary
|
$250,000
per year
|
Back
Wages
|
100,000
restricted shares in lieu of $86,939.10 for back wages and unused
vacation
up to start date of 05/15/06
|
Stock
Options
|
1,500,000
options at an exercise price of $1.40 vested over 3 years; 5 year
term
|
Executive
|
Thomas
Stankovich
|
Position
|
CFO
|
Start
Date
|
12/05/05
|
Term
|
3
years
|
Base
Salary
|
$200,000
per year
|
Signing
Bonus
|
100,000
registered shares on the start date and 150,000 restricted shares
after 30
days
|
Stock
Options*
|
1,000,000
options to purchase shares of our common stock at $1.75 vested over
3
years; 5 year term
|
Executive
|
Gerald
Yakatan
|
Position
|
CEO
|
Start
Date
|
05/15/06
|
Term
|
3
years
|
Base
Salary
|
$300,000
per year
|
Signing
Bonus
|
100,000
restricted shares on the start date and 100,000 restricted shares
after 90
days
|
Stock
Options
|
1,000,000
options to purchase shares of our common stock at $1.40 vested over
3
years; 5 year term
|
Option
Awards
|
Stock
Awards
|
||||||||
Name
|
Number
of Securities Underlying Unexercised Options
#
Exercisable
|
#
Un-
exercisable
|
Equity
Incentive Plan Awards: Number of Securities Underlying Unexercised
Options
|
Option
Exercise Price
|
Option
Expiration
Date
|
Number
of
Shares
or
Units
of
Stock
Not
Vested
|
Market
Value
of
Shares
or
Units
Not
Vested
|
Equity
Incentive Plan Awards: Number of Unearned
Shares,
Units
or
Other Rights
Not Nested
|
Value
of Unearned Shares,
Units
or
Other
Rights
Not
Vested
|
Thomas
Stankovich
|
333,334
warrants (1)
|
666,666
warrants (1)
|
None
|
$1.75
|
December
2010
|
0
|
n/a
|
n/a
|
n/a
|
Ernest
Armstrong
|
1,200,000
options
|
0
|
0
|
$2.00
|
February
2011(2)
|
0
|
n/a
|
n/a
|
n/a
|
(1) |
Subsequently
converted to options as described
herein.
|
(2) |
Or
seven years from the date of the underlying agreement, pending
finalization of that agreement.
|
Name
|
Fees
Earned or
Paid
in Cash
|
Stock
Awards
$
|
Option
Awards
$
|
Non-Equity
Incentive
Plan Compensation
$
|
Non-Qualified
Deferred
Compensation
Earnings
$
|
All
Other
Compensation
$
|
Total
$
|
Gerald
Yakatan
|
0
|
70,000
|
0
|
0
|
0
|
0
|
70,000
|
Radul
Radovich
|
0
|
0
|
0
|
0
|
0
|
7,843(1)
|
7,843
|
Kevin
Prendiville
|
0
|
10,000
|
184,252
|
0
|
0
|
0
|
194,252
|
(1) |
Health
insurance premium paid on behalf of
director.
|
Title
of Class
|
Name
and Address of Beneficial Owner
|
Amount
and Nature of Beneficial Owner
|
Percent
of Class
|
Common
Stock
|
Gerald
Yakatan
2445
McCabe Way, Suite 150
Irvine,
CA, 92614
|
612,500
shares (1)
Chief
Executive Officer and Director
|
1.7%
|
Common
Stock
|
Thomas
Stankovich
2445
McCabe Way, Suite 150
Irvine,
CA, 92614
|
428,070
shares (2)
Director
|
1.2%
|
Common
Stock
|
Chaslav
Radovich
2445
McCabe Way, Suite 150
Irvine,
CA, 92614
|
1,184,934
shares (3)
President,
Secretary
|
3.3%
|
Common
Stock
|
Radul
Radovich
46
Calle Fresno
San
Clemente, CA, 92672
|
10,076,528
shares (4)
Chairman
of the Board of Directors
|
28.1%
|
Common
Stock
|
Ernest
Armstrong
2445
McCabe Way, Suite 150
Irvine,
CA, 92614
|
251,967
shares (5)
Chief
Scientific Officer
|
0.7%
|
Common
Stock
|
Kevin
Prendiville
2445
McCabe Way, Suite 150
Irvine,
CA, 92614
|
506,480
shares (6)
Director
|
1.4%
|
Common
Stock
|
Kevin
Pickard
445
McCabe Way, Suite 150
Irvine,
CA, 92614
|
30,000
shares (7)
Interim
Chief Financial Officer and Treasurer
|
0.1%
|
Common
Stock
|
St.
Petka Trust
46
Calle Fresno
San
Clemente, CA 92672
|
7,417,736
shares (4)
|
20.7%
|
Common
Stock
|
Silver
Mountain Promotions
6446
Silver Dawn Lane
Las
Vegas, NV, 89118
|
848,688
shares (4)
|
2.4%
|
Common
Stock
|
R
and R Holdings
46
Calle Fresno
San
Clemente, CA, 92672
|
411,375
shares (4)
|
1.2%
|
Common
Stock
|
R
& R Development
46
Calle Fresno
San
Clemente, CA, 92672
|
170,644
shares (4)
|
0.5%
|
Common
Stock
|
Gene
Pharmaceuticals
2445
McCabe Way, Suite 150
Irvine,
CA, 2614
|
1,449,087
shares (8)
|
4.0%
|
Common
Stock
|
James
Hammer
2537
Red Arrow Drive
Las
Vegas, NV 8913
|
3,294,643
shares (9)
|
9.2%
|
Common
Stock
|
Thomas
H. Silberg
2445
McCabe Way, Suite 150
Irvine,
CA, 2614
|
No
shares (10)
|
0%
|
Common
Stock
|
Ellen
McDonald
2445
McCabe Way, Suite 150
Irvine,
CA, 2614
|
No
shares (10)
|
0%
|
Common
Stock
|
S.
Wayne Kay
2445
McCabe Way, Suite 150
Irvine,
CA, 2614
|
No
shares (10)
|
0%
|
Common
Stock
|
Officers
and directors as a group
|
14,539,566
shares
|
40.6%
|
(1) |
Dr.
Yakatan also owns 1,000,000 options to purchase shares of our common
stock
at $1.40 per share which were granted on May 15, 2006, vest over
three
years, and expire on May 15, 2016.
|
(2) |
Thomas
Stankovich was granted 1,000,000 options to purchase shares of our
common
stock at $1.75 per share, which were granted in November 2006 to
replace
warrants he was granted while serving as one of our officers. Of
those
options, 666,667 vested by the date of his resignation in December
2006.
He was to receive a total of 1,000,000 options pursuant to his employment
agreement, though he is no not entitled to the unvested options after
he
left his employment with us. These options expire in November 2016.
|
(3) |
Chaslav
Radovich owns 1,140,934 shares individually and is the custodian
of the
44,000 shares owned by Milena Radovich, his minor child. Mr. Radovich
also
owns 1,500,000 options to purchase shares of our common stock at
$1.40 per
share, which were granted on May 15, 2006 and vest over three years.
These
options expire on May 15, 2016.
|
(4) |
Radul
Radovich and his spouse are the beneficiaries of the St. Petka Trust,
which owns 7,417,736 shares. Radul Radovich is also the Trustor of
St.
Petka Trust. Radul Radovich also owns R and R Holdings, which holds
411,375 shares of our common stock. Radul Radovich also owns R&R
Development, which holds 170,644 shares. Radul Radovich also owns
Silver
Mountain Promotions, which holds 848,688 shares of our common
stock.
|
(5) |
Ernest
Armstrong owns 245,063 shares individually, 550 shares owned jointly
with
his parent, has beneficial ownership of 3,000 shares owned jointly
by Mr.
Armstrong’s spouse and Mr. Armstrong’s parent, and 3,354 shares owned
jointly with his spouse. Mr. Armstrong is also anticipated to receive
2,200,000 options to purchase shares of our common stock at $2.00
per
share expiring seven years from the dates of grants, including 1,200,000
options from us and 1,000,000 options to purchase shares owned by
St.
Petka Trust.
|
(6) |
Kevin
Prendiville owns 100,000 shares directly and is one of the trustees
of the
Prendiville Revocable Trust which owns 402,840 shares; he also owns
3,640
shares as custodian for his minor child. Dr. Prendiville also owns
333,000
warrants to purchase shares of our common stock at $1.75 per share,
which
were granted and vested on October 24, 2005 and expire on October
24,
2010.
|
(7) |
Kevin
Pickard was appointed as our interim CFO and treasurer in December
2006.
He holds 100,000 warrants to purchase shares of our common stock
for $1.75
per share; of those, 50,000 warrants expire on September 7, 2009
and
50,000 warrants expire on July 29, 2010. Those warrants were issued
while
Mr. Pickard served as our consultant.
|
(8) |
Mr.
Armstrong is a majority owner and managing member of Gene Pharmaceuticals,
LLC, which owns 1,449,087 shares.
|
(9) |
James
Hammer owns 1,177,143 shares individually, 360,000 owned by immediate
family members who share his household, 107,500 shares owned jointly
with
his spouse and 1,650,000 shares owned by the Hammer Family Trust.
|
(10) |
Thomas
H. Silberg, Ellen McDonald and S. Wayne Kay were appointed as directors
in
February 2007. Each is anticipated to receive 50,000 options to purchase
shares of our common stock with an exercise price of $1.00 per share.
Those options will vest over three years and expire after five
years.
|
· |
1,228,085
shares held by Mr. Radovich individually;
|
· |
5,893,018
of the7,417,736 shares held d by St. Petka Trust, of which Mr. Radovich
is
the trustor and a beneficiary;
|
· |
411,042
shares held by R and R Holdings, owned by Mr. Radovich; and
|
· |
803,855
shares held by Silver Mountain Promotions, Inc., owned by Mr. Radovich.
|
· |
Mr.
Radovich was owed $952,611 principal along with interest of $127,509,
for
a total of $1,084,120;
|
· |
St.
Petka Trust, a principal shareholder, and of which Mr. Radovich is
the
beneficiary and trustor, was owed $1,585,500 principal, along with
interest of $211,335, for a total of $1,796,835;
|
· |
R
and R Holdings, Inc. a Nevada corporation owned by Mr. Radovich,
was owed
$471,507 principal, along with interest of $62,848, for a total of
$534,355;
|
· |
Silver
Mountain Promotions, Inc., a Nevada corporation, owned by Mr. Radovich,
was owed $922,103 principal, along with interest of $122,909, for
a total
of $1,045,012;
|
· |
R
R
Development, Inc., a California corporation, owned by Mr. Radovich,
was
owed $170,000 principal, along with interest of $51,838, for a total
of
$221,838; and
|
· |
Mr.
Radovich was owed $512,392 for consulting fees, pursuant to a consulting
contract with us.
|
· |
The
note with Radul Radovich had a principal amount of $956,611, interest
accrued of $127,509 for a total of $1,084,120, which was converted
to
833,938 shares.
|
· |
The
note with St. Petka Trust had a principal amount of $1,585,500, interest
accrued of $211,335 for a total of $1,796,835, which was converted
to
1,382,180 shares.
|
· |
The
note with R and R Holdings, Inc. had a principal amount of $471,507,
interest accrued of $62,848 for a total of $534,355, which was converted
to 411,042 shares.
|
· |
The
note by Silver Mountain Promotions, Inc. had a principal amount of
$922,103, interest accrued of $122,909 for a total of $1,045,012,
which
was converted to 803,855 shares.
|
· |
The
note by RR Development had a principal amount of $170,000, interest
accrued of $51,838 for a total of $221,838, which was converted to
170,644
shares.
|
· |
Radul
Radovich was owed $512,392 in consulting fees for his services to
the
Registrant, which was converted to 394,147 shares.
|
· |
120,923
shares to Chaslav Radovich, our President, in lieu of employee wages;
|
· |
36,231
shares to Ernest Armstrong, our Vice President of Business Development
at
the time and now our Chief Scientific Officer;
|
· |
81,516
shares to James Luce, our chief operating officer and chief marketing
officer at the time; and
|
· |
6,250
shares to Dr. Lyndon Mansfield, one of our advisory board members.
|
· |
225,000
shares to Chaslav Radovich, our President, and at the time, our Chief
Executive Officer, in lieu of employee wages (125,000 shares) and
as an
employee bonus (100,000 shares);
|
· |
100,000
shares to Thomas Stankovich, our Chief Financial Officer and Treasurer,
as
a part of his signing bonus;
|
· |
48,000
shares to Ernest Armstrong in lieu of employee wages (32,000 shares)
and
as an employee bonus (16,000
shares).
|
· |
362,500
shares to Gerald Yakatan, our chief executive officer in lieu of
employee
wages (190,789 shares) and as an employee bonus (171,711
shares);
|
· |
302,083
shares to Chaslav Radovich, our President, in lieu of employee wages
(158,991 shares) and as an employee bonus (143,092 shares);
|
· |
178,070
shares to Thomas Stankovich, our chief financial officer and treasurer
at
the time, in lieu of employee wages (63,596 shares) and as an employee
bonus (114,474 shares); and
|
· |
95,563
shares to Ernest Armstrong in lieu of employee wages (43,691 shares)
and
as an employee bonus (51,872
shares).
|
· |
1,228,085
shares held by Mr. Radovich individually;
|
· |
5,893,018
of the 7,417,736 shares owned by St. Petka Trust, of which Mr. Radovich
is
the trustor and one of the beneficiaries;
|
· |
411,042
shares held by R and R Holdings, owned by Mr. Radovich; and
|
· | 803,855 shares held by Silver Mountain Promotions, Inc., which is owned by Mr. Radovich. |
· |
disclose
such transactions in prospectuses where
required;
|
· |
disclose
in any and all filings with the Securities and Exchange Commission,
where
required;
|
· |
obtain
disinterested directors' consent; and
|
· |
obtain
shareholder consent where required.
|
· |
On
May 1, 2001, we granted 100,000 options to Lyndon Mansfield, one
of our
medical advisory board members, in exchange for services rendered.
These
expired on May 1, 2006.
|
· |
On
May 1, 2002, we granted 100,000 options to purchase shares of our
common
stock at $1.00 per share to each of these former employees: Max Fried,
Stan Goldstein, Louis Liben; these options expire May 1, 2007.
|
· |
On
November 5, 2002, we granted Jim Luce, a former employee and former
officer, 500,000 options to purchase shares of our common stock at
$1.50
per share. These options were to expire on November 5, 2007, but
were
cancelled upon his termination for cause.
|
· |
On
December 27, 2002, we granted Gary Gordon Dean, a former employee,
25,000
options to purchase shares of our common stock at $1.00 per share,
and
which expire December 27, 2007.
|
· |
On
February 20, 2004, we granted Ernest Armstrong 1,200,000 options
to
purchase shares of our common stock at $2.00 per share; these options
seven years from the date of the revised underlying agreement.
|
· |
We
did not grant any options during the year ending March 31, 2005,
or any in
the year ending March 31, 2006.
|
· |
We
cancelled 225,000 options during the year ended March 31, 2006 because
they expired: 200,000 were issued to our former employee, Lance Musicant,
on November 22, 2000 and expired on November 22, 2005; 25,000 options
were
issued to our former employee, Bill Gay III, on March 1, 2001 and
expired
on March 1, 2006. Also during the year ended March 31, 2006, we cancelled
the 500,000 options that were held by Jim Luce, a former employee,
since
those options were not exercised within the specified time period
after
his departure from our service.
|
· |
In
May 2006, we granted to Chaslav Radovich, our president, options
to
purchase 1,500,000 shares at $1.40 per share, which vest over 3 years
and
expire after ten years from the date of grant. We granted to Gerald
Yakatan, our chief executive officer, options to purchase 1,000,000
shares
at $1.40 per share, which vest over 3 years and expire ten years
from the
date of grant.
|
· |
In
August 2006, we granted 1,000,000 options to purchase shares of our
common
stock at $1.75 per share to Bojan Cosic, also an employee, in place
of
similar warrants previously granted and 300,000 options to purchase
shares
of our common stock at $1.40 per share to Brian Connelly, a consultant.
These options vest over 3 years and expire ten years from the date
of
grant.
|
· |
In
November 2006, we granted 1,000,000 options to purchase shares of
our
common stock at $1.75 per share to Thomas Stankovich during his service
as
our chief financial officer and employee (of which 666,667 vested
during
his term of employment with us).
|
· |
In
July 2004, we issued 1,000,000 warrants to purchase shares of our
common
stock at $1.75 per share to Martin Marion and 1,000,000 warrants
to
purchase shares of our common stock at $1.75 per share to Bojan Cosic,
both of whom were our consultants at the time. These warrants expire
in
July 2009. Mr. Cosic’s warrants were subsequently replaced with an equal
number of options with similar terms.
|
· |
In
August 2004, we issued 1,000,000 warrants to purchase shares of our
common
stock at $1.75 per share to DLZ for consulting services. These warrants
expire in August 2009.
|
· |
In
August 2004, we granted 200,000 warrants to purchase shares of our
common
stock at $2.00 to Lyndon Mansfield, a member of our advisory board,
for
clinical trials and advisory services. These warrants expire in August
2011.
|
· |
In
September 2004, we issued 50,000 warrants to purchase shares of our
common
stock at $1.75 per share to Kevin Pickard for accounting services
rendered
to us. These warrants expire in September 2009. Mr. Pickard was our
consultant at the time and currently serves as our interim CFO and
Treasurer.
|
· |
In
January 2005, we issued 250,000 warrants to purchase shares of our
common
stock at $1.75 per share to Lawrence May, one of our directors from
2004
to February 2007. These warrants expire in January 2007, but have
been
extended as described herein.
|
· |
In
July 2005, we granted 50,000 warrants to purchase shares of our common
stock at $1.75 to Kevin Pickard for accounting services rendered
to us.
These warrants expire in July 2010.
|
· |
In
August 2005, we granted 100,000 warrants to purchase shares of our
common
stock at $1.75 to Steven Barnes for finance advisory services rendered
to
us. These warrants expire in August 2010.
|
· |
In
August 2005, we granted 150,000 warrants to purchase shares of our
common
stock at $1.75 to Marlin Financial for finance advisory services
rendered
to us. These warrants expire in August 2010.
|
· |
In
September 2005, we granted 100,000 warrants to purchase shares of
our
common stock at $1.75 to Tejeda & Tejeda for finance advisory services
rendered to us. These warrants expire in September 2010.
|
· |
In
October 2005, we granted the following warrants to purchase shares
of our
common stock at $1.75 per share and expiring in five years:
|
o |
40,000
warrants to Craig and Robyn Lewis for finance and advisory services
rendered to us;
|
o |
500,000
warrants to the Brad Chisick Trust which accompanied a senior debenture
for $250,000;
|
o |
50,000
warrants to Steven Barnes for finance advisory services rendered
to us;
|
o |
16,000
warrants to CSX2 LLC for finance advisory services rendered to us;
|
o |
8,000
warrants to Eric Burns for finance advisory services rendered to
us;
|
o |
9,600
warrants to Leslie Eichbaum for finance advisory services rendered
to us;
|
o |
16,000
warrants to Scott Elstein;
|
o |
20,000
warrants to STDT LLC for finance advisory services rendered to us;
|
o |
300,000
warrants to Kevin Prendiville, one of our directors, for clinical
trials
advisory services rendered to us; and
|
o |
33,000
warrants to the Prendiville Trust, owned by Dr. Prendiville.
|
· |
In
November 2005, we granted 100,000 warrants to purchase shares of
our
common stock at $1.75 to Lyndon Mansfield, one of our medical advisory
board members, for clinical trials advisory services rendered to
us. These
warrants expire in November 2012.
|
· |
In
November 2005, we also granted 100,000 warrants to purchase shares
of our
common stock at $1.75 to Brian James Stickel, for finance advisory
services rendered to us. These warrants expire in November 2010.
|
· |
In
December 2005, we issued 1,000,000 warrants to Thomas Stankovich,
our
chief financial officer and treasurer at the time, to purchase shares
of
our common stock at $1.75 per share and which expire December 2010.
These
warrants were subsequently cancelled in November 2006 and replaced
with
options with similar terms.
|
· |
In
March 2006, we issued 60,000 warrants to purchase shares of our common
stock at $1.75 per share to Larry Pawl, for clinical trials advisory
services; those warrants expire in March 2011.
|
· |
In
March 2006 we also issued 140,000 warrants to purchase shares of
our
common stock at $1.75 per share to Mark Gostine, for clinical trials
advisory services; those warrants expire in March 2011.
|
· |
In
March 2006 we issued 150,000 warrants to purchase shares of our common
stock at $0.01 per share to Robert Lanthier, for finance advisory
services; those warrants expire in March 2011. These warrants were
exercised in November 2006, and the shares of common stock are pending
issuance pursuant to an agreement with the warrant
holder.
|
· |
In
July 2006, we issued 25,000 warrants to SCG Capital, LLC as part
of
financing for $100,000. These warrants had an exercise price of $1.50
per
share and expire after 5 years. In January 2007, the warrant holder
agreed
to reprice these warrants at $1.00 per share.
|
· |
In
July 2006, we also issued 25,000 warrants to the Irwin Geduld Revocable
Trust DTD June 2002, LLC as part of a financing agreement for $100,000.
These warrants had an exercise price of $1.50 per share and expire
after 5
years. In January 2007, the warrant holder agreed to reprice these
warrants at $1.00 per share.
|
· |
In
July 2006, we also issued 12,500 warrants to Anthony Brent part of
a
financing agreement for $50,000. These warrants had an exercise price
of
$1.50 per share and expire after 5 years. In January 2007, the warrant
holder agreed to reprice these warrants at $1.00 per share. The principal
of $50,000 and interest owing at the time of conversion of $13,918.62
for
this agreement was repaid in February 2007 with the issuance of 127,838
shares of our common stock and the grant of 44,744 warrants to purchase
shares of our common stock at $1.00 per share. These warrants expire
five
years from the date of grant.
|
· |
In
August 2006, we issued 20,000 warrants to Steve Barnes as part of
a
consulting agreement. These warrants have an exercise price of $0.75
per
share and expire after 5 years.
|
· |
In
September 2006, we issued 100,000 warrants to Lyndon Mansfield, one
of our
medical advisory board members, in exchange for services rendered.
These
warrants have an exercise price of $1.75 per share and expire after
7
years.
|
· |
In
October 2006, we issued 600,000 warrants to Chaim Stern as part of
a
financing agreement for $500,000. These warrants have an exercise
price of
$0.75 per share and expire after 5 years. As part of the same agreement,
we also issued Chaim Stern 600,000 warrants to purchase shares of
our
common stock at $1.00 per share, also expiring after 5 years. The
shares
underlying these warrants have registration
rights.
|
· |
In
October 2006, we also issued 150,000 warrants to the Irina Aronson
and
Yuly Aronson Irrevocable Trust as part of a $75,000 financing agreement.
These warrants have an exercise price of $1.00 and expire after 5
years.
|
· |
In
October 2006, we also issued Dane Bjelopetrovich 100,000 warrants
to
purchase shares of our common stock at $1.00 per share as part of
a
financing agreement for $50,000. These warrants expire after 5 years.
|
· |
In
October 2006, we issued an additional 10,000 warrants to SCG Capital,
LLC
as a penalty pursuant to the financing for $100,000 entered into
in July
2006. These warrants have an exercise price of $1.00 per share and
expire
after 5 years. In January 2007, the warrant holder agreed to reprice
these
warrants at $1.00 per share.
|
· |
In
October 2006, we issued an additional 10,000 warrants to Irwin Geduld
Revocable Trust DTD June 2002, as a penalty pursuant to the financing
for
$100,000 entered into in July 2006. These warrants have an exercise
price
of $1.00 per share and expire after 5 years. In January 2007, the
warrant
holder agreed to reprice these warrants at $1.00 per share.
|
· |
In
October 2006, we issued an additional 5,000 warrants to Anthony Brent
as a
penalty pursuant to the financing for $50,000 entered into in July
2006.
These warrants have an exercise price of $1.50 per share and expire
after
5 years. In January 2007, the warrant holder agreed to reprice these
warrants at $1.00 per share. The principal of $50,000 and interest
owing
on this financing agreement at the time of conversion of $13,918.62
for
this agreement was repaid in February 2007 with the issuance of 127,838
shares of our common stock and the grant of 44,744 warrants to purchase
shares of our common stock at $1.00 per share. Those additional warrants
expire five years from the date of
grant.
|
· |
In
November 2006, we issued Robert Stillwagon 50,000 warrants to purchase
shares of our common stock at $1.00 as part of a financing agreement
for
$25,000. These warrants expire after 5 years.
|
· |
In
November 2006, we issued John Bridle 50,000 warrants to purchase
shares of
our common stock at $1.00 as part of a financing agreement for $25,000.
These warrants expire after 5 years.
|
· |
In
December 2006, we also issued to Cornell Capital an aggregate total
of
6,640,602 warrants, exercisable on a cash basis, provided we are
not in
default with regard to our agreements with Cornell Capital, with
the
aggregate exercise price of $5,500,000 in four classes:
|
o |
1,333,333
A Warrants at $0.75 per share, expiring six months after any effective
date of the registration statement referenced above;
|
o |
1,205,400
B Warrants at $0.8296 per share, expiring six months after any effective
date of the registration statement referenced above;
|
o |
2,343,959
C Warrants at $0.7466, expiring five years after the agreement date;
and
|
o |
1,757,901
D Warrants at $0.9955, expiring five years after the agreement date.
|
· |
In
February 2007, we granted 44,744 warrants to purchase shares of our
common
stock at $1.00 per share to Anthony Brent as part of our conversion
of the
principal and interest due under a financing agreement, wherein we
also
issued 127,838 shares of our common stock in settlement of the $50,000
principal and $13,918.62 interest owing at the time of conversion.
These
warrants expire five years from the date of
grant.
|
· |
for
acts or omissions not in good faith or which involve intentional
misconduct or a knowing violation of law;
or
|
· |
for
unlawful payments of dividends or unlawful stock purchase or redemption
by
us.
|
· |
purchases
by a broker or dealer as principal and resale by such broker or dealer
for
its account;
|
· |
ordinary
brokerage transactions and transactions in which the broker solicits
purchasers; and
|
· |
privately-negotiated
transactions.
|
· |
upon
conversion of a convertible debenture for $2,500,000 (Closing
Debenture)
and a second convertible debenture in the amount of $675,000,
(the Filing
Debenture);
|
· |
upon
conversion of the remaining convertible debenture in the amount
of
$675,000 that may be issuable upon the attainment of a certain
milestone,
(the Final Debenture); and
|
· |
upon
the exercise of the four separate warrants issued to Cornell
Capital.
|
Shares
Outstanding Prior
to
Transaction Held
By
Non-Affiliates
(1)
|
Shares
Previously
Registered
for
Resale
by Selling
Security
Holder (2)
|
Shares
Previously
Registered
Held by
Selling
Security
Holder
(3)
|
Shares
Previously Sold
in
Registered Transactions
by
Selling Security
Holder
(4)
|
Shares
Registered for
Resale
on Behalf of
Selling
Security
Holder
(5)
|
21,285,106
|
0
|
0
|
0
|
7,024,085
|
(1) |
Number
of shares outstanding as of the date of this Registration Statement
that
are held by persons other than the selling security holder, affiliates
of
the company or affiliates of the selling security
holder.
|
(2) |
Number
of shares registered for resale by the selling security holder or
their
affiliates of the selling security holder in prior registration
statements.
|
(3) |
Number
of shares previously registered for resale by the selling security
holder
or affiliates that continue to be held by the selling security holder
or
its affiliates.
|
(4) |
Number
of shares that have been sold in registered resale transactions by
the
selling security holder or its
affiliates.
|
(5) |
Number
of shares registered for resale on behalf of the selling security
holder
or its affiliates in the current
transaction.
|
Name
of Selling
Security
Holder
|
Amount
of Shares of
Common
Stock Owned
by
Selling
Security
Holder
before
the Offering
|
Amount
of Shares of
Common
Stock to be
Offered
by the
Selling
Security
Holder (1)
|
Amount
of Shares (3) and the
Percentage
(4) of Common
Stock
Owned by Selling
Security
Holder after the
Offering
is Complete
|
Cornell
Capital Partners, LP (2)
|
0
|
7,024,085
|
5,196,227
10.8%
|
TOTAL
|
0
|
7,024,085
|
5,196,227
10.8%
|
(1) |
Assumes
the maximum number of shares sought to be registered are issued upon
the
conversion of the convertible debentures and warrants issued to Cornell
Capital.
|
(2) |
Cornell
Capital Partners, LP is a Cayman Island limited partnership. Cornell
Capital is managed by Yorkville Advisors, LLC. Investment decisions
for Yorkville Advisors are made by Mark Angelo, its portfolio
manager.
|
(3) |
Assumes
all warrants are exercised for a total of 6,640,602 shares and
all
convertible debentures are converted at the market price of $ on
the date
of sale for 5,579,710 shares resulting in 12,220,312 shares owned,
and
assumes Cornell Capital sells all the 7,024,085 shares assumed
to be
registered by means of this registration statement, and does not
sell any
other shares pursuant to any exemptions from registration.
|
(4) |
Assumes
a total of 48,044,984 shares issued and outstanding, based on the
current
total of 35,824,672 plus an additional 12,220,312 shares issuable
to
Cornell Capital pursuant to the exercise of all warrants and conversion
of
all debentures held by Cornell
Capital.
|
|
Page
|
Report of Independent Registered Public Accounting Firm |
74
|
|
|
Consolidated
Balance Sheet as of March 31, 2006
|
75
|
|
|
Consolidated
Statements of Operations for the years ended March 31, 2006 and
2005, and
from November 21, 2000 (inception) to March 31, 2006
|
76
|
|
|
Consolidated
Statement of Stockholders' Deficit for the period from November
21, 2000
(Inception) to March 31, 2006
|
77
|
|
|
Consolidated
Statements of Cash Flows for the years ended March 31, 2006 and
2005,
and
from November 21, 2000 (inception) to March 31,
2006
|
80
|
|
|
Notes
to Consolidated Financial Statements
|
81
|
March
31,
|
||||
2006
|
||||
|
||||
ASSETS
|
||||
CURRENT
ASSETS
|
||||
Cash
and cash equivalents
|
$
|
526,691
|
||
Prepaid
and other current assets
|
4,680
|
|||
TOTAL
CURRENT ASSETS
|
531,371
|
|||
PROPERTY
AND EQUIPMENT, net of accumulated depreciation of $106,904
|
8,419
|
|||
WEBSITE
DEVELOPMENT COSTS, net of accumulated amortization of
$33,015
|
1,592
|
|||
PATENTS,
net of accumulated amortization of $278,716
|
626,599
|
|||
DEPOSIT
|
12,546
|
|||
TOTAL
ASSETS
|
$
|
1,180,527
|
||
LIABILITIES
AND STOCKHOLDERS' DEFICIT
|
||||
CURRENT
LIABILITIES
|
||||
Accounts
payable
|
$
|
439,749
|
||
Accrued
expenses
|
524,429
|
|||
Accrued
legal settlements
|
1,725,000
|
|||
Due
to related parties
|
5,255,095
|
|||
Warrant
liability
|
||||
Promissory
notes
|
74,132
|
|||
Convertible
notes payable
|
700,000
|
|||
TOTAL
CURRENT LIABILITIES
|
8,718,405
|
|||
SENIOR
DEBENTURE, net of discount of $103,293
|
146,707
|
|||
TOTAL
LIABILITIES
|
8,865,112
|
|||
CONVERTIBLE
PREFERRED STOCK (dividends on arrears of $187,500)
|
885,000
|
|||
COMMITMENTS
AND CONTINGENCIES
|
-
|
|||
STOCKHOLDERS'
DEFICIT
|
||||
Common
stock; $0.001 par value; 50,000,000 shares
|
||||
authorized;
27,366,387 shares issued and outstanding
|
27,366
|
|||
Additional
paid-in capital
|
16,377,254
|
|||
Prepaid
expenses
|
(165,425
|
)
|
||
Deficit
accumulated during the development stage
|
(24,808,780
|
)
|
||
TOTAL
STOCKHOLDERS' DEFICIT
|
(8,569,585
|
)
|
||
TOTAL
LIABILITIES AND STOCKHOLDERS' DEFICIT
|
$
|
1,180,527
|
||
Cumulative
from
|
||||||||||
Year
Ended
|
November
21,
|
|||||||||
March
31,
|
March
31,
|
2000
(inception) to
|
||||||||
2006
|
2005
|
March
31, 2006
|
||||||||
|
||||||||||
NET
SALES
|
$
|
-
|
$
|
434
|
$
|
5,589
|
||||
COST
OF SALES
|
-
|
2,500
|
31,342
|
|||||||
GROSS
PROFIT (LOSS)
|
-
|
(2,066
|
)
|
(25,753
|
)
|
|||||
OPERATING
EXPENSES:
|
||||||||||
Professional
fees
|
3,590,741
|
3,631,692
|
9,175,527
|
|||||||
Salary
and wages
|
1,061,520
|
274,084
|
3,037,298
|
|||||||
Rent
expense
|
152,696
|
133,104
|
569,059
|
|||||||
Marketing
and research
|
(325,937
|
)
|
1,913,449
|
1,919,435
|
||||||
Depreciation
and amortization
|
92,899
|
81,702
|
527,264
|
|||||||
Impairment
expense
|
-
|
-
|
2,331,522
|
|||||||
Other
operating expenses
|
505,618
|
368,474
|
1,626,930
|
|||||||
Legal
settlements
|
812,718
|
-
|
812,718
|
|||||||
TOTAL
OPERATING EXPENSES
|
5,890,255
|
6,402,505
|
19,999,753
|
|||||||
LOSS
FROM OPERATIONS
|
(5,890,255
|
)
|
(6,404,571
|
)
|
(20,025,506
|
)
|
||||
OTHER
INCOME (EXPENSE)
|
||||||||||
Interest
expense and financing costs
|
(697,139
|
)
|
(1,806,862
|
)
|
(4,201,974
|
)
|
||||
Change
in fair value of warrant liability
|
(16,060
|
)
|
110,419
|
303,700
|
||||||
TOTAL
OTHER INCOME (EXPENSE)
|
(713,199
|
)
|
(1,696,443
|
)
|
(3,898,274
|
)
|
||||
LOSS
BEFORE PROVISION FOR INCOME TAXES
|
(6,603,454
|
)
|
(8,101,014
|
)
|
(23,923,780
|
)
|
||||
PROVISION
FOR INCOME TAXES
|
-
|
-
|
-
|
|||||||
NET
LOSS
|
(6,603,454
|
)
|
(8,101,014
|
)
|
(23,923,780
|
)
|
||||
PREFERRED
STOCK DIVIDENDS
|
75,000
|
75,000
|
1,072,500
|
|||||||
NET
LOSS ATTRIBUTED TO COMMON STOCKHOLDERS
|
$
|
(6,678,454
|
)
|
$
|
(8,176,014
|
)
|
$
|
(24,996,280
|
)
|
|
NET
LOSS PER SHARE:
|
||||||||||
BASIC
AND DILUTED
|
$
|
(0.26
|
)
|
$
|
(0.36
|
)
|
$
|
(1.23
|
)
|
|
WEIGHTED
AVERAGE SHARES OUTSTANDING:
|
||||||||||
BASIC
AND DILUTED
|
25,816,344
|
22,458,344
|
20,393,502
|
|||||||
Deficit
|
|||||||||||||||||||
accumulated
|
Total
|
||||||||||||||||||
Additional
|
during
the
|
stockholders'
|
|||||||||||||||||
Common
stock
|
paid-in
|
Prepaid
|
development
|
equity
|
|||||||||||||||
Shares
|
Amount
|
capital
|
Expenses
|
stage
|
(deficit)
|
||||||||||||||
Balance
at inception (November 21, 2000)
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||
Issuance
of founder’s shares in exchange
|
|||||||||||||||||||
for
property and equipment
|
16,300,000
|
16,300
|
-
|
-
|
-
|
16,300
|
|||||||||||||
Issuance
of common stock for cash - November 2000 @ $1.00
|
30,000
|
30
|
29,970
|
-
|
-
|
30,000
|
|||||||||||||
Issuance
of common stock for cash - December 2000 @ $1.00
|
15,000
|
15
|
14,985
|
-
|
-
|
15,000
|
|||||||||||||
Issuance
of common stock for cash - February 2001 @ $1.00
|
12,000
|
12
|
11,988
|
-
|
-
|
12,000
|
|||||||||||||
Issuance
of common stock for cash - March 2001 @ $1.00
|
125,000
|
125
|
124,875
|
-
|
-
|
125,000
|
|||||||||||||
Issuance
of common stock for services - March 2001 @ $1.00
|
10,000
|
10
|
9,990
|
-
|
-
|
10,000
|
|||||||||||||
Contributed
capital
|
-
|
-
|
62,681
|
-
|
-
|
62,681
|
|||||||||||||
Net
loss for the period from inception
|
-
|
||||||||||||||||||
(November
21, 2000) to March 31, 2001
|
-
|
-
|
-
|
-
|
(223,416
|
)
|
(223,416
|
)
|
|||||||||||
Balance
at March 31, 2001, as restated
|
16,492,000
|
16,492
|
254,489
|
-
|
(223,416
|
)
|
47,565
|
||||||||||||
Issuance
of common stock for cash - April 2001 @ $1.00
|
10,000
|
10
|
9,990
|
-
|
-
|
10,000
|
|||||||||||||
Issuance
of common stock for telephone equipment -
|
|||||||||||||||||||
April
2001 @ $1.00
|
6,750
|
7
|
6,743
|
-
|
-
|
6,750
|
|||||||||||||
Issuance
of common stock for cash - May 2001 @ $1.00
|
11,000
|
11
|
10,989
|
-
|
-
|
11,000
|
|||||||||||||
Issuance
of common stock for website development -
|
|||||||||||||||||||
May
2001 @ $1.00
|
17,000
|
17
|
16,983
|
-
|
-
|
17,000
|
|||||||||||||
Issuance
of common stock for legal services -
|
|||||||||||||||||||
May
2001 @ $1.00
|
1,000
|
1
|
999
|
-
|
-
|
1,000
|
|||||||||||||
Issuance
of common stock for cash - June 2001 @ $1.00
|
23,500
|
24
|
23,476
|
-
|
-
|
23,500
|
|||||||||||||
Issuance
of common stock for cash - July 2001 @ $1.00
|
20,000
|
20
|
19,980
|
-
|
-
|
20,000
|
|||||||||||||
Issuance
of common stock for cash - August 2001 @ $1.00
|
25,000
|
25
|
24,975
|
-
|
-
|
25,000
|
|||||||||||||
Issuance
of common stock for services, related party -
|
|||||||||||||||||||
September
2001 @ $1.00
|
65,858
|
66
|
65,792
|
-
|
-
|
65,858
|
|||||||||||||
Issuance
of common stock for cash - September 2001 @ $1.00
|
15,000
|
15
|
14,985
|
-
|
-
|
15,000
|
|||||||||||||
Issuance
of common stock for services - September 2001 @ $1.00
|
11,000
|
11
|
10,989
|
-
|
-
|
11,000
|
|||||||||||||
Issuance
of stock options for services - September 2001
|
-
|
-
|
32,000
|
-
|
-
|
32,000
|
|||||||||||||
Issuance
of common stock for cash - October 2001 @ $1.00
|
5,000
|
5
|
4,995
|
-
|
-
|
5,000
|
|||||||||||||
Issuance
of common stock for cash - December 2001 @ $1.00
|
30,000
|
30
|
29,970
|
-
|
-
|
30,000
|
|||||||||||||
Issuance
of common stock for services -
|
|||||||||||||||||||
December
31, 2001 @ $1.00
|
33,000
|
33
|
32,967
|
-
|
-
|
33,000
|
|||||||||||||
Issuance
of common stock for services, related party -
|
|||||||||||||||||||
December
2001 @ $1.00
|
117,500
|
118
|
117,382
|
-
|
-
|
117,500
|
|||||||||||||
Issuance
of common stock for prepaid advertising -
|
|||||||||||||||||||
December
2001 @ $1.00
|
15,600
|
15
|
15,585
|
-
|
-
|
15,600
|
|||||||||||||
Issuance
of common stock for property and equipment -
|
|||||||||||||||||||
January
2002 @ $3.00
|
1,000
|
1
|
2,999
|
-
|
-
|
3,000
|
|||||||||||||
Issuance
of common stock for services, related party -
|
|||||||||||||||||||
January
2002 @ $1.00
|
33,000
|
33
|
32,967
|
-
|
-
|
33,000
|
|||||||||||||
Issuance
of common stock for cash - February 2002 @ $2.00
|
20,000
|
20
|
39,980
|
-
|
-
|
40,000
|
|||||||||||||
Issuance
of common stock for cash - March 2002 @ $2.00
|
12,500
|
12
|
24,988
|
-
|
-
|
25,000
|
|||||||||||||
Contributed
capital
|
-
|
-
|
211,269
|
-
|
-
|
211,269
|
|||||||||||||
Deferred
compensation
|
-
|
-
|
-
|
(60,108
|
)
|
-
|
(60,108
|
)
|
|||||||||||
Net
loss
|
-
|
-
|
-
|
-
|
(1,144,249
|
)
|
(1,144,249
|
)
|
|||||||||||
Balance
at March 31, 2002, as restated
|
16,965,708
|
16,966
|
1,005,492
|
(60,108
|
)
|
(1,367,665
|
)
|
(405,315
|
)
|
Issuance
of common stock for services - April 2002 @ $2.00
|
3,000
|
3
|
5,997
|
-
|
-
|
6,000
|
|||||||||||||
Issuance
of common stock for cash - April 2002 @ $1.00
|
10,000
|
10
|
9,990
|
-
|
-
|
10,000
|
|||||||||||||
Issuance
of common stock for cash - April 2002 @ $2.00
|
17,500
|
17
|
34,983
|
-
|
-
|
35,000
|
|||||||||||||
Issuance
of common stock for cash - May 2002 @ $1.00
|
10,000
|
10
|
9,990
|
-
|
-
|
10,000
|
|||||||||||||
Issuance
of common stock for cash - May 2002 @ $2.00
|
16,000
|
16
|
31,984
|
-
|
-
|
32,000
|
|||||||||||||
Issuance
of stock options for services - May 2002
|
-
|
-
|
350,000
|
-
|
-
|
350,000
|
|||||||||||||
Contributed
capital - bonus expense
|
-
|
-
|
50,000
|
-
|
-
|
50,000
|
|||||||||||||
Issuance
of common stock for cash - June 2002 @ $1.00
|
5,000
|
5
|
4,995
|
-
|
-
|
5,000
|
|||||||||||||
Issuance
of common stock for cash - June 2002 @ $2.00
|
5,000
|
5
|
9,995
|
-
|
-
|
10,000
|
|||||||||||||
Issuance
of common stock for cash - July 2002 @ $1.00
|
5,000
|
5
|
4,995
|
-
|
-
|
5,000
|
|||||||||||||
Issuance
of common stock for cash - August 2002 @ $2.00
|
10,000
|
10
|
19,990
|
-
|
-
|
20,000
|
|||||||||||||
Issuance
of common stock for cash - September 2002 @ $2.00
|
10,000
|
10
|
19,990
|
-
|
-
|
20,000
|
|||||||||||||
Issuance
of stock options below fair market value - November 2002
|
-
|
-
|
250,000
|
(250,000
|
)
|
-
|
-
|
||||||||||||
Issuance
of common stock for conversion of note - December 2002 @
2.00
|
50,000
|
50
|
99,950
|
-
|
-
|
100,000
|
|||||||||||||
Issuance
of common stock for cash - December 2002 @ $2.00
|
20,000
|
20
|
39,980
|
-
|
-
|
40,000
|
|||||||||||||
Issuance
of common stock for services - December 2002 @ $2.00
|
15,000
|
15
|
29,985
|
-
|
-
|
30,000
|
|||||||||||||
Issuance
of common stock for patents - December 2002 @ $2.00
|
2,000,000
|
2,000
|
1,285,917
|
-
|
-
|
1,287,917
|
|||||||||||||
Contributed
capital
|
292,718
|
-
|
-
|
292,718
|
|||||||||||||||
Issuance
of common stock for exercise of options - December 2002
|
574,000
|
574
|
574,028
|
-
|
-
|
574,602
|
|||||||||||||
Deferred
compensation
|
60,108
|
60,108
|
|||||||||||||||||
Contributed
capital
|
5,000
|
-
|
-
|
5,000
|
|||||||||||||||
Issuance
of common stock for services - January 2003
|
25,000
|
-
|
-
|
25,000
|
|||||||||||||||
Issuance
of common stock for cash February 2003 @ $2.00
|
11,500
|
12
|
22,988
|
-
|
-
|
23,000
|
|||||||||||||
Issuance
of common stock for cash March 2003 @ $2.00
|
5,000
|
5
|
9,995
|
-
|
-
|
10,000
|
|||||||||||||
Deferred
compensation
|
54,000
|
-
|
54,000
|
||||||||||||||||
Net
loss
|
-
|
(2,148,008
|
)
|
(2,148,008
|
)
|
||||||||||||||
Balance
at March 31, 2003, as restated
|
19,732,708
|
19,733
|
4,193,962
|
(196,000
|
)
|
(3,515,673
|
)
|
502,022
|
|||||||||||
Issuance
of common stock for cash April 2003 @ $2.00
|
70,000
|
70
|
139,930
|
-
|
-
|
140,000
|
|||||||||||||
Issuance
of common stock for cash May 2003 @ $2.00
|
30,000
|
30
|
59,970
|
-
|
-
|
60,000
|
|||||||||||||
Acquisition
by Biogentech Corp of ("Togs for Tykes")
|
1,032,000
|
1,032
|
(101,032
|
)
|
-
|
-
|
(100,000
|
)
|
|||||||||||
Issuance
of common stock for penalties January 2004 @ $2.80
|
135,000
|
135
|
377,865
|
-
|
-
|
378,000
|
|||||||||||||
Issuance
of common stock for services February 2004 @ $2.20
|
100,000
|
100
|
219,900
|
-
|
-
|
220,000
|
|||||||||||||
Issuance
of common stock for services February 2004 @ $1.85
|
20,000
|
20
|
36,980
|
-
|
-
|
37,000
|
|||||||||||||
Value
of beneficial converstion feature of convertible
|
|||||||||||||||||||
debenture
issued in September 2003
|
346,870
|
-
|
-
|
346,870
|
|||||||||||||||
Fair
value allocated to warrant liability for detachable
|
|||||||||||||||||||
warrants
issued with preferred stock
|
(181,849
|
)
|
-
|
-
|
(181,849
|
)
|
|||||||||||||
Dividend
on preferred stock
|
885,000
|
-
|
(885,000
|
)
|
-
|
||||||||||||||
Deferred
compensation
|
196,000
|
-
|
196,000
|
||||||||||||||||
Net
loss
|
-
|
(5,703,639
|
)
|
(5,703,639
|
)
|
||||||||||||||
Balance
at March 31, 2004
|
21,119,708
|
21,120
|
5,977,596
|
-
|
(10,104,312
|
)
|
(4,105,596
|
)
|
|||||||||||
Issuance
of common stock for penalties May 2004 @ $1.85
|
170,000
|
170
|
314,330
|
-
|
-
|
314,500
|
|||||||||||||
Issuance
of common stock for services June 2004 @ $1.75
|
10,000
|
10
|
17,490
|
-
|
-
|
17,500
|
|||||||||||||
Issuance
of common stock for conversion of debt June 2004 @ $1.60
|
371,317
|
371
|
593,736
|
-
|
-
|
594,107
|
|||||||||||||
Issuance
of common stock for services July 2004 @ $1.35
|
7,489
|
8
|
10,101
|
10,109
|
Issuance
of common stock for services July 2004 @ $1.10
|
75,000
|
75
|
82,425
|
82,500
|
|||||||||||||||
Issuance
of common stock for services August 2004 @ $0.75
|
100,000
|
100
|
74,900
|
75,000
|
|||||||||||||||
Conversion
of debt to common stock September 2004 @ 2.22
|
857,143
|
857
|
1,902,000
|
1,902,857
|
|||||||||||||||
Issuance
of common stock for services October 2004 @ $2.20
|
4,758
|
5
|
10,463
|
10,468
|
|||||||||||||||
Issuance
of common stock for services October 2004 @ $2.55
|
375,000
|
375
|
955,875
|
956,250
|
|||||||||||||||
Issuance
of common stock for services December 2004 @ $1.45
|
5,000
|
5
|
7,245
|
7,250
|
|||||||||||||||
Issuance
of common stock for services December 2004 @ $1.30
|
63,676
|
63
|
82,715
|
82,778
|
|||||||||||||||
Issuance
of common stock for services January 2005 @ $1.05
|
1,250
|
1
|
1,312
|
1,313
|
|||||||||||||||
Issuance
of common stock for services January 2005 @ $1.18
|
75,000
|
75
|
88,425
|
88,500
|
|||||||||||||||
Issuance
of common stock for services February 2005 @ $1.10
|
155,000
|
155
|
170,345
|
170,500
|
|||||||||||||||
Issuance
of common stock for services February 2005 @ $1.06
|
100,000
|
100
|
105,900
|
106,000
|
|||||||||||||||
Issuance
of common stock for services February 2005 @ $0.95
|
30,000
|
30
|
28,470
|
28,500
|
|||||||||||||||
Issuance
of common stock for services February 2005 @ $1.05
|
80,628
|
81
|
84,578
|
84,659
|
|||||||||||||||
Issuance
of common stock for services February 2005 @ $1.00
|
467,159
|
467
|
466,692
|
467,159
|
|||||||||||||||
Issuance
of common stock for services February 2005 @ $0.96
|
350,000
|
350
|
335,650
|
336,000
|
|||||||||||||||
Issuance
of common stock for financing costs March 2005 @ $0.81
|
50,000
|
50
|
40,450
|
40,500
|
|||||||||||||||
Issuance
of common stock for services March 2005 @ $0.80
|
5,000
|
5
|
3,995
|
4,000
|
|||||||||||||||
Issuance
of common stock for services March 2005 @ $0.75
|
120,000
|
120
|
89,880
|
90,000
|
|||||||||||||||
Issuance
of common stock for services March 2005 @ $0.68
|
37,500
|
38
|
25,462
|
25,500
|
|||||||||||||||
Fair
value of warrants issued to consultants
|
553,715
|
553,715
|
|||||||||||||||||
-
|
|||||||||||||||||||
Net
loss
|
(8,101,014
|
)
|
(8,101,014
|
)
|
|||||||||||||||
Balance
at March 31, 2005
|
24,630,628
|
24,631
|
12,023,750
|
-
|
(18,205,326
|
)
|
(6,156,945
|
)
|
|||||||||||
Cancelation
of common stock previously issued
|
(105,000
|
)
|
(105
|
)
|
(113,895
|
)
|
(114,000
|
)
|
|||||||||||
Issuance
of common stock for services April 2005 @ $0.59
|
100,000
|
100
|
58,900
|
59,000
|
|||||||||||||||
Issuance
of common stock for services April 2005 @ $0.62
|
162,500
|
162
|
100,587
|
100,749
|
|||||||||||||||
Issuance
of common stock for services May 2005 @ $0.60
|
39,836
|
40
|
23,862
|
23,902
|
|||||||||||||||
Issuance
of common stock for services June 2005 @ $0.65
|
110,000
|
110
|
71,390
|
71,500
|
|||||||||||||||
Issuance
of common stock for services June 2005 @ $0.45
|
200,000
|
200
|
89,800
|
90,000
|
|||||||||||||||
Issuance
of common stock for services July 2005 @ $0.60
|
10,000
|
10
|
5,990
|
6,000
|
|||||||||||||||
Issuance
of common stock for services July 2005 @ $0.61
|
125,000
|
125
|
76,125
|
76,250
|
|||||||||||||||
Issuance
of common stock for interest July 2005 @ $0.61
|
50,000
|
50
|
30,450
|
30,500
|
|||||||||||||||
Cancelation
of common stock previously issued
|
(150,000
|
)
|
(150
|
)
|
(143,850
|
)
|
(144,000
|
)
|
|||||||||||
Issuance
of common stock for services August 2005 @ $0.48
|
100,000
|
100
|
47,900
|
48,000
|
|||||||||||||||
Issuance
of common stock for services September 2005 @ $0.50
|
30,000
|
30
|
14,970
|
15,000
|
|||||||||||||||
Issuance
of common stock for services September 2005 @ $0.42
|
50,000
|
50
|
20,950
|
21,000
|
|||||||||||||||
Issuance
of common stock for services September 2005 @ $0.50
|
75,000
|
75
|
37,425
|
37,500
|
|||||||||||||||
Issuance
of common stock for services October 2005 @ $0.53
|
220,000
|
220
|
115,280
|
(58,750
|
)
|
56,750
|
|||||||||||||
Issuance
of common stock for prepaid interest October 2005 @ $0.58
|
125,000
|
125
|
72,375
|
(72,500
|
)
|
-
|
|||||||||||||
Issuance
of common stock for conversion of debt October 2005 @
$1.75
|
150,000
|
150
|
262,350
|
262,500
|
|||||||||||||||
Issuance
of common stock for services November 2005 @ $0.78
|
822,706
|
823
|
644,847
|
(26,700
|
)
|
618,970
|
|||||||||||||
Issuance
of common stock for services January 2006 @ $1.54
|
335,000
|
335
|
515,165
|
(119,500
|
)
|
396,000
|
|||||||||||||
Issuance
of common stock for services February 2006 @ $1.42
|
62,000
|
62
|
87,738
|
87,800
|
|||||||||||||||
Issuance
of common stock for services March 2006 @ $1.58
|
121,467
|
121
|
192,237
|
192,358
|
|||||||||||||||
Issuance
of common stock for conversion of notes payable and
|
|||||||||||||||||||
accrued
interest March 2006
|
105,250
|
105
|
173,557
|
173,662
|
|||||||||||||||
Cancelation
of common stock previously issued
|
(3,000
|
)
|
(3
|
)
|
(4,797
|
)
|
(4,800
|
)
|
|||||||||||
Amortization
of prepaid expenses
|
112,025
|
112,025
|
|||||||||||||||||
Value
of warrants issued with debt
|
131,365
|
131,365
|
|||||||||||||||||
Repricing
of warrants
|
301,155
|
301,155
|
|||||||||||||||||
Amortization
of fair value of warrants issued to consultants
|
1,541,628
|
1,541,628
|
|||||||||||||||||
|
|||||||||||||||||||
Net
loss
|
(6,603,454
|
)
|
(6,603,454
|
)
|
|||||||||||||||
Balance
at March 31, 2006
|
27,366,387
|
$
|
27,366
|
$
|
16,377,254
|
$
|
(165,425
|
)
|
$
|
(24,808,780
|
)
|
$
|
(8,569,585
|
)
|
Cumulative
from
|
||||||||||
Year
Ended
|
November
21,
|
|||||||||
March
31,
|
March
31,
|
2000
(inception) to
|
||||||||
2006
|
2005
|
March
31, 2006
|
||||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||||
Net
loss
|
$
|
(6,603,454
|
)
|
$
|
(8,101,014
|
)
|
$
|
(23,923,780
|
)
|
|
Adjustment
to reconcile net loss to net cash
|
||||||||||
provided
by (used in) operating activities:
|
||||||||||
Depreciation
and amortization expense
|
92,899
|
81,702
|
527,264
|
|||||||
Common
stock issued for services
|
1,637,979
|
2,643,986
|
4,846,323
|
|||||||
Common
stock issued for penalty
|
-
|
314,500
|
692,500
|
|||||||
Common
stock issued for financing costs
|
30,500
|
40,500
|
71,000
|
|||||||
Change
in value of warrant liability
|
16,060
|
(110,419
|
)
|
(303,700
|
)
|
|||||
Amortization
of debt issue costs
|
28,072
|
67,882
|
111,572
|
|||||||
Exercise
of stock options for services
|
-
|
-
|
26,960
|
|||||||
Amortization
of discounts on notes
|
-
|
492,137
|
790,128
|
|||||||
Issuance
of stock options/warrants for services
|
1,541,628
|
553,715
|
2,502,343
|
|||||||
Capital
contribution - bonus (related party)
|
-
|
-
|
50,000
|
|||||||
Amortization
of prepaid expenses
|
112,025
|
-
|
127,625
|
|||||||
Amortization
of deferred compensation
|
-
|
-
|
250,000
|
|||||||
Discount
on common stock issued for settlement of debt
|
-
|
-
|
50,000
|
|||||||
Impairment
expense
|
-
|
-
|
2,331,522
|
|||||||
Re-pricing
of warrants
|
301,155
|
301,155
|
||||||||
Changes
in assets and liabilities:
|
-
|
|||||||||
Prepaid
expenses and other assets
|
(4,680
|
)
|
11,619
|
(4,680
|
)
|
|||||
Inventory
|
-
|
5,903
|
6,250
|
|||||||
Deposits
|
27,454
|
-
|
27,454
|
|||||||
Accounts
payable
|
112,930
|
214,864
|
848,139
|
|||||||
Accrued
expenses
|
(1,421,140
|
)
|
1,948,857
|
1,414,801
|
||||||
Accrued
legal settlement
|
1,665,000
|
-
|
1,725,000
|
|||||||
Amounts
due to related parties
|
390,067
|
313,717
|
1,827,907
|
|||||||
Net
cash used in operating activities
|
(2,073,505
|
)
|
(1,522,051
|
)
|
(5,704,217
|
)
|
||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||||
Purchase
of property and equipment
|
(1,703
|
)
|
(1,562
|
)
|
(89,272
|
)
|
||||
Increase
in patent costs
|
-
|
-
|
(24,711
|
)
|
||||||
Change
in restricted cash
|
-
|
-
|
-
|
|||||||
Merger
fees and costs
|
-
|
-
|
-
|
|||||||
Increase
in acquisition deposits
|
-
|
-
|
(2,220,000
|
)
|
||||||
Increase
in other deposits
|
-
|
-
|
(40,000
|
)
|
||||||
Increase
in capitalized website
|
-
|
(3,532
|
)
|
(18,097
|
)
|
|||||
Net
cash used in investing activities
|
(1,703
|
)
|
(5,094
|
)
|
(2,392,080
|
)
|
||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||||
Change
in cash overdraft
|
(11,941
|
)
|
11,941
|
-
|
||||||
Payment
on contract
|
-
|
-
|
(161,000
|
)
|
||||||
Proceeds
from advances - related party
|
2,256,500
|
1,455,692
|
4,581,449
|
|||||||
Proceeds
from advances from stockholders
|
310,000
|
-
|
310,000
|
|||||||
Proceeds
from issuance of notes payable
|
250,000
|
-
|
1,465,000
|
|||||||
Proceeds
from sale of common stock
|
-
|
-
|
806,500
|
|||||||
Proceeds
from sale of preferred stock
|
-
|
-
|
885,000
|
|||||||
Proceeds
from convertible debenture
|
100,000
|
-
|
700,000
|
|||||||
Capital
contribution
|
-
|
-
|
571,668
|
|||||||
Payment
of debt issue costs
|
-
|
-
|
(83,500
|
)
|
||||||
Payments
on advances from stockholders
|
(50,000
|
)
|
-
|
(50,000
|
)
|
|||||
Payments
on advances - related party
|
(253,829
|
)
|
(15,500
|
)
|
(402,129
|
)
|
||||
Net
cash provided by financing activities
|
2,600,730
|
1,452,133
|
8,622,988
|
|||||||
NET
INCREASE (DECREASE) IN CASH AND
|
||||||||||
CASH
EQUIVALENTS
|
525,522
|
(75,012
|
)
|
526,691
|
||||||
CASH
AND CASH EQUIVALENTS, Beginning of year
|
1,169
|
76,181
|
-
|
|||||||
CASH
AND CASH EQUIVALENTS, End of year
|
$
|
526,691
|
$
|
1,169
|
$
|
526,691
|
||||
SUPPLEMENTAL
DISCLOSURES OF CASH FLOW INFORMATION:
|
||||||||||
Interest
paid
|
$
|
-
|
$
|
-
|
$
|
-
|
||||
Income
taxes paid
|
$
|
-
|
$
|
-
|
$
|
-
|
· |
BG
is deemed to be the purchaser and surviving company for accounting
purposes. Accordingly, its assets and liabilities are included
in the
balance sheet at their historical book values and the results
of
operations of BG have been presented for the comparative prior
period; and
|
· |
Control
of the net assets and business of Cobalis was acquired for
accounting
purposes effective June 30, 2003. This transaction has been
accounted for
as a purchase of the assets and liabilities of Cobalis by BG
as of June 30
2003. The historical cost of the net assets acquired was $0
and $100,000
cash was paid for costs and fees associated with the merger.
|
2006
|
2005
|
||||||
Net
loss attributed to common stockholders:
|
|||||||
As
reported
|
$
|
(6,678,454
|
)
|
$
|
(8,176,014
|
)
|
|
Compensation
recognized under APB 25
|
—
|
—
|
|||||
Compensation
recognized under SFAS 123
|
(534,494
|
)
|
—
|
||||
Pro
forma
|
$
|
(7,212,948
|
)
|
$
|
(8,176,014
|
)
|
|
Basic
and diluted loss per common share:
|
|||||||
As
reported
|
$
|
(0.26
|
)
|
$
|
(0.36
|
)
|
|
Pro
forma
|
$
|
(0.28
|
)
|
$
|
(0.36
|
)
|
Furniture
and fixtures
|
$
|
73,203
|
||
Office
equipment
|
42,120
|
|||
115,323
|
||||
Less
accumulated depreciation and amortization
|
(106,904
|
)
|
||
$
|
8,419
|
Liabilities
previously recorded by the Company related to Gryphon:
|
||||
Debenture
penalty
|
$
|
150,000
|
||
Non-registration
penalties
|
752,000
|
|||
Accrued
interest
|
276,658
|
|||
Accrued
legal fees
|
25,000
|
|||
Accrued
warrant liability
|
47,779
|
|||
1,251,437
|
||||
Amount
of settlement
|
(1,600,000
|
)
|
||
Additional
liability to Gryphon
|
348,563
|
|||
Charge
to earning for re-pricing of Gryphon warrants
|
301,155
|
|||
Total
charge to earnings
|
$
|
649,718
|
R&R
Holdings, Inc. and affiliates a)
|
$
|
5,068,093
|
||
Chaslav
Radovich b)
|
52,083
|
|||
Other
officers/executives c)
|
134,919
|
|||
$ | 5,255,095 |
Weighted
|
|||||||
Stock
|
Average
|
||||||
Option
|
Exercise
|
||||||
Plan
|
Price
|
||||||
Balance,
March 31, 2004
|
2,350,000
|
$
|
1.62
|
||||
Granted
|
-
|
$
|
-
|
||||
Exercised
|
-
|
$
|
-
|
||||
Canceled
|
-
|
$
|
-
|
||||
Balance,
March 31, 2005
|
2,350,000
|
$
|
1.62
|
||||
Granted
|
-
|
$
|
-
|
||||
Exercised
|
-
|
$
|
-
|
||||
Canceled/Expired
|
(725,000
|
)
|
$
|
1.35
|
|||
Balance,
March 31, 2006
|
1,625,000
|
$
|
1.74
|
||||
Exercisable
at March 31, 2006
|
1,625,000
|
$
|
1.74
|
Number
of
Options
|
Exercise
Price
|
|
425,000
|
$1.00
|
|
1,200,000
|
$2.00
|
|
1,625,000
|
Warrants
|
Weighted
Average
Exercise
Price
|
||||||
Balance,
March 31, 2004
|
194,167
|
$
|
2.89
|
||||
Granted
|
3,300,000
|
$
|
1.75
|
||||
Exercised
|
-
|
$
|
-
|
||||
Canceled
|
-
|
$
|
-
|
||||
Balance,
March 31, 2005
|
3,494,167
|
$
|
1.80
|
||||
Grante
|
3,142,600
|
$
|
1.68
|
||||
Exercised
|
-
|
$
|
-
|
||||
Canceled
|
-
|
$
|
-
|
||||
Balance,
March 31, 2006
|
6,636,767
|
$
|
1.67
|
||||
Exercisable
at March 31, 2006
|
6,636,767
|
$
|
1.67
|
Number
of
Warrants
|
Exercise
Price
|
|
344,167
|
$.01
|
|
6,092,600
|
|
$1.75
|
200,000
|
$2.00
|
|
6,636,767
|
Deferred
tax assets:
|
||||
Federal
net operating loss
|
$
|
3,900,000
|
||
State
net operating loss
|
401,000
|
|||
Equity
instruments issued for compensation/services
|
2,871,000
|
|||
Accrued
compensation
|
266,000
|
|||
Accrued
legal settlements
|
810,000
|
|||
Impairment
expense
|
888,000
|
|||
9,136,000
|
||||
Total
deferred tax assets
|
||||
Less
valuation allowance
|
(9,136,000
|
)
|
||
|
$ | -- |
2006
|
2005
|
||||||
Federal
income tax rate
|
(34.0
|
%)
|
(34.0
|
%)
|
|||
State
tax, net of federal benefit
|
(6.0
|
%)
|
(6.0
|
%)
|
|||
Equity
instruments issued for
|
|||||||
Compensation/services
|
23.5
|
%
|
12.8
|
%
|
|||
Accrued
compensation
|
0.6
|
%
|
0.2 | % | |||
Accrued
legal settlements
|
12.3
|
%
|
- | ||||
Increase
in valuation allowance
|
3.6
|
%
|
27.0 | % | |||
Effective
income tax rate
|
0.0
|
%
|
0.0 | % |
Operating
|
||||
Leases
|
||||
Year
ending March 31,
|
||||
2007
|
$
|
144,012
|
||
2006
|
150,558
|
|||
Net
Minimum Lease Payments
|
$
|
294,570
|
·
|
issued
1,500,000 and 1,000,000 options with an exercise price
of $1.40 to its
President and Chief Executive Officer,
respectively;
|
·
|
issued
111,416 shares of common stock in exchange for debt of
$167,124;
|
·
|
appointed
Gerald J. Yakatan, Ph.D., as Chief Executive Officer;
and
|
·
|
converted
the Tejeda and Tejeda, Inc. convertible note payable in
the amount of
$100,000 (see Note 7) into 200,000 shares of the Company’s common
stock.
|
Page
|
||
Consolidated
Balance Sheet as of December 31, 2006 (unaudited)
|
106
|
|
Consolidated
Statements of Operations for the three and nine months ended December
31, 2006 and 2005 (unaudited)
|
107
|
|
|
||
Consolidated
Statements of Stockholders’ Deficit for the nine
months ended December 31, 2006 (unaudited)
|
108
|
|
|
||
Consolidated
Statements of Cash Flows for the nine
months ended December 31, 2006 and 2005 (unaudited)
|
112
|
|
|
||
Notes
to Consolidated Financial Statements (unaudited)
|
114
|
|
December
31,
|
||||
2006
|
||||
|
(unaudited)
|
|||
ASSETS
|
||||
CURRENT
ASSETS
|
||||
Cash
and cash equivalents
|
$
|
1,684,580
|
||
Prepaid
expenses and other current assets
|
21,801
|
|||
TOTAL
CURRENT ASSETS
|
1,706,381
|
|||
PROPERTY
AND EQUIPMENT, net of accumulated depreciation of $111,770
|
3,553
|
|||
WEBSITE
DEVELOPMENT COSTS, net of accumulated amortization of
$33,545
|
1,062
|
|||
PATENTS,
net of accumulated amortization of $321,177
|
632,262
|
|||
DEBT
ISSUANCE COSTS
|
275,787
|
|||
DEPOSIT
|
12,546
|
|||
TOTAL
ASSETS
|
$
|
2,631,591
|
||
LIABILITIES
AND STOCKHOLDERS' DEFICIT
|
||||
CURRENT
LIABILITIES
|
||||
Accounts
payable
|
$
|
545,629
|
||
Accrued
expenses
|
744,339
|
|||
Accrued
clinical trial costs
|
2,611,356
|
|||
Accrued
legal settlements
|
1,785,000
|
|||
Accrued
salaries
|
376,125
|
|||
Warrant
liability
|
7,186,980
|
|||
Accrued
derivative liabililty
|
2,017,315
|
|||
Promissory
notes
|
46,813
|
|||
Notes
payable, net of discount of $54,508
|
300,000
|
|||
Convertible
notes payable
|
850,000
|
|||
TOTAL
CURRENT LIABILITIES
|
16,463,557
|
|||
SENIOR
DEBENTURE, net of discount of $53,806
|
196,194
|
|||
CONVERTIBLE
DEBENTURE, net of discounts of $2,462,380
|
37,620
|
|||
TOTAL
LIABILITIES
|
16,697,371
|
|||
|
||||
CONVERTIBLE
PREFERRED STOCK
|
442,500
|
|||
COMMITMENTS
AND CONTINGENCIES
|
-
|
|||
STOCKHOLDERS'
DEFICIT
|
||||
Common
stock; $0.001 par value; 50,000,000 shares
|
||||
authorized;
35,696,834 shares issued and outstanding
|
35,697
|
|||
Additional
paid-in capital
|
23,679,456
|
|||
Prepaid
expenses
|
(94,826
|
)
|
||
Deficit
accumulated during the development stage
|
(38,128,607
|
)
|
||
TOTAL
STOCKHOLDERS' DEFICIT
|
(14,508,280
|
)
|
||
TOTAL
LIABILITIES AND STOCKHOLDERS' DEFICIT
|
$
|
2,631,591
|
||
Cumulative
from
|
||||||||||||||||
Three
Months Ended
|
Nine
Months Ended
|
November
21,
|
||||||||||||||
December
31,
|
|
December
31,
|
|
December
31,
|
|
December
31,
|
|
2000
(inception) to
|
|
|||||||
|
|
2006
|
|
2005
|
|
2006
|
|
2005
|
|
December
31,2006
|
||||||
(unaudited)
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
||||||||||||
NET
SALES
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
5,589
|
||||||
COST
OF SALES
|
-
|
-
|
-
|
-
|
31,342
|
|||||||||||
GROSS
PROFIT (LOSS)
|
-
|
-
|
-
|
-
|
(25,753
|
)
|
||||||||||
OPERATING
EXPENSES:
|
||||||||||||||||
Professional
fees
|
656,601
|
1,003,441
|
2,224,275
|
1,961,801
|
11,399,802
|
|||||||||||
Salary
and wages
|
651,607
|
317,025
|
1,755,239
|
495,245
|
4,792,537
|
|||||||||||
Rent
expense
|
36,003
|
34,486
|
136,282
|
103,409
|
705,341
|
|||||||||||
Marketing
and research
|
2,502,389
|
(406,315
|
)
|
3,801,753
|
(350,999
|
)
|
5,721,188
|
|||||||||
Depreciation
and amortization
|
16,580
|
23,262
|
47,857
|
69,545
|
575,121
|
|||||||||||
Impairment
expense
|
-
|
-
|
-
|
-
|
2,331,522
|
|||||||||||
Stock
option expense
|
469,296
|
-
|
1,059,888
|
-
|
1,059,888
|
|||||||||||
Other
operating expenses
|
194,443
|
167,373
|
618,344
|
455,985
|
2,245,274
|
|||||||||||
Legal
settlements
|
60,000
|
-
|
60,000
|
-
|
872,718
|
|||||||||||
TOTAL
OPERATING EXPENSES
|
4,586,919
|
1,139,272
|
9,703,638
|
2,734,986
|
29,703,391
|
|||||||||||
LOSS
FROM OPERATIONS
|
(4,586,919
|
)
|
(1,139,272
|
)
|
(9,703,638
|
)
|
(2,734,986
|
)
|
(29,729,144
|
)
|
||||||
OTHER
INCOME (EXPENSE)
|
||||||||||||||||
Interest
expense and financing costs
|
(225,639
|
)
|
(137,502
|
)
|
(457,774
|
)
|
(545,869
|
)
|
(4,659,748
|
)
|
||||||
Convertible
debenture financing cost
|
(3,065,293
|
)
|
-
|
(3,065,293
|
)
|
-
|
(3,065,293
|
)
|
||||||||
Change
in fair value of warrant and accrued derivative
liabilities
|
(93,122
|
)
|
(51,270
|
)
|
(93,122
|
)
|
(24,928
|
)
|
210,578
|
|||||||
TOTAL
OTHER INCOME (EXPENSE)
|
(3,384,054
|
)
|
(188,772
|
)
|
(3,616,189
|
)
|
(570,797
|
)
|
(7,514,463
|
)
|
||||||
LOSS
BEFORE PROVISION FOR INCOME TAXES
|
(7,970,973
|
)
|
(1,328,044
|
)
|
(13,319,827
|
)
|
(3,305,783
|
)
|
(37,243,607
|
)
|
||||||
PROVISION
FOR INCOME TAXES
|
-
|
-
|
-
|
-
|
-
|
|||||||||||
NET
LOSS
|
(7,970,973
|
)
|
(1,328,044
|
)
|
(13,319,827
|
)
|
(3,305,783
|
)
|
(37,243,607
|
)
|
||||||
PREFERRED
STOCK DIVIDENDS
|
9,375
|
18,750
|
37,500
|
56,250
|
1,110,000
|
|||||||||||
NET
LOSS ATTRIBUTED TO COMMON STOCKHOLDERS
|
$
|
(7,980,348
|
)
|
$
|
(1,346,794
|
)
|
$
|
(13,357,327
|
)
|
$
|
(3,362,033
|
)
|
$
|
(38,353,607
|
)
|
|
NET
LOSS PER SHARE:
|
||||||||||||||||
BASIC
AND DILUTED
|
$
|
(0.23
|
)
|
$
|
(0.05
|
)
|
$
|
(0.42
|
)
|
$
|
(0.13
|
)
|
$
|
(1.76
|
)
|
|
WEIGHTED
AVERAGE SHARES OUTSTANDING:
|
||||||||||||||||
BASIC
AND DILUTED
|
34,945,875
|
26,154,906
|
31,430,962
|
25,410,249
|
21,754,624
|
|||||||||||
|
|
|
|
|
Deficit
|
|
|||||||||||||
|
|
|
|
|
accumulated
|
Total
|
|||||||||||||
|
|
|
Additional
|
|
during
the
|
stockholders'
|
|||||||||||||
|
Common
stock
|
paid-in
|
Prepaid
|
development
|
equity
|
||||||||||||||
|
Shares
|
Amount
|
capital
|
Expenses
|
stage
|
(deficit)
|
|||||||||||||
Balance
at inception (November 21, 2000)
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||
Issuance
of founder’s shares in exchange
|
|||||||||||||||||||
for
property and equipment
|
16,300,000
|
16,300
|
-
|
-
|
-
|
16,300
|
|||||||||||||
Issuance
of common stock for cash - November 2000 @ $1.00
|
30,000
|
30
|
29,970
|
-
|
-
|
30,000
|
|||||||||||||
Issuance
of common stock for cash - December 2000 @ $1.00
|
15,000
|
15
|
14,985
|
-
|
-
|
15,000
|
|||||||||||||
Issuance
of common stock for cash - February 2001 @ $1.00
|
12,000
|
12
|
11,988
|
-
|
-
|
12,000
|
|||||||||||||
Issuance
of common stock for cash - March 2001 @ $1.00
|
125,000
|
125
|
124,875
|
-
|
-
|
125,000
|
|||||||||||||
Issuance
of common stock for services - March 2001 @ $1.00
|
10,000
|
10
|
9,990
|
-
|
-
|
10,000
|
|||||||||||||
Contributed
capital
|
-
|
-
|
62,681
|
-
|
-
|
62,681
|
|||||||||||||
Net
loss for the period from inception
|
-
|
||||||||||||||||||
(November
21, 2000) to March 31, 2001
|
-
|
-
|
-
|
-
|
(223,416
|
)
|
(223,416
|
)
|
|||||||||||
Balance
at March 31, 2001, as restated
|
16,492,000
|
16,492
|
254,489
|
-
|
(223,416
|
)
|
47,565
|
||||||||||||
Issuance
of common stock for cash - April 2001 @ $1.00
|
10,000
|
10
|
9,990
|
-
|
-
|
10,000
|
|||||||||||||
Issuance
of common stock for telephone equipment -
|
|||||||||||||||||||
April
2001 @ $1.00
|
6,750
|
7
|
6,743
|
-
|
-
|
6,750
|
|||||||||||||
Issuance
of common stock for cash - May 2001 @ $1.00
|
11,000
|
11
|
10,989
|
-
|
-
|
11,000
|
|||||||||||||
Issuance
of common stock for website development -
|
|||||||||||||||||||
May
2001 @ $1.00
|
17,000
|
17
|
16,983
|
-
|
-
|
17,000
|
|||||||||||||
Issuance
of common stock for legal services -
|
|||||||||||||||||||
May
2001 @ $1.00
|
1,000
|
1
|
999
|
-
|
-
|
1,000
|
|||||||||||||
Issuance
of common stock for cash - June 2001 @ $1.00
|
23,500
|
24
|
23,476
|
-
|
-
|
23,500
|
|||||||||||||
Issuance
of common stock for cash - July 2001 @ $1.00
|
20,000
|
20
|
19,980
|
-
|
-
|
20,000
|
|||||||||||||
Issuance
of common stock for cash - August 2001 @ $1.00
|
25,000
|
25
|
24,975
|
-
|
-
|
25,000
|
|||||||||||||
Issuance
of common stock for services, related party -
|
|||||||||||||||||||
September
2001 @ $1.00
|
65,858
|
66
|
65,792
|
-
|
-
|
65,858
|
|||||||||||||
Issuance
of common stock for cash - September 2001 @ $1.00
|
15,000
|
15
|
14,985
|
-
|
-
|
15,000
|
|||||||||||||
Issuance
of common stock for services - September 2001 @ $1.00
|
11,000
|
11
|
10,989
|
-
|
-
|
11,000
|
|||||||||||||
Issuance
of stock options for services - September 2001
|
-
|
-
|
32,000
|
-
|
-
|
32,000
|
|||||||||||||
Issuance
of common stock for cash - October 2001 @ $1.00
|
5,000
|
5
|
4,995
|
-
|
-
|
5,000
|
|||||||||||||
Issuance
of common stock for cash - December 2001 @ $1.00
|
30,000
|
30
|
29,970
|
-
|
-
|
30,000
|
|||||||||||||
Issuance
of common stock for services -
|
|||||||||||||||||||
December
31, 2001 @ $1.00
|
33,000
|
33
|
32,967
|
-
|
-
|
33,000
|
|||||||||||||
Issuance
of common stock for services, related party -
|
|||||||||||||||||||
December
2001 @ $1.00
|
117,500
|
118
|
117,382
|
-
|
-
|
117,500
|
|||||||||||||
Issuance
of common stock for prepaid advertising -
|
|||||||||||||||||||
December
2001 @ $1.00
|
15,600
|
15
|
15,585
|
-
|
-
|
15,600
|
|||||||||||||
Issuance
of common stock for property and equipment -
|
|||||||||||||||||||
January
2002 @ $3.00
|
1,000
|
1
|
2,999
|
-
|
-
|
3,000
|
|||||||||||||
Issuance
of common stock for services, related party -
|
|||||||||||||||||||
January
2002 @ $1.00
|
33,000
|
33
|
32,967
|
-
|
-
|
33,000
|
|||||||||||||
Issuance
of common stock for cash - February 2002 @ $2.00
|
20,000
|
20
|
39,980
|
-
|
-
|
40,000
|
|||||||||||||
Issuance
of common stock for cash - March 2002 @ $2.00
|
12,500
|
12
|
24,988
|
-
|
-
|
25,000
|
|||||||||||||
Contributed
capital
|
-
|
-
|
211,269
|
-
|
-
|
211,269
|
|||||||||||||
Deferred
compensation
|
-
|
-
|
-
|
(60,108
|
)
|
-
|
(60,108
|
)
|
|||||||||||
Net
loss
|
-
|
-
|
-
|
-
|
(1,144,249
|
)
|
(1,144,249
|
)
|
|||||||||||
Balance
at March 31, 2002, as restated
|
16,965,708
|
16,966
|
1,005,492
|
(60,108
|
)
|
(1,367,665
|
)
|
(405,315
|
)
|
Issuance
of common stock for services - April 2002 @ $2.00
|
3,000
|
3
|
5,997
|
-
|
-
|
6,000
|
|||||||||||||
Issuance
of common stock for cash - April 2002 @ $1.00
|
10,000
|
10
|
9,990
|
-
|
-
|
10,000
|
|||||||||||||
Issuance
of common stock for cash - April 2002 @ $2.00
|
17,500
|
17
|
34,983
|
-
|
-
|
35,000
|
|||||||||||||
Issuance
of common stock for cash - May 2002 @ $1.00
|
10,000
|
10
|
9,990
|
-
|
-
|
10,000
|
|||||||||||||
Issuance
of common stock for cash - May 2002 @ $2.00
|
16,000
|
16
|
31,984
|
-
|
-
|
32,000
|
|||||||||||||
Issuance
of stock options for services - May 2002
|
-
|
-
|
350,000
|
-
|
-
|
350,000
|
|||||||||||||
Contributed
capital - bonus expense
|
-
|
-
|
50,000
|
-
|
-
|
50,000
|
|||||||||||||
Issuance
of common stock for cash - June 2002 @ $1.00
|
5,000
|
5
|
4,995
|
-
|
-
|
5,000
|
|||||||||||||
Issuance
of common stock for cash - June 2002 @ $2.00
|
5,000
|
5
|
9,995
|
-
|
-
|
10,000
|
|||||||||||||
Issuance
of common stock for cash - July 2002 @ $1.00
|
5,000
|
5
|
4,995
|
-
|
-
|
5,000
|
|||||||||||||
Issuance
of common stock for cash - August 2002 @ $2.00
|
10,000
|
10
|
19,990
|
-
|
-
|
20,000
|
|||||||||||||
Issuance
of common stock for cash - September 2002 @ $2.00
|
10,000
|
10
|
19,990
|
-
|
-
|
20,000
|
|||||||||||||
Issuance
of stock options below fair market value - November 2002
|
-
|
-
|
250,000
|
(250,000
|
)
|
-
|
-
|
||||||||||||
Issuance
of common stock for conversion of note - December 2002 @
2.00
|
50,000
|
50
|
99,950
|
-
|
-
|
100,000
|
|||||||||||||
Issuance
of common stock for cash - December 2002 @ $2.00
|
20,000
|
20
|
39,980
|
-
|
-
|
40,000
|
|||||||||||||
Issuance
of common stock for services - December 2002 @ $2.00
|
15,000
|
15
|
29,985
|
-
|
-
|
30,000
|
|||||||||||||
Issuance
of common stock for patents - December 2002 @ $2.00
|
2,000,000
|
2,000
|
1,285,917
|
-
|
-
|
1,287,917
|
|||||||||||||
Contributed
capital
|
292,718
|
-
|
-
|
292,718
|
|||||||||||||||
Issuance
of common stock for exercise of options - December 2002
|
574,000
|
574
|
574,028
|
-
|
-
|
574,602
|
|||||||||||||
Deferred
compensation
|
60,108
|
60,108
|
|||||||||||||||||
Contributed
capital
|
5,000
|
-
|
-
|
5,000
|
|||||||||||||||
Issuance
of common stock for services - January 2003
|
25,000
|
-
|
-
|
25,000
|
|||||||||||||||
Issuance
of common stock for cash February 2003 @ $2.00
|
11,500
|
12
|
22,988
|
-
|
-
|
23,000
|
|||||||||||||
Issuance
of common stock for cash March 2003 @ $2.00
|
5,000
|
5
|
9,995
|
-
|
-
|
10,000
|
|||||||||||||
Deferred
compensation
|
54,000
|
-
|
54,000
|
||||||||||||||||
Net
loss
|
-
|
(2,148,008
|
)
|
(2,148,008
|
)
|
||||||||||||||
Balance
at March 31, 2003, as restated
|
19,732,708
|
19,733
|
4,193,962
|
(196,000
|
)
|
(3,515,673
|
)
|
502,022
|
|||||||||||
Issuance
of common stock for cash April 2003 @ $2.00
|
70,000
|
70
|
139,930
|
-
|
-
|
140,000
|
|||||||||||||
Issuance
of common stock for cash May 2003 @ $2.00
|
30,000
|
30
|
59,970
|
-
|
-
|
60,000
|
|||||||||||||
Acquisition
by Biogentech Corp of ("Togs for Tykes")
|
1,032,000
|
1,032
|
(101,032
|
)
|
-
|
-
|
(100,000
|
)
|
|||||||||||
Issuance
of common stock for penalties January 2004 @ $2.80
|
135,000
|
135
|
377,865
|
-
|
-
|
378,000
|
|||||||||||||
Issuance
of common stock for services February 2004 @ $2.20
|
100,000
|
100
|
219,900
|
-
|
-
|
220,000
|
|||||||||||||
Issuance
of common stock for services February 2004 @ $1.85
|
20,000
|
20
|
36,980
|
-
|
-
|
37,000
|
|||||||||||||
Value
of beneficial conversion feature of convertible
|
|||||||||||||||||||
debenture
issued in September 2003
|
346,870
|
-
|
-
|
346,870
|
|||||||||||||||
Fair
value allocated to warrant liability for detachable
|
|||||||||||||||||||
warrants
issued with preferred stock
|
(181,849
|
)
|
-
|
-
|
(181,849
|
)
|
|||||||||||||
Dividend
on preferred stock
|
885,000
|
-
|
(885,000
|
)
|
-
|
||||||||||||||
Deferred
compensation
|
196,000
|
-
|
196,000
|
||||||||||||||||
Net
loss
|
-
|
(5,703,639
|
)
|
(5,703,639
|
)
|
||||||||||||||
Balance
at March 31, 2004
|
21,119,708
|
21,120
|
5,977,596
|
-
|
(10,104,312
|
)
|
(4,105,596
|
)
|
|||||||||||
Issuance
of common stock for penalties May 2004 @ $1.85
|
170,000
|
170
|
314,330
|
-
|
-
|
314,500
|
|||||||||||||
Issuance
of common stock for services June 2004 @ $1.75
|
10,000
|
10
|
17,490
|
-
|
-
|
17,500
|
|||||||||||||
Issuance
of common stock for conversion of debt June 2004 @ $1.60
|
371,317
|
371
|
593,736
|
-
|
-
|
594,107
|
|||||||||||||
Issuance
of common stock for services July 2004 @ $1.35
|
7,489
|
8
|
10,101
|
10,109
|
Issuance
of common stock for services July 2004 @ $1.10
|
75,000
|
75
|
82,425
|
82,500
|
|||||||||||||||
Issuance
of common stock for services August 2004 @ $0.75
|
100,000
|
100
|
74,900
|
75,000
|
|||||||||||||||
Conversion
of debt to common stock September 2004 @ 2.22
|
857,143
|
857
|
1,902,000
|
1,902,857
|
|||||||||||||||
Issuance
of common stock for services October 2004 @ $2.20
|
4,758
|
5
|
10,463
|
10,468
|
|||||||||||||||
Issuance
of common stock for services October 2004 @ $2.55
|
375,000
|
375
|
955,875
|
956,250
|
|||||||||||||||
Issuance
of common stock for services December 2004 @ $1.45
|
5,000
|
5
|
7,245
|
7,250
|
|||||||||||||||
Issuance
of common stock for services December 2004 @ $1.30
|
63,676
|
63
|
82,715
|
82,778
|
|||||||||||||||
Issuance
of common stock for services January 2005 @ $1.05
|
1,250
|
1
|
1,312
|
1,313
|
|||||||||||||||
Issuance
of common stock for services January 2005 @ $1.18
|
75,000
|
75
|
88,425
|
88,500
|
|||||||||||||||
Issuance
of common stock for services February 2005 @ $1.10
|
155,000
|
155
|
170,345
|
170,500
|
|||||||||||||||
Issuance
of common stock for services February 2005 @ $1.06
|
100,000
|
100
|
105,900
|
106,000
|
|||||||||||||||
Issuance
of common stock for services February 2005 @ $0.95
|
30,000
|
30
|
28,470
|
28,500
|
|||||||||||||||
Issuance
of common stock for services February 2005 @ $1.05
|
80,628
|
81
|
84,578
|
84,659
|
|||||||||||||||
Issuance
of common stock for services February 2005 @ $1.00
|
467,159
|
467
|
466,692
|
467,159
|
|||||||||||||||
Issuance
of common stock for services February 2005 @ $0.96
|
350,000
|
350
|
335,650
|
336,000
|
|||||||||||||||
Issuance
of common stock for financing costs March 2005 @ $0.81
|
50,000
|
50
|
40,450
|
40,500
|
|||||||||||||||
Issuance
of common stock for services March 2005 @ $0.80
|
5,000
|
5
|
3,995
|
4,000
|
|||||||||||||||
Issuance
of common stock for services March 2005 @ $0.75
|
120,000
|
120
|
89,880
|
90,000
|
|||||||||||||||
Issuance
of common stock for services March 2005 @ $0.68
|
37,500
|
38
|
25,462
|
25,500
|
|||||||||||||||
Fair
value of warrants issued to consultants
|
553,715
|
553,715
|
|||||||||||||||||
-
|
|||||||||||||||||||
Net
loss
|
(8,101,014
|
)
|
(8,101,014
|
)
|
|||||||||||||||
Balance
at March 31, 2005
|
24,630,628
|
24,631
|
12,023,750
|
-
|
(18,205,326
|
)
|
(6,156,945
|
)
|
|||||||||||
Cancelation
of common stock previously issued
|
(105,000
|
)
|
(105
|
)
|
(113,895
|
)
|
(114,000
|
)
|
|||||||||||
Issuance
of common stock for services April 2005 @ $0.59
|
100,000
|
100
|
58,900
|
59,000
|
|||||||||||||||
Issuance
of common stock for services April 2005 @ $0.62
|
162,500
|
162
|
100,587
|
100,749
|
|||||||||||||||
Issuance
of common stock for services May 2005 @ $0.60
|
39,836
|
40
|
23,862
|
23,902
|
|||||||||||||||
Issuance
of common stock for services June 2005 @ $0.65
|
110,000
|
110
|
71,390
|
71,500
|
|||||||||||||||
Issuance
of common stock for services June 2005 @ $0.45
|
200,000
|
200
|
89,800
|
90,000
|
|||||||||||||||
Issuance
of common stock for services July 2005 @ $0.60
|
10,000
|
10
|
5,990
|
6,000
|
|||||||||||||||
Issuance
of common stock for services July 2005 @ $0.61
|
125,000
|
125
|
76,125
|
76,250
|
|||||||||||||||
Issuance
of common stock for interest July 2005 @ $0.61
|
50,000
|
50
|
30,450
|
30,500
|
|||||||||||||||
Cancelation
of common stock previously issued
|
(150,000
|
)
|
(150
|
)
|
(143,850
|
)
|
(144,000
|
)
|
|||||||||||
Issuance
of common stock for services August 2005 @ $0.48
|
100,000
|
100
|
47,900
|
48,000
|
|||||||||||||||
Issuance
of common stock for services September 2005 @ $0.50
|
30,000
|
30
|
14,970
|
15,000
|
|||||||||||||||
Issuance
of common stock for services September 2005 @ $0.42
|
50,000
|
50
|
20,950
|
21,000
|
|||||||||||||||
Issuance
of common stock for services September 2005 @ $0.50
|
75,000
|
75
|
37,425
|
37,500
|
|||||||||||||||
Issuance
of common stock for services October 2005 @ $0.53
|
220,000
|
220
|
115,280
|
(58,750
|
)
|
56,750
|
|||||||||||||
Issuance
of common stock for prepaid interest October 2005 @ $0.58
|
125,000
|
125
|
72,375
|
(72,500
|
)
|
-
|
|||||||||||||
Issuance
of common stock for conversion of debt October 2005 @
$1.75
|
150,000
|
150
|
262,350
|
262,500
|
|||||||||||||||
Issuance
of common stock for services November 2005 @ $0.78
|
822,706
|
823
|
644,847
|
(26,700
|
)
|
618,970
|
|||||||||||||
Issuance
of common stock for services January 2006 @ $1.54
|
335,000
|
335
|
515,165
|
(119,500
|
)
|
396,000
|
|||||||||||||
Issuance
of common stock for services February 2006 @ $1.42
|
62,000
|
62
|
87,738
|
87,800
|
|||||||||||||||
Issuance
of common stock for services March 2006 @ $1.58
|
121,467
|
121
|
192,237
|
192,358
|
|||||||||||||||
Issuance
of common stock for conversion of notes payable and
|
|||||||||||||||||||
accrued
interest March 2006
|
105,250
|
105
|
173,557
|
173,662
|
|||||||||||||||
Cancelation
of common stock previously issued
|
(3,000
|
)
|
(3
|
)
|
(4,797
|
)
|
(4,800
|
)
|
Amortization
of prepaid expenses
|
112,025
|
112,025
|
|||||||||||||||||
Value
of warrants issued with debt
|
131,365
|
131,365
|
|||||||||||||||||
Repricing
of warrants
|
301,155
|
301,155
|
|||||||||||||||||
Amortization
of fair value of warrants issued to consultants
|
1,541,628
|
1,541,628
|
|||||||||||||||||
-
|
|||||||||||||||||||
Net
loss
|
(6,603,454
|
)
|
(6,603,454
|
)
|
|||||||||||||||
Balance
at March 31, 2006
|
27,366,387
|
27,366
|
16,377,254
|
(165,425
|
)
|
(24,808,780
|
)
|
(8,569,585
|
)
|
||||||||||
Issuance
of common stock for converstion of note payable and
|
|||||||||||||||||||
accrued
interest April 2006
|
27,200
|
27
|
51,109
|
51,136
|
|||||||||||||||
Issuance
of common stock for services April 2006 @ $1.46
|
115,000
|
115
|
167,835
|
167,950
|
|||||||||||||||
Issuance
of common stock for cashless exercise of warrants
|
192,997
|
193
|
(193
|
)
|
-
|
||||||||||||||
Issuance
of common stock for services May 2006 @ $1.37
|
150,000
|
150
|
204,450
|
(165,600
|
)
|
39,000
|
|||||||||||||
Issuance of common stock for conversion of accounts payable May 2006 @ | |||||||||||||||||||
$1.28
|
111,416
|
112
|
142,501
|
142,613
|
|||||||||||||||
Issuance
of common stock for conversion of preferred stock July 2006
@
$2.12
|
208,333
|
208
|
442,292
|
442,500
|
|||||||||||||||
Issuance of common stock for conversion of related party debt July 2006 @ | |||||||||||||||||||
$1.30
|
3,995,806
|
3,996
|
5,190,558
|
5,194,554
|
|||||||||||||||
Issuance
of common stock for services July 2006 @ $0.99
|
30,000
|
30
|
29,820
|
(14,850
|
)
|
15,000
|
|||||||||||||
Issuance of common stock for conversion of convertible note debt July 2006 @ | |||||||||||||||||||
$1.01
|
200,000
|
200
|
201,800
|
202,000
|
|||||||||||||||
Issuance
of common stock for services August 2006 @ $0.97
|
20,000
|
20
|
19,380
|
19,400
|
|||||||||||||||
Issuance
of common stock for services September 2006 @ $0.92
|
156,000
|
156
|
143,684
|
(94,000
|
)
|
49,840
|
|||||||||||||
Issuance
of common stock for cash September 2006 @ $0.50
|
400,000
|
400
|
199,600
|
200,000
|
|||||||||||||||
Issuance
of common stock for services October 2006 @ $0.99
|
360,000
|
360
|
356,440
|
356,800
|
|||||||||||||||
Issuance
of common stock for cash October 2006 @ $0.50
|
1,150,000
|
1,150
|
573,850
|
575,000
|
|||||||||||||||
Issuance
of common stock for services November 2006 @ $093
|
1,113,695
|
1,114
|
1,056,896
|
1,058,010
|
|||||||||||||||
Issuance
of common stock for cash December 2006 @ $0.50
|
100,000
|
100
|
49,900
|
50,000
|
|||||||||||||||
Payment
of equity offering costs
|
(57,500
|
)
|
(57,500
|
)
|
|||||||||||||||
Amortization
of prepaid expenses
|
345,049
|
345,049
|
|||||||||||||||||
Value
of warrants issued with debt
|
112,533
|
112,533
|
|||||||||||||||||
Fair
value of vested stock options issued to employees
|
1,059,888
|
1,059,888
|
|||||||||||||||||
Fair
value of warrants issued for extension of debt
|
15,307
|
15,307
|
|||||||||||||||||
Amortization
of fair value of warrants issued to consultants
|
887,932
|
887,932
|
|||||||||||||||||
Value
of warrants transferred to liability
|
(3,545,880
|
)
|
(3,545,880
|
)
|
|||||||||||||||
-
|
|||||||||||||||||||
Net
loss
|
(13,319,827
|
)
|
(13,319,827
|
)
|
|||||||||||||||
Balance
at December 31,2006 (unaudited)
|
35,696,834
|
$
|
35,697
|
$
|
23,679,456
|
$
|
(94,826
|
)
|
$
|
(38,128,607
|
)
|
$
|
(14,508,280
|
)
|
|||||
|
|
|
|
Cumulative
from
|
|
|||||
|
|
Nine
Months Ended
|
|
|
|
November
21,
|
|
|||
|
|
December
31,
|
|
December
31,
|
|
2000
(inception) to
|
|
|||
|
|
2006
|
|
2005
|
|
December
31, 2006
|
|
|||
(unaudited)
|
|
(unaudited)
|
|
(unaudited)
|
|
|||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||||
Net
loss
|
$
|
(13,319,827
|
)
|
$
|
(3,305,783
|
)
|
$
|
(37,243,607
|
)
|
|
Adjustment
to reconcile net loss to net cash
|
||||||||||
provided
by (used in) operating activities:
|
||||||||||
Depreciation
and amortization expense
|
47,857
|
69,545
|
575,121
|
|||||||
Common
stock issued for services
|
1,706,000
|
1,025,371
|
6,552,323
|
|||||||
Common
stock issued for penalty
|
-
|
-
|
692,500
|
|||||||
Common
stock issued for financing costs
|
-
|
30,500
|
71,000
|
|||||||
Change
in value of warrant liability
|
93,122
|
24,928
|
(210,578
|
)
|
||||||
Amortization
of debt issue costs
|
203,853
|
11,877
|
315,425
|
|||||||
Exercise
of stock options for services
|
-
|
-
|
26,960
|
|||||||
Amortization
of discounts on notes
|
-
|
-
|
790,128
|
|||||||
Issuance
of stock options/warrants for services/debt
extension
|
903,239
|
913,199
|
3,405,582
|
|||||||
Capital
contribution - bonus (related party)
|
-
|
-
|
50,000
|
|||||||
Amortization
of prepaid expenses
|
345,049
|
11,005
|
472,674
|
|||||||
Amortization
of deferred compensation
|
-
|
-
|
250,000
|
|||||||
Discount
on common stock issued for settlement of debt
|
-
|
-
|
50,000
|
|||||||
Impairment
expense
|
-
|
-
|
2,331,522
|
|||||||
Re-pricing
of warrants
|
-
|
-
|
301,155
|
|||||||
Value
of vested stock options issued to employees
|
1,059,888
|
-
|
1,059,888
|
|||||||
Non-cash
financing costs
|
3,065,293
|
-
|
3,065,293
|
|||||||
Changes
in assets and liabilities:
|
-
|
|||||||||
Prepaid
expenses and other assets
|
(17,121
|
)
|
-
|
(21,801
|
)
|
|||||
Inventory
|
-
|
-
|
6,250
|
|||||||
Deposits
|
-
|
-
|
27,454
|
|||||||
Accounts
payable
|
248,493
|
(171,734
|
)
|
1,096,632
|
||||||
Accrued
expenses
|
345,727
|
(506,943
|
)
|
1,760,528
|
||||||
Accrued
clinical trial costs
|
2,611,356
|
2,611,356
|
||||||||
Accrued
legal settlement
|
60,000
|
-
|
1,785,000
|
|||||||
Accrued
salaries
|
110,010
|
110,010
|
||||||||
Amounts
due to related parties
|
215,574
|
228,561
|
2,043,481
|
|||||||
Net
cash used in operating activities
|
(2,321,487
|
)
|
(1,669,474
|
)
|
(8,025,704
|
)
|
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||||
Purchase
of property and equipment
|
-
|
(1,542
|
)
|
(89,272
|
)
|
|||||
Increase
in patent costs
|
(48,124
|
)
|
-
|
(72,835
|
)
|
|||||
Change
in restricted cash
|
-
|
-
|
-
|
|||||||
Merger
fees and costs
|
-
|
-
|
-
|
|||||||
Increase
in acquisition deposits
|
-
|
-
|
(2,220,000
|
)
|
||||||
Increase
in other deposits
|
-
|
-
|
(40,000
|
)
|
||||||
Increase
in capitalized website
|
-
|
-
|
(18,097
|
)
|
||||||
Net
cash used in investing activities
|
(48,124
|
)
|
(1,542
|
)
|
(2,440,204
|
)
|
||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||||
Change
in cash overdraft
|
-
|
(11,941
|
)
|
-
|
||||||
Payment
on contract
|
-
|
-
|
(161,000
|
)
|
||||||
Proceeds
from advances - related party
|
-
|
1,217,500
|
4,581,449
|
|||||||
Proceeds
from advances from stockholders
|
-
|
310,000
|
310,000
|
|||||||
Proceeds
from issuance of notes payable
|
550,000
|
250,000
|
2,015,000
|
|||||||
Proceeds
from sale of common stock
|
825,000
|
-
|
1,631,500
|
|||||||
Payment
of equity offering costs
|
(57,500
|
)
|
(57,500
|
)
|
||||||
Proceeds
from sale of preferred stock
|
-
|
-
|
885,000
|
|||||||
Proceeds
from convertible debenture
|
-
|
100,000
|
700,000
|
|||||||
Capital
contribution
|
2,500,000
|
-
|
3,071,668
|
|||||||
Payment
of debt issue costs
|
(280,000
|
)
|
-
|
(363,500
|
)
|
|||||
Payments
on advances from stockholders
|
(10,000
|
)
|
(50,000
|
)
|
(60,000
|
)
|
||||
Payments
on advances - related party
|
-
|
(131,329
|
)
|
(402,129
|
)
|
|||||
Net
cash provided by financing activities
|
3,527,500
|
1,684,230
|
12,150,488
|
|||||||
NET
INCREASE IN CASH AND
|
||||||||||
CASH
EQUIVALENTS
|
1,157,889
|
13,214
|
1,684,580
|
|||||||
CASH
AND CASH EQUIVALENTS, Beginning of period
|
526,691
|
1,169
|
-
|
|||||||
CASH
AND CASH EQUIVALENTS, End of period
|
$
|
1,684,580
|
$
|
14,383
|
$
|
1,684,580
|
||||
SUPPLEMENTAL
DISCLOSURES OF CASH FLOW INFORMATION:
|
||||||||||
Interest
paid
|
$
|
-
|
$
|
-
|
$
|
-
|
||||
Income
taxes paid
|
$
|
-
|
$
|
-
|
$
|
-
|
||||
SUPPLEMENTAL
DISCLOSURE OF NON-CASH INVESTING AND
|
||||||||||
FINANCING
ACTIVITIES:
|
||||||||||
Common
shares issued for conversion of debt
|
$
|
5,396,554
|
$
|
-
|
$
|
5,396,554
|
2005
|
||||
Net
loss attributed to common stockholders:
|
||||
As
reported
|
$
|
(3,362,033
|
)
|
|
Compensation
recognized under APB 25
|
—
|
|||
Compensation
recognized under SFAS 123
|
(579,035
|
)
|
||
Pro
forma
|
$
|
(3,941,068
|
)
|
|
Basic
and diluted loss per common share:
|
||||
As
reported
|
$
|
(0.13
|
)
|
|
Pro
forma
|
$
|
(0.16
|
)
|
Furniture
and fixtures
|
$
|
73,203
|
||
Office
equipment
|
42,120
|
|||
115,323
|
||||
Less
accumulated depreciation and amortization
|
(111,770
|
)
|
||
$
|
3,553
|
Options
outstanding
|
Weighted
Average Exercise Price
|
Aggregate
Intrinsic
Value
|
||||||||
Outstanding,
March 31, 2006
|
1,625,000
|
$
|
1.74
|
$
|
374,000
|
|||||
Reclassified
from warrants
|
2,000,000
|
$
|
1.75
|
|||||||
Granted
|
2,800,000
|
$
|
1.40
|
|||||||
Forfeited/Canceled
|
(433,333
|
)
|
$
|
1.58
|
||||||
Exercised
|
-
|
-
|
||||||||
Outstanding,
December 31, 2006
|
5,991,667
|
$
|
1.60
|
$
|
0
|
Number
of
Options
|
Exercise
Price
|
|
325,000
|
|
$1.00
|
2,800,000
|
|
$1.40
|
1,666,667
|
|
$1.75
|
1,200,000
|
|
$2.00
|
5,991,667
|
|
Warrants
outstanding
|
Weighted
Average Exercise Price
|
Aggregate
Intrinsic
Value
|
||||||||
Outstanding,
March 31, 2006
|
6,636,767
|
$
|
1.67
|
$
|
1,435,630
|
|||||
Transferred
to options
|
(2,000,000
|
)
|
$
|
1.75
|
||||||
Granted
|
8,698,102
|
$
|
0.86
|
|||||||
Forfeited/Canceled
|
-
|
-
|
||||||||
Exercised
|
(194,167
|
)
|
$
|
0.01
|
||||||
Outstanding,
December 31, 2006
|
13,140,702
|
$
|
1.14
|
$
|
105,000
|
Number
of
Warrants
|
Exercise
Price
|
|
150,000
|
|
$0.01
|
4,597,292
|
|
$0.75
|
1,205,400
|
|
$0.83
|
2,707,910
|
|
$1.00
|
87,500
|
|
$1.50
|
4,192,600
|
|
$1.75
|
200,000
|
|
$2.00
|
13,140,702
|
|
|
· |
On
January 11, 2007 the Company paid $169,950 to Advance Botanicals/MDC.
This
was a re-payment of $150,000 on their $250,000 bridge note plus
accrued
interest. MDC also agreed to extend the payment for the remaining
$100,000
owed to MDC for an additional 60 days in return for an additional
25,000
warrants to purchase the Company’s common stock at $1.00.
|
· |
On
January 11, 2007 the Company paid $125,000 to Irwin Geduld. This
was a
repayment of a $100,000 bridge loan plus accrued interest of $25,000
and
represents a full payment of this obligation.
|
· |
On
January 11, 2007 the Company paid $75,000 to Steve Geduld. This
was a
repayment of $50,000 on his $100,000 bridge note plus accrued interest,
which represents full payment of this obligation. Also on January
29, 2007
the Company repaid the remaining $50,000 principal plus $1,666.66
in
accrued interest.
|
· |
On
January 10, 2007 the Company paid $185,000 as final settlement
with its
former landlord.
|
· |
On
February 6, 2007 the Company converted a $50,000 bridge note from
Anthony
Brent into shares of common stock plus $13,918.62 accrued interest.
In
satisfaction of that note, the Company issued 127,838 Shares at
$0.50 per
share, and 44,744 warrants to purchase shares of the Company’s common
stock at $1.00 per share. Those warrants expire five years from
the date
of grant.
|
· |
the
valuation of certain warrants and common stock granted to non-employees
were computed incorrectly and consequently the related expense amount
was
incorrectly recorded;
|
· |
information
contained in the SAFS 148 disclosure was incorrect and the required
information for the three months ended September 30, 2004 was not
presented in the Form 10-QSB;
|
· |
the
fair value of warrants granted to outside consultants should be amortized
over the service period instead of the vesting period in accordance
with
SFAS 123;
|
· |
Note
8 regarding Restatement of Prior Year Financial Statements should
have
included the restated information for the three months ended September
30,
2003; and
|
· |
we
did not disclose that its independent auditors had not reviewed the
financial statements pursuant to Statement on Auditing Standards
No. 100,
Interim Financial Information (SAS 100).
|
· |
for
any breach of such director's duty of loyalty to us or our security
holders;
|
· |
for
acts or omissions not in good faith or which involve intentional
misconduct or a knowing violation of law;
|
· |
for
unlawful payments of dividends or unlawful stock purchase or redemption
by
the corporation; or
|
· |
for
any transaction from which such officer or director derived any improper
personal benefit.
|
Registration
Fees
|
Approximately
|
$691.45
|
Transfer
Agent Fees
|
Approximately
|
$1,000.00
|
Costs
of Printing and Engraving
|
Approximately
|
$1,500.00
|
Legal
Fees
|
Approximately
|
$30,000.00
|
Accounting
Fees
|
Approximately
|
$15,000.00
|
· |
In
July 2004, we issued 1,000,000 warrants to purchase shares of our
common
stock at $1.75 per share to Martin Marion and 1,000,000 warrants
to
purchase shares of our common stock at $1.75 per share to Bojan Cosic,
both of whom were our consultants at the time. These warrants expire
in
July 2009. Mr. Cosic’s warrants were subsequently replaced with an equal
number of options with similar terms.
|
· |
In
August 2004, we issued 1,000,000 warrants to purchase shares of our
common
stock at $1.75 per share to DLZ for consulting services. These warrants
expire in August 2009.
|
· |
In
August 2004, we granted 200,000 warrants to purchase shares of our
common
stock at $2.00 to Lyndon Mansfield, a member of our advisory board,
for
clinical trials and advisory services. These warrants expire in August
2011.
|
· |
In
September 2004, we issued 50,000 warrants to purchase shares of our
common
stock at $1.75 per share to Kevin Pickard for accounting services
rendered
to us. These warrants expire in September 2009. Mr. Pickard was our
consultant at the time and currently serves as our interim chief
financial
officer and treasurer.
|
· |
In
January 2005, we issued 250,000 warrants to purchase shares of our
common
stock at $1.75 per share to Lawrence May, one of our directors from
2004
to February 2007. These warrants were to expire in January 2007,
but have
been extended as described herein.
|
· |
In
July 2005, we granted 50,000 warrants to purchase shares of our common
stock at $1.75 to Kevin Pickard for accounting services rendered
to us.
These warrants expire in July 2010.
|
· |
In
August 2005, we granted 100,000 warrants to purchase shares of our
common
stock at $1.75 to Steven Barnes for finance advisory services rendered
to
us. These warrants expire in August 2010.
|
· |
In
August 2005, we granted 150,000 warrants to purchase shares of our
common
stock at $1.75 to Marlin Financial for finance advisory services
rendered
to us. These warrants expire in August 2010.
|
· |
In
September 2005, we granted 100,000 warrants to purchase shares of
our
common stock at $1.75 to Tejeda & Tejeda for finance advisory services
rendered to us. These warrants expire in September 2010.
|
· |
In
October 2005, we granted the following warrants to purchase shares
of our
common stock at $1.75 per share and expiring in five years:
|
o |
40,000
warrants to Craig and Robyn Lewis for finance and advisory services
rendered to us;
|
o |
500,000
warrants to the Brad Chisick Trust which accompanied a senior debenture
for $250,000;
|
o |
50,000
warrants to Steven Barnes for finance advisory services rendered
to us;
|
o |
16,000
warrants to CSX2 LLC for finance advisory services rendered to us;
|
o |
8,000
warrants to Eric Burns for finance advisory services rendered to
us;
|
o |
9,600
warrants to Leslie Eichbaum for finance advisory services rendered
to us;
|
o |
16,000
warrants to Scott Elstein;
|
o |
20,000
warrants to STDT LLC for finance advisory services rendered to us;
|
o |
300,000
warrants to Kevin Prendiville, one of our directors, for clinical
trials
advisory services rendered to us, and 33,000 warrants to the Prendiville
Trust, owned by Dr. Prendiville.
|
· |
In
November 2005, we granted 100,000 warrants to purchase shares of
our
common stock at $1.75 to Lyndon Mansfield, one of our medical advisory
board members, for clinical trials advisory services rendered to
us. These
warrants expire in November 2012.
|
· |
In
November 2005, we also granted 100,000 warrants to purchase shares
of our
common stock at $1.75 to Brian James Stickel, for finance advisory
services rendered to us. These warrants expire in November 2010.
|
· |
In
December 2005, we issued 1,000,000 warrants to Thomas Stankovich,
our
chief financial officer and treasurer, to purchase shares of our
common
stock at $1.75 per share and which expire December 2010. These warrants
were subsequently cancelled in December 2006 and replaced with options
with similar terms.
|
· |
In
March 2006, we issued 60,000 warrants to purchase shares of our common
stock at $1.75 per share to Larry Pawl, for clinical trials advisory
services; those warrants expire in March 2011.
|
· |
In
March 2006 we also issued 140,000 warrants to purchase shares of
our
common stock at $1.75 per share to Mark Gostine, for clinical trials
advisory services; those warrants expire in March 2011.
|
· |
In
March 2006 we issued 150,000 warrants to purchase shares of our common
stock at $0.01 per share to Robert Lanthier, for finance advisory
services; those warrants expire in March 2011. These warrants were
exercised in November 2006, and the shares of common stock are pending
issuance pursuant to an agreement with the
warrantholder.
|
· |
In
July 2006, we issued 25,000 warrants to SCG Capital, LLC as part
of
financing for $100,000. These warrants had an exercise price of $1.50
per
share and expire after 5 years. In January 2007, the warrantholder
agreed
to repricing these warrants at $1.00 per share.
|
· |
In
July 2006, we also issued 25,000 warrants to the Irwin Geduld Revocable
Trust DTD June 2002, LLC as part of a financing agreement for $100,000.
These warrants had an exercise price of $1.50 per share and expire
after 5
years. In January 2007, the warrantholder agreed to repricing these
warrants at $1.00 per share.
|
· |
In
July 2006, we also issued 12,500 warrants to Anthony Brent part of
a
financing agreement for $50,000. These warrants had an exercise price
of
$1.50 per share and expire after 5 years. In January 2007, the
warrantholder agreed to reprice these warrants at $1.00 per share.
The
principal of $50,000 borrowed under this financing agreement and
interest
owing at the time of conversion of $13,918.62 was repaid in February
2007
with the issuance of 127,838 shares of our common stock and the grant
of
an additional 44,744 warrants to purchase shares of our common stock
at
$1.00 per share. These additional warrants expire five years from
the date
of grant.
|
· |
In
August 2006, we issued 20,000 warrants to Steve Barnes as part of
a
consulting agreement. These warrants have an exercise price of $0.75
per
share and expire after 5 years.
|
· |
In
August 2006, as part of bridge financing from MDC Enterprises Ltd.,
as
described herein, we agreed to grant warrants attached to a note,
to
purchase 150,000 shares of our common stock at $0.75 per share, expiring
after five years. As part of this same transaction, and in conjunction
with the sale of common stock, as described herein, we agreed to
grant
additional warrants to purchase 150,000 shares of our common stock
for
$0.75 per share, expiring after five years.
|
· |
In
September 2006, we issued 100,000 warrants to Lyndon Mansfield, one
of our
medical advisory board members, in exchange for services rendered.
These
warrants have an exercise price of $1.75 per share and expire after
7
years.
|
· |
In
October 2006, we issued 600,000 warrants to Chaim Stern as part of
a
financing agreement for $500,000. These warrants have an exercise
price of
$0.75 per share and expire after 5 years. As part of the same agreement,
we also issued Chaim Stern 600,000 warrants to purchase shares of
our
common stock at $1.00 per share, also expiring after 5 years. The
shares
underlying these warrants have registration
rights.
|
· |
In
October 2006, we also issued 150,000 warrants to the Irina Aronson
and
Yuly Aronson Irrevocable Trust. These warrants have an exercise price
of
$1.00 and expire after 5 years. The shares underlying these warrants
have
registration rights.
|
· |
In
October 2006, we also issued Dane Bjelopetrovich 100,000 warrants
to
purchase shares of our common stock at $1.00 per share as part of
a
financing agreement for $50,000. These warrants expire after 5 years.
|
· |
In
October 2006, we issued an additional 10,000 warrants to SCG Capital,
LLC
as a penalty pursuant to the financing for $100,000 entered into
in July
2006. These warrants have an exercise price of $1.00 per share and
expire
after 5 years.
|
· |
In
October 2006, we issued an additional 10,000 warrants to Irwin Geduld
Revocable Trust DTD June 2002, as a penalty pursuant to the financing
for
$100,000 entered into in July 2006. These warrants have an exercise
price
of $1.00 per share and expire after 5 years.
|
· |
In
October 2006, we issued an additional 5,000 warrants to Anthony Brent
as a
penalty pursuant to the financing for $50,000 entered into in July
2006.
These warrants have an exercise price of $1.50 per share and expire
after
5 years. The principal of $50,000 and interest owing at the time
of
conversion of $13,918.62 for this financing agreement was repaid
in
February 2007 with the issuance of 127,838 shares of our common stock
and
the grant of 44,744 warrants to purchase shares of our common stock
at
$1.00 per share. The 44,744 warrants expire five years from the date
of
grant.
|
· |
In
November 2006, we issued Robert Stillwagon 50,000 warrants to purchase
shares of our common stock at $1.00 as part of a financing agreement
for
$25,000. These warrants expire after 5 years.
|
· |
In
November 2006, we issued John Bridle 50,000 warrants to purchase
shares of
our common stock at $1.00 as part of a financing agreement for $25,000.
These warrants expire after 5
years.
|
· |
In
December 2006, we also issued to Cornell Capital an aggregate total
of
6,640,602 warrants, exercisable on a cash basis provided we are not
in
default with regard to our agreements with Cornell Capital, with
the
aggregate exercise price of $5,500,000 in four classes:
|
o |
1,333,333
A Warrants at $0.75 per share, expiring six months after any effective
date of the registration statement referenced above;
|
o |
1,205,400
B Warrants at $0.8296 per share, expiring six months after any effective
date of the registration statement referenced above;
|
o |
2,343,959
C Warrants at $0.7466, expiring five years after the agreement date;
and
|
o |
1,757,901
D Warrants at $0.9955, expiring five years after the agreement
date.
|
· |
In
February 2007, we granted 44,744 warrants to purchase shares of our
common
stock at $1.00 per share to Anthony Brent as part of our conversion
of the
principal and interest due under a financing agreement, wherein we
also
issued 127,838 shares of our common stock in settlement of the $50,000
principal and $13,918.62 interest owing at the time of conversion.
These
warrants expire five years from the date of
grant.
|
· |
260,000
shares of restricted common stock to D. Scott Elliott, Martin Financial
and Millennium International for certain services provided to us
(Mr.
Elliot was issued 60,000 shares, Millennium International was issued
100,000 shares and Marlin Financial was issued 100,000 shares, valued
at
$1.50 per share); and
|
· |
20,000
shares to Gene Pharmaceuticals, LLC ("Gene Pharmaceuticals") pursuant
to
an anti-dilution provision in a contract we have with Gene
Pharmaceuticals.
|
· |
170,000
shares valued at $314,500 related to a forbearance agreement related
to
the convertible note payable;
|
· |
10,000
shares valued at $17,500 for consulting services; and
|
· |
371,317
shares valued at $594,107 for the conversion of certain accounts
payable
and amount payable to related
parties.
|
· |
100,000
shares to Marinko Vekovic for services valued at $75,000;
|
· |
75,000
shares to Equity Media Ltd. for services valued at $82,500;
and
|
· |
857,143
shares to James Hammer for the conversion of notes payable and accrued
interest valued at $1,500,000 or $1.75 per share and additional warrants
to be determined.
|
· |
100,000
shares to Tejeda & Tejeda, Inc. for services valued at $255,000;
|
· |
200,000
shares to Basic Investors for services valued at $573,750;
|
· |
50,000
shares to Sima Zivic for services valued at $127,500;
|
· |
5,000
shares to David Myering for services valued at
$7,250;
|
· |
55,186
shares to Research Works, Inc. for services valued at $71,742; and
|
· |
8,490
shares to Omni Capital Corp. for services valued at
$11,037.
|
· |
1,250
shares to Catherine Posey for consulting services related to clinical
trials;
|
· |
75,000
shares to Jason Lyons for consulting services;
|
· |
30,000
shares to Tejeda & Tejeda, Inc. for consulting
services;
|
· |
25,000
shares to Ibis Consulting Group for consulting
services;
|
· |
100,000
shares to Lawrence May, our board member at the time, for related
consulting services;
|
· |
15,000
shares to Sean Mulhearn and 15,000 shares to Melinda Mulhearn for
consulting services related to the manufacture of our
product;
|
· |
200,000
shares to the Wells Group for consulting services related to financial
public relations;
|
· |
150,000
shares to Cyndel & Co, Inc. for consulting services, which we
subsequently cancelled; we are in the process of having these shares
rescinded.
|
· |
48,000
shares to Seth Shaw for consulting services;
|
· |
12,000
shares to David Hovey, Jr. for consulting
services;
|
· |
60,000
shares to Sean Mulhearn for consulting services; and
|
· |
37,500
to Tejeda & Tejeda Inc. for consulting
services.
|
· |
100,000
shares to Cappello Group for finance advisory services valued at
$59,000;
|
· |
112,500
shares to Tejeda & Tejeda, Inc. for services valued at $69,750;
|
· |
25,000
shares to Lawrence Wolfe for product manufacturing services valued
at
$15,500;
|
· |
25,000
shares to Matthew Clayton for product manufacturing services valued
at
$15,500;
|
· |
100,000
shares to Robert Lanthier for services valued at $65,000;
|
· |
10,000
shares to Karin Carter for general corporate legal services valued
at
$6,500;
|
· |
160,000
shares to Noel Marshall for services valued at $72,000; and
|
· |
40,000
shares to Tracy Hatland for services valued at
$18,000.
|
· |
10,000
shares to Kathryn Tsang for data entry clinical trial services valued
at
$6,000;
|
· |
125,000
shares to B.J.S. Consulting LLC for services valued at $76,250;
|
· |
50,000
shares to Tejeda & Tejeda, Inc. for financing costs valued at $30,500;
|
· |
100,000
shares to Steve Barnes for services valued at $48,000;
|
· |
30,000
shares to Kevin Pickard for accounting services valued at $15,000;
|
· |
50,000
shares to Tejeda and Tejeda, Inc. for services valued at $21,000;
|
· |
50,000
shares to Jorge Tise for services valued at $25,000; and
|
· |
25,000
shares to Melany Shivelman for services valued at
$12,500.
|
· |
50,000
shares to William Lareese for services valued at $23,500;
|
· |
100,000
shares to Kevin Prendiville for services valued at $53,000;
|
· |
20,000
shares to Andre Baillargeon for services valued at $10,000;
|
· |
125,000
shares to the Brad Chisick Trust for pre-paid interest valued at
$72,500;
|
· |
50,000
shares to Steve Barnes for finance advisory services valued at $29,000;
|
· |
150,000
shares to James Hammer for the conversion of $262,500 of debt;
|
· |
50,000
shares to Deron Colby for general corporate legal services valued
at
$35,000;
|
· |
50,000
shares to Mark Stewart for services valued at $26,000;
|
· |
30,000
shares to Brian Strickel for services valued at $26,700;
|
· |
55,000
shares to Lyndon Mansfield for clinical trials services valued at
$48,950;
and
|
· |
125,000
shares to Marlin Financial Group for services valued at
$58,750.
|
· |
150,000
shares to Thomas Stankovich, our chief financial officer and treasurer,
at
the time, as an employee signing
bonus;
|
· |
50,000
shares to Tejeda and Tejeda for finance advisory
services;
|
· |
50,000
shares to Gerald Yakatan, our director at the time and subsequently
our
Chief Executive Officer, for clinical trials advisory
services;
|
· |
50,000
shares to Stephen Lanthier for consulting services valued at
$70,000;
|
· |
35,000
shares to Steven Barnes for finance advisory consulting services
valued at
$49,000;
|
· |
5,000
shares to Robert Stillwagon for corporate property lease valued at
$7,400;
and
|
· |
5,000
shares to David Mileski for corporate property lease valued at $7,400.
|
· |
80,000
shares to Dr. Robert Fishman for consulting services valued at
$119,200;
|
· |
20,000
shares to Elmer Carlson for consulting services valued at $32,800;
|
· |
21,467
shares to Steven Barnes for finance advisory consulting services
valued at
$40,358; and
|
· |
132,450
shares for services related to our clinical trials as follows:
|
o |
22,000
shares to Dr. Julius Henry van Bavel for services valued at $27,319;
|
o |
27,200
shares for Dr. Frank C. Hampel for services valued at $34,000;
|
o |
22,500
shares to Dr. Bruce G. Martin for services valued at $28,154;
|
o |
17,600
shares to Dr. Robert Lee Jacobs, for services valued at 21,889;
|
o |
21,100
shares to Dr. Dale E. Mohar for services valued at $26,361;
and
|
o |
22,000
shares to Dr. Paul Ratner for services valued at
$27,319.
|
· |
15,000
shares to Jaffoni & Collins, Inc., for public relations and investor
relations consulting services valued at
$24,750;
|
· |
100,000
shares to the Wells Group, Inc., for consulting services valued at
$135,000; and
|
· |
120,000
shares Adam Barnett for consulting services valued at
$176,400.
|
· |
208,333
shares to Gryphon Master Fund for the conversion of $500,000 worth
of
preferred stock, i.e., 500 shares;
|
· |
15,000
shares to Steve Barnes for services valued at $14,850;
|
· |
15,000
shares to Jaffoni & Collins for services valued at $15,000;
|
· |
200,000
shares to Tejeda and Tejeda, Inc. for the conversion of a note payable
and
accrued interest valued at $202,000;
|
· |
20,000
shares to Richard Fishman for services valued at $19,400;
|
· |
56,000
shares to Steve Barnes for services valued at $49,840; and
|
· |
100,000
shares to Adam Barnett for services valued at $94,000.
|
· |
300,000
shares to MDC Enterprises, Ltd. for cash of $150,000; and
|
· |
100,000
shares to Dane Bjelopetrovich for cash of $50,000.
|
· |
833,938
shares to Radul Radovich for conversion of related party debt and
accrued
interest valued at $1,084,120;
|
· |
1,382,180
shares to St. Petka Trust for conversion of related party debt and
accrued
interest valued at $1,796,835;
|
· |
411,042
shares to RR Holdings for conversion of related party debt and accrued
interest valued at $534,355;
|
· |
803,855
shares to Silver Mountain, Inc. for conversion of related party debt
and
accrued interest valued at $1,045,013;
|
· |
170,644
shares to RR Development for conversion of related party debt and
accrued
interest valued at $221,839; and
|
· |
394,147
shares to Radul Radovich for consulting services valued at $512,392.
|
· |
1,000,000
shares with registration rights issued to Chaim Stern for cash of
$500,000; and
|
· |
150,000
shares with registration rights issued to Irina Aronson and Yuly
Aronson
Irrevocable Trust for cash of $75,000.
|
· | 50,000 shares issued to John Bridle for cash of $25,000; and |
· |
50,000
shares issued to Robert Stillwagon for cash of $25,000.
|
·
|
20,000
shares issued to Norman Rest for rent value at $19,600;
|
·
|
100,000
shares issued to Chaslav Radovich for compensation valued at $99,000;
|
·
|
200,000
shares issued to Gerald Yakatan for compensation value at $198,000;
|
·
|
20,000
shares issued to Jaffoni & Collins for services valued at $20,200;
|
Exhibit
No.
|
Description | |
1.
|
Underwriting
Agreement (not applicable)
|
|
2.1
|
Merger
Agreement with Biogentec Incorporated (X)
|
|
3.1
|
Articles
of Incorporation (1)
|
|
3.1.1
|
Certificate
of Amendment to Articles of Incorporation (1)
|
|
3.1.2
|
Certificate
of Amendment to Articles of Incorporation (2)
|
|
3.1.2(II)
|
Certificate
of Amendment to Articles of Incorporation
(3)
|
3.1.3
|
Certificate
of Amendment to Articles of Incorporation (11)
|
3.2
|
Bylaws
(1)
|
|
4
|
Certificate
of Designations on Preferred stock (**)
|
|
4.3
|
2006
Stock Option and Award Plan (8)
|
5.1
|
Executed
Opinion Re: Legality
|
8
|
Opinion
Re: Tax Matters (not applicable)
|
|
10.1
|
Asset
Purchase Agreement between BioGentec Inc., (fka St. Petka, Inc.)
and Gene
Pharmaceuticals, LLC, (fka Allergy Limited, LLC,) as amended
(6)
|
|
10.2
|
Employment
Agreement with Thomas Stankovich (6)
|
|
10.2.1
|
Amendment
No. 1 to Employment Agreement with Thomas Stankovich
(8)
|
|
10.3
|
Settlement
Agreement with Gryphon Master Fund, L.P. *
|
|
10.3
(II)
|
Employment
Agreement with Gerald Yakatan (7)
|
|
10.4
|
Employment
Agreement with Chaslav Radovich (7)
|
|
10.4.1
|
(reserved)
|
|
10.4.2
|
Asset
Pledge Statement by Gene Pharmaceuticals, LLC (9)
|
|
10.5
|
Securities
Purchase Agreement between Cobalis Corp. and Cornell Capital Partners
LP(9)
|
10.6
|
Secured
Convertible Debenture for $2,500,000 (“Closing
Debenture”)(9)
|
10.6.1 | Secured Convertible Debenture for $675,000 (“Filing Debenture”) (10) |
10.7
|
Registration
Rights Agreement between Cobalis Corp. and Cornell Capital Partners
LP
(9)
|
|
10.8
|
Security
Agreement between Cobalis Corp. and Cornell Capital Partners LP
(9)
|
|
10.9
|
Pledge
and Escrow Agreement (9)
|
|
10.10
|
Transfer
Agent Instructions (9)
|
|
10.11
|
Form
of Lock Up Agreement (9)
|
|
10.12
|
“A
Warrant” Agreement between Cobalis Corp. and Cornell Capital Partners
LP(9)
|
|
10.13
|
“B
Warrant” Agreement between Cobalis Corp. and Cornell Capital Partners
LP(9)
|
|
10.14
|
“C
Warrant” Agreement between Cobalis Corp. and Cornell Capital Partners
LP(9)
|
|
10.15
|
“D
Warrant” Agreement between Cobalis Corp. and Cornell Capital Partners
LP(9)
|
|
11.
|
Statement
Re: Computation of Per Share Earnings (4)
|
|
15.
|
Letter
on unaudited interim financial information (not
applicable)
|
|
23.1
|
Consent
of Auditors
|
|
23.2
|
Consent
of Counsel (5)
|
(X)
|
|
Included
in Report on Form 8-K filed on July 3, 2003
|
(1)
|
|
Included
in Registration Statement on Form 10-SB filed on February 8,
2002
|
(2)
|
|
Included
in Information Statement on Schedule 14C filed June 10,
2003
|
(3)
|
|
Included
in Report on Form 8-K filed July 8, 2004
|
(4)
|
|
Included
in Financial Statements
|
(5)
|
|
Included
in Exhibit 5
|
(6)
|
|
Included
in Quarterly Report on Form 10-QSB on February 14, 2006
|
*
|
|
Included
in Report on Form 8-K filed on April 5, 2006
|
(7)
|
|
Included
in Annual Report on Form 10-KSB filed on July 14, 2006
|
(8)
|
|
Included
in Quarterly Report on Form 10-QSB filed on November 20,
2006
|
(9)
|
|
Included
in Report on Form 8-K filed on December 27,
2006
|
(10)
|
Included
in Report on Form 8-K filed on February 23, 2007
|
|
(11)
|
Included
in Report on Form 8-K filed on March 1,
2007
|
**
|
|
Included
in Report on Form 8-K filed on October 1, 2003
|
***
|
|
Included
in Report on Form 8-K filed on September 16,
2003
|
(1)
|
To
file, during any period in which offers or sales are being made,
a
post-effective amendment to this registration
statement:
|
(i)
|
To
include any prospectus required by Section 10(a) (3) of the Securities
Act
of 1933;
|
(ii)
|
To
specify in the prospectus any facts or events arising after the effective
date of the registration statement, or 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. Notwithstanding the foregoing, any increase or decrease
in
volume of securities offered, if the total dollar value of securities
offered would not exceed that which was registered, and any deviation
from
the low or high end of the estimated maximum offering range may be
reflected in the form of prospectus filed with the Securities and
Exchange
Commission pursuant to Rule 424(b), Section 230.424(b) of Regulation
S-B,
if, in the aggregate, the changes in volume and price represent no
more
than a 20% change in the maximum aggregate offering price set forth
in the
“Calculation of Registration Fee” table in the effective registration
statement; and
|
(iii)
|
To
include any additional or changed 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.
|
(2)
|
That,
for the purpose of determining any liability under the Securities
Act of
1933, each such post-effective amendment shall be deemed to be a
new
registration statement relating to the securities offered therein,
and the
offering of such securities at that time shall be deemed to be the
initial
bona fide offering thereof.
|
(3)
|
To
remove from registration by means of a post-effective amendment any
of the
securities being registered which remain unsold at the termination
of the
offering.
|
/s/ Gerald Yakatan | |||
Gerald Yakatan
Principal
Executive Officer
|
/s/ Chaslav Radovich | |||
Chaslav Radovich
President,
Secretary
|
/s/ Kevin Pickard | |||
Kevin Pickard
Principal
Financial Officer, Chief Accounting Officer
Acting
Chief Financial Officer,
Treasurer
|
/s/ Gerald Yakatan | March 6, 2007 | ||
Gerald Yakatan
Director
|
/s/ Radul Radovich | March 6, 2007 | ||
Radul Radovich
Director
|
/s/ Kevin Prendiville | March 6, 2007 | ||
Kevin Prendiville
Director
|
/s/ Thomas Stankovich | March 6, 2007 | ||
Thomas Stankovich
Director
|
March 6, 2007 | |||
Thomas H. Silberg
Director
|
March 6, 2007 | |||
Ellen McDonald
Director
|
March 6, 2007 | |||
S. Wayne Kay
Director
|