Nevada
|
91-2105842
|
|
(State
or other jurisdiction of incorporation or
organization)
|
(I.R.S.
Employer Identification No.)
|
2660
Townsgate Road, Suite 300
Westlake
Village, California
|
|
91361
|
(Address
of principal executive offices)
|
|
(Zip
Code)
|
Large accelerated filer ¨ | Accelerated filer ¨ |
Non-accelerated filer ¨ | Smaller reporting company þ |
(Do not check if a smaller reporting company) |
Page
|
|||
PART
I
|
5
|
||
Item
1. Business
|
5
|
||
Item
1A. Fisk Factors
|
21
|
||
Item
B. Unresolved Staff Comments
|
27
|
||
Item
2. Properties
|
27
|
||
Item
3. Legal Proceedings
|
27
|
||
Item
4. Submission of Matters to a Vote of Security Holders
|
29
|
||
PART
II
|
29
|
||
Item
5. Market for Registrant’s Common Equity, Related Stockholder Matters and
Issuer Purchases of Equity Securities
|
29
|
||
Item
6. Selected Financial Data
|
39
|
||
Item
7. Management’s Discussion and Analysis of financial Condition and Results
of Operations
|
39
|
||
Item
7A. Quantitative and Qualitative Disclosures about Market
Risk
|
48
|
||
Item
8. Financial Statements and Supplementary Data
|
48
|
||
Item
9. Changes and Disagreements with Accountants on Accounting and Financial
Disclosure
|
49
|
||
Item
9A. Controls and Procedures
|
49
|
||
Item
9B. Other Information
|
49
|
||
Part
III
|
50
|
||
Item
10. Directors, Executive Officers and Corporate Governance
|
50
|
||
Item
11. Executive Compensation
|
51
|
||
Item
12. Security Ownership of Certain Beneficial Owners and Management
and
Related Stockholder Matters
|
53
|
||
Item
13. Certain Relationships and Related Transactions, and Director
Independence
|
54
|
||
Item
14. Principal Accountant Fees and Services
|
55
|
||
Part
IV
|
56
|
||
15.
Exhibits, Financial Statement Schedules
|
56
|
·
|
increased
competitive pressures from existing competitors and new
entrants;
|
·
|
increases
in interest rates or our cost of borrowing or a default under any
material
debt agreements;
|
·
|
deterioration
in general or regional economic
conditions;
|
·
|
adverse
state or federal legislation or regulation that increases the costs
of
compliance, or adverse findings by a regulator with respect to existing
operations;
|
·
|
loss
of customers or sales weakness;
|
·
|
inability
to achieve future sales levels or other operating
results;
|
·
|
the
unavailability of funds for capital expenditures and/or general working
capital; and
|
·
|
operational
inefficiencies in distribution or other
systems.
|
·
|
our
ability to recruit and hire key employees;
|
·
|
the
inability of management to effectively implement our strategies and
business plans; and
|
·
|
the
other risks and uncertainties detailed in this
report.
|
1.
|
Providing
medical communication devices based on networks of personal digital
assistants (PDA). These products are believed to provide benefits
of on
demand medical information to private practice physicians, licensed
medical service providers such as diagnostic testing laboratories,
and
medical insurers. We have created PDA-centric products and a suite
of
Internet enhanced software applications that include those features
that
specifically respond to the requirements of the practicing physician.
|
2.
|
Provide,
as an emerging Internet pharmacy, retail drug prescriptions fulfillment
with the goal of delivering affordable, discounted prescriptions
to the
millions of uninsured and underinsured consumers in the United States.
|
3.
|
Combining
our newly acquired wholesale and retail drug distribution with our
PDA
technologies, creating wholesale and retail ePharmacies similar in
function to existing Internet pharmacies but directed to serving
the large
base of underinsured and uninsured Americans; and
|
4.
|
The
practice of specializing in the distribution of medical diagnostic
and
medical disposable products associated with the on-going care of
diabetes
inflicted patients now that our new prescription drug distribution
business is coming on-line.
|
1.
|
Discounted
pharmaceutical and healthcare supplies marketed by mail order to
minority
and citizen organizations (religious groups, unions, etc.)
|
2.
|
A
proprietary "biometric" secured bankcard primarily targeted to the
under-insured. The bankcard is honored by any FDIC bank within the
United
States.
|
3.
|
Discounted
pharmaceutical and healthcare supplies marketed by mail order to
state
Medicaid and the Federal Medicare plans.
|
1.
|
Licensed
wholesale prescription drug distribution business, where we deliver
bulk
prescription drugs on a wholesale basis to
clients;
|
2.
|
Licensed
distribution of diabetes diagnostics and supplies, where we deliver
diabetic testing strips and associated diagnostic products under
several
business models; and
|
3.
|
Internet
pharmacy/prescription fulfillment, which we are methodically, but
cautiously, entering.
|
1.
|
Large
publicly traded companies:
|
a. |
WebMD,
formerly known as Healtheon (HLTH);
|
b. |
The
former MedicaLogic/Medscape (merged into HLTH);
|
c. |
Cerner/Citation
(CERN);
|
d. |
IDX
Corporation (IDXC); and
|
e. |
The
former Shared Medical Corp. (acquired by
Siemens).
|
2. |
PDA-based
companies:
|
a.
|
PatientKeeper
Corp’s. (formerly Virtmed) product allows physicians to capture billing
information for hospital-based accounts and purports to manage receivable
transactions (a mix of 1st generation features on a 3rd
generation
tech platform);
|
b.
|
ePhysician,
which four years ago was acquired in an asset sale by Ramp Corp.
(RCO).
Ramp filed for bankruptcy protection in 2006 leaving a promising
technology in flux;
|
c.
|
iScribe,
which four years ago was reorganized and then merged into AdvacePCS,
has
announced products that reside on 3-Com's Palm PC. 3-Com no longer
manufactures the Palm leaving another promising technology with business
model issues;
|
d.
|
AllScripts
(MDRX) employs a "pull-through" business model whereby their technology
is
employed at the physician's point of care in an effort to provide
medical
utility and medical content to that physician, but with the greater
goal
of selling that physician bulk pharmaceuticals. MDRX appears to be
positioned to advance to a market leadership position with a product
distribution channel of approximately 5,500 physicians' office sites
(3%
of the total market); and
|
e.
|
PocketScripts
("PS") is another market entrant that specializes in the electronic
prescriptions. Zixcorp (ZIXI) acquired PS in 2003 and is currently
creating a market for the product and technology.
|
·
|
Episode
by episode multiple diagnosis and physician chosen treatment
pathways
|
·
|
Patient
cumulative treatment (electronic medical record) histories, including
hospitalizations and histories from patient encounters with other
physicians
|
·
|
Eight
levels best care medical
protocols
|
·
|
Tentacle
links to the physician desktop reference (PDR) and prescription drug
databases
|
·
|
Full
Pharmacy Benefits Management programs with electronic script writing
with
drug formulary and drug to drug interaction checks prior to script
transmission
|
·
|
Lab
Order Entry with complete reporting including results, pending, ticklers,
out of limits, historical, summary,
etc.
|
·
|
Accident/Worker's
Compensation intervention modules. In addition, instaCare software
applications provide both on-line and off-line (fax) order
entry.
|
· |
Plan
and Procedure Eligibility
|
· |
Procedure/Drug
Authorization
|
· |
Patient
Referral
|
· |
Hospitalization
Admit Decision Tree and schema.
|
·
|
All
access to medication and drug data, interaction databases and formulary
information is provided free of charge to all participating physicians
via
the PDA through instaCare's network
|
·
|
Lowers
office costs by centralizing all formulary and prescription
m
|
·
|
Medical
data on one or multiple PDAs and by reducing paperwork and phone
time
|
·
|
Improves
quality of care by providing timely information including Best
Care Guidelines to
help assure an excellent standard of care
|
·
|
Improves
office workflow by providing a compendium of prescription, lab results,
referable physicians
|
·
|
Reduces
time pulling and refilling charts reduces errors by offering immediate
access to drug data, current formulary tables, lab results and
Best
Care Guidelines
|
· |
High
degree of formulary compliance
|
· |
Expedites
claims and Improves outcomes
|
· |
Helps
in creating excellent standard for quality healthcare for all patients
|
· |
Reduces
cost of operations in many ways (i.e.: cutting down paperwork and
phone
support)
|
· |
Reduces
errors
|
· |
Assures
correct utilization of resources
|
·
|
register
and list our products with the FDA;
|
·
|
notify
the FDA and demonstrate substantial equivalence to other products
on the
market before marketing such products; or
|
·
|
obtain
FDA approval by demonstrating safety and effectiveness before marketing
a
product.
|
·
|
Deliver
to the customer, and obtain a written receipt for, a disclosure
document;
|
·
|
Disclose
certain price information about the
stock;
|
·
|
Disclose
the amount of compensation received by the broker-dealer or any associated
person of the broker-dealer;
|
·
|
Send
monthly statements to customers with market and price information
about
the penny stock; and
|
·
|
In some circumstances, approve the purchaser’s account under certain standards and deliver written statements to the customer with information specified in the rules. |
1. |
Fraud;
|
2. |
Declaratory
Relief;
|
3. |
Breach
of Fiduciary Duty;
|
4. |
RICO
violations;
|
5. |
Injunctive
Relief;
|
6. |
Conversion;
|
7. |
Breach
of Contract/Breach of Corporate Merger Agreement;
and
|
8. |
Accounting
and Ancillary Relief.
|
|
2007
|
2006
|
|||||||||||
|
High
|
Low
|
High
|
|
Low
|
|
|||||||
1st
Quarter
|
|
$
|
0.37
|
|
$
|
0.27
|
|
$
|
0.75
|
$
|
0.007
|
||
2nd
Quarter
|
$
|
0.45
|
$
|
0.17
|
$
|
0.50
|
$
|
0.21
|
|||||
3rd
Quarter
|
$
|
0.17
|
$
|
0.04
|
$
|
0.65
|
$
|
0.24
|
|||||
4th
Quarter
|
$
|
0.05
|
$
|
0.03
|
$
|
0.42
|
$
|
0.23
|
Plan
Category
|
Number
of shares 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 shares
remaining available for
future issuance under
equity compensation
plans (excluding shares
reflected in column (a))
(c)
|
|||||
Equity
compensation plans approved by stockholders
|
—
|
$
|
—
|
—
|
||||||
Equity
compensation plans not approved by stockholders
|
825,000
|
$
|
1.73
|
5,102,711
|
||||||
Total
|
825,000
|
$
|
1.73
|
5,102,711
|
(1) |
Includes
109,375 options remaining for issuance under the 2003 Option Plan,
3,334,203 options remaining for issuance under the 2004 Option Plan,
300,000 options remaining for issuance under the 2005 Option Plan,
and
1,359,133 options remaining under the 2006 Option
Plan.
|
Name
|
Number
of
Shares
|
|||
BMI
Consulting, Inc.
|
56,800
|
|||
DCF,
Inc.
|
56,800
|
|||
Lima
Capital, Inc.
|
56,800
|
|||
Desert
Southwest Capital, Inc.
|
56,800
|
Name
|
Number
of
Shares
|
|||
Jeff
Stone
|
50,000
|
|||
Barbara
Asbell
|
70,000
|
|||
Leslie
Wolf
|
65,000
|
|||
Dr.
Joseph Wolf
|
65,000
|
Name
|
Number
of
Shares
|
|||
John
Heilshorn
|
33,500
|
|||
Keith
Lippert
|
33,500
|
|||
Jeff
Stone
|
50,000
|
|||
Michael
Belcher
|
125,000
|
Name
|
Number
of
Shares
|
|||
Thais
Abraham
|
65,000
|
|||
Wendy
Block
|
65,000
|
Name
|
Number
of
Shares
|
|||
Chris
Knapp
|
50,000
|
Name
|
Number
of
Shares
|
|||
Thais
Abraham
|
158,000
|
|||
Barbara
Asbell
|
175,500
|
|||
Leslie
Wolf
|
145,000
|
|||
Dr.
Joseph Wolf
|
146,500
|
Name
|
Number
of
Shares
|
|||
Thais
Abraham
|
250,000
|
|||
Barbara
Asbell
|
250,000
|
|||
Leslie
Wolf
|
250,000
|
|||
Dr.
Joseph Wolf
|
250,000
|
Name
|
Number
of
Shares
|
|||
Barbara
Asbell
|
833,334
|
Name
|
Number
of
Shares
|
|||
J.
Barry Johnson
|
10,500
|
Name
|
Number
of
Shares
|
|||
Barbars
Asbel in the name of Yoel Grun
|
833,333
|
Name
|
Number
of
Shares
|
|||
Alan
Binder
|
250,000
|
|||
Dale
Richter
|
250,000
|
|||
Shabnam
Shahrabi
|
100,000
|
|||
Frank
Schwenden
|
150,000
|
· |
Providing
medical communication devices based on networks of personal digital
assistants (PDA). These products are believed to provide benefits
of on
demand medical information to private practice physicians, licensed
medical service providers such as diagnostic testing laboratories,
and
medical insurers;
|
· |
The
distribution of medical diagnostic products primarily aimed at
institutions that service patients with diabetic and asthma related
diseases and ailments. Our current market focus for these products
is the
long term care sector of the larger healthcare market, however we
plan to
expand into additional sectors where we can service certain chronic
ambulatory disease states;
|
· |
The
distribution and fulfillment of prescriptions for ethical pharmaceuticals
primarily aimed at the indigent and uninsured sectors of the greater
medical service markets. Our first market focus for these products
will be
those state Medicaid and Federally chartered clinics (and initiatives)
where funding for pharmaceutical fulfillment enterprises
exists;
|
· |
Building
electronic commerce networks based on personal digital assistants
(PDA) to
the hotels, motels and single building, multi-unit apartment buildings
with a desire to offer local advertising and electronic services
to their
tenants/guests; and
|
· |
Enter
the cable and wireless communication industries and media enterprises
with
networks of personal digital assistant (PDA) technologies that link
field-based installation and repair personnel with central offices
for the
exchange of customer order and subscription
information.
|
For
the Year Ended
December
31,
|
Increase
(Decrease)
|
||||||||||||
2007
|
|
2006
|
|
$
|
|
%
|
|||||||
Revenue
|
$
|
6,254,278
|
$
|
19,220,265
|
$
|
(12,965,987
|
)
|
(67
|
)%
|
||||
Cost
of Sales
|
5,845,782
|
19,186,237
|
$
|
(13,340,455
|
)
|
(70
|
)%
|
||||||
Gross
Profit
|
408,496
|
34,028
|
374,468
|
1,100
|
%
|
||||||||
Gross
Profit Percentage of Sales
|
6
|
%
|
0.18
|
%
|
5.82
|
%
|
For
the Year Ended
December
31,
|
|||||||||||||
2007
|
|
2006
|
|
Increase
/ (Decrease)
|
|||||||||
Amount
|
Amount
|
$
|
%
|
||||||||||
Expenses:
|
|||||||||||||
General
& administrative expenses
|
$
|
270,317
|
$
|
637,463
|
$
|
(367,146
|
)
|
(58
|
)%
|
||||
Consulting
services
|
728,438
|
569,743
|
158,695
|
28
|
%
|
||||||||
Payroll
expense
|
342,777
|
485,627
|
(143,150
|
)
|
(29
|
)%
|
|||||||
Professional
fees
|
148,079
|
592,968
|
(444,889
|
)
|
(75
|
)%
|
|||||||
Depreciation
|
46,726
|
48,027
|
(1,301
|
)
|
(3
|
)%
|
|||||||
Total
expenses
|
1,536,337
|
2,334,128
|
(797,791
|
)
|
(34
|
)%
|
|||||||
|
|||||||||||||
Net
operating (loss)
|
(1,127,841
|
)
|
(2,300,100
|
)
|
1,172,259
|
(51
|
)%
|
||||||
|
|||||||||||||
Other
income (expense):
|
|||||||||||||
Financing
costs
|
(45,429
|
)
|
(249,408
|
)
|
203,979
|
(82
|
)%
|
||||||
Interest
(expense)
|
(236,509
|
)
|
(205,302
|
)
|
(31,207
|
)
|
(15
|
)%
|
|||||
|
|||||||||||||
Net
(loss)
|
$
|
(1,409,779
|
)
|
$
|
(2,754,810
|
)
|
$
|
1,345,031
|
(49
|
)%
|
December
31,
|
|
December
31,
|
|
Increase
/ (Decrease)
|
|||||||||
|
|
2007
|
|
2006
|
|
$
|
%
|
||||||
Current
Assets
|
$
|
773,660
|
$
|
286,667
|
$
|
486,993
|
170
|
%
|
|||||
Current
Liabilities
|
$
|
2,758,243
|
$
|
2,604,610
|
$
|
153,633
|
6
|
%
|
|||||
Working
Capital (deficit)
|
$
|
(1,984,583
|
)
|
$
|
(2,317,943
|
)
|
$
|
(333,360
|
)
|
(14
|
)%
|
Name
|
Age
|
Position
|
|||
Keith
Berman
|
53
|
Chief
Financial Officer and Director
|
|||
Robert
Jagunich
|
60
|
Director
|
Name
and Principal Position
|
Year
|
Salary
($)
|
Bonus
($)
|
Stock
Awards
($)
|
Option
Awards
($)
|
Non-
Equity
Incentive
Plan
Compensation
($)
|
Nonqualified
Deferred
Compensation
Earnings
($)
|
All
Other
Compensation
($)
|
Total
($)
|
|||||||||||||||||||
Robert
Cox,
|
2007
|
-0-
|
-0-
|
-0-
|
-0-
|
-0-
|
-0-
|
-0-
|
-0-
|
|||||||||||||||||||
Former
CEO (1)
|
2006
|
$
|
66,500
|
-0-
|
-0-
|
-0-
|
-0-
|
-0-
|
-0-
|
$
|
66,500
|
|||||||||||||||||
Keith
Berman,
|
2007
|
$
|
18,340
|
-0-
|
$
|
91,125
|
-0-
|
-0-
|
-0-
|
-0-
|
$
|
109,465
|
||||||||||||||||
CFO
(2)
|
2006
|
$
|
36,200
|
-0-
|
-0-
|
-0-
|
-0-
|
-0-
|
-0-
|
$
|
36,200
|
|||||||||||||||||
Robert
Jagunich,
|
2007
|
-0-
|
-0-
|
$
|
86,250
|
-0-
|
-0-
|
-0-
|
-0-
|
$
|
86,250
|
|||||||||||||||||
Director
(3)
|
2006
|
-0-
|
-0-
|
-0-
|
-0-
|
-0-
|
-0-
|
-0-
|
-0-
|
Name
(a)
|
Number of
Securities
Underlying
Unexercised
Options (#)
Exercisable
(b)
|
Number of
Securities
Underlying
Unexercised
Options (#)
Unexercisable
(c)
|
Equity
Incentive
Plan
Awards:
Number of
Securities
Underlying
Unexercised
Unearned
Options (#)
(d)
|
Option
Exercise
Price
(S) (e) |
Option
Expiration
Date (f)
|
Number
of
Shares or Units of Stock That Have Not Vested (#) (g)
|
Market
Value of Shares or Units of Stock That Have Not Vested ($) (h) |
Equity
Incentive
Plan
Awards:
Number
of Unearned Shares,
Units
or
Other
Rights
That Have Not Vested
(#) (i) |
Equity Incentive
Plan Awards:
Market or Payout
Value of
Unearned Shares, Units or Other
Rights That Have
Not Vested
(j) |
|||||||||||||||||||
Robert Cox,
|
||||||||||||||||||||||||||||
Former CEO (1)
|
337,500
|
-0-
|
-0-
|
$
|
1.76
|
2/15/10
|
-0-
|
-0-
|
-0-
|
-0-
|
||||||||||||||||||
Keith
Berman,
|
||||||||||||||||||||||||||||
Secretary/Treasurer
|
337,500
|
-0-
|
-0-
|
$
|
1.76
|
2/15/10
|
-0-
|
-0-
|
-0-
|
-0-
|
||||||||||||||||||
Robert
Jagunich
|
||||||||||||||||||||||||||||
Director
|
112,500
|
-0-
|
-0-
|
$
|
1.76
|
02/15/10
|
-0-
|
-0-
|
-0-
|
-0-
|
Name
and Address of Beneficial Owner
(1) |
|
Amount and Nature of
Beneficial Ownership
|
|
Percent of Class (2)
|
|||
Keith Berman, CFO
1623 Elmsford
Westlake Village,
CA 91361
|
11,939,299
|
34.4
|
%
|
||||
Robert
Jagunich, Director (3)
765
Christine Drive
Palo
Alto, CA 94303
|
5,189,809
|
15.0
|
%
|
||||
Officers
and directors as a group (6 persons)
|
15,879,108
|
49.4
|
%
|
(1)
|
To
our knowledge, except as set forth in the footnotes to this table
and
subject to applicable community property laws, each person named
in the
table has sole voting and investment power with respect to the shares
set
forth opposite such 34,700,688 shares
of Common Stock outstanding as of March 28, 2008.
|
(2)
|
If
a person listed on this table has the right to obtain additional
shares of
Common Stock within 60 days from March 28, 2008 the additional shares
are
deemed to be outstanding for the purpose of computing the percentage
of
class owned by such person, but are not deemed to be outstanding
for the
purpose of computing the percentage of any other
person.
|
(3)
|
Includes
1,250,000 shares r/n/o Michael Petras, an affiliate of Mr.
Jagunich.
|
Page
|
|
Report
of Independent Registered Public Accounting Firm
|
F-1
|
Consolidated
Balance Sheets
|
F-2
|
Consolidated
Statements of Operations
|
F-4
|
Consolidated
Statements of Stockholders Equity
|
F-5
|
Consolidated
Statements of Cash Flows
|
F-6
|
Footnotes
to Consolidated Financial Statements
|
F-8
|
Incorporated
by reference
|
||||||||||||
Exhibit
number
|
Exhibit
description
|
Filed
herewith
|
Form
|
Period
ending
|
Exhibit
No.
|
Filing
date
|
||||||
3(i)(a)
|
Articles
of Incorporation – Filed March 2, 2001
|
10-SB
|
3a
|
9/27/01
|
||||||||
3(i)(b)
|
Articles
of Amendments to Articles of Incorporation – Filed May 9,
2001
|
10-SB
|
3b
|
9/27/01
|
||||||||
3(i)(c)
|
Articles
of Amendments to Articles of Incorporation – Filed August 2,
2002
|
10-QSB
|
6/30/02
|
3.1c
|
8/22/02
|
|||||||
3(ii)
|
Bylaws
of CareDecision Corporation – March 16, 2001
|
10-SB
|
3c
|
9/27/01
|
||||||||
10.1
|
Business
Consulting Agreement – Mark W. Lancaster – February 17,
2002
|
S-8
|
4.11
|
3/1/02
|
||||||||
10.2
|
Consulting
Agreement – Mark Chaim Drizin – February 26, 2002
|
S-8
|
4.12
|
3/1/02
|
||||||||
10.3
|
Consulting
Agreement – Barbara Asbell – July 30, 2002
|
S-8
|
4.11
|
8/7/02
|
||||||||
10.4
|
Consulting
Agreement – Barbara Asbell – August 13, 2002
|
S-8
|
4.11
|
9/4/02
|
||||||||
10.5
|
Service
Agreement – Robert Jagunich – September 1, 2002
|
S-8
|
4.11
|
10/1/02
|
||||||||
10.6
|
Consulting
Agreement – Glen E. Greenfelder Jr. – October 1, 2002
|
S-8
|
4.11
|
12/17/02
|
||||||||
10.7
|
Consulting
Agreement – Dr. Joseph Wolf – January 3, 2003
|
S-8
|
4.11
|
1/24/03
|
||||||||
10.8
|
Consulting
Agreement – Thomas Chillemi – January 10, 2003
|
S-8
|
4.12
|
1/24/03
|
Incorporated
by reference
|
||||||||||||
Exhibit
number
|
Exhibit
description
|
Filed
herewith
|
Form
|
Period
ending
|
Exhibit
No.
|
Filing
date
|
||||||
10.9
|
Consulting
Agreement – Dailyfinancial.com Inc. – October 21, 2002
|
SB-2/A
|
10.1
|
4/29/03
|
||||||||
10.10
|
Agent’s
Representation Agreement – CareDecision.net – August 20,
2002
|
SB-2/A
|
10.2
|
4/29/03
|
||||||||
10.11
|
Service
Agreement – Robert Jagunich – September 1, 2002
|
SB-2/A
|
10.3
|
4/29/03
|
||||||||
10.12
|
Secured
Convertible Revolving Promissory Note –
M
& E Equities, LLC – April 23, 2002
|
SB-2/A
|
10.4
|
4/29/03
|
||||||||
10.13
|
Service
Agreement – Robert Jagunich – December 11, 2002
|
SB-2/A
|
10.5
|
4/29/03
|
||||||||
10.14
|
Consulting
Agreement – Wizard Enterprises –
December
13, 2002
|
SB-2/A
|
10.6
|
4/29/03
|
||||||||
10.15
|
Consulting
Agreement – Wizard Enterprises –
December
20, 2002
|
SB-2/A
|
10.7
|
4/29/03
|
||||||||
10.16
|
Consulting
Agreement – Barbara Asbell –
December
13, 2002
|
SB-2/A
|
10.8
|
4/29/02
|
||||||||
10.17
|
Program
Agreement between PharmaCare Management Services, Inc. and
CareDecision.net Incorporated –
May
4, 2001
|
SB-2/A
|
10.9
|
4/29/02
|
||||||||
10.18
|
Consulting
Agreement – Paradigm Partners
September
15, 2002
|
SB-2/A
|
10.10
|
4/29/02
|
||||||||
10.19
|
Letter
of Intent between ATR Search and Medicius
April
3, 2002
|
SB-2/A
|
10.11
|
4/29/02
|
||||||||
10.20
|
Consulting
Agreement – Ely Mandell – August 5, 2003
|
SB-2/A
|
4.12
|
8/14/03
|
||||||||
10.21
|
Consulting
Agreement – Dr. Joseph A. Wolf –
July 15, 2003 |
SB-2/A
|
4.13
|
8/14/03
|
||||||||
10.22
|
Consulting
Agreement – Leslie – Michelle Abraham -
July
15, 2003
|
SB-2/A
|
4.14
|
8/14/03
|
||||||||
10.23
|
Consulting
Agreement – Thomas Chillemi –
July
10, 2003
|
SB-2/A
|
4.15
|
8/14/03
|
||||||||
10.24
|
Consulting
Agreement – Anthony Quintiliana –
July
1, 2003
|
SB-2/A
|
4.16
|
8/14/03
|
||||||||
10.25
|
Consulting
Agreement – Barbara Asbell –
July
1, 2003
|
SB-2/A
|
4.17
|
8/14/03
|
||||||||
10.26
|
Consulting
Agreement – Thomas Chillemi –
March
28, 2003
|
SB-2/A
|
10.13
|
8/29/03
|
||||||||
10.27
|
Consulting
Agreement – Dr. Joseph A. Wolfe –
December
1, 2003
|
S-8
|
4.13
|
12/16/03
|
||||||||
10.28
|
Consulting
Agreement – Leslie – Michelle Abraham –
December
1, 2003
|
S-8
|
4.14
|
12/16/03
|
Incorporated
by reference
|
||||||||||||
Exhibit
number
|
Exhibit
description
|
Filed
herewith
|
Form
|
Period
ending
|
Exhibit
No.
|
Filing
date
|
||||||
10.29
|
Consulting
Agreement – Thomas Chillemi –
December
1, 2003
|
S-8
|
4.15
|
12/16/03
|
||||||||
10.30
|
Consulting
Agreement – Anthony Quintiliano –
December
1, 2003
|
S-8
|
4.16
|
12/16/03
|
||||||||
10.31
|
Subscription
Agreement – Mercator Momentum Fund, LP, Monarch Pointe Fund, LTD &
Mercator Advisory Group, LLC – February 7, 2005
|
SB-2/A
|
10.1
|
2/11/05
|
||||||||
10.32
|
Certificate
of Designation of Preferences and Rights of Series C Convertible
Preferred
Stock – Mercator Momentum Fund, LP, Monarch Pointe Fund, LTD &
Mercator Advisory Group, LLC – February 2005
|
SB-2/A
|
10.2
|
2/11/05
|
||||||||
10.33
|
Registration
Rights Agreement – Mercator Momentum Fund, LP, Monarch Pointe Fund, LTD
& Mercator Advisory Group, LLC – February 2005
|
SB-2/A
|
10.3
|
2/11/05
|
||||||||
10.34
|
Warrant
Agreement ($0.02) – Mercator Advisory Group, LLC – February 7,
2005
|
SB-2/A
|
10.4
|
2/11/05
|
||||||||
10.35
|
Warrant
Agreement ($0.02) – Mercator Momentum Fund, LP – February 7,
2005
|
SB-2/A
|
10.5
|
2/11/05
|
||||||||
10.36
|
Warrant
Agreement ($0.02) - Monarch Pointe Fund, Ltd. – February 7,
2005
|
SB-2/A
|
10.6
|
2/11/05
|
||||||||
10.37
|
Warrant
Agreement ($0.03) - Mercator Advisory Group, LLC – February 7,
2005
|
SB-2/A
|
10.7
|
2/11/05
|
||||||||
10.38
|
Warrant
Agreement ($0.03) - Mercator Momentum Fund, LP – February 7,
2005
|
SB-2/A
|
10.8
|
2/11/05
|
||||||||
10.39
|
Warrant
Agreement ($0.03) – Monarch Pointe Fund, Ltd. – February 7,
2005
|
SB-2/A
|
10.9
|
2/11/05
|
||||||||
10.40
|
Secured
Convertible Promissory Note – Pinnacle Investment Partners, LP – March 24,
2004
|
SB-2/A
|
10.10
|
2/11/05
|
||||||||
10.41
|
Pledge
and Security Agreement – Pinnacle Investment Partners, LP – March 24,
2004
|
SB-2/A
|
10.11
|
2/11/05
|
||||||||
10.42
|
Securities
Purchase Agreement – Pinnacle Investment Partners, LP – March 24,
2004
|
SB-2/A
|
10.12
|
2/11/05
|
||||||||
10.43
|
Note
Extension Agreement – Pinnacle Investment Partners, LP – September 24,
2004
|
SB-2/A
|
10.13
|
2/11/05
|
||||||||
10.44
|
Note
Extension – Pinnacle Investment Partners, LP – February 10,
2005
|
SB-2/A
|
10.14
|
2/11/05
|
||||||||
10.45
|
The
2004 Stock Option Plan - Amended
|
S-8
|
99
|
9/8/06
|
||||||||
10.46
|
Intangible
Property, License Acquisition Agreement – CN Pharmacy, Svetislav Milic,
& Nathan Kaplan – June 7, 2005
|
8-K
|
10.1
|
10/21/05
|
||||||||
10.47
|
Secured
Promissory Note – Mercator Momentum Fund, LP – August 25,
2005
|
8-K
|
10.2
|
10/21/05
|
Incorporated
by reference
|
||||||||||||
Exhibit
number
|
Exhibit
description
|
Filed
herewith
|
Form
|
Period
ending
|
Exhibit
No.
|
Filing
date
|
||||||
10.48
|
Secured
Promissory Note – Monarch Pointe Fund,LTD – August 25,
2005
|
8-K
|
10.3
|
10/21/05
|
||||||||
17
|
Resignation
letter of Robert L. Cox, August 15, 2006
|
10-QSB
|
6/30/06
|
17
|
9/1/06
|
|||||||
31.1
|
Certification
of Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley
Act of 2002
|
X
|
||||||||||
31.2
|
Certification
of Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley
Act of 2002
|
X
|
||||||||||
32.1
|
Certification
of Chief Executive Officer Pursuant to Section 906 of the Sarbanes-Oxley
Act of 2002
|
X
|
||||||||||
32.2
|
Certification
of Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley
Act of 2002
|
X
|
instaCare
Corp.
|
|
By:
|
|
Keith Berman, Chief Financial Officer |
Name
|
Title
|
Date
|
|
|
|
Chief
Financial Officer
|
||
Keith
Berman
|
|
|
Director
|
||
Robert
Jagunich
|
|
|
December
31,
|
|||||||
2007
|
2006
|
||||||
Assets
|
|||||||
Current
assets:
|
|||||||
Cash
|
$
|
4,353
|
$
|
19,501
|
|||
Accounts
receivable
|
669,041
|
267,166
|
|||||
Inventory
|
96,450
|
-
|
|||||
Prepaid
expenses
|
3,816
|
--
|
|||||
Total
current assets
|
773,660
|
286,667
|
|||||
Fixed
assets:
|
|||||||
Furniture
and fixtures
|
2,530
|
2,530
|
|||||
Computer
equipment
|
232,365
|
232,365
|
|||||
234,895
|
234,895
|
||||||
Less
accumulated depreciation
|
198,645
|
151,919
|
|||||
Fixed
assets, net
|
36,250
|
82,976
|
|||||
Other
assets:
|
|||||||
Deposits
|
3,412
|
3,412
|
|||||
$
|
813,322
|
$
|
373,055
|
||||
Liabilities
and Stockholders’ Equity
|
|||||||
Current
liabilities:
|
|||||||
Accounts
payable
|
$
|
120,107
|
$
|
408,438
|
|||
Accrued
liabilities
|
199,265
|
225,486
|
|||||
Accrued
interest
|
412,837
|
205,285
|
|||||
Line
of credit
|
467,044
|
-
|
|||||
Demand
note - related party
|
280
|
63,000
|
|||||
Notes
payable, current portion
|
181,021
|
-
|
|||||
Convertible
notes payable
|
1,377,689
|
1,702,401
|
|||||
Total
current liabilities
|
2,758,243
|
2,604,610
|
|||||
Long-term
debt, less current portion
|
85,109
|
-
|
|||||
Stockholders’
Equity:
|
|||||||
Preferred
stock, $0.001 par value, 3,249,000 shares authorized 207,526
shares authorized, no shares issued and outstanding
|
207
|
208
|
|||||
Preferred
series “A stock, $0.001 par value, 750,000 shares authorized,
no shares outstanding
|
-
|
-
|
|||||
Preferred
series “C” stock, $0.001 par value, 1,000,000 shares authorized,
17,860 and 20,000 shares issued and outstanding
|
18
|
20
|
|||||
Preferred
series “D” stock, $0.001 par value, 1,000 shares authorized,
no shares issued and outstanding
|
-
|
-
|
|||||
Common
stock, $0.001 par value, 1,250,000,000 shares authorized 29,200,026
and 9,461,621 shares issued and outstanding
|
29,200
|
9,462
|
|||||
Shares
authorized and un-issued, 3,700,294
|
3,700
|
-
|
|||||
Prepaid
share-based compensation
|
(105,000
|
)
|
(29,934
|
)
|
|||
Additional
paid-in capital
|
17,459,200
|
15,796,265
|
|||||
Dividend
payable
|
292,392
|
50,914
|
|||||
Accumulated
(deficit)
|
(19,709,747
|
)
|
(18,058,490
|
)
|
|||
(2,030,030
|
)
|
(2,231,555
|
)
|
||||
$
|
813,322
|
$
|
373,055
|
For
the Years Ended
|
|||||||
December
31,
|
|||||||
2007
|
2006
|
||||||
Revenue
|
$
|
6,254,278
|
$
|
19,220,265
|
|||
Cost
of sales
|
5,845,782
|
19,186,237
|
|||||
Gross
profit
|
408,496
|
34,028
|
|||||
Expenses:
|
|||||||
General
and administrative expenses
|
270,317
|
637,463
|
|||||
Consulting
services
|
728,438
|
569,743
|
|||||
Payroll
expense
|
342,777
|
485,627
|
|||||
Professional
fees
|
148,079
|
592,968
|
|||||
Depreciation
|
46,726
|
48,027
|
|||||
Total
expenses
|
1,536,337
|
2,334,128
|
|||||
Net
operating (loss)
|
(1,127,841
|
)
|
(2,300,100
|
)
|
|||
Other
income (expense):
|
|||||||
Financing
costs
|
(45,429
|
)
|
(249,408
|
)
|
|||
Interest
expense, net
|
(236,509
|
)
|
(205,302
|
)
|
|||
Total
other income (expense)
|
(281,938
|
)
|
(454,710
|
)
|
|||
Provision
for income taxes
|
-
|
-
|
|||||
Net
(loss)
|
$
|
(1,409,779
|
)
|
$
|
(2,754,810
|
)
|
|
Weighted
average number of Common shares outstanding – basic and fully
diluted
|
15,717,861
|
8,073,584
|
|||||
Net
(loss) per share – basic and fully diluted
|
$
|
(0.09
|
)
|
$
|
(0.34
|
)
|
Preferred
Stock
|
|
Common
Stock
|
|
Additional
Paid-in
Capital
|
|
Shares
Authorized
and
Un-issued
|
|
Unamortized
Warrant
& Options
|
|
Prepaid
Stock
Comp
|
|
Dividend
Payable
|
|
Accumulated
(Deficit)
|
|
Total
Stockholders'
(Deficit)
|
||||||||||||||||||
Shares
|
Amount
|
Shares
|
Amount
|
|||||||||||||||||||||||||||||||
Balance,
December 31, 2005
|
227,526
|
$
|
228
|
7,236,013
|
$
|
7,236
|
$
|
14,964,989
|
$
|
56
|
$
|
(13,517
|
)
|
$
|
(60,000
|
)
|
$
|
-
|
$
|
(15,046,680
|
)
|
$
|
(147,688
|
)
|
||||||||||
Shares
previously authorized
|
-
|
-
|
68,355
|
68
|
(12
|
)
|
(56
|
)
|
-
|
-
|
-
|
--
|
243,491
|
|||||||||||||||||||||
Shares
issued for services
|
-
|
-
|
1,448,610
|
1,449
|
609,820
|
-
|
-
|
(296,934
|
)
|
-
|
-
|
581,335
|
||||||||||||||||||||||
Escrow
shares issued for debt repayment
|
-
|
-
|
-
|
-
|
162,311
|
-
|
-
|
-
|
-
|
-
|
162,311
|
|||||||||||||||||||||||
Shares
issued for license renewal
|
-
|
-
|
87,050
|
87
|
37,576
|
-
|
-
|
-
|
-
|
-
|
37,663
|
|||||||||||||||||||||||
Options
issued for services
|
-
|
-
|
-
|
-
|
7,359
|
-
|
-
|
-
|
-
|
-
|
7,359
|
|||||||||||||||||||||||
Warrants
issued for financing
|
-
|
-
|
-
|
-
|
14,844
|
-
|
-
|
-
|
-
|
-
|
14,844
|
|||||||||||||||||||||||
Shares
issued as dividend
|
-
|
-
|
621,593
|
622
|
(622
|
)
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||
Amortization
of prepaid compensation
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
60,000
|
-
|
-
|
60,000
|
|||||||||||||||||||||||
Amortization
of warrants and options
|
-
|
-
|
-
|
-
|
-
|
-
|
13,517
|
-
|
-
|
-
|
13,517
|
|||||||||||||||||||||||
Dividend
payable
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
50,914
|
(257,000
|
)
|
(206,086
|
)
|
|||||||||||||||||||||
Net
(loss)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(2,754,810
|
)
|
(2,754,810
|
)
|
|||||||||||||||||||||
Balance,
December 31, 2006
|
227,526
|
228
|
9,461,621
|
9,462
|
15,796,265
|
-
|
-
|
(29,934
|
)
|
50,914
|
(18,058,490
|
)
|
(2,231,555
|
)
|
||||||||||||||||||||
Shares
issued for cash
|
-
|
-
|
200,000
|
200
|
9,800
|
-
|
-
|
-
|
-
|
-
|
10,000
|
|||||||||||||||||||||||
Shares
issued for services
|
-
|
-
|
7,106,118
|
7,106
|
555,026
|
3,250
|
-
|
(105,000
|
)
|
-
|
-
|
460,385
|
||||||||||||||||||||||
Shares
issued for license fees
|
-
|
-
|
139,100
|
139
|
37,572
|
-
|
-
|
-
|
-
|
-
|
37,711
|
|||||||||||||||||||||||
Options
and warrants issued for services
|
-
|
-
|
-
|
-
|
443,335
|
-
|
-
|
-
|
-
|
-
|
443,335
|
|||||||||||||||||||||||
Option
exercised for cash
|
-
|
-
|
2,357,534
|
2,357
|
253,314
|
-
|
-
|
-
|
-
|
-
|
255,670
|
|||||||||||||||||||||||
Options
exercised for services
|
-
|
-
|
833,333
|
833
|
21,667
|
-
|
-
|
-
|
-
|
-
|
22,500
|
|||||||||||||||||||||||
Shares
issued for debt conversion
|
-
|
-
|
7,500,000
|
7,500
|
322,500
|
-
|
-
|
-
|
-
|
-
|
330,000
|
|||||||||||||||||||||||
Shares
issued for conversion of preferred
|
(2,140
|
)
|
(1
|
)
|
1,370,761
|
1,371
|
(1,371
|
)
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||
Shares
issued for financing
|
-
|
-
|
231,559
|
232
|
21,085
|
450
|
-
|
-
|
-
|
21,767
|
||||||||||||||||||||||||
Amortization
of prepaid compensation
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
29,934
|
-
|
-
|
29,934
|
|||||||||||||||||||||||
Dividend
payable
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
241,478
|
(241,478
|
)
|
-
|
||||||||||||||||||||||
Net
(loss)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(1,409,779
|
)
|
(1,409,779
|
)
|
|||||||||||||||||||||
Balance,
December 31, 2007
|
225,386
|
$
|
227
|
29,200,026
|
$
|
29,200
|
$
|
17,459,200
|
$
|
3,700
|
$
|
-
|
$
|
(105,000
|
)
|
$
|
292,392
|
$
|
(19,709,747
|
)
|
$
|
(2,030,030
|
)
|
For
the year ended
|
|||||||
December
31,
|
|||||||
2007
|
2006
|
||||||
Cash
flows from operating activities
|
|||||||
Net
(loss)
|
$
|
(1,409,779
|
)
|
$
|
(2,754,810
|
)
|
|
Adjustments
to reconcile net (loss) to net cash (used) by operating
activities:
|
|||||||
Shares
issued for services
|
460,385
|
641,334
|
|||||
Shares
issued for license fees
|
37,711
|
37,663
|
|||||
Shares
issued for financing
|
21,767
|
-
|
|||||
Options
and warrants issued for services
|
465,835
|
-
|
|||||
Amortization
of options issued for services
|
29,934
|
20,876
|
|||||
Amortization
of warrants issued for financing
|
-
|
147,181
|
|||||
Depreciation
|
46,726
|
48,027
|
|||||
Changes
in operating assets and liabilities:
|
|||||||
Accounts
receivable
|
(236,902
|
)
|
(247,584
|
)
|
|||
Inventory
|
(96,450
|
)
|
127,373
|
||||
Prepaid
expenses
|
(3,816
|
)
|
55,956
|
||||
Accounts
payable
|
(288,331
|
)
|
364,588
|
||||
Accrued
interest
|
213,254
|
190,984
|
|||||
Accrued
expenses
|
(26,221
|
)
|
202,543
|
||||
Net
cash (used) by operating activities
|
(785,887
|
)
|
(991,710
|
)
|
|||
Cash
flows from financing activities
|
|||||||
Proceeds
from line of credit
|
1,007,967
|
-
|
|||||
Payments
on line of credit
|
(540,923
|
)
|
-
|
||||
Proceeds
from note payable - related party
|
155,580
|
96,000
|
|||||
Payments
on note payable - related party
|
(68,300
|
)
|
(33,000
|
)
|
|||
Payments
on notes payable
|
(24,254
|
)
|
-
|
||||
Proceeds
from convertible note payable
|
-
|
545,000
|
|||||
Payments
on convertible note payable
|
(25,000
|
)
|
(100,000
|
)
|
|||
Dividend
paid
|
-
|
(206,086
|
)
|
||||
Issuance
of common stock
|
265,670
|
-
|
|||||
Net
cash provided by financing activities
|
770,740
|
301,914
|
|||||
Net
increase in cash
|
(15,148
|
)
|
(689,794
|
)
|
|||
Cash
– beginning
|
19,501
|
709,295
|
|||||
Cash
– ending
|
$
|
4,353
|
$
|
19,501
|
|||
Supplemental
disclosures:
|
|||||||
Interest
paid
|
$
|
29,256
|
$
|
321,283
|
|||
Income
taxes paid
|
$
|
-
|
$
|
-
|
|||
Non-cash
transactions:
|
|||||||
Number
of shares issued for services
|
7,939,451
|
1,448,610
|
|||||
Number
of shares issued for debt conversion
|
7,500,000
|
-
|
|||||
Number
of shares issued for licensing
|
139,100
|
87,050
|
|||||
Number
of shares issued for financing
|
231,559
|
-
|
|||||
Number
of shares issued for dividend
|
-
|
621,593
|
Computer
equipment
|
5
years
|
Software
|
5
years
|
Office
furniture and fixtures
|
7
years
|
2007
|
2006
|
||||||
Furniture
and fixtures
|
$
|
2,530
|
$
|
2,530
|
|||
Computers
and equipment
|
232,365
|
232,365
|
|||||
Subtotal
|
234,895
|
234,895
|
|||||
Less
accumulated depreciation
|
(198,645
|
)
|
(151,919
|
)
|
|||
Total
fixed assets, net
|
$
|
36,250
|
$
|
82,976
|
2007
|
2006
|
||||||
Demand
note from a related party, bearing interest at 9.5%
|
$
|
280
|
$
|
63,000
|
|||
Promissory
note, bearing interest at 9.5% per annum, Matured
August 25, 2006, currently in default.
|
87,309
|
87,309
|
|||||
Convertible
promissory note, bearing interest at 12% per
annum, matured December 24, 2006, currently in default.
|
920,379
|
1,100,379
|
|||||
Convertible
promissory note, bearing interest at 1.25% per month, matured on
October
31, 2007, currently in default.
|
170,000
|
159,713
|
|||||
Promissory
note, bearing interest at 12% per annum, Matured
July 31, 2006, currently in default.
|
130,000
|
155,000
|
|||||
Convertible
promissory note, bearing interest at 1.5% Monthly,
matured December 31, 2007.
|
200,000
|
200,000
|
|||||
Promissory
note, bearing interest at 9% Per
annum, maturing June 20, 2010
|
136,131
|
—
|
|||||
Line
of credit, with interest being paid in shares equal to 5% of each
advance.
|
467,044
|
—
|
|||||
Total
notes payable
|
2,111,143
|
1,765,401
|
|||||
Less:
Current portion
|
2,026,034
|
1,765,401
|
|||||
Total
long term notes payable
|
$
|
85,109
|
$
|
—
|
As
of December 31,
|
|||||||
2007
|
2006
|
||||||
Deferred
tax assets:
|
|||||||
Net
operating loss carry forwards
|
$
|
6,833,857
|
$
|
6,320,500
|
|||
Total
deferred tax assets
|
6,833,857
|
6,320,500
|
|||||
Deferred
tax liabilities:
|
|||||||
Depreciation
|
-0-
|
-0-
|
|||||
Net
deferred tax assets before valuation allowance
|
6,833,857
|
6,320,500
|
|||||
Less:
Valuation allowance
|
(6,833,857
|
)
|
(6,320,500
|
)
|
|||
Net
deferred tax assets
|
$
|
-0-
|
$
|
-0-
|
Year
ended December 31,
|
|||||||
2007
|
2006
|
||||||
Federal
and state statutory rate
|
35
|
%
|
35
|
%
|
|||
Change
in valuation allowance on deferred tax assets
|
(35
|
)%
|
(35
|
)%
|
|||
|
- |
-
|
Weighted
|
|||||||
Average
|
|||||||
Number
|
Exercise
|
||||||
Of
Shares
|
Price
|
||||||
Balance,
January 1, 2006
|
-
|
$
|
-0-
|
||||
Options
granted
|
1,141,610
|
0.46
|
|||||
Options
cancelled
|
-
|
-
|
|||||
Options
exercised
|
1,141,610
|
0.46
|
|||||
Balance,
December 31, 2006
|
-
|
$
|
-0-
|
||||
Balance,
January 1, 2007
|
-
|
$
|
-0-
|
||||
Options
granted
|
810,500
|
0.05
|
|||||
Options
cancelled
|
-
|
-
|
|||||
Options
exercised
|
810,500
|
0.05
|
|||||
Balance,
December 31, 2007
|
-
|
$
|
-0-
|
||||
Exercisable,
December 31, 2007
|
-
|
$
|
-0-
|
Weighted
|
|||||||
Average
|
|||||||
Number
|
Exercise
|
||||||
Of
Shares
|
Price
|
||||||
Balance,
January 1, 2006
|
825,000
|
$
|
1.73
|
||||
Options
granted
|
-
|
-0-
|
|||||
Options
cancelled
|
-
|
-0-
|
|||||
Options
exercised
|
-
|
-0-
|
|||||
Balance,
December 31, 2006
|
825,000
|
$
|
.73
|
||||
Balance,
January 1, 2007
|
825,000
|
$
|
1.73
|
||||
Options
granted
|
-
|
-0-
|
|||||
Options
cancelled
|
-
|
-0-
|
|||||
Options
exercised
|
-
|
-0-
|
|||||
Balance,
December 31, 2007
|
825,000
|
$
|
1.73
|
||||
Exercisable,
December 31, 2007
|
825,000
|
$
|
1.73
|
Weighted
|
|||||||
Average
|
|||||||
Number
|
Exercise
|
||||||
Of
Shares
|
Price
|
||||||
Balance,
January 1, 2006
|
-
|
$
|
-0-
|
||||
Options
granted
|
-
|
-0-
|
|||||
Options
cancelled
|
-
|
-
|
|||||
Options
exercised
|
-
|
-0-
|
|||||
Balance,
December 31, 2006
|
-
|
$
|
-0-
|
||||
Balance,
January 1, 2007
|
-
|
$
|
-0-
|
||||
Options
granted
|
4,140,867
|
0.15
|
|||||
Options
cancelled
|
-
|
-
|
|||||
Options
exercised
|
4,140,867
|
0.15
|
|||||
Balance,
December 31, 2007
|
-
|
$
|
-0-
|
||||
Exercisable,
December 31, 2007
|
-
|
$
|
-0-
|
Weighted
|
|||||||
Average
|
|||||||
Number
|
Exercise
|
||||||
Of
Shares
|
Price
|
||||||
Balance,
January 1, 2006
|
1,378,750
|
$
|
1.92
|
||||
Warrants
granted
|
50,000
|
0.32
|
|||||
Warrants
cancelled
|
-
|
-
|
|||||
Warrants
exercised
|
-
|
-
|
|||||
Balance,
December 31, 2006
|
1,428,750
|
$
|
1.86
|
||||
Balance,
January 1, 2007
|
1,428,750
|
$
|
1.86
|
||||
Warrants
granted
|
1,233,340
|
0.06
|
|||||
Warrants
cancelled
|
-
|
-
|
|||||
Warrants
exercised
|
-
|
-
|
|||||
Balance,
December 31, 2007
|
2,662,090
|
$
|
1.03
|
||||
Exercisable,
December 31, 2007
|
2,662,090
|
$
|
1.03
|
2008
|
$
|
48,000
|
||
2009
|
12,000
|
|||
Total
|
$
|
60,000
|