Delaware
|
20-8046599
|
|
State
of Incorporation
|
IRS
Employer Identification No.
|
PART
I
|
||
Item
1
|
Description
of Business
|
3
|
Item
1A
|
Risk
Factors
|
15
|
Item
1B
|
Unresolved
Staff Comments
|
22
|
Item
2
|
Description
of Properties
|
22
|
Item
3
|
Legal
Proceedings
|
23
|
Item
4
|
Submission
of Matters to a Vote of Security Holders
|
23
|
PART
II
|
||
Item
5
|
Market
for Registrant’s Common Equity, Related Stockholder Matters and Issuer
Purchase of Equity Securities
|
23
|
Item
6
|
Selected
Financial Data
|
25
|
Item
7
|
Management’s
Discussion and Analysis of Financial Condition and Results of
Operations
|
25
|
Item
7A
|
Quantitative
and Qualitative Disclosures about Market Risk
|
29
|
Item
8
|
Financial
Statements and Supplementary Data
|
30
|
Item
9
|
Changes
in and Disagreements with Accountants and Financial
Disclosures
|
30
|
Item
9A(T)
|
Controls
and Procedures
|
30
|
Item
9B
|
Other
Information
|
32
|
PART
III
|
||
Item
10
|
Directors,
Executive Officers and Corporate Governance
|
32
|
Item
11
|
Executive
Compensation
|
34
|
Item
12
|
Security
Ownership of Certain Beneficial Owners and Management and related
Stockholder Matters
|
35
|
Item
13
|
Certain
Relationships and Related Transactions, and Director
Independence
|
36
|
Item
14
|
Principal
Accounting Fees and Services
|
37
|
PART
IV
|
||
Item
15
|
Exhibits,
Financial Statement Schedules
|
38
|
Signatures
|
38
|
ITEM
1.
|
DESCRIPTION
OF BUSINESS
|
|
Our
ability to attract and retain management, and to integrate and maintain
technical information and management information
systems;
|
|
Our
ability to raise capital when needed and on acceptable terms and
conditions;
|
|
The
intensity of competition; and
|
|
General
economic conditions.
|
|
Providing
measurable quality improvement through setting standards and
compliance;
|
|
Saving
money and resources by reducing the patient’s length of stay and achieving
better utilization;
|
|
Improving
the efficiency of the hospital by early patient discharge, better
throughput in the emergency department (ED), and the opening up of ICU
beds;
|
|
Creating
a seamless continuity from inpatient to outpatient care, from the ED to
the floor, and from the ICU to the
floor;
|
|
Creating
teams of healthcare professionals that make better use of the resources at
the hospital and create a better working environment for nurses and
others;
|
|
Creating
synergies between emergency and inpatient hospital services by the
management of both areas through the Company’s strategy of acquisitions of
both ER and hospitalist groups; and
|
|
Managing
acutely ill, complex hospitalized
patients.
|
|
are
medical doctors that spend their time in the inpatient environment, making
them familiar with hospital systems, policies, services, departments, and
staff;
|
|
are
in-patient experts who possess clinical credibility when addressing key
issues regarding the inpatient environment;
and
|
|
understand
the tradeoffs involved in balancing the needs of the hospital with those
of the medical staff; they tend to have an intimate knowledge of the
issues that the hospital is facing and are invested in finding solutions
to these problems.
|
|
Providing
care from the emergency room through hospital
discharge;
|
|
Admission
and care of unassigned and/or uninsured
patients;
|
|
Inpatient
internal medicine consultation
services;
|
|
Emergency
room Clinical Decision Unit services to improve throughput and ease
overcrowding;
|
|
Development
of hospital-based physicians programs, including pulmonary, critical care,
cardiology and nephrology;
|
|
24/7
in-hospital inpatient coverage
services;
|
|
Development
of evidence-based medicine protocols for common
diagnoses;
|
|
Implementation
of patient safety guidelines;
|
|
Education
of nurses and hospital staff;
|
|
Analysis
of statistics via the ApolloWeb (discussed further below) database,
including length of stay, bed days/1000 admissions, and readmission rates;
and
|
|
Care
of patients at academic medical centers, including the education of
medical students, interns and
residents
|
|
Admission
and care of assigned patients;
|
|
Consistent
communication with primary care physicians upon admission, during the
patient’s hospital stay, and upon
discharge;
|
|
Rapid
transfer of out-of-network patients back to designated
hospitals;
|
|
24/7
in-hospital inpatient coverage
services;
|
|
Consistent
communication with case managers, social workers, and medical group
personnel;
|
|
Hospital-based
physician consulting services; and
|
|
Analysis
of statistics via the ApolloWeb database
technology.
|
|
real-time,
comprehensive statistical data
|
|
complete
HCFA(Health
Care Financing Administration) billing
forms
|
|
patient
admissions and discharge summaries, including major test results and
necessary follow-ups
|
|
faxes
or emails to primary care physicians with the aforementioned
information.
|
ITEM
1A.
|
RISK
FACTORS
|
·
|
the
possibility that we will not able to identify suitable acquisition
candidates or consummate acquisitions on acceptable terms, if at
all;
|
·
|
possible
decreases in capital resources or dilution to existing
stockholders;
|
·
|
difficulties
and expenses incurred in connection with an
acquisition;
|
·
|
the
diversion of management’s attention from other business
concerns;
|
·
|
the
difficulties of managing an acquired
business;
|
·
|
the
potential loss of key employees and customers of an acquired
business;
|
·
|
in
the event that the operations of an acquired business do not meet
expectations, we may be required to restructure the acquired entity or
write-off the value of some or all of the assets of the
acquisition.
|
·
|
that
a broker or dealer approve a person's account for transactions in penny
stocks; and
|
·
|
the
broker or dealer receives from the investor a written agreement to the
transaction, setting forth the identity and quantity of the penny stock to
be purchased.
|
·
|
obtain
financial information and investment experience objectives of the person;
and
|
·
|
make
a reasonable determination that the transactions in penny stocks are
suitable for that person and the person has sufficient knowledge and
experience in financial matters to be capable of evaluating the risks of
transactions in penny stocks.
|
·
|
sets
forth the basis on which the broker or dealer made the suitability
determination; and
|
·
|
that
the broker or dealer received a signed, written agreement from the
investor prior to the transaction.
|
ITEM 1B.
|
UNRESOLVED STAFF
COMMENTS
|
ITEM
2.
|
DESCRIPTION OF
PROPERTIES
|
ITEM 3.
|
LEGAL PROCEEDINGS.
|
ITEM 4.
|
SUBMISSION
OF MATTERS TO A VOTE OF SECURITY
HOLDERS.
|
ITEM 5.
|
MARKET
FOR COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF
EQUITY SECURITIES.
|
High
|
Low
|
|||||||
Fiscal
Year ended January 31, 2009
|
||||||||
July
13, 2008 – July 31, 2008
|
$ | 0.0001 | $ | 0.0001 | ||||
Third
Quarter
|
$ | 4.25 | $ | 0.0001 | ||||
Fourth
Quarter
|
4.24 | 0.51 |
Number of securities
|
||||||
remaining available
|
||||||
Number of securities
|
for future issuance
|
|||||
to be issued upon
|
Weighted-average
|
under equity
|
||||
exercise of
|
exercise price of
|
compensation plans
|
||||
outstanding options,
|
outstanding options,
|
(excluding securities
|
||||
Plan category
|
warrants and rights
|
warrants and rights
|
reflected in column (a))
|
|||
(a)
|
(b)
|
(c)
|
||||
Equity
compensation plans approved by stockholders
|
–
|
–
|
–
|
|||
Equity
compensation plans not approved by stockholders (1)
|
322,222
|
$0.27
|
377,778
|
|
·
|
During
the period from February 1, 2007 through July 31, 2007, we sold and issued
a total of 364,000 shares of our common stock to investors for aggregate
proceeds of $182,000, at a per share price of $0.27. As part of
this issuance, we granted 91,000 warrants to purchase shares of our common
stock to such investors; and
|
|
·
|
During
the period from February 1, 2008 through July 31, 2008, we sold and issued
a total of 670,000 shares of our common stock to investors for aggregate
proceeds of $335,000, at a per share price of $0.50. As part of
this issuance, we granted 167,500 warrants to purchase shares of our
common stock to such investors.
|
ITEM 6.
|
SELECTED FINANCIAL
DATA
|
ITEM 7.
|
MANAGEMENTS’
DISCUSSION AND ANALYSIS OR PLAN OF
OPERATION.
|
Name
|
Age
|
Title
|
||
Warren Hosseinion, M.D.
|
36
|
Chief Executive Officer, Director
|
||
Adrian Vazquez, M.D.
|
38
|
President and Chairman of the Board
|
||
A. Noel DeWinter
|
70
|
Chief Financial Officer
|
||
Suresh Nihalani
|
56
|
Director
|
Non-Qualified
|
||||||||||||||||||||||||||||||||||
Non-Equity
|
Deferred
|
|||||||||||||||||||||||||||||||||
Name and
|
Stock
|
Option
|
Incentive Plan
|
Compensation
|
All Other
|
|||||||||||||||||||||||||||||
Principal Position
|
Year
|
Salary
|
Bonus
|
Awards
|
Awards
|
Compensation
|
Earnings
|
Compensation
|
Total
|
|||||||||||||||||||||||||
Warren
Hosseinion, M. D.
|
2009
|
$ | 239,830 | 0 | 0 | 0 | 0 | 0 | 0 | $ | 239,830 | |||||||||||||||||||||||
Chief
Executive Officer(1)
|
2008
|
$ | 0 | $ | 0 | |||||||||||||||||||||||||||||
Adrian
Vazquez, M.D.
|
2009
|
$ | 256,720 | 0 | 0 | 0 | 0 | 0 | 0 | $ | 256,720 | |||||||||||||||||||||||
President
and Chairman(1)
|
2008
|
$ | 0 | $ | 0 | |||||||||||||||||||||||||||||
A.
Noel DeWinter
|
2009
|
$ | 33,500 | 0 | $ | 67,500 | 0 | 0 | 0 | 0 | $ | 101,000 | ||||||||||||||||||||||
Chief
Financial Officer (2)
|
2008
|
$ | 0 | $ | 0 |
OPTION AWARDS
|
STOCK AWARDS
|
||||||||||||||||||||||||
Name
|
Number of
Securities
Underlying
Unexercised
Options
(#)
Exercisable
|
Number of
Securities
Underlying
Unexercised
Options
(#)
Unexercisable
|
Equity
Incentive Plan
Awards:
Number of
Securities
Underlying
Unexercised
Unearned
Options
(#)
|
Option
Exercise
Price
($)
|
Option
Expiration
Date
|
Number of
Shares or
Units of
Stock That
Have Not
Vested
(#)
|
Market
Value of
Shares or
Units of
Stock That
Have Not
Vested
($)
|
Equity
Incentive
Plan Awards:
Number of
Unearned
Shares, Units
or Other
Rights That
Have Not
Vested
(#)
|
Equity
Incentive Plan
Awards:
Market or
Payout Value
of Unearned
Shares, Units
or Other
Rights That
Have Not
Vested
(#)
|
||||||||||||||||
Warren
Hosseinion,
M.D.
|
0
|
0
|
0
|
$ |
0
|
n/a
|
0
|
$ |
0
|
0
|
0
|
||||||||||||||
Adrian
Vazquez, M.D.
|
0
|
0
|
0
|
$ |
0
|
n/a
|
0
|
$ |
0
|
0
|
0
|
||||||||||||||
A.
Noel DeWinter
|
0
|
0
|
0
|
$ |
0
|
n/a
|
0
|
$ |
0
|
0
|
0
|
% Total Options/
|
|||||||||||
# of Securities
|
SARs Granted to
|
Exercise or
|
|||||||||
Underlying Options/
|
Employees in Fiscal
|
Base
|
Expiration
|
||||||||
Name
|
SARs Granted
|
Year
|
Price ($/Share)
|
Date
|
|||||||
Warren
Hosseinion, M.D.
|
0
|
0
|
0
|
0
|
|||||||
Adrian
Vazquez, M.D.
|
0
|
0
|
0
|
0
|
|||||||
A.
Noel DeWinter
|
0
|
0
|
0
|
0
|
Name and Address of Beneficial Owner (1)
|
Shares Beneficially
Owned (2)
|
Percent
of Class
(3)
|
||||||
Certain
Beneficial Owners:
|
||||||||
N/A
|
-
|
-
|
||||||
Directors/Named
Executive Officers:
|
||||||||
Warren
Hosseinion, M.D.
|
9,123,387
|
34.9%
|
||||||
Adrian
Vazquez, M.D
|
9,123,387
|
34.9%
|
||||||
A.
Noel DeWinter
|
250,000
(4)
|
*
|
||||||
Suresh
Nihalani
|
66,666
(5)
|
*
|
||||||
All
Named Executive Officers and Directors as a group (4
persons)
|
18,563,440
(4)(5)
|
70.9%
|
Fiscal Year Ended
1/31/2009
|
Fiscal Year Ended
1/31/2008
|
|||||||
Audit
fees
|
$ | 27,000 | $ | 25,000 | ||||
Audit-related
fees
|
- | - | ||||||
Tax
fees*
|
$ | 3,000 | $ | 3,000 | ||||
All
other fees
|
- | - | ||||||
Total
|
$ | 30,000 | $ | 28,000 |
(1)
|
Audit fees consist of services
that would normally be provided in connection with statutory and
regulatory filings or engagements, including services that generally only
the independent accountant can reasonably
provide.
|
(2)
|
Audit-related fees relate to
assurance and associated services that traditionally are performed by the
independent accountant, including: attest services that are not required
by statute or regulation; accounting consultation and audits in connection
with mergers, acquisitions and divestitures; employee benefit plans
audits; and consultation concerning financial accounting and reporting
standards.
|
(3)
|
Tax fees relate to services
performed by the tax division for tax compliance, planning, and
advice.
|
(a)
|
Please
see the Report of our Independent Registered Public Accounting Firm, and
related financial statements for our fiscal year ended January 31, 2009,
beginning on page F-1 of this Form
10-K.
|
(b)
|
Exhibits
Index
|
Number
|
Exhibit
|
|
10.1
|
Employment
Agreement with A. Noel DeWinter (filed as an exhibit to Current Report on
Form 8-K filed on September 11, 2008, and incorporated herein by
reference).
|
|
10.2
|
Management
Services Agreement dated August 1, 2008, between Apollo Medical Management
and ApolloMed Hospitalists (filed as an exhibit on Quarterly Report on
Form 10-Q on December 22, 2008, and incorporated herein by
reference).
|
|
10.3
|
Management
Services Agreement dated March 20, 2009, between Apollo Medical Management
and ApolloMed Hospitalists*
|
|
31.1
|
Rule
13a-14(a) Certification, as adopted pursuant to Section 302 of the
Sarbanes-Oxley Act of 2002*
|
|
31.2
|
Rule
13a-14(a) Certification, as adopted pursuant to Section 302 of the
Sarbanes-Oxley Act of 2002*
|
|
32.1
|
Certification
pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of
the Sarbanes-Oxley Act of 2002*
|
|
32.2
|
Certification
pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of
the Sarbanes-Oxley Act of 2002*
|
|
* Filed
herewith.
|
APOLLO MEDICAL HOLDINGS, INC.
|
||
Date: May 18, 2009
|
By:
|
/ S/ WARREN HOSSEINION, M.D
|
Warren Hosseinion, M.D., Chief
Executive Officer
|
SIGNATURE
|
TITLE
|
DATE
|
||
/S/ WARREN HOSSEINION, M.D.
|
Chief
Executive Officer,
|
May
18, 2009
|
||
Warren
Hosseinion, M.D.
|
||||
/S/ ADRIAN VAZQUEZ, M.D.
|
President
and Chairman of the Board
|
May
18, 2009
|
||
Adrian
Vazquez, M.D.
|
||||
/S/ A. NOEL DeWinter
|
Chief
Financial Officer
|
May
18, 2009
|
||
A.
Noel DeWinter
|
Page
|
|
Report
of independent registered public accounting firm
|
F-2
|
Financial
statements:
|
|
Consolidated
balance sheets
|
F-3
|
Consolidated
statements of operations
|
F-4
|
Consolidated
statements of changes in stockholders’ equity
|
F-5
|
Consolidated
statements of cash flows
|
F-6
|
Notes
to consolidated financial statements
|
F-7
|
January 31,
|
January 31,
|
|||||||
2009
|
2008
|
|||||||
ASSETS
|
||||||||
CURRENT
ASSETS
|
||||||||
Cash
and cash equivalents
|
$ | 84,161 | $ | 44,352 | ||||
Accounts
receivable, net
|
255,665 | - | ||||||
Due
from affiliate
|
2,050 | - | ||||||
Prepaid
expenses
|
25,025 | 15,719 | ||||||
Total
current assets
|
366,901 | 60,071 | ||||||
Property
and equipment - net
|
47,330 | - | ||||||
TOTAL
ASSETS
|
$ | 414,232 | $ | 60,071 | ||||
LIABILITIES
AND STOCKHOLDERS' EQUITY/(DEFICIT):
|
||||||||
CURRENT
LIABILITIES:
|
||||||||
Accounts
payable and accrued liabilities
|
$ | 349,141 | $ | 13,300 | ||||
Due
to related party
|
- | 17,907 | ||||||
Convertible
notes
|
10,000 | - | ||||||
Convertible
notes payable-related party
|
23,000 | - | ||||||
Current
portion of line of credit
|
41,782 | - | ||||||
Total
current liabilities
|
423,923 | 31,207 | ||||||
Line
of credit
|
156,218 | - | ||||||
Convertible
notes payable-related party
|
75,000 | - | ||||||
Total
liabilities
|
655,141 | 31,207 | ||||||
Minority
interest
|
228,115 | - | ||||||
Commitments
and contingency
|
||||||||
STOCKHOLDERS'
EQUITY/(DEFICIT):
|
||||||||
Preferred
stock, par value $.001 and $0.0001 per share; 5,000,000
and
|
||||||||
25,000,000
shares authorized, respectively; none issued
|
- | - | ||||||
Common
Stock, par value $.001 and $0.0001, 100,000,000 shares
authorized,
|
||||||||
25,870,220
and 20,933,490 shares issued and outstanding, respectively
|
25,870 | 20,933 | ||||||
Additional
paid-in-capital
|
550,058 | 161,067 | ||||||
Accumulated
deficit
|
(1,044,951 | ) | (153,136 | ) | ||||
Total
stockholders' equity (deficit)
|
(469,024 | ) | 28,864 | |||||
TOTAL
LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)
|
$ | 414,232 | $ | 60,071 |
For the years ended
|
||||||||
JANUARY 31,
|
||||||||
2009
|
2008
|
|||||||
REVENUES
|
$ | 1,057,354 | $ | 90,500 | ||||
Operating
expenses:
|
||||||||
Cost
of services - physician practice salaries, benefits and
other
|
1,046,103 | 63,093 | ||||||
General
and administrative
|
827,287 | 181,069 | ||||||
Depreciation
|
19,780 | - | ||||||
Total
operating expenses
|
1,893,169 | 244,162 | ||||||
LOSS
FROM OPERATIONS
|
(835,815 | ) | (153,662 | ) | ||||
OTHER EXPENSES:
|
||||||||
Interest
expense
|
8,950 | - | ||||||
Financing
cost
|
46,250 | |||||||
Total
other expenses
|
55,200 | - | ||||||
NET
LOSS BEFORE INCOME TAXES
|
(891,015 | ) | (153,662 | ) | ||||
Provision
for Income Tax
|
800 | 800 | ||||||
NET
LOSS
|
$ | (891,815 | ) | $ | (154,462 | ) | ||
WEIGHTED
AVERAGE SHARES OF COMMON STOCK OUTSTANDING,
|
||||||||
BASIC
AND DILUTED
|
24,007,988 | 20,933,490 | ||||||
*BASIC
AND DILUTED NET LOSS PER SHARE
|
(0.04 | ) | (0.01 | ) |
Retained
|
||||||||||||||||||||
Earnings
|
||||||||||||||||||||
Common Stock
|
(Accumulated
|
Stockholder's
|
||||||||||||||||||
Shares
|
Amount
|
APIC
|
Deficit)
|
Equity (Deficit)
|
||||||||||||||||
Balance
at January 31, 2007
|
$ | 20,933,490 | $ | 20,933 | $ | 161,067 | $ | 1,326 | $ | 183,326 | ||||||||||
Net
loss
|
- | - | - | (154,462 | ) | (154,462 | ) | |||||||||||||
Balance
at January 31, 2008
|
20,933,490 | 20,933 | 161,067 | (153,136 | ) | 28,864 | ||||||||||||||
Issuance
of shares by AMM
|
- | - | 335,000 | - | 335,000 | |||||||||||||||
Recapitalization
due to reverse acquisition
|
4,606,932 | 4,607 | (35,206 | ) | - | (30,599 | ) | |||||||||||||
Shares
issued for finance charge
|
50,000 | 50 | 13,450 | - | 13,500 | |||||||||||||||
Shares
issued for service
|
279,798 | 280 | 75,266 | - | 75,545 | |||||||||||||||
Issuance
of warrants
|
- | - | 481 | - | 481 | |||||||||||||||
Net
Loss
|
- | - | - | (891,815 | ) | (891,815 | ) | |||||||||||||
Balance
at January 31, 2009
|
$ | 25,870,220 | $ | 25,870 | $ | 550,058 | $ | (1,044,951 | ) | $ | (469,024 | ) |
Years ended January 31,
|
||||||||
2009
|
2008
|
|||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
Adjustments
to reconcile net loss to net cash
|
||||||||
(used
in) operating activities:
|
||||||||
Net
loss
|
$ | (891,815 | ) | $ | (154,462 | ) | ||
Depreciation
|
19,780 | - | ||||||
Bad
debt expense
|
22,963 | - | ||||||
Issuance
of shares for services
|
75,545 | - | ||||||
Shares
issued as finance charge
|
13,500 | - | ||||||
Amortization
of debt discount
|
481 | - | ||||||
Changes
in assets and liabilities:
|
||||||||
Accounts
receivable
|
25,183 | - | ||||||
Prepaid
expenses
|
(9,306 | ) | (1,320 | ) | ||||
Due
from related party
|
13,098 | 17,707 | ||||||
Accounts
payable and accrued liabilities
|
108,087 | (1,757 | ) | |||||
Net
cash used in operating activities
|
(622,485 | ) | (139,832 | ) | ||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
Cash
acquired through acquisition
|
19,295 | - | ||||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
Proceeds
from notes payable
|
250,000 | - | ||||||
Payments
of notes payable
|
(250,000 | ) | - | |||||
Proceeds
from notes payable-affiliate
|
98,000 | - | ||||||
Proceeds
from isuance of convertible notes
|
210,000 | - | ||||||
Proceeds
from issuance of common stock for cash
|
335,000 | 182,000 | ||||||
Net
cash provided by financing activities
|
643,000 | 182,000 | ||||||
NET
INCREASE IN CASH & CASH EQUIVALENTS
|
39,810 | 42,168 | ||||||
CASH
& CASH EQUIVALENTS, BEGINNING BALANCE
|
44,352 | 2,184 | ||||||
CASH
& CASH EQUIVALENTS, ENDING BALANCE
|
84,161 | $ | 44,352 | |||||
SUPPLEMENTARY
DISCLOSURES OF CASH FLOW INFORMATION
|
||||||||
Interest
paid during the year
|
$ | 7,960 | $ | - | ||||
Taxes
paid during the year
|
$ | - | $ | - | ||||
NON-CASH
SUPPLEMENTAL DISCLOSURE
|
||||||||
Convertible
note payable due and classified in accrued liabilities
|
$ | 200,000 | - | |||||
Addition
to assets through acquisition (Note 1)
|
$ | 403,976 | - | |||||
Assumption
of liabilities through acquisition (Note 1)
|
$ | (195,155 | ) | - |
January 31, 2009
|
January 31,
2008
|
|||||||
Computers
|
$ | 13,912 | $ | — | ||||
Software
|
138,443 | — | ||||||
Machinery
and equipment
|
50,815 | — | ||||||
Gross
Property and Equipment
|
203,170 | — | ||||||
less
accumulated depreciation
|
(155,840 | ) | — | |||||
Net
Property and Equipment
|
$ | 47,330 | $ | — |
January 31,
2009
|
January 31,
2008
|
|||||||
Accounts
payable
|
$ | 30,599 | $ | |||||
Accrued
interest
|
507 | |||||||
Accrued
professional fees
|
20,267 | 12,443 | ||||||
Accrued
payroll and income taxes
|
13,768 | 857 | ||||||
Accrued
shares to be issued for note conversion
|
200,000 | - | ||||||
Accrued
shares issued for services
|
84,000 | - | ||||||
Total
|
$ | 349,141 | $ | 13,300 |
2010
|
$ | 74,782 | ||
2011
|
47,928 | |||
125,505 | ||||
2013
|
53,222
|
|||
2014
|
4,563
|
Aggregate
intrinsic value
|
Number of
warrants
|
|||||||
Outstanding
at January 31, 2008
|
$ | — | 165,620 | |||||
Granted
|
460,183 | |||||||
Exercised
|
— | — | ||||||
Cancelled
|
— | — | ||||||
Outstanding
at January 31, 2009
|
625,803 |
Exercise Price
|
Warrants
outstanding
|
Weighted
average
remaining
contractual life
|
Warrants
exercisable
|
Weighted
average exercise
price
|
||||||||||||||
$ | 1.10 | 470,470 | 1.54 | 470,470 | $ | 0.89 | ||||||||||||
$ | 1.50 | 155,333 | 0.76 | 155,333 | $ | 0.29 | ||||||||||||
625,803 | 2.30 | 625,803 |