[X]
|
QUARTERLY
REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT
OF
1934
|
[
]
|
TRANSITION
REPORT UNDER SECTION 13 OR 15(d) OF THE EXCHANGE
ACT
|
Nevada
(State or other jurisdiction of
incorporation or organization)
|
91-1868007
(IRS Employer Identification
No.)
|
Page
|
||
PART
I.
|
FINANCIAL
INFORMATION
|
1
|
|
||
Item
1.
|
Financial
Statements
|
1
|
Consolidated
Balance Sheet as of September 30, 2007 (unaudited)
|
1
|
|
Consolidated
Statements of Operations for the three and six months
ended September 30, 2007 and 2006 (unaudited)
|
2
|
|
|
||
Consolidated
Statements of Stockholders’ Deficit for the six months
ended September 30, 2007 (unaudited)
|
3-6
|
|
|
||
Consolidated
Statements of Cash Flows for the three and six months
ended September 30, 2007 and 2006 (unaudited)
|
7
|
|
|
||
Notes
to Consolidated Financial Statements (unaudited)
|
8
|
|
Item
2.
|
Management's
Discussion and Analysis or Plan of Operations
|
23
|
Item
3.
|
Controls
and Procedures
|
32
|
PART
II.
|
OTHER
INFORMATION
|
32
|
Item
1.
|
Legal
Proceedings
|
32
|
Item
2.
|
Unregistered
Sales of Equity Securities and Use of Proceeds
|
35
|
Item
3.
|
Defaults
Upon Senior Securities
|
35
|
Item
4.
|
Submission
of Matters to a Vote of Security Holders
|
35
|
|
||
Item
5.
|
Other
Information
|
35
|
Item
6.
|
Exhibits
|
36
|
SIGNATURES
|
37
|
September
30,
|
||||
2007
|
||||
|
(unaudited)
|
|||
ASSETS
|
||||
CURRENT
ASSETS
|
||||
Cash
and cash
equivalents
|
$ |
124
|
||
Prepaid
expenses and other current
assets
|
12,546
|
|||
TOTAL
CURRENT
ASSETS
|
12,670
|
|||
PROPERTY
AND EQUIPMENT, net of
accumulated depreciation of $113,392
|
1,931
|
|||
WEBSITE
DEVELOPMENT COSTS, net of
accumulated amortization of $34,075
|
532
|
|||
PATENTS,
net of accumulated
amortization of $360,876
|
592,563
|
|||
TOTAL
ASSETS
|
$ |
607,696
|
||
LIABILITIES
AND STOCKHOLDERS'
DEFICIT
|
||||
CURRENT
LIABILITIES
|
||||
Accounts
payable
|
$ |
424,084
|
||
Accrued
expenses
|
830,293
|
|||
Accrued
clinical trial
costs
|
591,229
|
|||
Accrued
legal
settlements
|
1,710,057
|
|||
Accrued
salaries
|
489,412
|
|||
Warrant
liability
|
670,398
|
|||
Accrued
derivative
liabililty
|
3,999,798
|
|||
Promissory
notes
|
46,813
|
|||
Notes
payable
|
150,000
|
|||
Senior
Debenture, net of discount
of $4,979
|
245,021
|
|||
Convertible
debenture, net of
discount of $40,298
|
2,882,702
|
|||
TOTAL
CURRENT
LIABILITIES
|
12,039,807
|
|||
COMMITMENTS
AND
CONTINGENCIES
|
-
|
|||
STOCKHOLDERS'
DEFICIT
|
||||
Common
stock; $0.001 par value;
100,000,000 shares
|
||||
authorized;
45,927,014 shares
issued and outstanding
|
45,927
|
|||
Additional
paid-in
capital
|
29,810,710
|
|||
Prepaid
expenses
|
(2,582 | ) | ||
Deficit
accumulated during the
development stage
|
(41,286,166 | ) | ||
TOTAL
STOCKHOLDERS'
DEFICIT
|
(11,432,111 | ) | ||
TOTAL
LIABILITIES AND
STOCKHOLDERS' DEFICIT
|
$ |
607,696
|
Cumulative
from
|
||||||||||||||||||||
November
21,
|
||||||||||||||||||||
Three
Months
Ended
|
Six
Months
Ended
|
2000
(inception)
|
||||||||||||||||||
September
30,
|
September
30,
|
September
30,
|
September
30,
|
to
September 30,
|
||||||||||||||||
2007
|
2006
|
2007
|
2006
|
2007
|
||||||||||||||||
(unaudited)
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
||||||||||||||||
NET
SALES
|
$ |
-
|
$ |
-
|
$ |
-
|
$ |
-
|
5,589
|
|||||||||||
COST
OF
SALES
|
-
|
-
|
-
|
-
|
31,342
|
|||||||||||||||
GROSS
LOSS
|
-
|
-
|
-
|
-
|
(25,753 | ) | ||||||||||||||
OPERATING
EXPENSES:
|
||||||||||||||||||||
Professional
fees
|
25,272
|
650,769
|
1,174,979
|
1,567,674
|
13,135,838
|
|||||||||||||||
Salary
and
wages
|
274,646
|
918,330
|
485,107
|
1,103,632
|
5,459,205
|
|||||||||||||||
Rent
expense
|
42,738
|
37,203
|
80,378
|
100,279
|
822,622
|
|||||||||||||||
Marketing
and
research
|
-
|
1,273,555
|
-
|
1,299,364
|
5,553,516
|
|||||||||||||||
Depreciation
and
amortization
|
13,784
|
14,515
|
27,567
|
31,277
|
616,972
|
|||||||||||||||
Impairment
expense
|
-
|
-
|
-
|
2,331,522
|
||||||||||||||||
Stock
option
expense
|
478,925
|
461,684
|
957,790
|
590,592
|
2,525,369
|
|||||||||||||||
Other
operating
expenses
|
70,578
|
290,106
|
264,041
|
423,901
|
2,582,227
|
|||||||||||||||
Legal
settlements
|
-
|
-
|
-
|
-
|
919,718
|
|||||||||||||||
|
||||||||||||||||||||
TOTAL
OPERATING
EXPENSES
|
905,943
|
3,646,162
|
2,989,862
|
5,116,719
|
33,946,989
|
|||||||||||||||
LOSS
FROM
OPERATIONS
|
(905,943 | ) | (3,646,162 | ) | (2,989,862 | ) | (5,116,719 | ) | (33,972,742 | ) | ||||||||||
OTHER
EXPENSE
|
||||||||||||||||||||
Interest
expense and financing
costs
|
(127,156 | ) | (100,340 | ) | (4,034,110 | ) | (232,135 | ) | (9,303,038 | ) | ||||||||||
Convertible
debenture financing
cost
|
-
|
-
|
-
|
-
|
(3,136,214 | ) | ||||||||||||||
Loss
on conversion of
debt
|
-
|
-
|
-
|
-
|
(88,839 | ) | ||||||||||||||
Change
in fair value of warrant
and accrued derivative liabilities
|
829,697
|
-
|
6,257,188
|
-
|
6,099,667
|
|||||||||||||||
TOTAL
OTHER
EXPENSE
|
702,541
|
(100,340 | ) |
2,223,078
|
(232,135 | ) | (6,428,424 | ) | ||||||||||||
NET
LOSS
|
(203,402 | ) | (3,746,502 | ) | (766,784 | ) | (5,348,854 | ) | (40,401,166 | ) | ||||||||||
PREFERRED
STOCK
DIVIDENDS
|
-
|
9,375
|
-
|
28,125
|
1,110,000
|
|||||||||||||||
NET
LOSS ATTRIBUTED TO COMMON
STOCKHOLDERS
|
$ | (203,402 | ) | $ | (3,755,877 | ) | $ | (766,784 | ) | $ | (5,376,979 | ) | (41,511,166 | ) | ||||||
NET
LOSS PER
SHARE:
|
||||||||||||||||||||
BASIC
AND
DILUTED
|
$ | (0.00 | ) | $ | (0.12 | ) | $ | (0.02 | ) | $ | (0.18 | ) | (1.75 | ) | ||||||
WEIGHTED
AVERAGE SHARES
OUTSTANDING:
|
||||||||||||||||||||
BASIC
AND
DILUTED
|
43,232,722
|
31,551,496
|
41,105,601
|
29,663,903
|
23,674,421
|
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 | ) | |||||||||||||||
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 @ $0.93
|
1,163,695
|
1,164
|
1,081,846
|
1,083,010
|
||||||||||||||||||||
Issuance
of common stock for cash
December 2006 @ $0.50
|
50,000
|
50
|
24,950
|
25,000
|
||||||||||||||||||||
Issuance
of common stock for
converion of note payable
|
||||||||||||||||||||||||
and
accrued interest
February 2007 @ $0.85
|
127,838
|
128
|
108,534
|
108,662
|
||||||||||||||||||||
Issuance of common stock for conversion of preferred stock | ||||||||||||||||||||||||
March
2007 @
$2.12
|
208,334
|
208
|
442,292
|
442,500
|
||||||||||||||||||||
Issuance of common stock for conversion of convertible debenture | ||||||||||||||||||||||||
March
2007 @
$0.76
|
33,025
|
33
|
24,967
|
25,000
|
||||||||||||||||||||
Issuance
of common stock for
services March 2007 @ $0.80
|
225,000
|
225
|
179,775
|
180,000
|
||||||||||||||||||||
Payment
of equity offering
costs
|
(57,500 | ) | (57,500 | ) | ||||||||||||||||||||
Amortization
of prepaid
expenses
|
419,118
|
419,118
|
||||||||||||||||||||||
Value
of warrants issued with
debt
|
112,533
|
112,533
|
||||||||||||||||||||||
Fair
value of vested stock options
issued to employees
|
1,567,579
|
1,567,579
|
||||||||||||||||||||||
Fair
value of warrants issued for
extension of debt
|
15,307
|
15,307
|
||||||||||||||||||||||
Amortization
of fair value of
warrants issued to consultants
|
961,818
|
961,818
|
||||||||||||||||||||||
Value
of re-priced
warrants
|
1,599
|
1,599
|
||||||||||||||||||||||
Value
of warrants transferred to
liability
|
(3,545,880 | ) | (3,545,880 | ) | ||||||||||||||||||||
-
|
||||||||||||||||||||||||
Net
loss
|
(15,710,602 | ) | (15,710,602 | ) | ||||||||||||||||||||
Balance
at March
31,2007
|
36,291,031
|
$ |
36,291
|
$ |
25,018,200
|
$ | (20,757 | ) | $ | (40,519,382 | ) | $ | (15,485,648 | ) | ||||||||||
Issuance of common stock for conversion of convertible debenture, | ||||||||||||||||||||||||
April
2007 @
$0.68
|
767,319
|
768
|
524,232
|
525,000
|
||||||||||||||||||||
Issuance of common stock for conversion of accounts payable, | ||||||||||||||||||||||||
April
2007 @
$0.98
|
343,184
|
343
|
334,077
|
334,420
|
||||||||||||||||||||
Issuance of common stock for conversion of note payable of $600,000, | ||||||||||||||||||||||||
April
2007 @
$2.00
|
300,000
|
300
|
599,700.00
|
600,000
|
||||||||||||||||||||
Issuance
of common stock for
exercise of warrants, April 2007, $0.75
|
1,333,333
|
1,333
|
998,667.00
|
1,000,000
|
||||||||||||||||||||
Issuance
of common stock for
services, April 2007 @ $1.18
|
450,000
|
450
|
530,050
|
530,500
|
||||||||||||||||||||
Issuance
of common stock for
services, May 2007 @ $1.10
|
67,896
|
67
|
74,618
|
74,685
|
||||||||||||||||||||
Issuance
of common stock for
services, June 2007 @ $0.36
|
737,500
|
738
|
267,013
|
267,751
|
||||||||||||||||||||
Issuance of common stock for conversion of convertible debenture, | ||||||||||||||||||||||||
July
2007 @
$0.11
|
1,524,664
|
1,525
|
168,475
|
170,000
|
||||||||||||||||||||
Issuance of common stock for conversion of convertible debenture, | ||||||||||||||||||||||||
July
2007 @
$0.11
|
1,748,879
|
1,749
|
193,251
|
195,000
|
||||||||||||||||||||
Issuance
of common stock for
services July 2007 @ $0.14
|
250,000
|
250
|
34,750
|
35,000
|
||||||||||||||||||||
Issuance of common stock for conversion of convertible debenture, | ||||||||||||||||||||||||
September
2007 @
$0.05
|
2,113,208
|
2,113
|
109,887
|
112,000
|
||||||||||||||||||||
Fair
value of vested stock options
issued to employees
|
957,790
|
957,790
|
||||||||||||||||||||||
Amortization
of prepaid
expenses
|
18,175
|
18,175
|
||||||||||||||||||||||
Net
loss
|
$ | (766,784 | ) | (766,784 | ) | |||||||||||||||||||
Balance
at September
30,2007 - unaudited
|
45,927,014
|
45,927
|
29,810,710
|
(2,582 | ) | (41,286,166 | ) | (11,432,111 | ) |
Cumulative
from
|
||||||||||||
November
21,
|
||||||||||||
Six
Months
ended
|
2000
(inception)
|
|||||||||||
September
30,
|
September
30,
|
to
September 30,
|
||||||||||
2007
|
2006
|
2007
|
||||||||||
(unaudited)
|
(unaudited)
|
|||||||||||
CASH
FLOWS FROM OPERATING
ACTIVITIES:
|
||||||||||||
Net
loss
|
$ | (766,784 | ) | $ | (5,348,854 | ) | $ | (40,401,166 | ) | |||
Adjustment
to reconcile net loss to net cash
|
||||||||||||
used
in operating
activities:
|
||||||||||||
Depreciation
and amortization
expense
|
27,567
|
31,277
|
616,972
|
|||||||||
Common
stock issued for
services
|
795,936
|
291,190
|
7,553,259
|
|||||||||
Common
stock issued for
penalty
|
112,000
|
-
|
804,500
|
|||||||||
Common
stock issued for financing
costs
|
-
|
-
|
115,743
|
|||||||||
Change
in value of warrant and
accrued derivative liabilities
|
(6,257,188 | ) |
-
|
(6,099,667 | ) | |||||||
Amortization
of debt issue
costs
|
368,878
|
51,101
|
526,572
|
|||||||||
Exercise
of stock options for
services
|
-
|
-
|
26,960
|
|||||||||
Amortization
of discounts on
notes
|
3,364,770
|
-
|
4,633,918
|
|||||||||
Issuance
of stock options/warrants
for services/debt extension
|
-
|
719,467
|
3,639,296
|
|||||||||
Capital
contribution - bonus
(related party)
|
-
|
-
|
50,000
|
|||||||||
Amortization
of prepaid
expenses
|
18,175
|
213,340
|
564,918
|
|||||||||
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
|
-
|
-
|
302,754
|
|||||||||
Value
of vested stock options
issued to employees
|
957,790
|
590,592
|
2,525,369
|
|||||||||
Non-cash
financing
costs
|
-
|
-
|
3,136,214
|
|||||||||
Changes
in assets and
liabilities:
|
-
|
|||||||||||
Prepaid
expenses and other
assets
|
12,039
|
(28,311 | ) |
-
|
||||||||
Inventory
|
-
|
-
|
6,250
|
|||||||||
Deposits
|
-
|
-
|
27,454
|
|||||||||
Accounts
payable
|
146,138
|
139,969
|
1,309,507
|
|||||||||
Accrued
expenses
|
51,365
|
137,580
|
1,811,401
|
|||||||||
Accrued
clinical trial
costs
|
(653,502 | ) |
1,004,032
|
591,229
|
||||||||
Accrued
legal
settlement
|
110,057
|
-
|
1,710,057
|
|||||||||
Accrued
salaries
|
223,620
|
830,596
|
223,297
|
|||||||||
Amounts
due to related
parties
|
-
|
215,574
|
2,043,481
|
|||||||||
Net
cash used in operating
activities
|
(1,489,139 | ) | (1,152,447 | ) | (11,650,160 | ) | ||||||
|
||||||||||||
CASH
FLOWS FROM INVESTING
ACTIVITIES:
|
||||||||||||
Purchase
of property and
equipment
|
-
|
-
|
(89,272 | ) | ||||||||
Increase
in patent
costs
|
-
|
(48,124 | ) | (72,835 | ) | |||||||
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 | ) | (2,440,204 | ) | |||||||
|
||||||||||||
CASH
FLOWS FROM FINANCING
ACTIVITIES:
|
||||||||||||
Change
in cash
overdraft
|
-
|
-
|
-
|
|||||||||
Payment
on
contract
|
-
|
-
|
(161,000 | ) | ||||||||
Proceeds
from advances - related
party
|
-
|
-
|
4,581,449
|
|||||||||
Proceeds
from advances from
stockholders
|
-
|
-
|
310,000
|
|||||||||
Proceeds
from issuance of notes
payable
|
-
|
550,000
|
2,015,000
|
|||||||||
Proceeds
from sale of common
stock
|
-
|
200,000
|
1,606,500
|
|||||||||
Payment
of equity offering
costs
|
-
|
-
|
(57,500 | ) | ||||||||
Proceeds
from sale of preferred
stock
|
-
|
-
|
885,000
|
|||||||||
Proceeds
from convertible
debenture
|
100,000
|
-
|
4,650,000
|
|||||||||
Proceeds
from exercise of
warrants
|
1,000,000
|
-
|
1,000,000
|
|||||||||
Capital
contribution
|
-
|
-
|
571,668
|
|||||||||
Payment
of debt issue
costs
|
-
|
-
|
(498,500 | ) | ||||||||
Payments
on advances from
stockholders
|
-
|
(10,000 | ) | (60,000 | ) | |||||||
Payments
on notes
payable
|
-
|
-
|
(350,000 | ) | ||||||||
Payments
on advances - related
party
|
-
|
(402,129 | ) | |||||||||
|
||||||||||||
Net
cash provided by (used in)
financing activities
|
1,100,000
|
740,000
|
14,090,488
|
|||||||||
|
||||||||||||
NET
INCREASE (DECREASE) IN CASH
AND
|
||||||||||||
CASH
EQUIVALENTS
|
(389,139 | ) | (460,571 | ) |
124
|
|||||||
|
||||||||||||
CASH
AND CASH EQUIVALENTS,
Beginning of period
|
389,263
|
526,691
|
-
|
|||||||||
|
||||||||||||
CASH
AND CASH EQUIVALENTS, End of
period
|
$ |
124
|
$ |
66,120
|
$ |
124
|
||||||
|
||||||||||||
SUPPLEMENTAL
DISCLOSURES OF CASH
FLOW INFORMATION:
|
||||||||||||
|
||||||||||||
Interest
paid
|
$ | - | $ | - | $ | 71,617 | ||||||
Income
taxes
paid
|
$ |
-
|
$ |
-
|
$ |
-
|
||||||
|
||||||||||||
SUPPLEMENTAL
DISCLOSURE OF
NON-CASH INVESTING AND
|
||||||||||||
FINANCING
ACTIVITIES:
|
||||||||||||
Common
shares issued for
conversion of debt
|
$ |
1,602,000
|
$ |
5,396,554
|
$ |
7,183,352
|
||||||
Common
shares issued for
settlement of debt
|
$ |
324,420
|
$ |
-
|
$ |
5,905,772
|
Furniture
and
fixtures
|
$ |
73,203
|
||
Office
equipment
|
42,120
|
|||
115,323
|
||||
Less
accumulated depreciation and
amortization
|
(113,392 | ) | ||
$ |
1,931
|
Funding
Date
|
Amount
|
|||
December
20,
2006
|
$ |
1,897,735
|
||
February
22,
2007
|
745,921
|
|||
March
16,
2007
|
561,774
|
|||
$ |
3,205,430
|
Funding
Date
|
Amount
of
Debt
|
Fair
Value
of
Warrants
|
Fair
Value
of
Derivative
Liability
|
Amount
Applied
to
Debt
Discount
|
Recorded
as
Financing
Cost
|
|||||||||||||||
December
20,
2006
|
$ |
2,500,000
|
$ |
3,667,558
|
$ |
1,897,735
|
$ |
2,500,000
|
$ |
3,065,293
|
||||||||||
February
22,
2007
|
675,000
|
-
|
745,921
|
675,000
|
70,921
|
|||||||||||||||
March
16,
2007
|
675,000
|
-
|
561,774
|
561,774
|
-
|
|||||||||||||||
$ |
3,850,000
|
$ |
3,667,558
|
$ |
6,872,988
|
$ |
3,736,774
|
$ |
3,136,214
|
|||||||||||
Options
Outstanding
|
Weighted
Average
Exercise
|
Aggregate
Intrinsic
Value
|
||||||||||
Outstanding,
March
31,
2007
|
6,141,667
|
$ |
1.58
|
$ |
-
|
|||||||
Granted
|
||||||||||||
Forfeited/Canceled
/
Expired
|
(1,500,000 | ) | $ |
1.80
|
||||||||
Outstanding,
September, 30,
2007
|
4,641,667
|
$ |
1.51
|
$ |
-
|
Number
of
Options
|
Exercise
Price
|
|
175,000
|
$1.00
|
|
2,800,000
|
$1.40
|
|
1,666,667
|
$1.75
|
|
4,641,667
|
Warrants
Outstanding
|
Weighted
Average
Exercise
Price
|
Aggregate
Intrinsic
Value
|
||||||||||
Outstanding,
March 31, 2007
|
12,955,446
|
$ |
1.67
|
$ |
1,435,630
|
|||||||
Granted
|
-
|
-
|
-
|
|||||||||
Forfeited/Canceled
|
-
|
-
|
-
|
|||||||||
Exercised
|
(1,333,333 | ) | $ |
0.75
|
||||||||
Outstanding,
September, 30, 2007
|
11,622,113
|
$ |
1.17
|
$ |
10,500
|
Number
of
Warrants
|
Exercise
Price
|
|
150,000
|
$0.01
|
|
4,597,292
|
$0.75
|
|
1,205,400
|
$0.83
|
|
2,860,154
|
$1,00
|
|
3,942,600
|
$1.75
|
|
200,000
|
$2.00
|
|
11,622,113
|
Regulation
S-B
Number
|
|
Exhibit
|
31.1
|
|
Rule
13a-14(a)/15d-14(a) Certification of Chief Executive Officer of the
Company
|
31.2
|
|
Rule
13a-14(a)/15d-14(a) Certification of Chief Financial Officer of the
Company
|
32.1
|
|
Section
906 Certification by Chief Executive Officer
|
32.2
|
|
Section
906 Certification by Chief Financial
Officer
|
COBALIS
CORP.
|
|||
Date:
December 20, 2007
|
By:
|
/s/ Chaslav Radovich | |
Chaslav Radovich | |||
Principal
Executive Officer, Director
|
Date:
December
20, 2007
|
By:
|
/s/ Chaslav Radovich | |
Chaslav Radovich | |||
President,
Secretary
|
Date:
December 20, 2007
|
By:
|
/s/ Chaslav Radovich | |
Chaslav
Radovich
|
|||
Acting
Chief Financial Officer, Treasurer
|