Page
|
|
1
|
|
2
|
|
9
|
|
9
|
|
14
|
|
14
|
|
22
|
|
22
|
|
23
|
|
25
|
|
26
|
|
27
|
|
28
|
|
31
|
|
32
|
|
32
|
|
32
|
|
CHANGES
IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL
DISCLOURE
|
32
|
33
|
|
F-1
|
%
Below
Market
|
Price
Per
Share
|
With
Discount
at
43%
|
Number
of
Shares
Issuable
|
%
of
Outstanding
Stock
|
25%
|
$.0788
|
$.0339
|
43,847,294
|
24.32%
|
50%
|
$.0525
|
$.0226
|
65,770,941
|
32.53%
|
75%
|
$.0263
|
$.0113
|
131,541,883
|
49.09%
|
· |
discuss
our future expectations;
|
· |
contain
projections of our future results of operations or of our financial
condition; and
|
· |
state
other "forward-looking" information.
|
For
the three months ended
September
30,
|
For
the nine months ended
September
30,
|
|||||||
2006
|
|
2005
|
|
2006
|
|
2005
|
||
Restated
|
Restated
|
|||||||
Change
in fair value related to adjustment of derivative and warrant liability
to
fair value of underlying securities
|
$(6,948,491)
|
$(10,293,048)
|
$(5,931,257)
|
$(10,452,987)
|
||||
Net
loss
|
$(7,415,840)
|
$
(11,033,602)
|
$
(7,480,568)
|
$
(13,238,083)
|
· |
The
Company recorded the convertible debt and the detachable warrants
based
upon the relative fair market values on the dates the proceeds were
received.
|
· |
Subsequent
to the initial recording, the change in the fair value of the detachable
warrants, determined under the Black-Scholes option pricing formula,
and
the change in the fair value of the embedded derivative in the conversion
feature of the convertible debentures at each reporting date are
recorded
as adjustments to the liabilities.
|
· |
The
expense relating to the change in the fair value of the Company's
stock
reflected in the change in the fair value of the warrants and derivatives
is included as other income
(expense).
|
· |
On
June 15, 2005, the investors purchased $700,000 in callable secured
convertible notes and received warrants to purchase 2,692,307 shares
of
the Company’s common stock.
|
· |
On
August 18, 2005, the investors purchased $600,000 in callable secured
convertible notes and received warrants to purchase 2,307,692 shares
of
the Company’s common stock.
|
· |
On
August 30, 2005, the investors purchased $700,000 in callable secured
convertible notes and received warrants to purchase 2,692,307 shares
of
the Company’s common stock.
|
Period
|
High
|
Low
|
First
Quarter 2004
|
$0.040
|
$0.040
|
Second
Quarter 2004
|
$0.040
|
$0.040
|
Third
Quarter 2004
|
$0.800
|
$0.040
|
Fourth
Quarter 2004
|
$1.400
|
$0.600
|
First
Quarter 2005
|
$0.900
|
$0.300
|
Second
Quarter 2005
|
$0.530
|
$0.130
|
Third
Quarter 2005
|
$0.170
|
$0.006
|
Fourth
Quarter 2005
|
$0.066
|
$0.0147
|
First
Quarter 2006
|
$0.235
|
$0.0181
|
Second
Quarter 2006
|
$0.032
|
$0.012
|
Third
Quarter 2006
|
$0.115
|
$0.013
|
Location
|
|
Use
|
|
Square
Feet
|
|
Rent
Payments
|
|
Term
|
|
Leased
From
|
|
|||||
3550
Wilshire Blvd., Ste 1700, Los Angeles CA 90010
|
|
|
Principal
Executive Offices
|
|
|
Approximately
500 square feet
|
|
|
$979
per month
|
|
|
month
to month
|
|
|
Wilshire
Business Center, LLC
|
|
64
East Winchester Suite 205 Murray, Utah 84107
|
|
|
Offices
|
|
|
Approximately
1330 square feet
|
|
|
$1,663
per month
|
|
|
Month
to month
|
|
|
Plaza
6400, LLC
|
|
Age
|
Position
|
|
Stan
Yakatan
|
63
|
Chairman
of the Board of Directors
|
Dr.
Hun-Chi Lin
|
53
|
President,
Chief Scientific Officer, Director
|
Don
Rutherford
|
66
|
Chief
Financial Officer
|
Michael
Ahlin
|
57
|
Vice
President and Director
|
Jack
Levine
|
55
|
Director
|
Name
and Principal Position
|
Year
|
Salary
($)
|
Bonus
|
Other
Compensation
|
Long
term
compensation
awards -
#
of securities
underlying
Stock Options
|
||||||||||
Stan
Yakatan, Chairman and Former
Chief
Executive Officer (1)
|
2005
2004
2003
|
|
112,500
60,000
-
|
-
-
-
|
-
-
-
|
1,720,952
2,868,254
-
|
|||||||||
Michael
Ahlin, Vice Former President (2)
|
2005
2004
2003
|
|
110,488
144,000
58,050
|
-
-
-
|
-
-
-
|
-
-
-
|
|||||||||
Dr
Hun-Chi Lin, President and Director (2)
|
2005
2004
2003
|
|
15,000
-
-
|
-
-
-
|
-
-
-
|
-
-
-
|
|||||||||
Dr.
Mark Rosenfeld, former
Vice
President (4)
|
2005
2004
2003
|
|
-
111,429
58,050
|
-
$18,106
-
|
-
-
-
|
-
-
-
|
|||||||||
Donald
Rutherford
Chief
Financial Officer (6)
|
2005
2004
2003
|
|
78,093
-
-
|
-
-
-
|
-
-
-
|
750,000
-
-
|
|||||||||
Pete
Wells
Former
President (5)
|
2005
2004
2003
|
|
-
-
-
|
-
-
-
|
-
-
-
|
-
-
-
|
(1)
Between May and June 2004, Impact Diagnostics paid Mr. Yakatan $5,500
per
month for consulting services to Impact Diagnostics in connection
with the
Merger. Beginning in July 2004, Mr. Yakatan received $10,000 per
month for acting as our Chief Executive Officer which position he
resigned
in August 2005 and continues to be paid $1,500 per month as Chairman
of
the Board of Directors. As of the end of 2004, $15,000 of his gross
salary
had not been paid to Mr. Yakatan. Mr. Yakatan does not have an employment
contract with the company. As an incentive to join the company, Mr.
Yakatan was granted 2,868,254 stock options, with an exercise price
of
$0.18, under the Company’s Stock Incentive Plan, 1,147,302 options of
which he forfeited upon his resignation. These options vested as
follows:
573,650 on July 6, 2004; 1,147,302 on July 6, 2005 and 1,147,302
on July
6, 2006, the latter being forfeited when Mr. Yakatan resigned as
CEO.
|
|||||||||||
(2)
Dr. Lin joined the Company as President, Chief Scientific Officer
and
Director in October 2005 with a monthly salary of $5,000. He is also
entitled to 500,000 share options at $0.05 per share 1/3 vesting
effective
the date of hiring and the remaining 2/3 quarterly over 2 years,
however
those options have not been issued.
|
(3)
Includes $27,488 unpaid at the end of 2005. Mr. Ahlin had an employment
contract with the company which set his monthly salary at $12,000.
The
employment contract can be terminated by the Company at any time.
During
2005 the pay rate was reduced to $5,000 per month..
|
(4)
Dr. Mark Rosenfeld resigned on Oct 11, 2004. He had an employment
contract
with the company which set his monthly salary for 2004 at $12,000
per
month. After his resignation, he continued to work as a consultant
to the
company through December 31, 2005. He was paid $5,000 per month for
his
consulting work.
|
(5)
Mr. Wells was President of the inactive public company prior to the
merger.
|
(6)
Mr. Rutherford joined the Company as CFO on April 1, 2005 at an annual
salary of $125,000. He was granted 750,000 share options at $0.18
vesting
1/3 immediately and the remainder over 3
years.
|
Name
|
Number
of shares of common stock underlying options granted
|
Percent
of Total Options granted to Employees in 2005
|
Exercise
Price ($ per share)
|
Expiration
Date
|
||||
Donald
W. Rutherford, CFO (1)
|
|
750,000
|
|
100%
|
$0.18
|
|
July
2015
|
Name
|
Shares
acquired on
exercise
(#)
|
Value
Realized ($)
|
Number
of Unexercised Options at yr-end 2005
Exercisable/Unexercisable
|
Value
of Unexercised In-the-Money Options at yr-end 2005
Exercisable/Unexercisable ($) (1)
|
||||
Donald
W Rutherford, CFO
|
|
0
|
|
0
|
|
416,666/333,334
|
$
|
0/
$0
|
Beneficial
Owner
|
Director/Officer
|
Amount
and Nature of
Beneficial
Ownership (1)
|
Percentage
of
Class (1)
|
|||||
Stan
Yakatan
155
Lyndon — First Court
Hermosa
Beach, CA 90254
|
Chairman
of the Board of Directors
|
1,720,952(2)
|
1.3%
|
|||||
Jack
Levine
16855
N.E. 2nd
Avenue,
Suite 303
N.
Miami Beach, FL 33162
|
Director
|
663,559(3)
|
*
|
|||||
Dr.
Hun-Chi Lin
17th
Floor
3550
Wilshire Blvd.
Los
Angeles, CA 90010
|
President
and Director
|
-
|
-
|
|||||
Michael
Ahlin
3125
Creek Road
Park
City, UT 84098
|
Vice
President and Director
|
6,423,900(4)
|
4.7%
|
|||||
Don
Rutherford
17th
Floor
3550
Wilshire Blvd.
Los
Angeles, CA 90010
|
Chief
Financial Officer
|
416,666(5)
|
*
|
|||||
All
directors and officers as a group (7)
|
9,266,744(6)
|
6.8%
|
|
Number
of Securities to be Issued Upon Exercise of Outstanding Options,
Warrants
and Rights
|
Weighted
Average Exercise Price of Outstanding Options, Warrants and
Rights
|
Number
of Securities Remaining Available for Future Issuance Under Equity
Compensation Plan
|
||
Equity
Compensation approved by Security Holders
|
4,170,952
|
|
$0.18
|
20,829,048
|
|
Equity
Compensation not approved by Security Holders (1)
|
250,000
|
|
$0.18
|
N/A
|
|
TOTAL
|
4,420,952
|
|
$0.18
|
|
|
(1)
|
Includes
250,000 warrants to purchase shares at $0.18 issued to a consultant
for
performing research services for performed on our behalf, prior to
the
Merger in July 2004.
|
Selling
Stockholder
*
|
Total
Shares of Common Stock and Common Stock Issuable Upon Conversion
of Notes
and Warrants**
|
Total
Percentage
of Common Stock , Assuming Full Conversion
|
Shares
of Common Stock Included in Prospectus
|
Beneficial
Ownership Before the Offering ***
|
Percentage
of Common Stock Owned Before Offering ***
|
Ownership
After Completion of Offering ****
|
|||||
AJW
Offshore, Ltd. (1) (3)
|
23,079,143
|
14.47%
|
Up
to 13,953,720 shares of common stock
|
7,164,908
(2)
|
4.99%
|
0
|
|||||
AJW
Partners (1) (4)
|
6,637,846
|
4.64%
|
Up
to 4,019,540 shares of common stock
|
7,164,908
(2)
|
4.99%
|
0
|
|||||
AJW
Qualified Partners, LLC (1) (5)
|
15,567,261
|
10.24%
|
Up
to 9,425,130 shares of common stock
|
7,164,908
(2)
|
4.99%
|
0
|
|||||
New
Millenium Capital Partners II, LLC (1) (6)
|
774,464
|
*
|
Up
to 467,852 shares of common stock
|
7,164,908
(2)
|
4.99%
|
0
|
|||||
Alan
Gelband Co. Defined Contribution Pension Plan & Trust
(7)
|
86,505
|
0
|
86,505
|
86,505
|
0
|
0
|
|||||
Armadillo
Partners (8)
|
432,525
|
0
|
432,525
|
432,525
|
0
|
0
|
|||||
Thomas
J. Axon (9)
|
432,525
|
0
|
432,525
|
432,525
|
0
|
0
|
|||||
Shekhar
K. Basu and Sita Basu (10)
|
432,525
|
0
|
432,525
|
432,525
|
0
|
0
|
|||||
BIP
Partners (11)
|
77,855
|
0
|
77,855
|
77,855
|
0
|
0
|
|||||
Marie
Bono (12)
|
43,253
|
0
|
43,253
|
43,253
|
0
|
0
|
|||||
Mike
Cassidy (13)
|
86,505
|
0
|
86,505
|
86,505
|
0
|
0
|
|||||
Peter
L. Coker and Susan H. Coker (14)
|
86,505
|
0
|
86,505
|
86,505
|
0
|
0
|
|||||
Thomas
Doyle (15)
|
43,253
|
0
|
43,253
|
43,253
|
0
|
0
|
|||||
Blair
Eddins (16)
|
19,464
|
0
|
19,464
|
19,464
|
0
|
0
|
|||||
John
A. Fahlberg (17)
|
86,505
|
0
|
86,505
|
86,505
|
0
|
0
|
|||||
Bruce
A. Falbaum (18)
|
43,253
|
0
|
43,253
|
43,253
|
0
|
0
|
|||||
Anthony
Falcone (19)
|
86,505
|
0
|
86,505
|
86,505
|
0
|
0
|
|||||
Richard
Gillings (20)
|
216,263
|
0
|
216,263
|
216,263
|
0
|
0
|
|||||
Francesco
Gozzo (21)
|
216,263
|
0
|
216,263
|
216,263
|
0
|
0
|
|||||
Steven
T. Hague (22)
|
43,253
|
0
|
43,253
|
43,253
|
0
|
0
|
|||||
Roberta
B. Hardy (23)
|
43,253
|
0
|
43,253
|
43,253
|
0
|
0
|
|||||
Frank
L. Hoffecker (24)
|
198,421
|
0
|
198,421
|
198,421
|
0
|
0
|
|||||
HT
Ardinger & Sons, Inc. (25)
|
216,263
|
0
|
216,263
|
216,263
|
0
|
0
|
|||||
Ira
A. Hunt Jr. (26)
|
86,505
|
0
|
86,505
|
86,505
|
0
|
0
|
|||||
Horace
Mann Johnson III (27)
|
64,879
|
0
|
64,879
|
64,879
|
0
|
0
|
|||||
David
P. Kalm (28)
|
43,253
|
0
|
43,253
|
43,253
|
0
|
0
|
|||||
Steven
W. Lefkowitz (29)
|
865,050
|
1.79%
|
865,050
|
865,050
|
1.
79%
|
0
|
|||||
Jack
Levine (30)
|
1,051,059
|
0
|
387,500
|
1,051,059
|
0
|
663,559
|
|||||
Timothy
McNamee (31)
|
216,263
|
0
|
216,263
|
216,263
|
0
|
0
|
|||||
Pottahils
for AccuDx
|
206,667
|
0
|
206,667
|
206,667
|
0
|
0
|
|||||
Christina
Recchia (32)
|
43,253
|
0
|
43,253
|
43,253
|
0
|
0
|
|||||
Peter
Reichard (33)
|
43,253
|
0
|
43,253
|
43,253
|
0
|
0
|
|||||
Michael
Rosenbaum (34)
|
216,263
|
0
|
216,263
|
216,263
|
0
|
0
|
|||||
David
Ruggieri (35)
|
324,394
|
0
|
324,394
|
324,394
|
0
|
0
|
|||||
Peter
Siraslian (36)
|
216,263
|
0
|
216,263
|
216,263
|
0
|
0
|
|||||
SilverDeer
LLC (37)
|
43,253
|
0
|
43,253
|
43,253
|
0
|
0
|
|||||
Trahan
& Assoc.
|
453,127
|
0
|
453,127
|
453,127
|
0
|
0
|
|||||
Carl
B. Turner and Alison M. Turner (38)
|
43,253
|
0
|
43,253
|
43,253
|
0
|
0
|
|||||
John
F. Turner and Emily F. Turner (39)
|
86,505
|
0
|
86,505
|
86,505
|
0
|
0
|
|||||
Donna
Viemeister (40)
|
43,253
|
0
|
43,253
|
43,253
|
0
|
0
|
1. |
the
application of accounting principles to any specified transaction,
either
completed or proposed, or the type of audit opinion that might be
rendered
our financial statements, and neither a written report was provided
to our
company nor oral advice was provided that PricewaterhouseCoopers
concluded
was an important factor considered by our company in reaching a decision
as to the accounting, auditing or financial reporting issue;
or
|
2. |
any
matter that was either subject of disagreement or event, as defined
in
Item 304(a)(1)(iv)(A) of Regulation S-B and the related instruction
to
Item 304 of Regulation S-B, or a reportable event, as that term is
explained in Item 304(a)(1)(iv)(A) of Regulation
S-B.
|
|
Page
|
|||
Reports
of Independent Registered Public Accounting Firms
|
F-1&
F-2
|
|||
Consolidated
Balance Sheets as of December 31, 2005 and 2004
|
F-3 | |||
Consolidated
Statements of Losses for the years ended December 31, 2005 and 2004
and
for the period July 9, 1998 (date of inception) through December
31,
2005
|
F-4 | |||
Consolidated
Statement of Deficiency in Stockholders’ Equity for the period July 9,
1998 (date of inception) through December 31, 2005
|
F-5 | |||
Consolidated
Statements of Cash Flows for the years ended December 31, 2005 and
2004
and for the period July 9, 1998 (date of inception) through December
31,
2005
|
F-8 | |||
Notes
to Consolidated Financial Statements
|
F-10 |
For
the Nine Months Ended September 30, 2006 and September 30,
2005
|
||||
|
||||
Condensed
Consolidated Balance Sheets - September 30, 2006 and
December 31, 2005
|
F-26 | |||
Condensed
Consolidated Statement of Operations - nine months ended
September 30, 2006 and
|
||||
September 30,
2005 and July 9, 1998 (date of inception) through September 30,
2006
|
F-27 | |||
Condensed
Consolidated Statement of Deficiency in Stockholder’s Equity- July 9, 1998
|
||||
(date
of inception) through September 30, 2006
|
F-28 | |||
Condensed
Consolidated Statement of Cash Flows - nine months ended September
30, 2006 and
|
||||
September
30, 2005 and July 9, 1998 (date of inception) through September 30,
2006
|
F-29 | |||
Notes
to Condensed Consolidated Financial Statements
|
F-30 |
/s/ SINGER LEWAK GREENBAUM & GOLDSTEIN LLP. | |||
Singer
Lewak Greenbaum & Goldstein LLP.
Los
Angeles, California
February
28, 2006
|
|||
December
31,
|
|||||||
2005
|
2004
|
||||||
ASSETS
|
|||||||
Current
assets:
|
|||||||
Cash
and cash equivalents
|
$
|
800,472
|
$
|
365,958
|
|||
Accounts
receivable
|
72,675
|
-
|
|||||
Miscellaneous
receivables
|
-
|
3,000
|
|||||
Prepaid
expenses
|
69,125
|
5,213
|
|||||
Due
from employees (Note E)
|
-
|
334
|
|||||
Deposits
& other assets
|
45,209
|
3,263
|
|||||
Total
current assets
|
987,481
|
377,768
|
|||||
Property
and equipment, net of accumulated depreciation
|
|||||||
of
$5,857 and $8,186 at December 31, 2004 and 2003, respectively (Note
D)
|
14,321
|
15,240
|
|||||
Deferred
financing fees, net of accumulated amortization of $13,542 and $0,
at
December 31, 2005 and December 31, 2004, respectively
|
61,458
|
-
|
|||||
Total
assets
|
$
|
1,063,260
|
$
|
393,008
|
|||
LIABILITIES
AND DEFICIENCY IN STOCKHOLDERS' EQUITY
|
|||||||
Current
liabilities:
|
|||||||
Accounts
payable
|
$
|
124,847
|
$
|
95,841
|
|||
Accrued
liabilities
|
130,555
|
37,000
|
|||||
Accrued
interest payable
|
106,637
|
7,005
|
|||||
Accrued
payroll liabilities
|
94,680
|
13,159
|
|||||
Notes
payable, current portion (Note F)
|
21,875
|
122,500
|
|||||
Total
current liabilities
|
478,594
|
275,505
|
|||||
Long-term
liabilities:
|
|||||||
Notes
payable - long term (Note F)
|
350,000
|
350,000
|
|||||
Convertible
notes payable (Note F)
|
240,491
|
-
|
|||||
Derivative
liability related to convertible notes
|
2,606,377
|
-
|
|||||
Warrant
liability related to convertible notes
|
161,472
|
-
|
|||||
Total
Liabilities
|
3,836,934
|
625,505
|
|||||
Commitments
and contingencies (Note J)
|
-
|
-
-
|
|||||
Deficiency
in stockholders' equity:
|
|||||||
Preferred
stock, par value: $.001, authorized 20,000,000 shares; no shares
issued
and outstanding at December 31, 2004 and 2003 (Note G)
|
-
|
-
|
|||||
Common
stock, par value; $.001, authorized 150,000,000 shares at December
31,
2005 and 2004, 126,486,518 and
56,243,791 shares issued and outstanding at
December 31, 2005 and 2004, respectively (Note G)
|
126,487
|
56,244
|
|||||
Additional
paid in capital
|
5,400,819
|
4,190,485
|
|||||
Deferred
compensation
|
(285,308
|
)
|
(1,097,886
|
)
|
|||
Deficit
accumulated during development stage
|
(8,015,672
|
)
|
(3,381,340
|
)
|
|||
Total
deficiency in stockholders' equity:
|
(2,773,674
|
)
|
(232,496
|
)
|
|||
Total
liabilities and deficiency in stockholders' equity:
|
$
|
1,063,260
|
$
|
393,008
|
For
the Period July 9, 1998 (date of inception) through December 31,
|
||||||||||
For
the Year Ended December
31,
|
2005
|
|||||||||
2005
|
2004
|
|||||||||
Sales
|
$
|
72,675
|
-
|
$
|
72,675
|
|||||
Cost
of Sales
|
62,805
|
-
|
62,805
|
|||||||
Gross
Margin
|
9,870
|
-
|
9,870
|
|||||||
Operating
Expenses:
|
||||||||||
General
and administrative
|
2,385,740
|
$
|
1,542,388
|
4,724,728
|
||||||
Depreciation
(Note D)
|
6,662
|
4,555
|
19,403
|
|||||||
Acquisition
cost (Note C)
|
-
|
65,812
|
65,812
|
|||||||
Research
and development
|
502,325
|
450,540
|
1,468,505
|
|||||||
Total
Operating Expenses
|
2,894,727
|
2,063,295
|
6,278,448
|
|||||||
Loss
from Operations
|
(2,884,857
|
)
|
(2,063,295
|
)
|
(6,266,578
|
)
|
||||
Other
income (expenses):
|
||||||||||
Gain
on extinguishment of debt (Note F)
|
-
|
411,597
|
510,104
|
|||||||
Change
in fair value related to adjustment of derivative and warrant liability
to
fair value of
underlying securities
|
(887,117
|
)
|
|
(887,117
|
)
|
|||||
Interest
expense
|
(862,257
|
)
|
(258,652
|
)
|
(1,369,979
|
)
|
||||
Loss
before income taxes
|
(4,634,231
|
)
|
(1,910,350
|
)
|
(8,015,570
|
)
|
||||
Income
tax benefit (expense)
|
(100
|
)
|
-
|
(100
|
)
|
|||||
Net
loss
|
$
|
(4,634,331
|
)
|
$
|
(1,910,350
|
)
|
$
|
(8,015,670
|
)
|
|
Net
loss per common share -
|
||||||||||
basic
and diluted (Note G)
|
$
|
(0.07
|
)
|
$
|
(0.04
|
)
|
n/a
|
|||
Weighted
average shares -
|
||||||||||
basic
and diluted
|
67,803,070
|
42,751,142
|
n/a
|
Common
Shares
|
Common
Shares
Amount
|
Subscription
Receivable
|
Deferred
Compensation
|
Additional
Paid
In
Capital
|
Accumulated
Deficit
|
Total
(Deficiency)
In
Stockholders
Equity
|
||||||||||||||||
Balance,
July 9, 1998 (date of inception)
|
9,272,200
|
$
|
9,272
|
$
|
-
|
$
|
-
|
$
|
(9,272
|
)
|
$
|
-
|
$
|
-
|
||||||||
Issued
stock for subscription receivable at $0.005 per share
|
18,795,000
|
18,795
|
(100,000
|
)
|
-
|
81,205
|
-
|
-
|
||||||||||||||
Balance,
December 31, 1998
|
28,067,200
|
28,067
|
(100,000
|
)
|
-
|
71,933
|
-
|
-
|
||||||||||||||
Issued
stock for cash at $0.004 per share
|
1,253,000
|
1,253
|
-
|
-
|
3,747
|
-
|
5,000
|
|||||||||||||||
Net
loss
|
-
|
-
|
-
|
-
|
-
|
(5,053
|
)
|
(5,053
|
)
|
|||||||||||||
Balance,
December 31, 1999
|
29,320,200
|
29,320
|
(100,000
|
)
|
-
|
75,680
|
(5,053
|
)
|
(53
|
)
|
||||||||||||
Payment
of subscriptions receivable
|
-
|
-
|
100,000
|
-
|
-
|
-
|
100,000
|
|||||||||||||||
Net
loss
|
-
|
-
|
-
|
-
|
-
|
(43,641
|
)
|
(43,641
|
)
|
|||||||||||||
Balance,
December 31, 2000
|
29,320,200
|
29,320
|
-
|
-
|
75,680
|
(48,694
|
)
|
56,306
|
||||||||||||||
Issued
stock for cash at $0.004 per share
|
250,600
|
251
|
-
|
-
|
749
|
-
|
1,000
|
|||||||||||||||
Net
loss
|
-
|
-
|
-
|
-
|
-
|
(522,213
|
)
|
(522,213
|
)
|
|||||||||||||
Balance,
December 31, 2001
|
29,570,800
|
29,571
|
-
|
-
|
76,429
|
(570,907
|
)
|
(464,907
|
)
|
|||||||||||||
Beneficial
conversion feature on issuance of debt
|
-
|
-
|
-
|
-
|
98,507
|
-
|
98,507
|
|||||||||||||||
Gain
on extinguishment of debt
|
-
|
-
|
-
|
-
|
(98,507
|
)
|
-
|
(98,507
|
)
|
|||||||||||||
Issued
stock for cash at $0.13 per share
|
689,150
|
689
|
-
|
-
|
91,811
|
-
|
92,500
|
|||||||||||||||
Issued
stock for services at $0.06 per share
|
1,591,310
|
1,591
|
-
|
-
|
101,659
|
-
|
103,250
|
|||||||||||||||
Issued
stock in satisfaction of debt at $0.14 per share
|
1,790,000
|
1,790
|
-
|
-
|
248,210
|
-
|
250,000
|
|||||||||||||||
Net
loss
|
-
|
-
|
-
|
-
|
-
|
(646,201
|
)
|
(646,201
|
)
|
|||||||||||||
Balance,
December 31, 2002
|
33,641,260
|
33,641
|
-
|
-
|
518,109
|
(1,217,108
|
)
|
(665,358
|
)
|
|||||||||||||
Issued
stock for cash at $0.13 per share
|
930,800
|
931
|
-
|
-
|
119,069
|
-
|
120,000
|
|||||||||||||||
Net
loss
|
-
|
-
|
-
|
-
|
-
|
(253,881
|
)
|
(253,881
|
)
|
|||||||||||||
Balance,
December 31, 2003
|
34,572,060
|
34,572
|
-
|
-
|
637,178
|
(1,470,989
|
)
|
(799,239
|
)
|
|||||||||||||
Issued
stock for cash at $0.0838 per share
|
238,660
|
239
|
-
|
-
|
19,761
|
-
|
20,000
|
|||||||||||||||
Issued
stock for services at $0.08 per share
|
500,000
|
500
|
-
|
-
|
39,500
|
-
|
40,000
|
|||||||||||||||
Issued
stock for cash at $0.1835 per share
|
9,560,596
|
9,561
|
-
|
-
|
1,485,376
|
-
|
1,494,937
|
|||||||||||||||
Reverse
merger with Grant Ventures, Inc.
|
6,000,000
|
6,000
|
-
|
-
|
-
|
-
|
6,000
|
Warrants
issued as part of restructuring of debt (89,500 valued at $0.03779)
|
-
|
-
|
-
|
-
|
3,382
|
-
|
3,382
|
|||||||||||||||
Recognition
of beneficial conversion feature on issuance of note payable
|
-
|
-
|
-
|
-
|
200,000
|
-
|
200,000
|
|||||||||||||||
Conversion
of note payable and accrued interest at $0.07569 per share
|
2,720,000
|
2,720
|
-
|
-
|
203,165
|
-
|
205,885
|
|||||||||||||||
Issued
stock in satisfaction of debt at $0.1835 per share
|
249,475
|
249
|
-
|
-
|
45,530
|
-
|
45,779
|
|||||||||||||||
Exercise
of $0.01 warrants
|
2,403,000
|
2,403
|
-
|
-
|
21,627
|
-
|
24,030
|
|||||||||||||||
Issued
250,000 warrants for services
|
-
|
-
|
-
|
-
|
11,000
|
-
|
11,000
|
|||||||||||||||
Stock
options issued to employees, directors, consultants
|
-
|
-
|
-
|
(1,523,966
|
)
|
1,523,966
|
-
|
-
|
||||||||||||||
Vesting
of deferred compensation
|
-
|
-
|
-
|
426,081
|
-
|
-
|
426,081
|
|||||||||||||||
Net
loss
|
-
|
-
|
-
|
-
|
-
|
(1,910,350
|
)
|
(1,910,350
|
)
|
|||||||||||||
Balance,
December 31, 2004
|
56,243,791
|
56,244
|
-
|
(1,097,886
|
)
|
4,190,485
|
(3,381,340
|
)
|
(232,496
|
)
|
||||||||||||
Conversion
of notes payable and accrued interest at $0.092178 per share on
3/31/05
|
1,395,322
|
1,395
|
-
|
-
|
127,225
|
-
|
128,620
|
|||||||||||||||
Stock
options issued to new director on 2/21/05
|
-
|
-
|
-
|
(26,725
|
)
|
26,725
|
-
|
-
|
||||||||||||||
Value
of 250,000warrants issued as part of bridge loan on
3/15/05
|
-
|
-
|
-
|
-
|
65,540
|
-
|
65,540
|
|||||||||||||||
Shares
issued 4/28/05 for services at $0.40
|
500,000
|
500
|
-
|
-
|
199,500
|
200,000
|
||||||||||||||||
Stock
options granted to employee 4/1/05
|
-
|
-
|
-
|
(327,197
|
)
|
327,197
|
-
|
-
|
||||||||||||||
Stock
options exercised 6/2/05
|
50,000
|
50
|
-
|
-
|
8,950
|
-
|
9,000
|
|||||||||||||||
Shares
issued 9/28 for legal services at $0.22
|
200,000
|
200
|
-
|
-
|
43,800
|
44,000
|
||||||||||||||||
Partial
conversion of Senior note payable at $0.0105 per share on 9/8
|
2,800,000
|
2,800
|
-
|
-
|
26,600
|
-
|
29,400
|
|||||||||||||||
Partial
conversion of Senior note payable at $0.0068 per share on
9/23
|
2,980,000
|
2,980
|
-
|
-
|
17,284
|
-
|
20,264
|
|||||||||||||||
Partial
conversion of Senior note payable at $0.00423 per share on 9/28
|
2,980,000
|
2,980
|
-
|
-
|
9,625
|
-
|
12,605
|
|||||||||||||||
Stock
options issued to interim CEO 9/28
|
-
|
-
|
-
|
(3,762
|
)
|
3,762
|
-
|
-
|
||||||||||||||
Partial
conversion of Senior note payable at $0.00423 per share on
10/3/05
|
2,980,000
|
2,980
|
-
|
-
|
9,625
|
-
|
12,605
|
|||||||||||||||
shares
issued on exercise of warrant CAMFO II
|
250,000
|
250
|
-
|
-
|
2,500
|
-
|
2,750
|
|||||||||||||||
Partial
conversion of Senior note payable at $0.00423/share per share on
10/6/05
|
2,400,000
|
2,400
|
-
|
-
|
7,752
|
-
|
10,152
|
|||||||||||||||
Partial
conversion of Senior note payable at $0.00423 per share on
10/7/05
|
500,000
|
500
|
-
|
-
|
1,615
|
-
|
2,115
|
|||||||||||||||
Partial
conversion of Senior note payable at $0.00423 per share on
10/12/05
|
2,980,000
|
2,980
|
-
|
-
|
9,625
|
-
|
12,605
|
|||||||||||||||
Partial
conversion of Senior note payable at $0.00423 per share on
10/17/05
|
2,980,000
|
2,980
|
-
|
-
|
9,625
|
-
|
12,605
|
Partial
conversion of Senior note payable at $0.00776 per share on
10/21/05
|
3,570,000
|
3,570
|
-
|
-
|
24,205
|
-
|
27,775
|
|||||||||||||||
Partial
conversion of Senior note payable at $0.00776 per share on
10/26/05
|
3,570,000
|
3,570
|
-
|
-
|
23,562
|
-
|
27,132
|
|||||||||||||||
Partial
conversion of Senior note payable at $0.00776 per share on
11/3/05
|
3,570,000
|
3,570
|
-
|
-
|
23,562
|
-
|
27,132
|
|||||||||||||||
Partial
conversion of Senior note payable at $0.0057 per share on
11/8/05
|
4,230,000
|
4,230
|
-
|
-
|
19,881
|
-
|
24,111
|
|||||||||||||||
Partial
conversion of Senior note payable at $0.0057 per share on
11/11/05
|
4,230,000
|
4,230
|
-
|
-
|
19,881
|
-
|
24,111
|
|||||||||||||||
Partial
conversion of Senior note payable at $0.0059 per share on
11/15/05
|
4,230,000
|
4,230
|
-
|
-
|
20,727
|
-
|
24,957
|
|||||||||||||||
Partial
conversion of Senior note payable at $0.0063 per share on
11/18/05
|
4,230,000
|
4,230
|
-
|
-
|
22,419
|
-
|
26,649
|
|||||||||||||||
Partial
conversion of Senior note payable at $0.0080 per share on
11/23/05
|
4,230,000
|
4,230
|
-
|
-
|
29,610
|
-
|
33,840
|
|||||||||||||||
Partial
conversion of Senior note payable at $0.01016 per share on
11/30/05
|
4,230,000
|
4,230
|
-
|
-
|
38,747
|
-
|
42,977
|
|||||||||||||||
Partial
conversion of Senior note payable at $0.0093 per share on
12/6/05
|
4,230,000
|
4,230
|
-
|
-
|
35,096
|
-
|
39,326
|
|||||||||||||||
Partial
conversion of Senior note payable at $0.00908 per share on
12/9/05
|
5,650,000
|
5,650
|
-
|
-
|
45,652
|
-
|
51,302
|
|||||||||||||||
Partial
conversion of Senior note payable at $0.00856 per share on
12/16/05
|
1,010,405
|
1,010
|
-
|
-
|
7,639
|
-
|
8,649
|
|||||||||||||||
Shares
issued at $0.09 on exercise of warrant
|
267,000
|
267
|
-
|
-
|
2,403
|
-
|
2,670
|
|||||||||||||||
Vesting
of deferred compensation
|
-
|
-
|
-
|
976,987
|
-
|
-
|
976,987
|
|||||||||||||||
Cancellation
of stock options
|
-
|
-
|
-
|
193,275
|
193,275
|
|||||||||||||||||
Net
loss for the year
|
-
|
-
|
-
|
-
|
-
|
(4,634,331
|
)
|
(4,,634,331
|
)
|
|||||||||||||
Balance,
December 31, 2005
|
126,486,518
|
$
|
126,487
|
$
|
-
|
$
|
(285,308
|
)
|
$
|
5,400,819
|
$
|
(8,015,670
|
)
|
$
|
(2,773,674
|
)
|
For
the Year Ended December 31,
|
For
the Period July 9, 1998 (date of inception)
through December 31,
|
|||||||||
2005
|
2004
|
2005
|
||||||||
Cash
flows from operating activities:
|
||||||||||
Net
(loss)
|
$
|
(4,634,331
|
)
|
$
|
(1,910,350
|
)
|
$
|
(8,015,671
|
)
|
|
Adjustments
to reconcile net (loss) to cash
|
||||||||||
(used
in) operations:
|
||||||||||
Depreciation
(Note D)
|
6,662
|
4,555
|
19,403
|
|||||||
Amortization
|
26,667
|
-
|
26,667
|
|||||||
Change
in fair value related to adjustment of derivative and warrant liability
to
fair value of underlying securities
|
887,117
|
-
|
887,117
|
|||||||
Loss
on abandonment of assets (Note D)
|
-
|
3,790
|
3,790
|
|||||||
Deferred
compensation (Note J)
|
976,986
|
426,081
|
1,403,067
|
|||||||
Common
stock issued in exchange for services rendered
(Note G)
|
244,000
|
40,000
|
388,250
|
|||||||
Cancellation
of stock options
|
193,275
|
-
|
193,275
|
|||||||
Interest
on convertible notes payable
|
591,534
|
-
|
591,534
|
|||||||
Warrants
issued in connection with bridge loan
|
65,540
|
-
|
65,540
|
|||||||
Warrants
issued in exchange for services rendered (Note I)
|
-
|
11,000
|
11,000
|
|||||||
Beneficial
conversion feature discount (Note F)
|
-
|
200,000
|
298,507
|
|||||||
Gain
on extinguishment of debt (Note F)
|
-
|
(411,597
|
)
|
(510,104
|
)
|
|||||
Write
off of accounts payable due to stockholders
|
(1,230
|
)
|
(878
|
)
|
(2,108
|
)
|
||||
Acquisition
cost (Note C)
|
-
|
65,812
|
65,812
|
|||||||
Decrease
(increase) in:
|
||||||||||
Accounts
receivable
|
(69,675
|
)
|
(3,000
|
)
|
(72,675)
-
|
|||||
Related
party receivables
|
-
|
14,050
|
-
|
|||||||
Employee
receivables
|
334
|
33,009
|
-
|
|||||||
Prepaid
expense
|
(63,912
|
)
|
(5,213
|
)
|
(69,124
|
)
|
||||
Deposits
& other
|
(55,070
|
)
|
(2,563
|
)
|
(56,335
|
)
|
||||
(Decrease)
increase in:
|
||||||||||
Accounts
payable
|
29,007
|
59,882
|
122,320
|
|||||||
Notes
payable
|
21,875
|
-
|
21,875
|
|||||||
Accounts
payable - assumed liabilities
|
-
|
(17,506
|
)
|
(17,506
|
)
|
|||||
Accounts
payable - stockholders
|
-
|
(38,900
|
)
|
(38,900
|
)
|
|||||
Accrued
expenses
|
93,556
|
36,900
|
128,556
|
|||||||
Accrued
payroll liabilities
|
81,521
|
(38,035
|
)
|
94,680
|
||||||
Accrued
interest payable
|
106,981
|
48,030
|
297,098
|
|||||||
Net
cash (used in) operating activities
|
(1,499,163
|
)
|
(1,484,933
|
)
|
(4,163,932
|
)
|
||||
Cash
flows from investing activities:
|
||||||||||
Payments
for property and equipment
|
(5,743
|
)
|
(16,873
|
)
|
(37,515
|
)
|
||||
Net
cash used in investing activities
|
(5,743
|
)
|
(16,873
|
)
|
(37,515
|
)
|
||||
Cash
flows from financing activities:
|
||||||||||
Proceeds
from sale of common stock, net of costs and fees (Note G)
|
14,420
|
1,538,967
|
1,770,887
|
|||||||
Net
proceeds from notes payable (Note F)
|
1,925,000
|
322,500
|
3,105,253
|
|||||||
Proceeds
from related party notes payable
|
-
|
-
|
60,000
|
|||||||
Payments
for related party notes payable
|
-
|
(5,000
|
)
|
(34,221
|
)
|
|||||
Proceeds
from stock subscriptions receivable
|
-
|
-
|
100,000
|
|||||||
Net
cash provided by financing activities
|
1,939,420
|
1,856,467
|
5,001,919
|
|||||||
Net
increase (decrease) in cash and cash equivalents
|
434,514
|
354,659
|
800,472
|
|||||||
Cash
and cash equivalents at beginning of the period
|
365,958
|
11,299
|
-
|
|||||||
Cash
and cash equivalents at end of the period
|
$
|
800,472
|
$
|
365,958
|
$
|
800,472
|
|
2005
|
2004
|
July
9, 1998 (date of inception) through December 31, 2005
|
|||||||
Cash
paid for interest
|
$
|
48,114
|
$
|
10,622
|
$
|
60,711
|
||||
Cash
paid for income taxes
|
|
-
|
-
|
0
|
||||||
Non
Cash Investing and Financing Transactions:
|
||||||||||
Loss
on abandonment of assets
|
-
|
3,790
|
3,790
|
|||||||
Deferred
compensation
|
976,987
|
426,081
|
426,081
|
|||||||
Common
stock issued in exchange for services rendered(G)
|
244,000
|
40,000
|
144,250
|
|||||||
Warrants
issued in exchange for services rendered(1)
|
-
|
11,000
|
11,000
|
|||||||
Gain
on extinguishment of debt
|
-
|
(411,597
|
)
|
(510,104
|
)
|
|||||
Write
off of accounts payable due to stockholders
|
(1,230
|
)
|
(878
|
)
|
(2,108
|
)
|
||||
Merger
with Impact:
|
||||||||||
Common
stock retained
|
-
|
6,000
|
6,000
|
|||||||
Liabilities
assumed in excess of assets acquired
|
-
|
59,812
|
59,812
|
|||||||
Acquisition
cost recognized
|
-
|
65,812
|
65,812
|
|||||||
Common
stock retained
|
$
|
6,000
|
||
Assets
acquired
|
-
|
|||
Liabilities
assumed - accounts payable
|
20,034
|
|||
Liabilities
assumed - accounts payable - stockholder
|
39,778
|
|||
Cash
paid
|
-
|
|||
Total
consideration paid/organization cost
|
$
|
65,812
|
2005
|
2004
|
||||||
Furniture
and fixtures
|
$
|
23,501
|
$
|
17,758
|
|||
Equipment
|
3,339
|
3,339
|
|||||
26,840
|
21,097
|
||||||
Less:
Accumulated Depreciation
|
(12,519
|
)
|
(5,857
|
)
|
|||
Net
Property and Equipment
|
$
|
14,321
|
$
|
15,240
|
December
31, 2005
|
December
31, 2004
|
||||||
6%
convertible note payable, unsecured, due on 1/2/2005, principal and
interest is convertible at any time before maturity into common shares
of
the company at the price per share of $0.092178
|
$
|
-
|
$
|
10,000
|
|||
6%
convertible note payable, unsecured, due on 1/5/2005, principal and
interest is convertible at any time before maturity into common shares
of
the company at the price per share of 0.092178
|
-
|
10,000
|
|||||
6%
convertible note payable, unsecured, due on 1/5/2005, principal and
interest is convertible at any time before maturity into common shares
of
the company at the price per share of 0.092178
|
-
|
10,000
|
|||||
6%
convertible note payable, unsecured, due on 1/5/2005, principal and
interest is convertible at any time before maturity into common shares
of
the company at the price per share of 0.092178
|
-
|
5,000
|
|||||
6%
convertible note payable, unsecured, due on 1/5/2005, principal and
interest is convertible at any time before maturity into common shares
of
the company at the price per share of 0.092178
|
-
|
8,000
|
|||||
6%
convertible note payable, unsecured, due on 1/5/2005, principal and
interest is convertible at any time before maturity into common shares
of
the company at the price per share of 0.092178
|
-
|
5,000
|
|||||
6%
convertible note payable, unsecured, due on 1/9/2005, principal and
interest is convertible at any time before maturity into common shares
of
the company at the price per share of 0.092178
|
-
|
14,000
|
|||||
6%
convertible note payable, unsecured, due on 1/13/2005, principal
and
interest is convertible at any time before maturity into common shares
of
the company at the price per share of 0.092178
|
-
|
10,000
|
|||||
6%
convertible note payable, unsecured, due on 1/13/2005, principal
and
interest is convertible at any time before maturity into common shares
of
the company at the price per share of 0.092178
|
-
|
5,000
|
|||||
6%
convertible note payable, unsecured, due on 1/21/2005, principal
and
interest is convertible at any time before maturity into common shares
of
the company at the price per share of 0.092178
|
-
|
5,000
|
|||||
6%
convertible note payable, unsecured, due on 1/21/2005, principal
and
interest is convertible at any time before maturity into common shares
of
the company at the price per share of 0.092178
|
-
|
10,500
|
|||||
6%
convertible note payable, unsecured, due on 2/4/2005, principal and
interest is convertible at any time before maturity into common shares
of
the company at the price per share of 0.092178
|
-
|
10,000
|
|||||
6%
convertible note payable, unsecured, due on 2/5/2005, principal and
interest is convertible at any time before maturity into common shares
of
the company at the price per share of 0.092178
|
-
|
10,000
|
|||||
6%
convertible note payable, unsecured, due on 2/25/2005, principal
and
interest is convertible at any time before maturity into common shares
of
the company at the price per share of 0.092178
|
-
|
10,000
|
10%
note payable, unsecured, originally due on 11/30/2002. The note payable
was in default as of December 31, 2002. The venture capital firm
that
issued the loan has since been placed in receivership. As of December
31,
2003 the note balance was $587,753 with accrued interest payable
of
$141,501. In August 2004, this note for $587,753 and accrued interest
of
$175,787 was restructured into a 3-year convertible note of $350,000
plus
89,500 5-year warrants to purchase additional shares at $0.01 per
share.
The note is convertible into shares of common stock at a conversion
price
of $0.83798 per share. Interest is payable quarterly at 6% per year.
The
89,500 warrants have an option value of $0.0378 per share. The conversion
resulted in a $411,597 gain on extinguishment of debt in
2004.
|
350,000
|
350,000
|
|||||
10%
convertible debenture with interest due quarterly subject to certain
conditions, due three years from the date of the note. The holder
has the
option to convert unpaid principal to the Company's common stock
at the
lower of (i) $0.40 or (ii) 50% of the average of the three lowest
intraday
trading prices for the common stock on a principal market for the
twenty
trading days before, but not including, conversion date. The
Company granted
the note holder a security interest
in substantially all of the Company's
assets and intellectual property and
registration rights. (see below) In 2005 $470,313 of note principal
was
converted into 67,580,405 shares at an average conversion rate of
$0.007
per share.
|
240,491
|
-
|
|||||
6%
note payable, unsecured, interest and principal to be paid in eight
equal
quarterly payments beginning 6/07/05. Final payment is due
3/7/2007.
|
21,875
|
-
|
|||||
Total
notes payable
|
612,366
|
472,500
|
|||||
Less:
current portion
|
(21,875
|
)
|
(122,500
|
)
|
|||
Balance
notes payable (long term portion)
|
$
|
590,491
|
$
|
350,000
|
· |
The
Company recorded the convertible debt and the detachable warrants
based
upon the relative fair market values on the dates the proceeds were
received.
|
· |
Subsequent
to the initial recording, the change in the fair value of the detachable
warrants, determined under the Black-Scholes option pricing formula,
and
the change in the fair value of the embedded derivative in the conversion
feature of the convertible debentures are recorded as adjustments
to the
liabilities at December 31, 2005.
|
· |
The
expense relating to the change in the fair value of the Company's
stock
reflected in the change in the fair value of the warrants and derivatives
(noted above) is included as other income
(expense).
|
· |
Accreted
interest of $240,491 as of December 31,
2005.
|
Convertible notes: | $ | 240,491 | ||
Warrant Liability | 161,472 | |||
Derivative liability | 2,606,377 | |||
3,008,340 |
Change in fair value of convertible notes | (887,117 | ) | ||
Accretion of interest related to convertible debenture | (591,534 | ) | ||
Converted to common shares | 470,311 | |||
Total convertible notes: | $ | 2,000,000 |
Non
current
|
2005
|
2004
|
|||||
Net
Operating Loss Carryforwards
|
$
|
1,883,717
|
$
|
1,122,000
|
|||
Accrued
Interest
|
38,610
|
-
|
|||||
R&D
Credit
|
43,200
|
-
|
|||||
Stock
Options
|
595,899
|
-
|
|||||
Unrealized
Loss
|
345,976
|
-
|
|||||
Amortization
|
10,400
|
-
|
|||||
Contribution
Carryover
|
156
|
-
|
|||||
Less
Valuation Allowance
|
(2,831,731
|
)
|
1,122,000
|
||||
Total
Deferred Tax Assets
|
$
|
86,227
|
$
|
-
|
|||
Deferred
Tax Liability
|
|||||||
State
Taxes
|
$
|
(86,227
|
)
|
$
|
-
|
||
Total
Deferred Tax Liabilities
|
$
|
(86,227
|
)
|
$
|
-
|
||
Net
Deferred Tax Assets
|
$
|
0
|
$
|
-
|
Provision for income tax |
Federal
|
Utah
|
Other
|
Total
|
|||||||||
Current
provision
|
$
|
-
|
$
|
100
|
$
|
100
|
|||||||
Deferred
provision
|
|||||||||||||
Deferred
tax- beginning of year
|
-
|
-
|
|||||||||||
Deferred
tax - end of year
|
-
|
-
|
|||||||||||
Change
in deferred tax provision
|
-
|
-
|
-
|
-
|
|||||||||
Total
provision
|
$
|
-
|
$
|
100
|
$
|
-
|
$
|
100
|
Calculation of rate of taxes on income | |||||
Tax
@ statutory rate
|
34
|
%
|
|||
Permanent
differences:
|
1
|
%
|
|||
R&D
credit
|
|||||
State
tax (net of fed benefit)
|
3
|
%
|
|||
Change
in valuation allowance- federal
|
-33
|
%
|
|||
Change
in valuation allowance - state
|
-5
|
%
|
|||
Total
|
0
|
%
|
Options
Outstanding
|
Options
Exercisable
|
|||||||||||||||
Exercise
Prices
|
Number
Outstanding
|
Weighted
Average
Remaining
Contractual
Life
(Years)
|
Weighed
Average
Exercise
Price
|
Number
Exercisable
|
Weighted
Average
Exercise
Price
|
|||||||||||
$
0.18
|
4,170,952
|
8.7
|
$
|
0.18
|
3,187,618
|
$
|
0.18
|
Number
of options
|
Weighted
average exercise price
|
||||||
Outstanding
at December 31, 2003
|
-
|
-
|
|||||
Granted
(weighted average fair value $ 0.29)
|
5,243,254
|
$
|
0.18
|
||||
Outstanding
at December 31, 2004 (613,150 options exerciseable at weighted
average
exercise price of $ 0.18)
|
5,243,254
|
$
|
0.18
|
||||
Granted
(weighted average fair value $ 0.38)
|
950,000
|
$
|
0.19
|
||||
Exercised
(total fair value $6,264)
|
(50,000
|
)
|
$
|
0.18
|
|||
Cancelled
|
(1,972,302
|
)
|
$
|
0.18
|
|||
Outstanding
at December 31, 2005 (3,187,618 options exerciseable at weighted
average
exercise price of $ 0.18). The options outstanding and exercisable
at December 31, 2005 had an intrinsic value of $0.
|
4,170,952
|
$
|
0.18
|
Nonvested
Shares
|
Number
of options
|
Weighted
average grant date fair value
|
|||||
Nonvested
at December 31, 2004
|
4,629,604
|
$
|
0.31
|
||||
Granted
|
950,000
|
$
|
0.38
|
||||
Vested
|
(2,918,968
|
)
|
$
|
0.27
|
|||
Forfeited
|
(1,677,302
|
)
|
$
|
0.20
|
|||
Nonvested
at December 31, 2005
|
983,334
|
$
|
0.66
|
2005
|
2004
|
||||||
Significant
assumptions (weighted-average):
|
|||||||
Risk-free
interest rate at grant date
|
3.6
|
%
|
3.7
|
%
|
|||
Expected
stock price volatility
|
107
|
%
|
114
|
%
|
|||
Expected
dividend payout
|
0
|
%
|
0
|
%
|
|||
Expected
option life-years based on management’s estimate
|
3yrs
|
3yrs
|
Warrants
Outstanding & Exercisable
|
|||||||||
Exercise
Prices
|
Number
Outstanding
|
Weighted
Average Remaining Contractual Life
(Years)
|
Weighed
Average Exercise
Price
|
||||||
$
0.01
|
89,500
|
3.6
|
$
|
0.01
|
|||||
$
0.18
|
|
411,104
|
3.6
|
$
|
0.18
|
||||
$
0.18
|
1,912,100
|
3.6
|
$
|
0.18
|
|||||
$
0.18
|
50,000
|
3.6
|
$
|
0.18
|
|||||
$
0.18
|
250,000
|
3.8
|
$
|
0.18
|
|||||
$
0.45
|
2,692,307
|
4.5
|
$
|
0.45
|
|||||
$0.45
|
2,307,692
|
4.6
|
$
|
0.45
|
|||||
$0.45
|
2,692,307
|
4.7
|
$
|
0.45
|
|||||
10,405,010
|
$
|
0.38
|
|||||||
Number
of Shares
|
Weighted
Average Exercise Price
|
||||||
Outstanding
at December 31, 2003
|
-
|
-
|
|||||
Granted
|
5,382,704
|
$
|
0.09
|
||||
Exercised
|
(2,403,000
|
)
|
$
|
0.01
|
|||
Canceled
or expired
|
-
|
-
|
|||||
Outstanding
at December 31, 2004
|
2,979,704
|
$
|
0.16
|
||||
Granted
|
7,942,306
|
$
|
0.45
|
||||
Exercised
|
(517,000
|
)
|
$
|
0.01
|
|||
Canceled
or expired
|
-
|
-
|
|||||
Outstanding
at December 31, 2005
|
10,405,010
|
$
|
0.38
|
2005
|
2004
|
||||||
Significant
assumptions (weighted-average):
|
|||||||
Risk-free
interest rate at grant date
|
3.6
|
%
|
3.7
|
%
|
|||
Expected
stock price volatility
|
107
|
%
|
114
|
%
|
|||
Expected
dividend payout
|
0
|
%
|
0
|
%
|
|||
Expected
option life-years based on management’s estimate
|
3yrs
|
3yrs
|
Year
|
Amount
|
|||
2006
|
$
|
48,000
|
||
2007
|
48,000
|
|||
2008
|
48,000
|
|||
2009
|
48,000
|
|||
2010
|
48,000
|
|||
2011
and after
|
552,000
|
|||
$
|
792,000
|
|
September
30,
|
December
31,
|
|||||
2006
|
2005
|
||||||
ASSETS
|
(unaudited)
|
|
|||||
Current
assets:
|
|
|
|||||
Cash
and cash equivalents
|
$
|
41,456
|
$
|
800,472
|
|||
Accounts
receivable
|
21,338
|
72,675
|
|||||
Prepaid
expenses
|
33,125
|
69,125
|
|||||
Deposits
& other assets
|
34,283
|
45,209
|
|||||
Total
current assets
|
130,202
|
987,481
|
|||||
|
|||||||
Property
and equipment, net of accumulated depreciation of
|
|||||||
$18,071
and $12,519 at September 30, 2006 and December 31, 2005,
respectively
|
12,622
|
14,321
|
|||||
Deferred
financing fees, net of accumulated amortization of $32,292 and
$13,542, at
September 30, 2006 and December 31, 2005, respectively
|
42,708
|
61,458
|
|||||
|
|||||||
Total
assets
|
$
|
185,532
|
$
|
1,063,260
|
|||
|
|||||||
LIABILITIES
AND DEFICIENCY IN STOCKHOLDERS' EQUITY
|
|||||||
Current
liabilities:
|
|||||||
Accounts
payable
|
$
|
154,968
|
$
|
124,847
|
|||
Accrued
liabilities
|
189,888
|
130,555
|
|||||
Accrued
interest payable
|
111,148
|
106,637
|
|||||
Accrued
payroll liabilities
|
81,305
|
94,680
|
|||||
Notes
payable, current portion (Note C)
|
15,680
|
21,875
|
|||||
Total
current liabilities
|
552,989
|
478,594
|
|||||
|
|||||||
Long-term
liabilities:
|
|||||||
Notes
payable - long term (Note C)
|
350,000
|
350,000
|
|||||
Convertible
notes payable (Note C)
|
565,104
|
240,491
|
|||||
Derivative
liability related to convertible notes
|
8,137,682
|
2,606,377
|
|||||
Warrant
liability related to convertible notes
|
561,423
|
161,472
|
|||||
Total
Liabilities
|
10,167,198
|
3,836,934
|
|||||
Commitments
and contingencies
|
-
|
-
|
|||||
Deficiency
in stockholders' equity:
|
|||||||
Preferred
stock, par value: $.001, authorized 20,000,000 shares; no shares
issued
and outstanding at September 30, 2006 and at December 31, 2005.
(Note
F)
|
-
|
-
|
|||||
Common
stock, par value; $.001, authorized 750,000,000 shares at September
30,
2006 and 150,000,000 shares at December 31, 2005,132,977,917 and
126,486,518 shares issued and outstanding at September 30, 2006
and at
December 31, 2005 respectively. (Note F)
|
132,979
|
126,487
|
|||||
Additional
paid in capital
|
5,381,597
|
5,400,819
|
|||||
Deferred
compensation
|
-
|
(285,308
|
)
|
||||
Deficit
accumulated during development stage
|
(15,496,242
|
)
|
(8,015,672
|
)
|
|||
Total
deficiency in stockholders' equity:
|
(9,981,666
|
)
|
(2,773,674
|
)
|
|||
Total
liabilities and deficiency in stockholders' equity:
|
$
|
185,532
|
$
|
1,063,260
|
For
the three months ended September 30,
|
For
the nine months ended September 30,
|
For
the period July 9, 1998 (date of inception) through
|
||||||||||||||
|
2006
|
2005
|
2006
|
2005
|
September
30, 2006
|
|||||||||||
(Restated
- Note E)
|
(Restated
- Note E)
|
|||||||||||||||
Sales
|
$
|
72,675
|
||||||||||||||
Cost
of Sales
|
62,805
|
|||||||||||||||
Gross
Margin
|
9,870
|
|||||||||||||||
Operating
Expenses:
|
||||||||||||||||
General
and administrative
|
$
|
196,861
|
$
|
466,906
|
$
|
851,244
|
$
|
1,901,830
|
5,575,976
|
|||||||
Depreciation
|
1,851
|
1,713
|
5,552
|
4,949
|
24,955
|
|||||||||||
Acquisition
cost
|
-
|
-
|
-
|
-
|
65,812
|
|||||||||||
Research
and development
|
99,966
|
90,091
|
227,576
|
480,220
|
1,696,081
|
|||||||||||
Total
Operating Expenses
|
298,678
|
558,710
|
1,084,372
|
2,386,999
|
7,362,824
|
|||||||||||
|
-
|
|||||||||||||||
Loss
from Operations
|
(298,678
|
)
|
(558,710
|
)
|
(1,084,372
|
)
|
(2,386,999
|
)
|
(7,362,954
|
)
|
||||||
Other
income (expenses):
|
||||||||||||||||
Gain
on extinguishment of debt
|
-
|
-
|
-
|
-
|
510,104
|
|||||||||||
Change
in fair value related to adjustment of derivative and warrant liability
to
fair value of underlying securities
|
(6,948,491
|
)
|
(10,293,048
|
)
|
,(5,931,257
|
)
|
(10,452,987
|
)
|
(6,818,374
|
)
|
||||||
Interest
expense
|
(168,671
|
)
|
(181,844
|
)
|
(464,939
|
)
|
(398,097
|
)
|
(1,834,918
|
)
|
||||||
Loss
before income taxes
|
(7,415,840
|
)
|
(11,033,602
|
)
|
(7,480,568
|
)
|
(13,238,083
|
)
|
(15,496,142
|
)
|
||||||
Income
tax expense
|
-
|
-
|
-
|
-
|
(100
|
)
|
||||||||||
Net
loss
|
$
|
(7,415,840
|
)
|
$
|
(11,033,602
|
)
|
$
|
(7,480,568
|
)
|
$
|
(13,238,083
|
)
|
$
|
(15,496,242
|
)
|
|
Net
loss per common share -
Basic
and Fully diluted (Note A)
|
$
|
(0.058
|
)
|
$
|
(0.19
|
)
|
$
|
(0.059
|
)
|
$
|
(0.23
|
)
|
n/a
|
|||
|
-
|
-
|
-
|
n/a
|
||||||||||||
Weighted
average shares -
Basic
and Fully diluted (Note A)
|
127,685,236
|
59,219,548
|
126,890,482
|
57,837,341
|
n/a
|
Common
Shares
|
Common
Shares
Amount
|
Subscription
Receivable
|
Deferred
Compensation
|
Additional
Paid
In
Capital
|
Accumulated
Deficit
|
Total
(Deficiency)
In
Stockholders
Equity
|
||||||||||||||||
Balance,
July 9, 1998 (date of inception)
|
9,272,200
|
$
|
9,272
|
$
|
-
|
$
|
-
|
$
|
(9,272
|
)
|
$
|
-
|
$
|
-
|
||||||||
Issued
stock for subscription receivable at $0.005 per share
|
18,795,000
|
18,795
|
(100,000
|
)
|
-
|
81,205
|
-
|
-
|
||||||||||||||
Balance,
December 31, 1998
|
28,067,200
|
28,067
|
(100,000
|
)
|
-
|
71,933
|
-
|
-
|
||||||||||||||
Issued
stock for cash at $0.004 per share
|
1,253,000
|
1,253
|
-
|
-
|
3,747
|
-
|
5,000
|
|||||||||||||||
Net
loss
|
-
|
-
|
-
|
-
|
-
|
(5,053
|
)
|
(5,053
|
)
|
|||||||||||||
Balance,
December 31, 1999
|
29,320,200
|
29,320
|
(100,000
|
)
|
-
|
75,680
|
(5,053
|
)
|
(53
|
)
|
||||||||||||
Payment
of subscriptions receivable
|
-
|
-
|
100,000
|
-
|
-
|
-
|
100,000
|
|||||||||||||||
Net
loss
|
-
|
-
|
-
|
-
|
-
|
(43,641
|
)
|
(43,641
|
)
|
|||||||||||||
Balance,
December 31, 2000
|
29,320,200
|
29,320
|
-
|
-
|
75,680
|
(48,694
|
)
|
56,306
|
||||||||||||||
Issued
stock for cash at $0.004 per share
|
250,600
|
251
|
-
|
-
|
749
|
-
|
1,000
|
|||||||||||||||
Net
loss
|
-
|
-
|
-
|
-
|
-
|
(522,213
|
)
|
(522,213
|
)
|
|||||||||||||
Balance,
December 31, 2001
|
29,570,800
|
29,571
|
-
|
-
|
76,429
|
(570,907
|
)
|
(464,907
|
)
|
|||||||||||||
Beneficial
conversion feature on issuance of debt
|
-
|
-
|
-
|
-
|
98,507
|
-
|
98,507
|
|||||||||||||||
Gain
on extinguishment of debt
|
-
|
-
|
-
|
-
|
(98,507
|
)
|
-
|
(98,507
|
)
|
|||||||||||||
Issued
stock for cash at $0.13 per share
|
689,150
|
689
|
-
|
-
|
91,811
|
-
|
92,500
|
|||||||||||||||
Issued
stock for services at $0.06 per share
|
1,591,310
|
1,591
|
-
|
-
|
101,659
|
-
|
103,250
|
|||||||||||||||
Issued
stock in satisfaction of debt at $0.14 per share
|
1,790,000
|
1,790
|
-
|
-
|
248,210
|
-
|
250,000
|
|||||||||||||||
Net
loss
|
-
|
-
|
-
|
-
|
-
|
(646,201
|
)
|
(646,201
|
)
|
|||||||||||||
Balance,
December 31, 2002
|
33,641,260
|
33,641
|
-
|
-
|
518,109
|
(1,217,108
|
)
|
(665,358
|
)
|
|||||||||||||
Issued
stock for cash at $0.13 per share
|
930,800
|
931
|
-
|
-
|
119,069
|
-
|
120,000
|
|||||||||||||||
Net
loss
|
-
|
-
|
-
|
-
|
-
|
(253,881
|
)
|
(253,881
|
)
|
|||||||||||||
Balance,
December 31, 2003
|
34,572,060
|
34,572
|
-
|
-
|
637,178
|
(1,470,989
|
)
|
(799,239
|
)
|
|||||||||||||
Issued
stock for cash at $0.0838 per share
|
238,660
|
239
|
-
|
-
|
19,761
|
-
|
20,000
|
|||||||||||||||
Issued
stock for services at $0.08 per share
|
500,000
|
500
|
-
|
-
|
39,500
|
-
|
40,000
|
|||||||||||||||
Issued
stock for cash at $0.1835 per share
|
9,560,596
|
9,561
|
-
|
-
|
1,485,376
|
-
|
1,494,937
|
|||||||||||||||
Reverse
merger with Grant Ventures, Inc.
|
6,000,000
|
6,000
|
-
|
-
|
-
|
-
|
6,000
|
|||||||||||||||
Warrants
issued as part of restructuring of debt (89,500 valued at $0.03779)
|
-
|
-
|
-
|
-
|
3,382
|
-
|
3,382
|
|||||||||||||||
Recognition
of beneficial conversion feature on issuance of note payable
|
-
|
-
|
-
|
-
|
200,000
|
-
|
200,000
|
|||||||||||||||
Conversion
of note payable and accrued interest at $0.07569 per share
|
2,720,000
|
2,720
|
-
|
-
|
203,165
|
-
|
205,885
|
|||||||||||||||
Issued
stock in satisfaction of debt at $0.1835 per share
|
249,475
|
249
|
-
|
-
|
45,530
|
-
|
45,779
|
|||||||||||||||
Exercise
of $0.01 warrants
|
2,403,000
|
2,403
|
-
|
-
|
21,627
|
-
|
24,030
|
|||||||||||||||
Issued
250,000 warrants for services
|
-
|
-
|
-
|
-
|
11,000
|
-
|
11,000
|
|||||||||||||||
Stock
options issued to employees, directors, consultants
|
-
|
-
|
-
|
(1,523,966
|
)
|
1,523,966
|
-
|
-
|
||||||||||||||
Vesting
of deferred compensation
|
-
|
-
|
-
|
426,081
|
-
|
-
|
426,081
|
|||||||||||||||
Net
loss
|
-
|
-
|
-
|
-
|
-
|
(1,910,350
|
)
|
(1,910,350
|
)
|
|||||||||||||
Balance,
December 31, 2004
|
56,243,791
|
56,244
|
-
|
(1,097,886
|
)
|
4,190,485
|
(3,381,340
|
)
|
(232,496
|
)
|
||||||||||||
Conversion
of notes payable and accrued interest at $0.092178 per share
on
3/31/05
|
1,395,322
|
1,395
|
-
|
-
|
127,225
|
-
|
128,620
|
|||||||||||||||
Stock
options issued to new director on 2/21/05
|
-
|
-
|
-
|
(26,725
|
)
|
26,725
|
-
|
-
|
||||||||||||||
Value
of 250,000warrants issued as part of bridge loan on
3/15/05
|
-
|
-
|
-
|
-
|
65,540
|
-
|
65,540
|
|||||||||||||||
Shares
issued 4/28/05 for services at $0.40
|
500,000
|
500
|
-
|
-
|
199,500
|
200,000
|
||||||||||||||||
Stock
options granted to employee 4/1/05
|
-
|
-
|
-
|
(327,197
|
)
|
327,197
|
-
|
-
|
||||||||||||||
Stock
options exercised 6/2/05
|
50,000
|
50
|
-
|
-
|
8,950
|
-
|
9,000
|
|||||||||||||||
Shares
issued 9/28 for legal services at $0.22
|
200,000
|
200
|
-
|
-
|
43,800
|
44,000
|
||||||||||||||||
Partial
conversion of Senior note payable at $0.0105 per share on 9/8
|
2,800,000
|
2,800
|
-
|
-
|
26,600
|
-
|
29,400
|
|||||||||||||||
Partial
conversion of Senior note payable at $0.0068 per share on
9/23
|
2,980,000
|
2,980
|
-
|
-
|
17,284
|
-
|
20,264
|
|||||||||||||||
Partial
conversion of Senior note payable at $0.00423 per share on 9/28
|
2,980,000
|
2,980
|
-
|
-
|
9,625
|
-
|
12,605
|
|||||||||||||||
Stock
options issued to interim CEO 9/28
|
-
|
-
|
-
|
(3,762
|
)
|
3,762
|
-
|
-
|
||||||||||||||
Partial
conversion of Senior note payable at $0.00423 per share on
10/3/05
|
2,980,000
|
2,980
|
-
|
-
|
9,625
|
-
|
12,605
|
|||||||||||||||
shares
issued on exercise of warrant CAMFO II
|
250,000
|
250
|
-
|
-
|
2,500
|
-
|
2,750
|
|||||||||||||||
Partial
conversion of Senior note payable at $0.00423/share per share
on
10/6/05
|
2,400,000
|
2,400
|
-
|
-
|
7,752
|
-
|
10,152
|
|||||||||||||||
Partial
conversion of Senior note payable at $0.00423 per share on
10/7/05
|
500,000
|
500
|
-
|
-
|
1,615
|
-
|
2,115
|
|||||||||||||||
Partial
conversion of Senior note payable at $0.00423 per share on
10/12/05
|
2,980,000
|
2,980
|
-
|
-
|
9,625
|
-
|
12,605
|
|||||||||||||||
Partial
conversion of Senior note payable at $0.00423 per share on
10/17/05
|
2,980,000
|
2,980
|
-
|
-
|
9,625
|
-
|
12,605
|
|||||||||||||||
Partial
conversion of Senior note payable at $0.00776 per share on
10/21/05
|
3,570,000
|
3,570
|
-
|
-
|
24,205
|
-
|
27,775
|
|||||||||||||||
Partial
conversion of Senior note payable at $0.00776 per share on
10/26/05
|
3,570,000
|
3,570
|
-
|
-
|
23,562
|
-
|
27,132
|
|||||||||||||||
Partial
conversion of Senior note payable at $0.00776 per share on
11/3/05
|
3,570,000
|
3,570
|
-
|
-
|
23,562
|
-
|
27,132
|
|||||||||||||||
Partial
conversion of Senior note payable at $0.0057 per share on
11/8/05
|
4,230,000
|
4,230
|
-
|
-
|
19,881
|
-
|
24,111
|
|||||||||||||||
Partial
conversion of Senior note payable at $0.0057 per share on
11/11/05
|
4,230,000
|
4,230
|
-
|
-
|
19,881
|
-
|
24,111
|
|||||||||||||||
Partial
conversion of Senior note payable at $0.0059 per share on
11/15/05
|
4,230,000
|
4,230
|
-
|
-
|
20,727
|
-
|
24,957
|
|||||||||||||||
Partial
conversion of Senior note payable at $0.0063 per share on
11/18/05
|
4,230,000
|
4,230
|
-
|
-
|
22,419
|
-
|
26,649
|
|||||||||||||||
Partial
conversion of Senior note payable at $0.0080 per share on
11/23/05
|
4,230,000
|
4,230
|
-
|
-
|
29,610
|
-
|
33,840
|
|||||||||||||||
Partial
conversion of Senior note payable at $0.01016 per share on
11/30/05
|
4,230,000
|
4,230
|
-
|
-
|
38,747
|
-
|
42,977
|
|||||||||||||||
Partial
conversion of Senior note payable at $0.0093 per share on
12/6/05
|
4,230,000
|
4,230
|
-
|
-
|
35,096
|
-
|
39,326
|
|||||||||||||||
Partial
conversion of Senior note payable at $0.00908 per share on
12/9/05
|
5,650,000
|
5,650
|
-
|
-
|
45,652
|
-
|
51,302
|
|||||||||||||||
Partial
conversion of Senior note payable at $0.00856 per share on
12/16/05
|
1,010,405
|
1,010
|
-
|
-
|
7,639
|
-
|
8,649
|
|||||||||||||||
Shares
issued at $0.09 on exercise of warrant
|
267,000
|
267
|
-
|
-
|
2,403
|
-
|
2,670
|
|||||||||||||||
Vesting
of deferred compensation
|
-
|
-
|
-
|
976,987
|
-
|
-
|
976,987
|
|||||||||||||||
Cancellation
of stock options
|
-
|
-
|
-
|
193,275
|
-
|
-
|
193,275
|
|||||||||||||||
Net
loss for the year
|
-
|
-
|
-
|
-
|
-
|
(4,634,331
|
)
|
(4,634,331
|
)
|
|||||||||||||
Balance,
December 31, 2005
|
126,486,518
|
126,487
|
-
|
(285,308
|
)
|
5,400,818
|
(8,015,670
|
)
|
(2,773,672
|
)
|
||||||||||||
Vesting
of deferred compensation
|
-
|
-
|
-
|
84,972
|
-
|
-
|
84,972
|
|||||||||||||||
Adjustment
of presentation of Deferred Compensation
|
-
|
-
|
-
|
200,336
|
(200,336
|
)
|
-
|
-
|
||||||||||||||
Net
loss for the quarter ended March 31, 2006
|
-
|
-
|
-
|
-
|
-
|
(207,044
|
)
|
(207,044
|
)
|
|||||||||||||
Balance,
March 31, 2006
|
126,486,518
|
126,487
|
-
|
-
|
5,200,482
|
(8,222,714
|
)
|
(2,895,745
|
)
|
|||||||||||||
Vesting
of stock options
|
-
|
-
|
-
|
-
|
91,413
|
-
|
91,413
|
|||||||||||||||
Net
income for the quarter ended June 30, 2006
|
-
|
-
|
-
|
-
|
-
|
142,312
|
142,312
|
|||||||||||||||
Balance,
June 30, 2006
|
126,486,518
|
$
|
126,487
|
-
|
-
|
$
|
5,291,895
|
($8,080,402
|
)
|
($2,662,020
|
)
|
|||||||||||
Vesting
of stock options
|
-
|
-
|
-
|
-
|
35,921
|
-
|
35,921
|
|||||||||||||||
Partial
conversion of Senior note payable at $0.00633 per share
|
1,264,865
|
1,264
|
-
|
-
|
6,742
|
-
|
8007
|
|||||||||||||||
Issued
stock in satisfaction
of
debt
|
5,226,534
|
5,227
|
-
|
-
|
47,039
|
-
|
52,266
|
|||||||||||||||
Net
loss for the quarter ended September 30, 2006
|
-
|
-
|
-
|
-
|
-
|
(7,415,840
|
)
|
(7,415,840
|
)
|
|||||||||||||
Balance,
September 30, 2006
|
132,977,917
|
$
|
132,979
|
-
|
-
|
$
|
5,381,597
|
($15,496,242
|
)
|
($9,981,666
|
)
|
For
the Nine Months
Ended
September 30,
|
For
the Period July 9, 1998 (date of inception) through
|
|||||||||
2006
|
2005
|
September
30, 2006
|
||||||||
(Restated
-
Note
E)
|
||||||||||
Cash
flows from operating activities:
|
||||||||||
Net
(loss)
|
$
|
(7,480,568
|
)
|
$
|
(13,238,083
|
)
|
$
|
(15,496,242
|
)
|
|
Adjustments
to reconcile net (loss) to cash (used in) operations:
|
||||||||||
Depreciation
|
5,552
|
4,949
|
24,955
|
|||||||
Amortization
|
25,852
|
137,671
|
52,519
|
|||||||
Change
in fair value related to adjustment of derivative and warrant liability
to
fair value of underlying securities
|
5,931,257
|
10,452,987
|
6,818,374
|
|||||||
Loss
on abandonment of assets
|
-
|
-
|
3,790
|
|||||||
Vesting
of stock options (Note F)
|
212,305
|
871,475
|
1,615,372
|
|||||||
Common
stock issued in exchange for services rendered
|
-
|
194,000
|
388,250
|
|||||||
Cancellation
of stock options
|
-
|
-
|
193,275
|
|||||||
Interest
on convertible notes payable
|
332,619
|
112,732
|
989,693
|
|||||||
Warrants
issued in exchange for services rendered
|
-
|
-
|
11,000
|
|||||||
Beneficial
conversion feature discount
|
-
|
-
|
298,507
|
|||||||
Gain
on extinguishment of debt
|
-
|
-
|
(510,104
|
)
|
||||||
Write
off of accounts payable due to stockholders
|
-
|
(1,230
|
)
|
(2,108
|
)
|
|||||
Acquisition
cost
|
-
|
-
|
65,812
|
|||||||
Decrease
(increase) in:
|
||||||||||
Accounts
receivable
|
51,337
|
-
|
(21,338
|
)
|
||||||
Employee
receivables
|
-
|
334
|
-
|
|||||||
Prepaid
expense
|
36,000
|
(129,418
|
)
|
(33,125
|
)
|
|||||
Deposits
& other
|
3,822
|
3,000
|
(52,513
|
)
|
||||||
(Decrease)
increase in:
|
||||||||||
Accounts
payable
|
30,122
|
114,577
|
152,442
|
|||||||
Notes
payable & long-term debt
|
(6,195
|
)
|
35,000-
|
15,680
|
||||||
Accounts
payable - assumed liabilities
|
-
|
-
|
(17,506
|
)
|
||||||
Accounts
payable - stockholders
|
-
|
-
|
(38,900
|
)
|
||||||
Accrued
expenses
|
59,333
|
63,889
|
187,889
|
|||||||
Accrued
payroll liabilities
|
(13,375
|
)
|
80,916
|
81,305
|
||||||
Accrued
interest payable
|
56,777
|
106,582
|
353,876
|
|||||||
Net
cash (used in) operating activities
|
(755,162
|
)
|
(1,190,620
|
)
|
(4,919,097
|
)
|
||||
Cash
flows from investing activities:
|
||||||||||
Payments
for property and equipment
|
(3,854
|
)
|
(5,743
|
)
|
(41,368
|
)
|
||||
Net
cash used in investing activities
|
(3,854
|
)
|
(5,743
|
)
|
(41,368
|
)
|
||||
Cash
flows from financing activities:
|
||||||||||
Proceeds
from sale of common stock, net of costs and fees
|
-
|
9,000
|
1,770,887
|
|||||||
Net
proceeds from notes payable
|
-
|
1,925,000
|
3,105,255
|
|||||||
Proceeds
from related party notes payable
|
-
|
-
|
60,000
|
|||||||
Payments
for related party notes payable
|
-
|
(34,221
|
)
|
|||||||
Proceeds
from stock subscriptions receivable
|
-
|
-
|
100,000
|
|||||||
Net
cash provided by financing activities
|
-
|
1,934,000
|
5,001,921
|
|||||||
Net
increase (decrease) in cash and cash equivalents
|
(759,016
|
)
|
737,639
|
41,456
|
||||||
Cash
and cash equivalents at beginning of the period
|
800,472
|
365,958
|
-
|
|||||||
Cash
and cash equivalents at end of the period
|
$
|
41,456
|
$
|
1,103,597
|
$
|
41,456
|
As
of September 30,
|
||||||||
2006
|
2005
|
|||||||
Options
to purchase common stock - vested
|
4,025,118
|
4,695,953
|
||||||
Options
to purchase common stock - unvested
|
745,834
|
1,314,166
|
||||||
Warrants
|
10,405,010
|
10,922,010
|
||||||
Shares
from potential note conversions
|
141,969,294
|
79,508,727
|
||||||
Total
|
157,145,256
|
96,440,856
|
Common
stock retained
|
$
|
6,000
|
|||
Assets
acquired
|
-
|
||||
Liabilities
assumed - accounts payable
|
20,034
|
||||
Liabilities
assumed - accounts payable - stockholder
|
39,778
|
||||
Cash
paid
|
-
|
||||
Total
consideration paid/organization cost
|
$
|
65,812
|
September
30, 2006
|
December
31, 2005
|
10%
note payable, unsecured, originally due on 11/30/2002. The note
payable
was in default as of December 31, 2002. The venture capital firm
that
issued the loan has since been placed in receivership. As of December
31,
2003 the note balance was $587,753 with accrued interest payable
of
$141,501. In August 2004, this note for $587,753 and accrued interest
of
$175,787 was restructured into a 3-year convertible note of $350,000
plus
89,500 5-year warrants to purchase additional shares at $0.01 per
share.
The note is convertible into shares of common stock at a conversion
price
of $0.83798 per share. Interest is payable quarterly at 6% per
year. The
89,500 warrants have a value of $0.0378 per share. The conversion
resulted
in a $411,597 gain on extinguishment of debt in 2004.
|
350,000
|
350,000
|
10%
convertible notes with interest due quarterly subject to certain
conditions, due three years from the date of the notes, June 14,
2008,
August 18, 2008, and August 29, 2008. The holder has the option
to convert
unpaid principal to the Company's common stock at the lower of
(i) $0.40
or (ii) 43% of the average of the three lowest intraday trading
prices for
the common stock on a principal market for the twenty trading days
before,
but not including, conversion date. The Company granted
the note holder a security interest
in substantially all of the Company's
assets and intellectual property and
registration rights. (see below) In 2005 $470,313 of note principal
was
converted into 67,580,405 shares at an average conversion rate
of $0.007
per share. In 2006, $8,007 of note principal was converted into
1,264,865
shares at an average conversion rate of $0.0063 per share.
|
565,104
|
240,491
|
6%
note payable, unsecured, interest and principal to be paid in eight
equal
quarterly payments beginning 6/07/05. Final payment is due
3/7/2007.
|
15,680
|
21,875
|
Total
notes payable
|
930,784
|
612,366
|
Less:
current portion
|
(15,680)
|
(21,875)
|
Balance
notes payable (long term portion)
|
$
915,104
|
$
590,491
|
· |
The
Company allocated the proceeds received between convertible debt
and the
detachable warrants based upon the relative fair values on the
dates the
proceeds were received.
|
· |
Subsequent
to the initial recording, the change in the fair value of the detachable
warrants, determined under the Black-Scholes option pricing formula,
and
the change in the fair value of the embedded derivative in the
conversion
feature of the convertible debentures are recorded as adjustments
to the
liabilities at September 30, 2006.
|
· |
The
expense relating to the change in the fair value of the Company's
stock
reflected in the change in the fair value of the warrants and derivatives
(noted above) is included as other income
(expense).
|
· |
Accreted
interest of $322,619 during the nine months ended September 30,
2006 and
$10,228 during the same peiod in
2005.
|
Convertible
notes:
|
$
|
565,104
|
|||
Warrant
liability .
|
561,423
|
||||
Derivative
liability .
|
8,137,682
|
||||
9,264,209
|
|||||
Adjustment
of note and warrant liability to fair value
|
(6,691,100
|
)
|
|||
Accretion
of interest related to convertible debenture .
|
(573,109
|
)
|
|||
Converted
to common shares .
|
(478,320
|
)
|
|||
Total
convertible notes:
|
$
|
1,521,680
|
Balance
Sheets as at September 30, 2005
|
|||
September
30, 2005 balance sheets prior to restatement
|
September
30, 2005 balance sheets post restatement
|
Amount
increase (decrease) in September 30, 2005 balance
sheets
|
|
Total
Assets
|
$1,375,233
|
$1,375,233
|
$
-
|
Derivative
liability related to convertible notes
|
-
|
$11,957,218
|
$11,957,218
|
Warrant
liability related to convertible notes
|
-
|
$376,500
|
$376,500
|
Long
term debt
|
$464,480
|
$561,376
|
$96,896
|
Total
Liabilities
|
$1,002,348
|
$13,432,962
|
$12,430,614
|
Additional
paid in capital
|
$7,078,639
|
$5,078,639
|
$(2,000,000)
|
Accumulated
deficit
|
$(6,188,808)
|
$(16,619,422)
|
$(10,430,614)
|
Deficiency
in Stockholders’ Equity
|
$(372,885)
|
$(12,057,729)
|
$(11,684,844)
|
Condensed
Consolidated Statement of Losses for Three Months Ended September
30,
2005
|
|||
Three
Months ended September 30, 2005 financial statement balance prior
to
restatement
|
Three
Months ended September 30, 2005 financial statement post
restatement
|
Amount
increase (decrease) in September 30, 2005 financial
statements
|
|
Change
in fair value related to adjustment of derivative and warrant
liability to
fair value of underlying securities
|
-
|
$(10,293,048)
|
$(10,293,048)
|
Interest
expense
|
$(204,723)
|
$(181,844)
|
$
22,876
|
Net
loss
|
$(763,432)
|
$(11,033,602)
|
$(10,270,170)
|
Loss
per share-basic and fully diluted
|
$(0.01)
|
$(0.19)
|
$(0.18)
|
Condensed
Consolidated Statement of Losses for Nine Months Ended September
30,
2005
|
|||
Nine
Months ended September 30, 2005 financial statement balance prior
to
restatement
|
Nine
Months ended September 30, 2005 financial statement post restatement
|
Amount
increase (decrease) in September 30, 2005 financial statements
|
|
Change
in fair value related to adjustment of derivative and warrant
liability to
fair value of underlying securities
|
-
|
$(10,452,987)
|
$(10,452,987)
|
Interest
expense
|
$(420,470)
|
$(398,097)
|
$22,373
|
Net
loss
|
$(2,807,469)
|
$(13,238,083)
|
$(10,430,614)
|
Loss
per share basic and fully diluted
|
$(0.05)
|
$(0.24)
|
$
(0.19)
|
Consolidated
Statement of Cash Flows
|
|||
September
30, 2005 financial statement balance prior to restatement
|
September
30, 2005 financial statement post restatement
|
Change
in September 30, 2005 financial statements
|
|
Net
loss
|
$(2,807,468)
|
$(13,238,083)
|
$(10,430,615)
|
Change
in fair value related to adjustment of derivative and warrant
liability to
fair value of underlying securities
|
-
|
$10,452,987
|
$10,452,987
|
Beneficial
conversion feature discount
|
$135,106
|
$
-
|
$(135,106)
|
Interest
on convertible notes payable
|
$
-
|
$(112,732)
|
$112,732
|
Net
cash used in operating activities
|
$(1,190,619)
|
$(1,190,619)
|
$
-
|
Net
cash used in by investing activities
|
$(5,743)
|
$(5,743)
|
$
-
|
Net
cash provided by financing activities
|
$1,934,000
|
$1,934,000
|
$
-
|
Options
Outstanding
|
Options
Exercisable
|
|||||||||||||||
Exercise
Prices
|
Number
Outstanding
|
Weighted
Average Remaining Contractual Life
(Years)
|
Weighed
Average Exercise
Price
|
Number
Exercisable
|
Weighted
Average Exercise
Price
|
|||||||||||
$
0.18
|
4,170,952
|
6.8
|
$
|
0.18
|
3,700,118
|
$
|
0.18
|
|||||||||
$
0.05
|
500,000
|
9.6
|
$
|
0.05
|
291,667
|
$
|
0.05
|
|||||||||
$
0.018
|
100,000
|
9.6
|
$
|
0.018
|
33,333
|
$
|
0.018
|
|||||||||
Total
|
4,770,952
|
7.2
|
$
|
0.16
|
4,025,118
|
$
|
0.17
|
Number
of Shares
|
Weighted
Average Price Per Share
|
Aggregate
Intrinsic Value
|
||||||||
Outstanding
at December 31, 2003
|
-
|
-
|
-
|
|||||||
Granted
|
5,243,254
|
$
|
0.18
|
$
|
-
|
|||||
Exercised
|
-
|
-
|
-
|
|||||||
Canceled or expired
|
-
|
-
|
-
|
|||||||
Outstanding
at December 31, 2004
|
5,243,254
|
0.18
|
-
|
|||||||
Granted
|
950,000
|
0.19
|
-
|
|||||||
Exercised
|
(50,000
|
)
|
0.18
|
-
|
||||||
Canceled or expired
|
(1,972,302
|
)
|
0.18
|
-
|
||||||
Outstanding
at December 31, 2005
|
4,170,952
|
0.18
|
-
|
|||||||
Granted
|
-
|
-
|
-
|
|||||||
Exercised
|
-
|
-
|
-
|
|||||||
Canceled or expired
|
-
|
-
|
-
|
|||||||
Outstanding
at March 31, 2006
|
4,170,952
|
0.18
|
-
|
|||||||
Granted
|
600,000
|
0.045
|
17,000
|
|||||||
Exercised
|
-
|
-
|
-
|
|||||||
Canceled or expired
|
-
|
-
|
-
|
|||||||
Outstanding
at June 30, 2006
|
4,770,952
|
0.16
|
17,000
|
|||||||
Granted
|
-
|
-
|
-
|
|||||||
Exercised
|
-
|
-
|
-
|
|||||||
Canceled or expired
|
-
|
-
|
-
|
|||||||
Outstanding
at September 30, 2006
|
4,770,952
|
$
|
0.16
|
$
|
17,000
|
Nonvested
Shares
|
Number
of
options
|
Weighted
average
grant
date
fair
value
|
|||||
Nonvested
at December 31, 2005
|
983,334
|
$
|
0.66
|
||||
Granted
|
600,000
|
$
|
0.018
|
||||
Vested
|
(837,500
|
)
|
$
|
0.18
|
|||
Forfeited
|
-
|
-
|
|||||
Nonvested
at September 30, 2006
|
745,834
|
$
|
0.33
|
2006
|
|
2005
|
|
2004
|
||||||
Significant
assumptions (weighted-average):
|
||||||||||
Risk-free
interest rate at grant date
|
4.9
|
%
|
3.6
|
%
|
3.7
|
%
|
||||
Expected
stock price volatility
|
373
|
%
|
107
|
%
|
114
|
%
|
||||
Expected
dividend payout
|
0
|
%
|
0
|
%
|
0
|
%
|
||||
Expected
option life-years based on management’s estimate
|
3
yrs
|
3
yrs
|
3
yrs
|
Warrants
Outstanding & Exercisable
|
||||||||||
Exercise
Prices
|
Number
Outstanding
|
Weighted
Average Remaining Contractual Life
(Years)
|
Weighed
Average Exercise
Price
|
|||||||
$
0.01
|
89,500
|
2.8
|
$
|
0.01
|
||||||
$
0.1835
|
411,104
|
2.8
|
$
|
0.1835
|
||||||
$
0.1835
|
1,912,100
|
2.8
|
$
|
0.1835
|
||||||
$
0.1835
|
50,000
|
2.8
|
$
|
0.1835
|
||||||
$
0.18
|
250,000
|
3.0
|
$
|
0.18
|
||||||
$
0.45
|
2,692,307
|
3.7
|
$
|
0.45
|
||||||
$0.45
|
2,307,692
|
3.8
|
$
|
0.45
|
||||||
$0.45
|
2,692,307
|
3.9
|
$
|
0.45
|
||||||
10,405,010
|
$
|
0.38
|
Number
of Shares
|
Weighted
Average Exercise Price
|
||||||
Outstanding
at January 1, 2003
|
-
|
$
|
-
|
||||
Granted
|
-
|
-
|
|||||
Exercised
|
-
|
-
|
|||||
Canceled or expired
|
-
|
-
|
|||||
Outstanding
at December 31, 2003
|
-
|
-
|
|||||
Granted
|
5,382,704
|
0.09
|
|||||
Exercised
|
(2,403,000
|
)
|
0.01
|
||||
Canceled or expired
|
-
|
-
|
|||||
Outstanding
at December 31, 2004
|
2,979,704
|
0.16
|
|||||
Granted
|
7,942,306
|
0.45
|
|||||
Exercised
|
(517,000
|
)
|
0.01
|
||||
Canceled or expired
|
-
|
-
|
|||||
Outstanding
at December 31, 2005
|
10,405,010
|
0.38
|
|||||
Granted
|
-
|
-
|
|||||
Exercised
|
-
|
-
|
|||||
Canceled or expired
|
-
|
-
|
|||||
Outstanding
at March 31, 2006
|
10,405,010
|
0.38
|
|||||
Granted
|
-
|
-
|
|||||
Exercised
|
-
|
-
|
|||||
Canceled or expired
|
-
|
-
|
|||||
Outstanding
at June 30, 2006
|
10,405,010
|
0.38
|
|||||
Granted
|
-
|
-
|
|||||
Exercised
|
-
|
-
|
|||||
Canceled or expired
|
-
|
-
|
|||||
Outstanding
at September 30, 2006
|
10,405,010
|
$
|
0.38
|