Colorado
|
(7310)
|
84-1463284
|
(State
or jurisdiction of
|
(Primary
Standard Industrial
|
(I.R.S.
Employer
|
incorporation
or organization)
|
Classification
Code Number)
|
Identification
No.)
|
Index
|
Part
I
|
|
Item
1.
|
Description
of Business
|
4
|
OnScreen
WayCool Thermal Management Technology
|
4
|
|
LED
Sign Industry Overview
|
5
|
|
OnScreen
LED Technology
|
6
|
|
OnScreen™
Sign Products
|
7
|
|
Tensile
Roll-Up
|
8
|
|
OnScreen
Technologies, Inc. Business Strategy
|
8
|
|
|
Intellectual
Property Ownership of OnScreen Technology
|
9
|
Fusion
Three, LLC Settlement
|
9
|
|
OnScreen
Technology Intellectual Property Protection
|
10
|
|
Employees
|
12
|
|
Risks
Related to Our Business
|
12
|
|
Risks
Related to Our Common Stock
|
15
|
|
Item
2.
|
Description
of Property
|
17
|
Item
3.
|
Legal
Proceedings
|
18
|
Item
4.
|
Submission
of Matters to a Vote of Security Holders
|
18
|
|
Part
II
|
|
Item
5.
|
Market
for Common Equity and Related Stockholder Matters and
|
|
Small
Business Issuer Purchases of Equity Securities
|
18
|
|
Recent
Sales of Unregistered Securities
|
21
|
|
Shares
Eligible for Sale
|
22
|
|
Item
6.
|
Management's
Discussion and Analysis
|
23
|
Critical
Accounting Policies
|
25
|
|
Liquidity
and Capital Resources
|
26
|
|
Results
of Operations
|
27
|
|
Item
7.
|
Financial
Statements
|
31
|
Item
8.
|
Changes
In and Disagreements with Accountants on Disclosure
|
31
|
Item
8A.
|
Controls
and Procedures
|
31
|
Item
8B
|
Other
Matters
|
31
|
Part
III
|
||
Item
9.
|
Directors,
Executive Officers, Promoters and Control Persons
|
|
Compliance
with Section 16(a) of the Exchange Act
|
31
|
|
Shareholder
Communication
|
32
|
|
Business
Experience of Executive Officers and Directors
|
32
|
|
Audit
Committee
|
35
|
|
Audit
Committee Report
|
35
|
|
Item
10.
|
Executive
Compensation
|
35
|
Summary
Compensation Table
|
41
|
|
Outstanding
Equity Awards at Fiscal Year-End
|
42
|
|
Director
Compensation
|
43
|
|
Employment
Agreements
|
44
|
|
Item
11.
|
Security
Ownership of Certain Beneficial Owners and Management
|
|
and
Related Stockholder Matters
|
45
|
|
Employee
Equity Incentive Plans
|
48
|
|
Item
12.
|
Certain
Relationships and Related Transactions
|
49
|
Item
13.
|
Exhibits
and Reports
|
51
|
Exhibits
|
53
|
|
Item
14.
|
Principal
Accountants Fees and Services
|
55
|
Signatures
|
56
|
|
Certifications
|
57
|
· |
Rapidly
deployed, highly mobile, emergency response products, RediAlert™. This
product is directed toward government emergency response and public
safety
matters such as homeland security, Amber alert, automobile accidents,
traffic control and public
information.
|
· |
Indoor,
see through window, commercial advertising products, Living Window™.
The
Company’s market focus is retail level such as automobile dealerships,
restaurants and other retail markets. This product is intended to
include
an optional wireless modem capable of transmitting and receiving
data to
be displayed on the sign.
|
· |
It
is considerably less capital intensive than developing manufacturing
and
marketing capabilities.
|
· |
It
provides revenue streams immediately through advance licensing
fees.
|
· |
It
provides an opportunity to fund further research and to build/develop
the
intellectual property portfolio of
the Company.
|
· |
It
can provide continuous long-term revenue
streams.
|
· |
It
provides a more rapid adaptation and proliferation of the OnScreen™ LED
technology.
|
· |
It
expedites finding potential corporate
“partners”.
|
· |
It
provides the opportunity for greater
margins.
|
· |
On
or about July 23, 2001, the Company entered into a Contract and License
Agreement (hereafter the “License Agreement”) with the inventor of the
OnScreen™ LED technology which agreement entitled the Company to 75% of
the revenue generated from the direct view OnScreen™ LED sign technology
with angular dimension greater than 30 inches and guaranteed the
inventor
a minimum royalty of $50,000 the first year, $100,000 the second
year and
$250,000 each year thereafter.
|
· |
On
January 10, 2005 and February 16, 2005, the inventor/owner of the
OnScreen™ LED technology patent conveyed ownership of the OnScreen™,
WayCool and WayFast patents to CH Capital, a related party of the
Company,
for value received. This conveyance is subject to the above stated
OnScreen™ license rights of the
Company.
|
· |
On
February 16, 2005, in consideration for the payment of two hundred
thousand dollars ($200,000), CH Capital conveyed to the Company the
OnScreen™ patent rights. This conveyance vested in the Company the
ownership of the OnScreen™ LED technology
patent.
|
· |
On
March 24, 2006,
CH Capital assigned to the Company all right, title and interest
to the
WayCool patent in consideration for eight hundred thousand dollars
($800,000) and a three year warrant for 7,040,485 common shares at
a per
share price of $0.20. The $800,000 amount represents reimbursement
for the
time and money CH Capital spent acquiring and developing the
WayCool technology.
|
· |
A
utility patent application was filed July 23, 2003 on the OnScreen™ LED
technology that contains over 50 separate claims. The Company retained
Knobbe, Martens, Olson & Bear, LLP and Banner & Witcoff, Ltd. to
manage its current interests relative to the prosecution of the national
and international patents. This patent was issued September 12,
2006.
|
· |
A
utility patent application was filed November 28, 2003 relating to
the
basic OnScreen architecture design. This basic OnScreen architecture
is
the basic principle for the OnScreen product line. A Notice of Allowance
was issued by the USPTO October 3,
2006.
|
· |
A
utility patent application was filed May 18, 2004 on behalf of the
Company
to protect its intellectual property rights regarding their Living
Window™
product design. A Notice of Allowance was issued by the USPTO July
6,
2006.
|
· |
February
10, 2005 a utility patent application was filed on behalf of the
Company
relating to the aerodynamic RediAlert™ LED sign system. This application
is pending.
|
· |
A
utility patent application was filed December 20, 2005 relating to
the
OnScreen WayCool Thermal
Management Technology. This
application is pending.
|
· |
September
29, 2006 a utility patent was filed on behalf of the Company relating
to
the RediAlert product design.
|
· |
October
4, 2006 a series of four Divisional patent applications were filed
relating to the Living Window™ product
design.
|
· |
September
7, 2006 a provisional patent application was filed relating to the
OnScreen Tensile roll-up sign
design.
|
· |
In
the months of June, July, September and October 2006 Provisional
patent
applications were filed relating to various modifications and enhancements
for the WayCool product design.
|
· |
August
20, 2003 Patent Cooperation Treaty applications were filed relating
to the
basic OnScreen LED mesh design.
|
· |
December
21, 2005 Patent Cooperation Treaty applications were filed relating
to the
WayCool product design.
|
· |
February
10, 2006 Patent Cooperation Treaty applications were filed relating
to the
aerodynamic RediAlert™ LED sign system
design.
|
· |
March
24, 2006 CH Capital assigned to the Company all right, title and
interest
of the WayCool patent. This assignment has been recorded and is a
matter
of record with the United States Patent and Trademark
Office.
|
· |
the
continued employment and performance of its senior
management,
|
· |
its
ability to retain and motivate their officers and key employees,
and
|
· |
its
ability to identify, attract, hire, train, retain, and motivate other
highly skilled technical, managerial, marketing, sales and customer
service personnel.
|
· |
actual
or anticipated variations in its quarterly operating
results;
|
· |
announcements
of technological innovations or new products or services by the Company
or
its competitors;
|
· |
changes
in financial estimates by securities
analysts;
|
· |
conditions
or trends relating to the LED and thermal cooling
industries;
|
· |
changes
in the economic performance and/or market valuations of other LED
related
companies;
|
· |
additions
or departures of key personnel;
|
· |
fluctuations
of the stock market as a whole.
|
· |
Common
Stock underlying the conversion rights of our Series A and Series
B
Convertible Preferred Stock.
|
· |
Common
Stock underlying the exercise of outstanding options and
warrants.
|
· |
Common
Stock, which are available for resale under Rule 144 or are otherwise
freely tradable and which are not subject to lock-up
restrictions.
|
Year
|
Quarter
|
High
Bid
|
Low
Bid
|
|
|
|
|
2005
|
First
Quarter
|
.890
|
.800
|
|
Second
Quarter
|
.720
|
.600
|
|
Third
Quarter
|
.220
|
.200
|
|
Fourth
Quarter
|
.240
|
.220
|
|
|
|
|
2006
|
First
Quarter
|
.580
|
.170
|
|
Second
Quarter
|
.700
|
.350
|
|
Third
Quarter
|
.510
|
.270
|
|
Fourth
Quarter
|
.480
|
.270
|
Name
|
Age
|
Position
|
Russell
L. Wall
|
63
|
President/Chief
Executive Officer, Director and Chairman of the Audit Committee
|
William
J. Clough, Esq.
|
55
|
Executive
Vice President of Corporate Development, Corporate Secretary, Director
and
General Counsel
|
Bradley
J. Hallock
|
48
|
Director,
Compensation Committee
|
John
P. Rouse
|
49
|
Director
|
Steven
S. Hallock
|
50
|
Director
|
Mark
R. Chandler
|
52
|
Chief
Financial Officer and Chief Operating
Officer
|
1. |
Reviewed
and discussed with management the audited financial statements included
in
the Company’s Annual Report and Form
10-KSB;
|
2. |
Discussed
with Salberg & Company, PA , the Company’s independent auditors, the
matters required to be discussed by statement of Auditing Standards
No.
61, as amended, as adopted by the Public Company Accounting Oversight
Board;
|
3. |
Received
the written disclosures and letter from Salberg & Company, PA as
required by Independence Standards Board Standard No. 1;
and
|
4. |
Discussed
with Salberg & Company, PA its
independence.
|
· |
To
annually review the Company’s philosophy regarding executive
compensation.
|
· |
To
periodically review market and industry data to assess the Company’s
competitive position, and to retain any compensation consultant to
be used
to assist in the evaluation of directors’ and executive officers’
compensation.
|
· |
To
establish and approve the Company goals and objectives, and associated
measurement metrics relevant to compensation of the Company’s executive
officers,
|
· |
To
establish and approve incentive levels and targets relevant to
compensation of the executive
officers.
|
· |
To
annually review and make recommendations to the Board to approve,
for all
principal executives and officers, the base and incentive compensation,
taking into consideration the judgment and recommendation of the
Chief
Executive Officer for the compensation of the principal executives
and
officers.
|
· |
To
separately review, determine and approve the Chief Executive Officer’s
applicable compensation levels based on the Committee’s evaluation of
the Chief Executive Officer’s performance in light of the Company’s and
the individual goals and
objectives.
|
· |
To
periodically review and make recommendations to the Board with respect
to
the compensation of directors, including board and committee retainers,
meeting fees, equity-based compensation, and such other forms of
compensation as the Compensation Committee may consider
appropriate.
|
· |
To
administer and annually review the Company’s incentive compensation plans
and equity-based plans.
|
· |
To
review and make recommendations to the Board regarding any executive
employment agreements, any proposed severance arrangements or change
in
control and similar agreements/provisions, and any amendments, supplements
or waivers to the foregoing agreements, and any perquisites, special
or
supplemental benefits.
|
· |
To
review and discuss with management, the Compensation Disclosure and
Analysis (CD&A), and determine the Committee’s recommendation for the
CD&A’s inclusion in the Company’s annual report filed on Form 10-K
with the SEC.
|
· |
Minutes
and materials from the previous
meeting(s);
|
· |
Reports
on year-to-date Company and Partnership financial performance versus
budget;
|
· |
Reports
on progress and levels of performance of individual and Company
performance objectives;
|
· |
Reports
on the Company’s financial and stock performance versus a peer group of
companies;
|
· |
Reports
from the Committee’s compensation consultant regarding market and industry
data relevant to executive officer
compensation;
|
· |
Reports
and executive compensation summary worksheets, which sets forth for
each
executive officer: current total compensation and incentive compensation
target percentages, current equity ownership holdings and general
partner
ownership interest, and current and projected value of each and all
such
compensation elements, including distributions and dividends there
from,
over a five year period.
|
· |
Assisting
in establishing business performance goals and
objectives;
|
· |
Evaluating
employee and company performance;
|
· |
CEO
recommending compensation levels and awards for executive
officers;
|
· |
Implementing
the Board approved compensation plans;
and
|
· |
Assistance
in preparing agenda and materials for the Committee
meetings.
|
Submitted
by:
|
Russell
L. Wall, Chairman
Bradley
J. Hallock
|
|
|
Members
of the Compensation Committee
|
|
Name
and
Principal
Position
|
Year
|
Salary
($)
|
Bonus
($)
|
Stock
Awards
($)
|
Option
Awards
($)
|
Non-
Equity
Incentive
Plan
Compen-
sation
($)
|
Change
in
Pension
Value
and
Nonquali-
fied
Deferred
Compensa-
tion
Earnings
($)
|
All
Other
Compen
sation
($)
|
Total
($)
|
Russell
L. Wall, CEO / President / Director (1)
|
2006
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2005
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
Charles
R. Baker, Former CEO / President (2)
|
2006
|
271,764
|
100,000
|
-
|
-
|
-
|
-
|
9,000
|
380,764
|
2005
|
125,480
|
-
|
-
|
940,000
|
-
|
-
|
-
|
1,065,480
|
|
Mark
R. Chandler COO
/ CFO (3)
|
2006
|
180,000
|
5,000
|
520,000
|
-
|
-
|
-
|
705,000
|
|
2005
|
180,000
|
-
|
240,000
|
-
|
-
|
-
|
-
|
420,000
|
|
William
J. Clough EVP / General Counsel/Director (4)
|
2006
|
180,000
|
50,000
|
-
|
16,000
|
-
|
-
|
11,000
|
257,000
|
2005
|
62,308
|
-
|
-
|
-
|
-
|
-
|
4,000
|
66,308
|
1. |
Mr.
Wall was named President and Chief Executive Officer effective November
9,
2006 and also serves as a member of the Company’s Board of
Directors.
|
2. |
Mr.
Baker joined the Company on June 13, 2005 and stepped down August
28,
2006. During 2005 per his employment contract, Mr. Baker was issued
by the
Company a warrant to purchase 2,000,000 restricted common shares
within
three years from date of issuance at a per share price of $0.01.
During
2005 as recognition for services as a Director of the Company, Mr.
Baker
was issued a warrant to purchase 100,000 restricted common shares
within
three years from date of issuance at a per share price of $0.75.
Per the
terms of his employment agreement, Mr. Baker was paid a one time
sign on
bonus of $100,000 which was payable upon the successful completion
of an
equity round of financing by the Company.
|
3. |
Mr.
Chandler was issued 250,000 shares of the Company’s Series A Convertible
Preferred Stock and 1,000 shares of the Company’s Series B Convertible
Preferred Stock during 2006. He was issued 240,000 shares of the
Company's
Series A Convertible Preferred Stock during
2005.
|
4. |
Mr.
Clough joined the Company on September 1, 2005. During 2006 as recognition
for services as a Director of the Company, Mr. Clough was issued
a warrant
to purchase 100,000 restricted common shares within three years from
date
of issuance at a per share price of $0.20. Per the terms of his employment
agreement, Mr. Clough was paid a one time sign on bonus of $50,000
which
was payable upon the successful completion of an equity round of
financing
by the Company.
|
Option
Awards
|
Stock
Awards
|
||||||||
Name
|
Number
of
Securities
Underlying
Unexercised
Options
(#)
Exercisable
|
Number
of
Securities
Underlying
Unexercised
Options
(#)
Unexercisable
(c)
|
Equity
Incentive
Plan
Awards:
Number
of
Securities
Underlying
Unexercised
Unearned
Options
(#)
|
Option
Exercise
Price
($)
|
Option
Expiration
Date
|
Number
of
Shares
or
Units
of
Stock
That
Have
Not
Vested
(#)
|
Market
Value
of
Shares
or
Units
of
Stock
That
Have
Not
Vested
($)
|
Equity
Incentive
Plan
Awards:
Number
of
Unearned
Shares,
Units
or
Other
Rights
That
Have
Not
Vested
(#)
|
Equity
Incentive
Plan
Awards:
Market
or
Payout
Value
of
Unearned
Shares,
Units
or
Other
Rights
That
Have
Not
Vested
($)
|
Russell
L. Wall (1)
|
100,000
|
-
|
-
|
0.25
|
2/10/2007
|
-
|
-
|
-
|
-
|
Russell
L. Wall (1)
|
600,000
|
-
|
-
|
0.25
|
10/6/2009
|
-
|
-
|
-
|
-
|
Charles
R. Baker (2)
|
2,000,000
|
-
|
-
|
0.01
|
12/5/2010
|
-
|
-
|
-
|
-
|
Charles
R. Baker (2)
|
100,000
|
-
|
-
|
0.75
|
3/1/2008
|
-
|
-
|
-
|
-
|
Mark
R. Chandler (3)
|
500,000
|
-
|
-
|
0.25
|
10/6/2009
|
-
|
-
|
-
|
-
|
William
J. Clough (4)
|
100,000
|
-
|
-
|
0.20
|
2/28/2009
|
-
|
-
|
-
|
-
|
1. |
In
recognition for services as a director of the Company, the Board
of
Directors during 2004 authorized issuance to Mr. Wall a warrant to
purchase 700,000 restricted common shares within five years from
date of
issuance at a per share price of
$0.25
|
2. |
During
2005 per his employment contract, Mr. Baker was issued by the Company
a
warrant to purchase 2,000,000 restricted common shares within three
years
from date of issuance at a per share price of $0.01. During 2005
as
recognition for services as a Director of the Company, Mr. Baker
was
issued a warrant to purchase 100,000 restricted common shares within
three
years from date of issuance at a per share price of
$0.75.
|
3. |
In
recognition for past services
rendered by Mr. Chandler, by August 23, 2004 Board of Directors
resolution, the board authorized issuance to him a warrant to purchase
500,000 restricted common shares within five years from date of issuance
a
per share price of $0.25.
|
4. |
During
2006 as recognition for services as a Director of the Company, Mr.
Clough
was issued a warrant to purchase 100,000 restricted common shares
within
three years from date of issuance at a per share price of
$0.20.
|
Name
|
Fees
Earned
or
Paid
in
Cash
($)
|
Stock
Awards
($)
|
Option
Awards
($)
|
Non-Equity
Incentive
Plan
Compensa-tion
($)
|
Change
in
Pension
Value
and
Nonqualified
Deferred
Compensation
Earnings
($)
|
All
Other
Compensa-tion
($)
|
Total
($)
|
Bradley
J. Hallock (1)
|
-
|
-
|
16,000
|
-
|
-
|
-
|
16,000
|
Russell
L. Wall
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
William
J. Clough (2)
|
-
|
-
|
16,000
|
-
|
-
|
-
|
16,000
|
Steven
S. Hallock (3)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
John
P. Rouse (4)
|
-
|
-
|
46,000
|
-
|
-
|
-
|
46,000
|
1. |
In
recognition for services to be rendered by Bradley J. Hallock as
a member
of the Board of Directors, the Board of Directors authorized issuance
on
February 28, 2006 to Mr. Hallock a warrant to purchase 100,000 restricted
common shares within three years from date of issuance at a per share
price of $0.20.
|
2. |
In
recognition for services as a director of the Company, the Board
of
Directors authorized issuance on February 28, 2006 to William J.
Clough a
warrant to purchase 100,000 restricted common shares within three
years
from date of issuance at a per share price of
$0.20.
|
3. |
Not
included as director compensation for Steven S. Hallock is a warrant
to
purchase 100,000 restricted common shares within three years from
date of
issuance at a per share price of $0.20 that was authorized for issuance
on
February 28, 2006 to Mr. Hallock as a member of the Business Advisory
Board. Mr. Hallock was named to the Company’s Board of Directors on August
28, 2006.
|
4. |
In
recognition for services as a director of the Company, the Board
of
Directors authorized issuance on March 17, 2006 to John P. Rouse
a warrant
to purchase 100,000 restricted common shares within three years from
date
of issuance at a per share price of
$0.61.
|
|
Common
Stock
|
Series
A Convertible
|
|
||
|
|
|
Preferred
Stock
|
|
|
Name
and Address of
Beneficial
Owner (1)
|
Number
|
Percent
of
Class
(2)
|
Number
|
Percent
of Class (3)
|
Percent
of
all
Voting
Securities
(4)
|
Bradley
J. Hallock (5)
|
10,284,540
|
6.82%
|
-
|
-
|
6.82%
|
William
J. Clough (6)
|
5,051,089
|
3.34%
|
-
|
-
|
3.34%
|
Russell
L. Wall (7)
|
1,691,493
|
1.14%
|
-
|
-
|
1.14%
|
Mark
R. Chandler (8)
|
8,155,285
|
5.50%
|
-
|
-
|
5.50%
|
Charles
R. Baker (9)
|
2,100,000
|
1.40%
|
-
|
-
|
1.40%
|
John
P. Rouse (10)
|
6,159,838
|
4.17%
|
-
|
-
|
4.17%
|
Steven
S. Hallock (11)
|
8,224,627
|
5.57%
|
-
|
-
|
5.56%
|
Walter
and Whitney Miles (12)
PO
Box 130
Auburn,
WA 98071
|
10,000,000
|
6.77%
|
-
|
-
|
6.77%
|
Kjell
H. Qvale (13)
901
Van Ness Avenue
San
Francisco, CA 94109
|
7,500,000
|
5.08%
|
-
|
-
|
5.08%
|
Jerry
Ostrin
3535
Fillmore Street #302
San
Francisco, CA 94123
|
-
|
-
|
45,000
|
59.57%
|
*
|
Joel
Fedder
3590
Mistletoe Lane
Longboat
Key, FL 34228
|
-
|
-
|
25,000
|
33.09%
|
*
|
Officers,
Directors,
executives
as group (7 persons)
|
41,666,872
|
26.39%
|
-
|
-
|
26.38%
|
(1) |
Except
as otherwise indicated, the address of each beneficial owner is c/o
OnScreen Technologies, Inc., 600 NW 14th
Avenue, Suite 100, Portland, Oregon
97209.
|
(2) |
Calculated
on the basis of 147,640,855 shares of common stock issued and outstanding
at February 28, 2007 except that shares of common stock underlying
options
and warrants exercisable within 60 days of the date hereof are deemed
to
be outstanding for purposes of calculating the beneficial ownership
of
securities of the holder of such options or warrants. This calculation
excludes shares of common stock issuable upon the conversion of Series
A
Preferred Stock.
|
(3) |
Calculated
on the basis of 75,543 shares of Series A Preferred Stock issued
and
outstanding at February 28, 2007.
|
(4) |
Calculated
on the basis of an aggregate of 147,640,855 shares of common stock
with
one vote per share and 75,543 shares of Series A Preferred Stock
with one
vote per share issued and outstanding at February 28, 2007, except
that
shares of common stock underlying options and warrants exercisable
within
60 days of the date hereof are deemed to be outstanding for purposes
of calculating beneficial ownership of securities of the holder of
such
options or warrants.
|
(5) |
Mr.
Bradley J. Hallock's common stock shares include 3,100,000 shares
he has
the right to purchase pursuant to a warrant. Mr. Hallock’s common stock
shares include 73,500 shares owned by his IRA
account.
|
(6) |
Mr.
Clough’s common shares include 3,640,485 shares he has the right to
purchase pursuant to a warrant.
|
(7) |
Mr.
Wall’s common stock shares include 700,000 shares he has the right to
purchase pursuant to a warrant. Mr. Wall’s common stock shares include
781,493 shares owned by his IRA
account.
|
(8) |
Mr.
Chandler’s common stock shares include 600,000 shares he has the right to
acquire pursuant to a warrant. Mr. Chandler’s common stock shares include
1,445,000 shares owned by his IRA account.
|
(9) |
Mr.
Baker’s common stock shares include 2,100,000 shares he has the right to
purchase pursuant to a warrant. Mr. Baker joined the Company on June
13,
2005 and stepped down August 28,
2006.
|
(10) |
Mr.
Rouse’s common stock shares include 100,000 shares he has the right to
purchase pursuant to a warrant. Mr. Rouse’s common stock shares include
16,500 shares owned by his IRA
account.
|
(11) |
Mr.
Steven S. Hallock’s common stock shares include 100,000 shares he has the
right to purchase pursuant to a
warrant.
|
(12) |
Mr.
and Mrs. Miles’ common stock share position of 10,000,000 shares
(including warrants) is comprised of direct entitlement (8,750,000
shares)
and related party management (1,250,000 shares) shares. The related
party
shares are held by their four sons: Jeffrey (312,500 shares), Joseph
(312,500 shares), Matthew (312,500 shares), and Scott (312,500 shares).
Mr. and Mrs. Miles’ direct entitlement and related party management common
stock shares include 2,000,000 shares they (1,750,000 shares) and
related
parties (250,000 shares) have the right to purchase pursuant to a
warrant.
|
(13) |
All
shares are owned by Kjell H. Qvale Survivors Trust.
|
Plan
category
|
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
plans
|
|
|
|
|
Equity
compensation plans approved by security holders
|
232,500
|
$0.42
|
1,767,500
|
Equity
compensation plans not approved by security holders
|
7,734,001
|
$0.13
|
-
|
Total
|
7,966,501
|
$0.14
|
1,767,500
|
Exhibit
No.
|
Description
|
3.11
|
Amended
Articles of Incorporation of the Company.
|
3.21
|
Bylaws
of the Company.
|
3.32
|
Articles
of Amendment to Certificate of Incorporation - Certificate of
Designations, Preferences, Limitations and Relative Rights of the
Series A
Preferred Stock, filed July 25, 2002.
|
3.42
|
Articles
of Amendment to Articles of Incorporation-Terms of Series A Convertible
Preferred Stock, filed November 13, 2003.
|
3.52
|
Amendment
to Restated Articles of Incorporation, filed December 23,
2003.
|
3.62
|
Articles
of Amendment to Certificate of Incorporation - Certificate of Designations
of the Series B Convertible Preferred Stock, filed April 1,
2004.
|
3.74
|
Restated
Articles of Incorporation, Officers’ Certificate and Colorado Secretary of
State Certificate filed June 30, 2004 showing corporate name change
to
OnScreen Technologies, Inc.
|
4.11
|
Investment
Agreement dated May 19, 2000 by and between the Registrant and
Swartz
Private Equity, LLC.
|
4.21
|
Form
of "Commitment Warrant" to Swartz Private Equity, LLC for the purchase
of
1,000,000 shares common stock in connection with the offering of
securities.
|
4.31
|
Form
of "Purchase Warrant" to purchase common stock issued to Swartz
Private
Equity, LLC from time to time in connection with the offering of
securities.
|
4.41
|
Warrant
Side-Agreement by and between the Registrant and Swartz Private
Equity,
LLC.
|
4.51
|
Registration
Rights Agreement between the Registrant and Swartz Private Equity,
LLC
related to the registration of the common stock to be sold pursuant
to the
Swartz Investment Agreement.
|
5.1
|
Opinion
and consent of Johnson, Pope, Bokor, Ruppel & Burns, LLP, filed
herewith.
|
10.12
|
Employment
Agreement between the Registrant and John Thatch, dated November
2,
1999.
|
10.22
|
Contract
and License Agreement between the Registrant and John Popovich,
dated July
23, 2001.
|
10.32
|
Agreement
by and among the Registrant, John Popovich and Fusion Three, LLC,
dated
January 14, 2004.
|
10.42
|
Letter
Agreement between the Registrant and John Popovich, dated January
15,
2004.
|
10.52
|
Master
Settlement and Release Agreement by and among the Registrant, Fusion
Three, LLC, Ryan Family Partners, LLC, and Capital Management Group,
Inc.,
dated February 3, 2004.
|
10.62
|
First
Amendment to Contract and License Agreement, dated February 3,
2004.
|
10.72
|
Employment
Agreement between the Registrant and Mark R. Chandler, COO/CFO,
dated
December 16, 2003.
|
10.82
|
Employment
Agreement between the Registrant and Stephen K. Velte, CTO dated
November
7, 2003.
|
10.9
|
Reserved.
|
10.103
|
Consulting
Services Agreement by and among the Registrant, David Coloris,
Excipio
Group, S.A., dated December 22, 2003.
|
10.112
|
Commission
Agreement between the Registrant and Gestibroker dated September
12,
2003.
|
10.122
|
Addendum
to Lease Agreement dated February 1, 2004.
|
10.134
|
Lease
Agreement dated October 15, 2004.
|
10.144
|
Second
Addendum to the Employment Agreement of John “JT” Thatch dated February 3,
2004.
|
10.152
|
Lockup
Agreement between the Registrant and Excipio Group, S.A., dated
December
12, 2003.
|
10.162
|
Agreement
between the Registrant and Visual Response Media Group, Inc., dated
February 3, 2004.
|
10.174
|
Assignment,
dated February 16, 2005, of OnScreen™ technology patents ownership from
inventor to CH Capital
|
10.184
|
Assignment,
dated February 16, 2005, of OnScreen™ technology patents ownership from CH
Capital to Company.
|
10.194
|
Contract
between SMTC Manufacturing Corporation and Company dated November
9,
2004
|
10.204
|
Technology
Reseller Agreement between eLutions, Inc. and Company dated January
31,
2005
|
10.214
|
Third
Addendum to the Employment Agreement of John “JT” Thatch dated March 28,
2005.
|
10.224
|
Promissory
Note dated March 25, 2005 evidencing $1,500,000 unsecured short
term
loan.
|
10.235
|
OnScreen
Technologies, Inc. 2005 Equity Incentive Plan
|
10.244
|
Employment
Agreement between the Registrant and Charles R. Baker dated November
21,
2005.
|
10.254
|
Employment
Agreement between the Registrant and William J. Clough, Esq. dated
November 21, 2005.
|
13.14
|
Annual
Report to security holders for 2005 on Form 10-KSB.
|
14.15
|
OnScreen
Technologies, Inc. Code of Ethics for Principal Executive and Financial
Officers and OnScreen Technologies, Inc. Code of Ethics and Business
Conduct Statement of General Policy
|
15.17
|
Letter
on unaudited interim financial information.
|
22.16
|
Proxy
Statement and Notice of 2006 Annual Shareholder
Meeting.
|
23.47
|
Consent
of Salberg & Company, P.A., Independent Registered Public Accounting
Firm for incorporation by reference of their report into Form 10-KSB
filed
herewith.
|
1 |
Incorporated
by reference to our Registration Statement on Form SB-2/A filed with
the
Commission on October 26, 2001.
|
2 |
Incorporated
by reference to our Form 10-KSB filed with the Commission on April
14,
2004.
|
3 |
Incorporated
by reference to our Report on Form S-8 filed with the Commission
on
January 15, 2004.
|
4 |
Incorporated
by reference to our Report on Form 10-KSB filed with the Commission
on May
4, 2005.
|
5 |
Incorporated
by reference to our Proxy Statement pursuant to Section 14(a) filed
October 7, 2005.
|
6 |
Incorporated
by reference, Proxy Statement and Notice of 2005 Annual Shareholder
Meeting filed with the Commission September 29,
2006.
|
7 |
Filed
herewith.
|
Name
|
Title
|
Date
|
__/s/________________________
|
CEO/President/Director
|
March
30, 2007
|
Russell
L. Wall
|
||
__/s/________________________
|
CFO/Principal
Accounting Officer
|
March
30, 2007
|
Mark
R. Chandler
|
||
__/s/________________________
|
Audit
Committee
|
March
30, 2007
|
Page
|
|
Report
of Independent Registered Public Accounting Firm
|
F-2
|
Balance
Sheet
|
F-3
|
Statements
of Operations
|
F-4
|
Statement
of Changes in Stockholders’ Equity (Deficit)
|
F-5
|
Statements
of Cash Flows
|
F-7
|
Notes
to Financial Statements
|
F-9
|
ASSETS
|
||||
CURRENT
ASSETS
|
||||
Cash
and cash equivalents
|
$
|
570,501
|
||
Accounts
receivable, net of allowance of $6,333
|
11,295
|
|||
Inventory
|
2,125,735
|
|||
Prepaid
expenses and other
|
141,474
|
|||
TOTAL
CURRENT ASSETS
|
2,849,005
|
|||
PROPERTY
AND EQUIPMENT, NET
|
102,239
|
|||
OTHER
ASSETS
|
||||
Note
Receivable
|
115,000
|
|||
Technology
rights, net
|
4,509,900
|
|||
Patent
Costs
|
582,965
|
|||
Deposits
and other
|
22,173
|
|||
TOTAL
OTHER ASSETS
|
5,230,038
|
|||
TOTAL
ASSETS
|
$
|
8,181,282
|
||
LIABILITIES
AND STOCKHOLDERS' DEFICIT
|
||||
CURRENT
LIABILITIES
|
||||
Accounts
payable
|
$
|
480,960
|
||
Preferred
stock dividends payable
|
27,353
|
|||
Accrued
expenses
|
132,914
|
|||
Accrued
compensation
|
85,000
|
|||
Deferred
Revenue
|
8,260
|
|||
Convertible
note payable, net of discounts of $52,439
|
947,561
|
|||
TOTAL
CURRENT LIABILITIES
|
1,682,048
|
|||
Convertible
notes payable, net of discounts of $253,303
|
396,697
|
|||
TOTAL
LIABILITIES
|
2,078,745
|
|||
Commitments
and contingencies (Note 6)
|
||||
STOCKHOLDERS'
DEFICIT
|
||||
Preferred
stock, par value $0.001; 10,000,000 shares authorized
|
||||
Convertible
Series A, preferred stock, 5,000,000 shares authorized,
|
||||
90,543
shares issued and outstanding;
|
||||
liquidation
preference of $90,543 at December 31, 2006
|
91
|
|||
Convertible
Series B preferred stock, 30,000 shares authorized,
|
||||
and
no shares outstanding
|
-
|
|||
Common
stock, par value $0.001; 200,000,000 shares authorized,
|
||||
147,127,238
shares issued and outstanding December 31, 2006
|
147,127
|
|||
Additional
paid-in capital
|
48,926,371
|
|||
Accumulated
deficit
|
(42,971,052
|
)
|
||
|
||||
TOTAL
STOCKHOLDERS' EQUITY
|
6,102,537
|
|||
TOTAL
LIABILITIES AND STOCKHOLDERS' EQUITY
|
$
|
8,181,282
|
2006
|
2005
|
||||||
REVENUES
|
|||||||
Product
Sales
|
$
|
256,688
|
$
|
92,474
|
|||
Rental
Income
|
-
|
41,176
|
|||||
Total
Revenue
|
256,688
|
133,650
|
|||||
COST
OF REVENUES
|
1,586,823
|
170,533
|
|||||
GROSS
PROFIT
|
(1,330,135
|
)
|
(36,883
|
)
|
|||
OPERATING
EXPENSES
|
|||||||
Selling,
general and administrative
|
6,422,006
|
4,942,320
|
|||||
Research
and development
|
2,661,965
|
1,420,069
|
|||||
Restructuring
costs
|
13,967
|
78,801
|
|||||
Impairment
loss
|
48,711
|
-
|
|||||
Bad
debt
|
2,333
|
11,780
|
|||||
TOTAL
OPERATING EXPENSES
|
9,148,982
|
6,452,970
|
|||||
LOSS
FROM OPERATIONS
|
(10,479,117
|
)
|
(6,489,853
|
)
|
|||
OTHER
INCOME (EXPENSE)
|
|||||||
Other
income
|
29,450
|
-
|
|||||
Other
expense
|
(1,695
|
)
|
(16,787
|
)
|
|||
Investment
income
|
40,576
|
20,680
|
|||||
Change
in Fair Value of Warrant Liability
|
3,718,543
|
-
|
|||||
Financing
Fees
|
(1,268,100
|
)
|
-
|
||||
Settlement
gain
|
301,675
|
16,667
|
|||||
Settlement
loss
|
(2,780,000
|
)
|
(300
|
)
|
|||
Interest
expense - Intrinsic value of convertible debt and amortization
of debt
discount
|
(3,647,451
|
)
|
(1,676,481
|
)
|
|||
Interest
expense
|
(395,214
|
)
|
(336,051
|
)
|
|||
TOTAL
OTHER INCOME (EXPENSE), NET
|
(4,002,216
|
)
|
(1,992,272
|
)
|
|||
NET
LOSS
|
(14,481,333
|
)
|
(8,482,125
|
)
|
|||
Preferred
stock dividends
|
(32,025
|
)
|
(201,895
|
)
|
|||
NET
LOSS ALLOCABLE TO COMMON STOCKHOLDERS
|
$
|
(14,513,358
|
)
|
$
|
(8,684,020
|
)
|
|
Basic
and diluted net loss per common share
|
$
|
(0.13
|
)
|
$
|
(0.12
|
)
|
|
Basic
and diluted net loss per common share allocable to common
stockholders
|
$
|
(0.13
|
)
|
$
|
(0.12
|
)
|
|
Weighted
average common shares outstanding
|
115,579,917
|
70,116,586
|
SERIES
A
|
|||||||||||||||||||
SERIES
B
|
PREFERRED
STOCK
|
COMMON
STOCK
|
|||||||||||||||||
PREFERRED
|
AND
PREFERRED
|
AND
COMMON
|
|||||||||||||||||
STOCK
|
STOCK
ISSUABLE
|
STOCK
ISSUABLE
|
|||||||||||||||||
SHARES
|
AMOUNT
|
SHARES
|
AMOUNT
|
SHARES
|
AMOUNT
|
||||||||||||||
Balance,
December 31, 2004
|
-
|
-
|
2,772,205
|
2,772
|
63,680,020
|
63,680
|
|||||||||||||
Warrants
and options granted for service and compensation
|
|||||||||||||||||||
Cancellation
of option granted for service
|
|||||||||||||||||||
Repricing
of options
|
|||||||||||||||||||
Common
stock issued for options and warrants exercised in exchange for
cash and
accrued compensation
|
605,000
|
605
|
|||||||||||||||||
Common
stock issued for services, compensation, and accrued
settlement
|
986,251
|
986
|
|||||||||||||||||
Common
stock issued in conjunction with debt financing
|
800,000
|
800
|
|||||||||||||||||
Common
stock acquired from prior employee per agreement
|
(150,000
|
)
|
(150
|
)
|
|||||||||||||||
Intrinsic
value of common stock conversion feature of convertible
debt
|
|||||||||||||||||||
Series
A Preferred Stock dividends, $0.10 per share
|
|||||||||||||||||||
Series
A Preferred Stock converted to common stock
|
(1,126,487
|
)
|
(1,126
|
)
|
4,505,948
|
4,506
|
|||||||||||||
Series
A Preferred Stock issued for services of employee
|
240,000
|
240
|
|||||||||||||||||
Amortization
of deferred compensation
|
|||||||||||||||||||
Net
loss for the year ended December 31, 2005
|
|||||||||||||||||||
Unrealized
losses on marketable securities
|
|||||||||||||||||||
Comprehensive
loss
|
|||||||||||||||||||
Balance,
December 31, 2005
|
-
|
$
|
-
|
1,885,718
|
$
|
1,886
|
70,427,219
|
$
|
70,427
|
||||||||||
Reclassification
to equity of accrued compensation payable in stock
|
|||||||||||||||||||
Warrants
and options granted for service and compensation
|
|||||||||||||||||||
Reclassification
of warrant liability, net
|
|||||||||||||||||||
Common
stock issued for options and warrants exercised in exchange for
cash and
accrued compensation
|
9,635,858
|
9,636
|
|||||||||||||||||
Common
stock issued for services and compensation
|
213,883
|
214
|
|||||||||||||||||
Common
stock issued in conjunction with the conversion of debt
|
54,561,380
|
54,561
|
|||||||||||||||||
Beneficial
conversion value and value of warrants issued with convertible
debt
|
|||||||||||||||||||
Series
A Preferred Stock dividends, $0.10 per share
|
|||||||||||||||||||
Series
A Preferred Stock dividends conversion to common stock
|
837,023
|
837
|
|||||||||||||||||
Series
B Preferred Stock dividends reversal
|
|||||||||||||||||||
Series
A Preferred Stock issued for services of employee
|
250,000
|
250
|
|||||||||||||||||
Series
B Preferred Stock issued for services of employee
|
1,000
|
1
|
|||||||||||||||||
Series
A Preferred Stock converted to common stock
|
(2,045,175
|
)
|
(2,045
|
)
|
10,201,875
|
10,202
|
|||||||||||||
Series
B Preferred Stock converted to common stock
|
(1,000
|
)
|
(1
|
)
|
1,250,000
|
1,250
|
|||||||||||||
Amortization
of deferred compensation
|
|||||||||||||||||||
Net
loss for the year ended December 31, 2006
|
|||||||||||||||||||
Unrealized
losses on marketable securities
|
|||||||||||||||||||
Comprehensive
loss
|
|||||||||||||||||||
Balance,
December 31, 2006
|
-
|
$
|
-
|
90,543
|
91
|
147,127,238
|
$
|
147,127
|
(Continued)
|
ACCUMULATED
|
TOTAL
|
||||||||||||||
ADDITIONAL
|
ACCUM-
|
DEFERRED
|
OTHER
|
STOCKHOLDERS’
|
||||||||||||
PAID-IN
|
ULATED
|
COMPENSATION
|
COMPREHENSIVE
|
EQUITY
|
||||||||||||
CAPITAL
|
DEFICIT
|
&
CONSULTING
|
LOSS
|
(DEFICIT)
I
|
||||||||||||
Balance,
December 31, 2004
|
22,150,289
|
(19,773,674
|
)
|
(438,282
|
)
|
-
|
2,004,785
|
|||||||||
Warrants
and options granted for service and compensation
|
415,150
|
415,150
|
||||||||||||||
Cancellation
of option granted for service
|
(27,200
|
)
|
27,200
|
-
|
||||||||||||
Repricing
of options
|
38,500
|
38,500
|
||||||||||||||
Common
stock issued for options and warrants exercised in exchange for
cash and
accrued compensation
|
161,145
|
161,750
|
||||||||||||||
Common
stock issued for services, compensation, and accrued
settlement
|
273,014
|
(177,000
|
)
|
97,000
|
||||||||||||
Common
stock issued in conjunction with debt financing
|
214,475
|
215,275
|
||||||||||||||
Common
stock acquired from prior employee per agreement
|
(151,575
|
)
|
151,500
|
(225
|
)
|
|||||||||||
Intrinsic
value of common stock conversion feature of convertible
debt
|
1,778,436
|
1,778,436
|
||||||||||||||
Series
A Preferred Stock dividends, $0.10 per share
|
(201,895
|
)
|
(201,895
|
)
|
||||||||||||
Series
A Preferred Stock converted to common stock
|
(3,380
|
)
|
-
|
|||||||||||||
Series
A Preferred Stock issued for services of employee
|
239,760
|
(143,333
|
)
|
96,667
|
||||||||||||
Amortization
of deferred compensation
|
437,241
|
437,241
|
||||||||||||||
Net
loss for the year ended December 31, 2005
|
(8,482,125
|
)
|
(8,482,125
|
)
|
||||||||||||
Unrealized
losses on marketable securities
|
(4,413
|
)
|
(4,413
|
)
|
||||||||||||
Comprehensive
loss
|
(8,486,538
|
)
|
||||||||||||||
Balance,
December 31, 2005
|
$
|
25,088,614
|
$
|
(28,457,694
|
)
|
$
|
(142,674
|
)
|
$
|
(4,413
|
)
|
$
|
(3,443,854
|
)
|
||
Reclassification
to equity of accrued compensation payable in stock
|
469,112
|
469,112
|
||||||||||||||
Warrants
and options granted for service and compensation
|
8,506,944
|
8,506,944
|
||||||||||||||
Reclassification
of warrant liability, net
|
(3,718,543
|
)
|
(3,718,543
|
)
|
||||||||||||
Common
stock issued for options and warrants exercised in exchange for
cash and
accrued compensation
|
205,723
|
215,359
|
||||||||||||||
Common
stock issued for services and compensation
|
8,595
|
8,809
|
||||||||||||||
Common
stock issued in conjunction with the conversion of debt
|
13,040,950
|
13,095,511
|
||||||||||||||
Beneficial
conversion value and value of warrants issued with convertible
debt
|
4,648,065
|
4,648,065
|
||||||||||||||
Series
A Preferred Stock dividends, $0.10 per share
|
(49,801
|
)
|
(49,801
|
)
|
||||||||||||
Series
A Preferred Stock dividends conversion to common stock
|
166,568
|
167,405
|
||||||||||||||
Series
B Preferred Stock dividends reversal
|
17,776
|
17,776
|
||||||||||||||
Series
A Preferred Stock issued for services of employee
|
249,750
|
(55,550
|
)
|
194,450
|
||||||||||||
Series
B Preferred Stock issued for services of employee
|
269,999
|
(59,999
|
)
|
210,001
|
||||||||||||
Series
A Preferred Stock converted to common stock
|
(8,157
|
)
|
-
|
|||||||||||||
Series
B Preferred Stock converted to common stock
|
(1,249
|
)
|
-
|
|||||||||||||
Amortization
of deferred compensation
|
258,223
|
258,223
|
||||||||||||||
Net
loss for the year ended December 31, 2006
|
(14,481,333
|
)
|
(14,481,333
|
)
|
||||||||||||
Unrealized
losses on marketable securities
|
4,413
|
4,413
|
||||||||||||||
Comprehensive
loss
|
(14,476,920
|
)
|
||||||||||||||
Balance,
December 31, 2006
|
48,926,371
|
(42,971,052
|
)
|
-
|
-
|
6,102,537
|
2006
|
2005
|
||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
|||||||
Net
Loss
|
$
|
(14,481,333
|
)
|
$
|
(8,482,125
|
)
|
|
Adjustments
to reconcile net loss to net cash used in operating
activities:
|
|||||||
Warrants
and notes issued for compensation and services
|
2,220,617
|
486,650
|
|||||
Stock
based settlement loss
|
2,780,000
|
-
|
|||||
Non
cash settlement gain
|
(150,016
|
)
|
|||||
Non-cash
interest expense, amortization of beneficial conversion value and
warrant
related debt discounts
|
3,647,450
|
1,676,481
|
|||||
Bad
debt
|
2,333
|
11,780
|
|||||
Write
down of inventory to lower of cost or market
|
1,245,431
|
-
|
|||||
Amortization
of technology rights
|
182,010
|
20,000
|
|||||
Amortization
of deferred consulting and compensation
|
258,223
|
437,241
|
|||||
Amortization
of deferred financing fees
|
381,050
|
64,000
|
|||||
Loss
on disposal of assets and asset shrinkage
|
-
|
16,787
|
|||||
Loss
on sale of marketable securities
|
4,413
|
-
|
|||||
Impairment
of long-lived assets
|
48,711
|
-
|
|||||
Compensation
and services expense payable in common stock
|
363,680
|
454,775
|
|||||
Depreciation
|
126,348
|
118,018
|
|||||
Increase
in Warrant Liability
|
(3,718,543
|
)
|
-
|
||||
Other
|
-
|
4,692
|
|||||
(INCREASE)
DECREASE IN ASSETS:
|
|||||||
Accounts
receivable and other receivables
|
(160
|
)
|
(28,401
|
)
|
|||
Inventory
|
(2,815,909
|
)
|
(552,648
|
)
|
|||
Note
Receivable
|
(115,000
|
)
|
-
|
||||
Prepaid
expenses and other current assets
|
13,966
|
(114,484
|
)
|
||||
Deposits
and other assets
|
70,804
|
(20,429
|
)
|
||||
INCREASE
(DECREASE) IN LIABILITIES:
|
|||||||
Accounts
payable
|
587,725
|
139,852
|
|||||
Accrued
expenses
|
(19,031
|
)
|
64,778
|
||||
Accrued
compensation
|
(30,310
|
)
|
75,310
|
||||
Deferred
revenues
|
(1,080
|
)
|
9,340
|
||||
Deferred
gain on sale of future revenues
|
-
|
||||||
NET
CASH USED IN OPERATING ACTIVITIES
|
(9,398,621
|
)
|
(5,618,383
|
)
|
|||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
|||||||
Investment
in technology rights
|
(800,000
|
)
|
-
|
||||
Investment
in patents
|
(153,869
|
)
|
(380,439
|
)
|
|||
Proceeds
from sales of marketable securities
|
31,291
|
396,541
|
|||||
Proceeds
from sale of property and equipment
|
-
|
6,472
|
|||||
Purchase
of property and equipment
|
(25,150
|
)
|
(96,083
|
)
|
|||
NET
CASH USED IN INVESTING ACTIVITIES
|
(947,728
|
)
|
(73,509
|
)
|
|||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
|||||||
Series
A convertible preferred stock dividends paid
|
(124
|
)
|
(121,250
|
)
|
|||
Purchase
of treasury stock
|
-
|
(15,225
|
)
|
||||
Proceeds
from notes and loans payable, net of expenses
|
10,499,950
|
5,011,000
|
|||||
Payments
on notes and loans payable
|
(525,475
|
)
|
(75,000
|
)
|
|||
Proceeds
from sales of common stock and exercise of warrants and options,
net of
offering costs
|
215,358
|
121,750
|
|||||
Deferred
stock issuance costs
|
(63,892
|
)
|
|||||
Proceeds
from issuance of preferred stock - Series A
|
-
|
||||||
NET
CASH PROVIDED BY FINANCING ACTIVITIES
|
10,189,709
|
4,857,383
|
|||||
NET
INCREASE IN CASH AND CASH EQUIVALENTS
|
$
|
(156,640
|
)
|
$
|
(834,509
|
)
|
|
Cash
and Cash Equivalents at Beginning of Year
|
727,141
|
1,561,650
|
|||||
CASH
AND CASH EQUIVALENTS AT END OF YEAR
|
$
|
570,501
|
$
|
727,141
|
2006
|
2005
|
|||||||||
SUPPLEMENTAL
DISCLOSURE OF CASH FLOW INFORMATION:
|
||||||||||
Interest
paid
|
$
|
386,915
|
$
|
261,785
|
||||||
Income
taxes paid
|
$
|
-
|
$
|
-
|
||||||
SUPPLEMENTAL
DISCLOSURE OF NON-CASH INVESTING AND FINANCING
ACTIVITIES:
|
||||||||||
Debt
and accrued liabilities settled/paid with common stock, net of
subscriptions receivable
|
$
|
-
|
$
|
181,664
|
||||||
Discount
on debt for intrinsic value of convertible notes payable
|
$
|
4,987,618
|
$
|
1,778,436
|
||||||
Other
comprehensive loss from unrealized loss
|
$
|
(4,413
|
)
|
$
|
4,413
|
|||||
Termination
of warrant and common stock returned
|
$
|
-
|
$
|
178,700
|
||||||
Common
stock issued for conversion of Series A preferred stock
|
$
|
1,920
|
$
|
1,126
|
||||||
Common
stock issued for conversion of Series B preferred stock
|
$
|
1
|
$
|
-
|
||||||
Common
stock issued for accrued expense settlements
|
$
|
20,150
|
$
|
54,000
|
||||||
Common
stock issued for deferred consulting and compensation
|
$
|
-
|
$
|
710,333
|
||||||
Common
stock issued for the conversion of debt
|
$
|
13,095,511
|
$
|
215,275
|
||||||
Value
of warrants paid for intangible technology rights
|
$
|
3,520,243
|
-
|
|||||||
Accounts
payable converted to note payable
|
$
|
375,475
|
-
|
|||||||
Common
stock issued to settle accrued preferred stock dividends
|
$
|
167,405
|
-
|
|||||||
Accrual
of preferred stock dividends
|
$
|
32,025
|
-
|
|||||||
Reclassification
of common stock payable to equity
|
$
|
469,112
|
-
|
2005
|
||||
Net
Loss Available to Common Stockholders:
|
||||
Net
loss available to common stockholders as reported
|
$
|
(8,684,020
|
)
|
|
Plus
total stock-based employee compensation cost included in the net
loss, net
of related tax effects
|
469,318
|
|||
Less
total stock-based employee compensation expenses determined under
fair
value based method for all awards, net of related tax
effects
|
(597,754
|
)
|
||
Pro
forma net loss
|
$
|
(8,812,456
|
)
|
|
Loss
per share:
|
||||
As
reported
|
$
|
(0.12
|
)
|
|
Pro
forma
|
$
|
(0.13
|
)
|
Convertible
preferred stock
|
497,987
|
|||
Warrants
and options
|
25,613,757
|
|||
Convertible
debt
|
8,250,000
|
|||
34,361,744
|
Equipment
|
81,922
|
|||
Computers
and software
|
90,213
|
|||
Vehicles
|
38,173
|
|||
Leasehold
improvements
|
10,988
|
|||
221,296
|
||||
Less
accumulated depreciation
|
(119,057
|
)
|
||
$
|
102,239
|
Technology
Rights
|
$ | 4,842,743 | ||
Accumulated
Amortization
|
(332,843 | ) | ||
$ | 4,509,900 |
Original
|
Notes
|
Notes
|
Balance
|
||||||||||
Principal
|
Converted
|
Repaid
|
12/31/06
|
||||||||||
Balance
at 12/31/05
|
5,000,000
|
(5,000,000
|
)
|
-
|
-
|
||||||||
New
notes in 2006
|
11,256,475
|
(9,081,000
|
)
|
(525,475
|
)
|
1,650,000
|
|||||||
Total
|
16,256,475
|
(14,081,000
|
)
|
(525,475
|
)
|
1,650,000
|
Beneficial
|
|||||||||||||
Conversion
|
Reclassification
|
BCF
Discount
|
|||||||||||
Feature
|
Amortization
|
to
Equity
|
12/31/06
|
||||||||||
Balance
at 12/31/05
|
270,163
|
270,163
|
-
|
-
|
|||||||||
New
notes in 2006
|
2,292,191
|
2,088,080
|
-
|
204,111
|
|||||||||
Total
|
2,562,354
|
2,358,243
|
-
|
204,111
|
Warrant
Value
|
|||||||||||||
Warrant
|
Reclassification
|
Discount
|
|||||||||||
Value
|
Amortization
|
to
Equity
|
12/31/06
|
||||||||||
Balance
at 12/31/05
|
-
|
-
|
-
|
-
|
|||||||||
New
notes in 2006
|
2,355,874
|
1,289,208
|
965,035
|
101,631
|
|||||||||
Total
|
2,355,874
|
1,289,208
|
965,035
|
101,631
|
|||||||||
Unamortized
discount at 12/31/06
|
(305,742
|
)
|
|||||||||||
Convertible
notes payable, net at 12/31/06
|
1,344,258
|
||||||||||||
Less
current portion (Due November 15, 2007)
|
947,561
|
||||||||||||
Notes
payable, net (Due from March to April, 2008)
|
396,697
|
Year
Ending December 31,
|
||||
2007
|
152,000
|
|||
2008
|
171,000
|
|||
2009
|
175,000
|
|||
2010
|
143,000
|
|||
$
|
641,000
|
2006
|
2005
|
||||||||||||
Number
of Warrants
|
Weighted
Average Exercise Price
|
Number
of Warrants
|
Weighted
Average Exercise Price
|
||||||||||
Balance
at beginning of period
|
75,000
|
$
|
0.25
|
2,150,000
|
$
|
0.55
|
|||||||
Granted
|
28,171,115
|
$
|
0.14
|
20,000
|
$
|
0.75
|
|||||||
Exercised
|
(8,095,858
|
)
|
$
|
0.01
|
(595,000
|
)
|
$
|
0.27
|
|||||
Forfeited
|
-
|
$
|
-
|
(1,500,000
|
)
|
$
|
0.69
|
||||||
Balance
at end of period
|
20,150,257
|
$
|
0.19
|
75,000
|
$
|
0.25
|
|||||||
Warrants
exercisable at end of period
|
20,150,257
|
$
|
0.19
|
75,000
|
$
|
0.25
|
|||||||
Weighted
average fair value of warrants granted during the period
|
$
|
0.37
|
$
|
0.75
|
Warrants
Outstanding and Exercisable
|
|||||||||||
Range
of Exercise Price
|
Number
Outstanding at December 31, 2006
|
Weighted
Average Remaining Contractual Life
|
Weighted
Average Exercise Price
|
||||||||
$ |
0.01
|
4,356,771
|
0.50
Years
|
$
|
0.01
|
||||||
0.20
|
14,340,485
|
1.78
Years
|
0.20
|
||||||||
0.25
|
|
123,001
|
0.01
Years
|
0.25
|
|||||||
0.33
- 0.35
|
|
330,000
|
0.04
Years
|
0.35
|
|||||||
0.50
- 1.00
|
1,000,000
|
0.11
Years
|
0.74
|
2006
|
2005
|
||||||||||||
Number
of Warrants and Options
|
Weighted
Average Exercise Price
|
Number
of Warrants and Options
|
Weighted
Average Exercise Price
|
||||||||||
Balance
at beginning of period
|
6,112,500
|
$
|
0.19
|
5,810,000
|
$
|
0.28
|
|||||||
Granted
|
8,757,485
|
0.04
|
2,547,500
|
0.12
|
|||||||||
Exercised
|
(1,540,000
|
)
|
0.08
|
(10,000
|
)
|
0.30
|
|||||||
Expired
|
(1,433,750
|
)
|
0.31
|
(100,000
|
)
|
0.25
|
|||||||
Forfeited
|
(6,432,735
|
)
|
0.03
|
(2,135,000
|
)
|
0.28
|
|||||||
Balance
at end of period
|
5,463,500
|
$
|
0.14
|
6,112,500
|
$
|
0.19
|
|||||||
Warrants
and options exercisable at end of period
|
4,978,500
|
$
|
0.14
|
5,961,250
|
$
|
0.19
|
Weighted
|
|||||||
Average
|
|||||||
Grant
|
|||||||
Date
|
|||||||
Nonvested
Shares
|
Shares
|
Fair
Value
|
|||||
Nonvested
at January 1, 2006
|
151,250
|
0.23
|
|||||
Granted
|
8,757,485
|
0.36
|
|||||
Vested
|
(1,991,000
|
)
|
0.55
|
||||
Forfeited
|
(6,432,735
|
)
|
0.3
|
||||
Nonvested
at December 31, 2006
|
485,000
|
0.45
|
2006
|
2005
|
||||||
Exercise price lower than the market price | $ | 0.36 | $ | 0.21 | |||
Exercise price equaled the market price | $ | 0.52 | $ | 0.19 | |||
Exercise price exceeded the market price | $ | 0.16 | $ | 0.19 |
Warrants
and Options Outstanding
|
Warrants
and Options Exercisable
|
||||||||||||||||
Range of Exercise Price |
Number
Outstanding at December 31, 2006
|
Weighted
Average Remaining Contractual Life
|
Weighted
Average Exercise Price
|
Number
Exercisable at December 31, 2006
|
Weighted
Average Exercise Price
|
||||||||||||
$ |
0.01
|
3,066,000
|
2.65
Years
|
$
|
0.01
|
2,716,000
|
$
|
0.01
|
|||||||||
0.20
- 0.25
|
2,060,000
|
1.02
Years
|
0.25
|
2,035,000
|
0.24
|
||||||||||||
0.35
- 0.50
|
|
55,000
|
0.06
Years
|
0.42
|
35,000
|
0.44
|
|||||||||||
0.55
- 0.75
|
282,500
|
0.24
Years
|
0.66
|
192,500
|
0.61
|
||||||||||||
5,463,500
|
3.98
Years
|
$
|
0.14
|
4,978,500
|
$
|
0.14
|
June
30, 2006
|
September
28, 2006
|
||||||
Expected
Volatility (based on historical volatility)
|
120.7
|
%
|
122.7
|
%
|
|||
Expected
Term (based on weighted average contractual term of
warrants)
|
2.5
years
|
2.5
years
|
|||||
Expected
Dividends
|
0
|
0
|
|||||
Discount
Rate
|
5.130
|
%
|
4.600
|
%
|
2006
|
2005
|
||||||
Computed
“expected” tax benefit
|
$
|
(4,912,000
|
)
|
(2,884,000
|
)
|
||
State
tax benefit, net of federal effect
|
(629,000
|
)
|
(308,000
|
)
|
|||
Change
in valuation allowance
|
4,855,000
|
2,399,000
|
|||||
Intrinsic
value of convertible debt
|
-
|
631,000
|
|||||
Equity
instruments for services
|
686,000
|
162,000
|
|||||
|
$
|
-
|
$
|
-
|
2006
|
||||
Deferred
tax assets:
|
||||
Net
operating loss carry forwards
|
$
|
10,720,000
|
||
Warrants
issued to employees
|
638,000
|
|||
Accrued
expenses payable with common stock
|
173,000
|
|||
Impairment
of assets
|
336,000
|
|||
Other
|
26,000
|
|||
Valuation
allowance for deferred tax asset
|
(11,893,000
|
)
|
||
Deferred
tax liabilities:
|
-
|
|||
Property
and equipment depreciation
|
(59,000
|
)
|
||
Valuation
allowance for deferred tax asset
|
59,000
|
|||
|
- | |||
$
|
-
|