GLOBAL RESOURCE CORPORATION |
(Exact name of registrant as specified in its charter) |
Nevada |
84-1565820 | |
(State or other jurisdiction of incorporation) |
(IRS employer identification no.) |
1000 Atrium Way, Suite 100
Mount Laurel, New Jersey 08054 |
(Address of principal executive offices) (Zip Code) |
Large accelerated filer o |
Accelerated filer o |
Non-accelerated filer o
(Do not check if a smaller reporting company) |
Smaller reporting company þ |
|
Page
| |||
PART I - FINANCIAL INFORMATION |
||||
Item 1. |
Financial Statements (Unaudited) |
|||
Condensed Consolidated Balance Sheet |
1 | |||
Condensed Consolidated Statements of Operations and Comprehensive Loss |
2 | |||
Condensed Consolidated Statement of Stockholders’ Equity (Deficit) |
3 | |||
Condensed Consolidated Statement of Cash Flows |
34 | |||
Notes to Condensed Consolidated Financial Statements |
35 | |||
Item 2. |
Management’s Discussion and Analysis of Financial Condition and Results of Operations |
61 | ||
Item 3. |
Quantitative and Qualitative Disclosures About Market Risk |
70 | ||
Item 4. |
Controls and Procedures |
70 | ||
Item 4T. |
Controls and Procedures |
70 | ||
PART II - OTHER INFORMATION |
||||
Item 1. |
Legal Proceedings |
71 | ||
Item 1A. |
Risk Factors |
71 | ||
Item 2. |
Unregistered Sales of Equity Securities and Use of Proceeds |
71 | ||
Item 3. |
Defaults Upon Senior Securities |
71 | ||
Item 4. |
Submission of Matters to a Vote of Security Holders |
71 | ||
Item 5. |
Other Information |
71 | ||
Item 6. |
Exhibits |
72 |
ITEM 1. |
FINANCIAL STATEMENTS |
(Unaudited) |
(Audited) |
|||||||
Period Ended |
Year Ended |
|||||||
June 30, 2009 |
December 31, 2008 |
|||||||
ASSETS |
||||||||
CURRENT ASSETS |
||||||||
Cash and cash equivalents |
$ |
1,011,347 |
$ |
2,013,730 |
||||
Short-term investments |
220,500 |
2,557,274 |
||||||
Prepaid Services |
1,082,875 |
1,508,875 |
||||||
Total current assets |
2,314,722 |
6,079,879 |
||||||
Property and equipment, net of depreciation |
1,692,815 |
1,358,299 |
||||||
OTHER ASSETS |
||||||||
Deposits |
123,727 |
123,726 |
||||||
Prepaid patent costs |
464,049 |
383,685 |
||||||
Total other assets |
587,776 |
507,411 |
||||||
TOTAL ASSETS |
$ |
4,595,313 |
$ |
7,945,589 |
||||
LIABILITIES AND STOCKHOLDERS' EQUITY |
||||||||
CURRENT LIABILITIES |
||||||||
Accounts payable and accrued liabilities |
$ |
741,238 |
$ |
889,489 |
||||
Deferred Revenue |
300,000 |
- |
||||||
Loans payable - equipment |
22,830 |
34,850 |
||||||
Capital lease obligation - equipment |
10,812 |
9,543 |
||||||
Severance payable |
200,000 |
200,000 |
||||||
Total current liabilities |
1,274,880 |
1,133,882 |
||||||
LONG-TERM LIABILITIES |
||||||||
Loans payable - equipment, net of current portion |
6,703 |
16,821 |
||||||
Capital lease obligation - equipment, net of current portion |
9,999 |
15,742 |
||||||
Severance payable, net of current portion |
900,000 |
1,000,000 |
||||||
Derivative financial instruments |
1,844,599 |
1,591,834 |
||||||
Total long-term liabilities |
2,761,301 |
2,624,397 |
||||||
Total liabilities |
4,036,181 |
3,758,279 |
||||||
COMMITMENTS AND CONTINGENCIES |
||||||||
STOCKHOLDERS' EQUITY |
||||||||
Preferred stock A - $.001 par value 100,000,000 shares authorized, none issued and outstanding at June 30, 2009, 5,000 issued and outstanding at December 31, 2008 |
5 | |||||||
Common stock, $.001 par value; 200,000,000 shares authorized, 70,275,664 shares issued and 63,580,703 outstanding at June 30, 2009, 69,549,164 shares issued and 62,854,203 outstanding at December 31, 2008 |
70,275 |
69,549 |
||||||
Additional paid-in capital |
38,056,070 |
35,842,053 |
||||||
Accumulated other comprehensive loss |
- |
(237,550 |
) | |||||
Deficit accumulated in the development stage |
(35,850,740 |
) |
(29,770,274 |
) | ||||
2,275,605 |
5,903,783 |
|||||||
Treasury Stock |
(1,716,473 |
) |
(1,716,473 |
) | ||||
Total stockholders' equity |
559,132 |
4,187,310 |
||||||
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY |
$ |
4,595,313 |
$ |
7,945,589 |
Three Months Ended |
Six Months Ended |
July 19, 2002 |
||||||||||||||||||
Restated |
Restated |
(Inception) |
||||||||||||||||||
June 30 |
June 30 |
June 30 |
June 30 |
to |
||||||||||||||||
2009 |
2008 |
2009 |
2008 |
June 30, 2009 |
||||||||||||||||
REVENUES |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
||||||||||
COST OF SALES |
- |
- |
- |
- |
||||||||||||||||
GROSS PROFIT |
- |
- |
- |
- |
- |
|||||||||||||||
OPERATING EXPENSES |
||||||||||||||||||||
General and administrative expenses |
3,093,423 |
12,811,514 |
5,236,282 |
16,259,524 |
45,258,653 |
|||||||||||||||
Research and development expenses |
395,087 |
308,735 |
680,359 |
434,993 |
1,961,398 |
|||||||||||||||
Total operating expenses |
3,488,510 |
13,120,249 |
5,916,641 |
16,694,517 |
47,220,051 |
|||||||||||||||
OPERATING LOSS |
(3,488,510 |
) |
(13,120,249 |
) |
(5,916,641 |
) |
(16,694,517 |
) |
(47,220,051 |
) | ||||||||||
OTHER INCOME (EXPENSE) |
||||||||||||||||||||
Loss on deposit and other |
(179,893 |
) | ||||||||||||||||||
Net realized loss on investments |
(1,194 |
) |
(17,438 |
) |
(1,194 |
) |
(899,206 |
) | ||||||||||||
Change in fair value of derivative financial instruments |
(948,619 |
) |
303,121 |
(252,765 |
) |
7,549,349 |
12,107,080 |
|||||||||||||
Interest expense |
(4,465 |
) |
(3,320 |
) |
(7,609 |
) |
(9,393 |
) |
(64,081 |
) | ||||||||||
Interest income |
58,490 |
40,289 |
113,987 |
44,076 |
405,411 |
|||||||||||||||
Total other income (expense) |
(894,594 |
) |
338,896 |
(163,825 |
) |
7,582,838 |
11,369,311 |
|||||||||||||
NET LOSS |
$ |
(4,383,104 |
) |
$ |
(12,781,353 |
) |
$ |
(6,080,466 |
) |
$ |
(9,111,679 |
) |
$ |
(35,850,740 |
) | |||||
OTHER COMPREHENSIVE INCOME (LOSS) |
||||||||||||||||||||
Unrealized loss on short-term investments |
$ |
550,441 |
$ |
(142,312 |
) |
$ |
237,550 |
$ |
(142,312 |
) |
$ |
(837,850 |
) | |||||||
Realized loss on short-term investments, net of taxes, reclassified from accumulated other comprehensive loss |
837,850 |
|||||||||||||||||||
COMPREHENSIVE LOSS |
$ |
(3,832,663 |
) |
$ |
(12,923,665 |
) |
$ |
(5,842,916 |
) |
$ |
(9,253,991 |
) |
$ |
(35,850,740 |
) | |||||
EARNINGS (LOSS) PER COMMON SHARE |
||||||||||||||||||||
BASIC |
$ |
(0.07 |
) |
$ |
(0.30 |
) |
$ |
(0.10 |
) |
$ |
(0.25 |
) |
||||||||
DILUTED |
$ |
(0.07 |
) |
$ |
(0.30 |
) |
$ |
(0.10 |
) |
$ |
(0.25 |
) |
||||||||
WEIGHTED AVERAGE NUMBER OF COMMON SHARES |
||||||||||||||||||||
BASIC |
63,367,077 |
42,450,685 |
63,144,988 |
36,596,908 |
||||||||||||||||
DILUTED |
63,367,077 |
42,450,685 |
63,144,988 |
36,596,908 |
Preferred Stock A |
Preferred Stock B |
Common Stock |
(Restated) |
Deficit
Accumulated |
(Restated) |
|
Accumulated |
(Restated) |
||||||||||||||||||||||||||||||||||||||||||||
Preferred |
Par Value $.001 |
Preferred |
Par Value $.001 |
Common |
Par Value $.001 |
Additional Paid-In |
during the
Development |
Deferred |
Stock
Subscription |
Treasury |
Other Comprehensive |
|||||||||||||||||||||||||||||||||||||||||
Shares |
$ Amount |
Shares |
$ Amount |
Shares |
$ Amount |
Capital |
Stage |
Compensation |
Receivable |
Stock |
Loss |
Total |
||||||||||||||||||||||||||||||||||||||||
Balance at July 19, 2002 (Inception) |
$ | - | $ | - | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | |||||||||||||||||||||||||||||||
Issuance of initial founders' shares, September 9, 2002 net of subsequent cancellations |
2,555,000 | - | ||||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock shares issued for cash: |
||||||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on November 5, 2002, at $.50 per share plus 8,000 warrants |
8,000 | 4,000 | 4,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on November 21, 2002, at $.50 per share plus 21,000 warrants |
21,000 | 10,500 | 10,500 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock shares issued for services rendered: |
||||||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for services rendered, on September 10, 2002, at $0.472 per share |
1,000,000 | 472,000 | 472,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for services rendered, in November 5, 2002, at $0.50 per share, plus 8,500 warrants |
8,500 | 4,250 | 4,250 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for services rendered, on December 5, 2002, at $0.50 per share, plus 5,100 warrants |
5,100 | 2,550 | 2,550 | |||||||||||||||||||||||||||||||||||||||||||||||||
Net loss for the period July 19, 2002 (Inception) through December 31, 2002 (Restated, see Note 19) |
(508,508 | ) | (508,508 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||
Balance at December 31, 2002 (Restated, see Note 19) |
- | - | - | - | 3,597,600 | - | 493,300 | (508,508 | ) | - | - | - | - | (15,208 | ) | |||||||||||||||||||||||||||||||||||||
Preferred Stock A |
Preferred Stock B |
Common Stock |
(Restated) |
Deficit
Accumulated |
(Restated) |
|
Accumulated |
(Restated) |
||||||||||||||||||||||||||||||||||||||||||||
Preferred |
Par Value $.001 |
Preferred |
Par Value $.001 |
Common |
Par Value $.001 |
Additional Paid-In |
during the
Development |
Deferred |
Stock
Subscription |
Treasury |
Other Comprehensive |
|||||||||||||||||||||||||||||||||||||||||
Shares |
$ Amount |
Shares |
$ Amount |
Shares |
$ Amount |
Capital |
Stage |
Compensation |
Receivable |
Stock |
Loss |
Total |
||||||||||||||||||||||||||||||||||||||||
Re-issuance of initial founders' shares, July 2003 |
1,455,000 | - | ||||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock shares issued for cash: |
||||||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on January 3, 2003, at $.50 per share plus 7,500 warrants |
7,500 | 3,750 | 3,750 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on January 27, 2003, at $.50 per share plus 6,500 warrants |
6,500 | 3,250 | 3,250 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on February 12, 2003, at $.50 per share plus 3,100 warrants |
3,100 | 1,550 | 1,550 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on February 27, 2003, at $.50 per share plus 6,400 warrants |
6,400 | 3,200 | 3,200 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on March 7, 2003, at $.50 per share plus 3,100 warrants |
3,100 | 1,550 | 1,550 | |||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on March 21, 2003, at $.50 per share plus 23,500 warrants |
23,500 | 11,750 | 11,750 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on April 9, 2003, at $.50 per share plus 4,600 warrants |
4,600 | 2,300 | 2,300 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on April 30, 2003, at $.50 per share plus 8,800 warrants |
8,800 | 4,400 | 4,400 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on May 7, 2003, at $.50 per share plus 27,400 warrants |
27,400 | 13,700 | 13,700 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on June 2, 2003, at $.50 per share plus 29,000 warrants |
29,000 | 14,500 | 14,500 | |||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock A |
Preferred Stock B |
Common Stock |
(Restated) |
Deficit
Accumulated |
(Restated) |
|
Accumulated |
(Restated) |
||||||||||||||||||||||||||||||||||||||||||||
Preferred |
Par Value $.001 |
Preferred |
Par Value $.001 |
Common |
Par Value $.001 |
Additional Paid-In |
during the
Development |
Deferred |
Stock
Subscription |
Treasury |
Other Comprehensive |
|||||||||||||||||||||||||||||||||||||||||
Shares |
$ Amount |
Shares |
$ Amount |
Shares |
$ Amount |
Capital |
Stage |
Compensation |
Receivable |
Stock |
Loss |
Total |
||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on June 5, 2003, at $.50 per share plus 8,500 warrants |
8,500 | 4,250 | 4,250 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on June 12, 2003, at $.50 per share plus 4,200 warrants |
4,200 | 2,100 | 2,100 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on July 11, 2003, at $.50 per share plus 12,800 warrants |
12,800 | 6,400 | 6,400 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on July 25, 2003, at $.50 per share plus 8,200 warrants |
8,200 | 4,100 | 4,100 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on August 4, 2003, at $.50 per share plus 6,000 warrants |
6,000 | 3,000 | 3,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on August 18, 2003, at $.50 per share plus 25,500 warrants |
25,500 | 12,750 | 12,750 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on August 19, 2003, at $.50 per share plus 10,000 warrants |
10,000 | 5,000 | 5,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on August 28, 2003, at $.50 per share plus 14,000 warrants |
14,000 | 7,000 | 7,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on September 16, 2003, at $.50 per share plus 31,000 warrants |
31,000 | 15,500 | 15,500 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on September 26, 2003, at $.50 per share plus 39,500 warrants |
39,500 | 19,750 | 19,750 |
Global Resource Corporation | ||||||||||||||||||||||||||||||||||||||||||||||||||
(A Development Stage Company) | ||||||||||||||||||||||||||||||||||||||||||||||||||
Consolidated Statements of Stockholders' Equity (Deficit) |
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock A |
Preferred Stock B |
Common Stock |
(Restated) |
Deficit
Accumulated |
(Restated) |
Accumulated |
(Restated) | |||||||||||||||||||||||||||||||||||||||||||||
Preferred |
Par Value $.001 |
Preferred |
Par Value $.001 |
Common |
Par Value $.001 |
Additional Paid-In |
during the
Development |
Deferred |
Stock
Subscription |
Treasury |
Other Comprehensive |
|||||||||||||||||||||||||||||||||||||||||
Shares |
$ Amount |
Shares |
$ Amount |
Shares |
$ Amount |
Capital |
Stage |
Compensation |
Receivable |
Stock |
Loss |
Total |
||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on October 10, 2003, at $.50 per share plus 38,900 warrants |
38,900 | 19,450 | 19,450 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on October 14, 2003, at $.50 per share plus 70,000 warrants |
70,000 | 35,000 | 35,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on October 23, 2003, at $.50 per share plus 4,500 warrants |
4,500 | 2,250 | 2,250 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on November 3, 2003, at $.50 per share plus 48,000 warrants |
48,000 | 24,000 | 24,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on November 18, 2003, at $.50 per share plus 32,800 warrants |
32,800 | 16,400 | 16,400 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on December 1, 2003, at $.50 per share plus 23,000 warrants |
23,000 | 11,500 | 11,500 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on December 10, 2003, at $.50 per share plus 12,500 warrants |
12,500 | 6,250 | 6,250 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on December 17, 2003, at $.50 per share plus 10,500 warrants |
10,500 | 5,250 | 5,250 | |||||||||||||||||||||||||||||||||||||||||||||||||
Stock subscriptions receivable, net |
(14,340 | ) | (14,340 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||
Net loss for the year ended December 31, 2003, (Restated, see Note 19) |
(203,659 | ) | (203,659 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||
Balance at December 31, 2003 (Restated, see Note 19) |
- | - | - | - | 5,572,400 | - | 753,200 | (712,167 | ) | - | (14,340 | ) | - | - | 26,693 | |||||||||||||||||||||||||||||||||||||
Global Resource Corporation | ||||||||||||||||||||||||||||||||||||||||||||||||||
(A Development Stage Company) | ||||||||||||||||||||||||||||||||||||||||||||||||||
Consolidated Statements of Stockholders' Equity (Deficit) |
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock A |
Preferred Stock B |
Common Stock |
(Restated) |
Deficit
Accumulated |
(Restated) |
Accumulated |
(Restated) | |||||||||||||||||||||||||||||||||||||||||||||
Preferred |
Par Value $.001 |
Preferred |
Par Value $.001 |
Common |
Par Value $.001 |
Additional Paid-In |
during the
Development |
Deferred |
Stock
Subscription |
Treasury |
Other Comprehensive |
|||||||||||||||||||||||||||||||||||||||||
Shares |
$ Amount |
Shares |
$ Amount |
Shares |
$ Amount |
Capital |
Stage |
Compensation |
Receivable |
Stock |
Loss |
Total |
||||||||||||||||||||||||||||||||||||||||
Common stock shares issued for cash: |
||||||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on January 4, 2004, at $.50 per share plus 32,890 warrants |
32,890 | 16,445 | 16,445 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on January 16, 2004, at $.50 per share plus 7,020 warrants |
7,020 | 3,510 | 3,510 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on January 28, 2004, at $.50 per share plus 33,000 warrants |
33,000 | 16,500 | 16,500 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on February 5, 2004, at $.50 per share plus 60,500 warrants |
60,500 | 30,250 | 30,250 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on February 17, 2004, at $.50 per share plus 30,000 warrants |
30,000 | 15,000 | 15,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on March 3, 2004, at $.50 per share plus 14,610 warrants |
14,610 | 7,305 | 7,305 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on March 16, 2004, at $.50 per share plus 8,000 warrants |
8,000 | 4,000 | 4,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on March 19, 2004, at $.50 per share plus 18,000 warrants |
18,000 | 9,000 | 9,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on March 25, 2004, at $.50 per share plus 49,500 warrants |
49,500 | 24,750 | 24,750 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on April 13, 2004, at $.50 per share plus 19,500 warrants |
19,500 | 9,750 | 9,750 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on April 23, 2004, at $.50 per share plus 11,000 warrants |
11,000 | 5,500 | 5,500 | |||||||||||||||||||||||||||||||||||||||||||||||||
Global Resource Corporation | ||||||||||||||||||||||||||||||||||||||||||||||||||
(A Development Stage Company) | ||||||||||||||||||||||||||||||||||||||||||||||||||
Consolidated Statements of Stockholders' Equity (Deficit) |
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock A |
Preferred Stock B |
Common Stock |
(Restated) |
Deficit
Accumulated |
(Restated) |
Accumulated |
(Restated) | |||||||||||||||||||||||||||||||||||||||||||||
Preferred |
Par Value $.001 |
Preferred |
Par Value $.001 |
Common |
Par Value $.001 |
Additional Paid-In |
during the
Development |
Deferred |
Stock
Subscription |
Treasury |
Other Comprehensive |
|||||||||||||||||||||||||||||||||||||||||
Shares |
$ Amount |
Shares |
$ Amount |
Shares |
$ Amount |
Capital |
Stage |
Compensation |
Receivable |
Stock |
Loss |
Total |
||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on July 6, 2004, at $.50 per share plus 538,000 warrants |
538,000 | 317,720 | 317,720 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on July 9, 2004, at $.50 per share plus 36,500 warrants |
36,500 | 18,250 | 18,250 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on August 13, 2004, at $.50 per share plus 11,000 warrants |
11,000 | 5,500 | 5,500 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on October 12, 2004, at $1.50 per share plus 43,000 warrants |
43,000 | 64,500 | 64,500 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on October 14, 2004, at $1.00 per share plus 2,000 warrants |
2,000 | 2,000 | 2,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on October 21, 2004, at $1.00 per share plus 3,125 warrants |
3,125 | 3,125 | 3,125 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common Stock Shares issued for services rendered: |
||||||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for services rendered on October 12, 2004, at $1.00 per share |
545,000 | 545,000 | (545,000 | ) | - | |||||||||||||||||||||||||||||||||||||||||||||||
Other: |
||||||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued in exchange for real estate on August 25, 2004 at $1.00 per share plus 500,000 warrants |
500,000 | 500,000 | 500,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued in exchange for real estate on September 7, 2004 at $1.00 per share plus 150,000 warrants |
150,000 | 150,000 | 150,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued as charitable contribution on October 12, 2004, at $1.00 per share |
50,000 | 50,000 | 50,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock
Initial Founder's shares cancelled on October 28, 2004 |
(250,000 | ) | - | - |
Global Resource Corporation | ||||||||||||||||||||||||||||||||||||||||||||||||||
(A Development Stage Company) | ||||||||||||||||||||||||||||||||||||||||||||||||||
Consolidated Statements of Stockholders' Equity (Deficit) |
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock A |
Preferred Stock B |
Common Stock |
(Restated) |
Deficit
Accumulated |
(Restated) |
Accumulated |
(Restated) | |||||||||||||||||||||||||||||||||||||||||||||
Preferred |
Par Value $.001 |
Preferred |
Par Value $.001 |
Common |
Par Value $.001 |
Additional Paid-In |
during the
Development |
Deferred |
Stock
Subscription |
Treasury |
Other Comprehensive |
|||||||||||||||||||||||||||||||||||||||||
Shares |
$ Amount |
Shares |
$ Amount |
Shares |
$ Amount |
Capital |
Stage |
Compensation |
Receivable |
Stock |
Loss |
Total |
||||||||||||||||||||||||||||||||||||||||
Stock subscriptions receivable, net |
(74,240 | ) | (74,240 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||
Net loss for the year ended December 31, 2004 |
(672,219 | ) | (672,219 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||
Balance at December 31, 2004 |
- | - | - | - | 7,485,045 | - | 2,551,305 | (1,384,386 | ) | (545,000 | ) | (88,580 | ) | - | - | 533,339 | ||||||||||||||||||||||||||||||||||||
Common stock shares issued for cash: |
||||||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on January 14, 2005, at $1.00 per share plus 5,000 warrants |
5,000 | 5,000 | 5,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on January 18, 2005, at $1.00 per share plus 10,000 warrants |
10,000 | 10,000 | 10,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on March 2, 2005, at $1.00per share plus 25,980 warrants |
25,980 | 25,980 | 25,980 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on March 29, 2005, at $1.00 per share |
2,000 | 2,000 | 2,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on September 16, 2005, at $2.00 per share plus 11,500 warrants |
11,500 | 23,000 | 23,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on October 5, 2005, at $2.00 per share plus 5,000 warrants |
5,000 | 10,000 | 10,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on October 5, 2005, at $2.00 per share plus 11,500 warrants |
11,500 | 23,000 | 23,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on November 2, 2005, at $2.00 per share plus 500 warrants |
500 | 1,000 | 1,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on November 2, 2005, at $1.00 per share plus 5,000 warrants |
5,000 | 5,000 | 5,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Global Resource Corporation | ||||||||||||||||||||||||||||||||||||||||||||||||||
(A Development Stage Company) | ||||||||||||||||||||||||||||||||||||||||||||||||||
Consolidated Statements of Stockholders' Equity (Deficit) |
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock A |
Preferred Stock B |
Common Stock |
(Restated) |
Deficit
Accumulated |
(Restated) |
Accumulated |
(Restated) | |||||||||||||||||||||||||||||||||||||||||||||
Preferred |
Par Value $.001 |
Preferred |
Par Value $.001 |
Common |
Par Value $.001 |
Additional Paid-In |
during the
Development |
Deferred |
Stock
Subscription |
Treasury |
Other Comprehensive |
|||||||||||||||||||||||||||||||||||||||||
Shares |
$ Amount |
Shares |
$ Amount |
Shares |
$ Amount |
Capital |
Stage |
Compensation |
Receivable |
Stock |
Loss |
Total |
||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on November 8, 2005, at $1.00 per share plus 22,000 warrants |
22,000 | 22,000 | 22,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on November 9, 2005, at $1.00 per share plus 5,000 warrants |
5,000 | 5,000 | 5,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on November 18, 2005, at $2.00 per share plus 97,000 warrants |
97,000 | 96,990 | 96,990 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on November 18, 2005, at $1.00 per share plus 16,000 warrants |
16,000 | 32,000 | 32,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on November 22, 2005, at $1.00 per share plus 7,000 warrants |
7,000 | 7,000 | 7,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on November 22, 2005, at $2.00 per share plus 24,835 warrants |
24,835 | 49,670 | 49,670 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on November 23, 2005, at $2.00 per share plus 2,000 warrants |
2,000 | 4,000 | 4,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on November 30, 2005, at $2.00 per share plus 5,000 warrants |
5,000 | 10,000 | 10,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on November 30, 2005, at $1.00 per share plus 25,000 warrants |
25,000 | 25,000 | 25,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on December 2, 2005, at $2.00 per share plus 2,500 warrants |
2,500 | 5,000 | 5,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Global Resource Corporation | ||||||||||||||||||||||||||||||||||||||||||||||||||
(A Development Stage Company) | ||||||||||||||||||||||||||||||||||||||||||||||||||
Consolidated Statements of Stockholders' Equity (Deficit) |
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock A |
Preferred Stock B |
Common Stock |
(Restated) |
Deficit
Accumulated |
(Restated) |
Accumulated |
(Restated) | |||||||||||||||||||||||||||||||||||||||||||||
Preferred |
Par Value $.001 |
Preferred |
Par Value $.001 |
Common |
Par Value $.001 |
Additional Paid-In |
during the
Development |
Deferred |
Stock
Subscription |
Treasury |
Other Comprehensive |
|||||||||||||||||||||||||||||||||||||||||
Shares |
$ Amount |
Shares |
$ Amount |
Shares |
$ Amount |
Capital |
Stage |
Compensation |
Receivable |
Stock |
Loss |
Total |
||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on December 2, 2005, at $1.00 per share plus 5,000 warrants |
5,000 | 5,000 | 5,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on December 6, 2005, at $2.00 per share plus 2,500 warrants |
2,500 | 5,000 | 5,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on December 7, 2005, at $2.00 per share plus 2,500 warrants |
2,500 | 5,000 | 5,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on December 7, 2005, at $1.00 per share plus 25,000 warrants |
25,000 | 25,000 | 25,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on December 8, 2005, at $2.00 per share plus 16,285 warrants |
16,285 | 32,570 | 32,570 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on December 14, 2005, at $2.00 per share plus 26,850 warrants |
26,850 | 53,700 | 53,700 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on December 16, 2005, at $1.00 per share plus 13,000 warrants |
13,000 | 13,000 | 13,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on December 19, 2005, at $2.00 per share plus 46,000 warrants |
46,000 | 92,000 | 92,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on December 28, 2005, at $2.00 per share plus 10,000 warrants |
10,000 | 20,000 | 20,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on December 30, 2005, at $.70 per share plus 338,000 warrants |
84,500 | 59,423 | 59,423 |
Global Resource Corporation | ||||||||||||||||||||||||||||||||||||||||||||||||||||
(A Development Stage Company) | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Consolidated Statements of Stockholders' Equity (Deficit) | ||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock A |
Preferred Stock B |
Common Stock |
(Restated) |
Deficit
Accumulated |
(Restated) |
|
Accumulated |
(Restated) |
||||||||||||||||||||||||||||||||||||||||||||
Preferred |
Par Value $.001 |
Preferred |
Par Value $.001 |
Common |
Par Value $.001 |
Additional Paid-In |
during the
Development |
Deferred |
Stock
Subscription |
Treasury |
Other Comprehensive |
|||||||||||||||||||||||||||||||||||||||||
Shares |
$ Amount |
Shares |
$ Amount |
Shares |
$ Amount |
Capital |
Stage |
Compensation |
Receivable |
Stock |
Loss |
Total |
||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on December 30, 2005, at $2.00 per share plus 6,500 warrants |
6,500 | 13,000 | 13,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on December 30, 2005, at $1.02 per share plus 100,000 warrants |
100,000 | 102,000 | 102,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on December 30, 2005, at $.65 per share plus 85,200 warrants |
21,300 | 13,815 | 13,815 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on December 30, 2005, at $.65 per share plus 20,000 warrants |
5,000 | 3,235 | 3,235 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on December 30, 2005, at $.73 per share plus 66,000 warrants |
16,500 | 12,033 | 12,033 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on December 30, 2005, at $.36 per share plus 18,000 warrants |
4,500 | 1,610 | 1,610 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on December 30, 2005, at $.64 per share plus 60,800 warrants |
15,200 | 9,750 | 9,750 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on December 30, 2005, at $.99 per share plus 8,000 warrants |
2,000 | 1,985 | 1,985 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on December 30, 2005, at $.70 per share plus 134,000 warrants |
33,500 | 23,385 | 23,385 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on December 31, 2005, at $1.02 per share plus 26,705 warrants |
26,705 | 61,362 | 61,362 | |||||||||||||||||||||||||||||||||||||||||||||||||
Global Resource Corporation | ||||||||||||||||||||||||||||||||||||||||||||||||||||
(A Development Stage Company) | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Consolidated Statements of Stockholders' Equity (Deficit) | ||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock A |
Preferred Stock B |
Common Stock |
(Restated) |
Deficit
Accumulated |
(Restated) |
|
Accumulated |
(Restated) |
||||||||||||||||||||||||||||||||||||||||||||
Preferred |
Par Value $.001 |
Preferred |
Par Value $.001 |
Common |
Par Value $.001 |
Additional Paid-In |
during the
Development |
Deferred |
Stock
Subscription |
Treasury |
Other Comprehensive |
|||||||||||||||||||||||||||||||||||||||||
Shares |
$ Amount |
Shares |
$ Amount |
Shares |
$ Amount |
Capital |
Stage |
Compensation |
Receivable |
Stock |
Loss |
Total |
||||||||||||||||||||||||||||||||||||||||
Common Stock Shares issued for services rendered: |
||||||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for services rendered on March 11, 2005, at $1.00 per share, plus 8,000 warrants |
8,000 | 8,000 | 8,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for services rendered on March 21, 2005, at $1.00 per share, plus 42,000 warrants |
42,000 | 42,000 | 42,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for services rendered on March 29, 2005, at $1.00 per share, plus 2,000 warrants |
2,500 | 2,500 | 2,500 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for services rendered on December 8, 2005, at $1.00 per share, plus 1,000 warrants |
1,000 | 1,000 | 1,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Other: |
||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued in exchange for real estate on January 18, 2005 at $1.00 per share plus 80,800 warrants |
80,800 | 80,800 | 80,800 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued to Careful Sell Holdings, LLC to acquire technology with zero value on February 23, 2005 |
7,500,000 | - | ||||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued to Careful Sell Holdings, LLC to acquire technology with zero value on March 29, 2005 |
30,000,000 | - | ||||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for payment of debts on March 11, 2005, at $1.00 per share plus 1,087 warrants |
1,087 | 1,087 | 1,087 | |||||||||||||||||||||||||||||||||||||||||||||||||
Stock subscriptions receiveable, net |
10,398 | 10,398 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Amortization of deferred compensation |
109,000 | 109,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Net loss for the year ended December 31, 2005 |
(1,291,169 | ) | (1,291,169 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||
Balance at December 31, 2005 |
- | - | - | - | 45,866,087 | - | 3,601,200 | (2,675,555 | ) | (436,000 | ) | (78,182 | ) | - | - | 411,463 |
Global Resource Corporation | ||||||||||||||||||||||||||||||||||||||||||||||||||||
(A Development Stage Company) | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Consolidated Statements of Stockholders' Equity (Deficit) | ||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock A |
Preferred Stock B |
Common Stock |
(Restated) |
Deficit
Accumulated |
(Restated) |
|
Accumulated |
(Restated) |
||||||||||||||||||||||||||||||||||||||||||||
Preferred |
Par Value $.001 |
Preferred |
Par Value $.001 |
Common |
Par Value $.001 |
Additional Paid-In |
during the
Development |
Deferred |
Stock
Subscription |
Treasury |
Other Comprehensive |
|||||||||||||||||||||||||||||||||||||||||
Shares |
$ Amount |
Shares |
$ Amount |
Shares |
$ Amount |
Capital |
Stage |
Compensation |
Receivable |
Stock |
Loss |
Total |
||||||||||||||||||||||||||||||||||||||||
Common stock shares issued for cash: |
||||||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on January 9, 2006, at $1.18 per share plus 61,000 warrants |
61,000 | 72,000 | 72,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on January 19, 2006, at $2.00 per share plus 3,000 warrants |
3,000 | 6,000 | 6,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on January 23, 2006, at $2.00 per share plus 2,500 warrants |
2,500 | 5,000 | 5,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on January 26, 2006, at $2.00 per share plus 29,500 warrants |
29,500 | 59,000 | 59,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on January 27, 2006, at $2.00 per share plus 11,100 warrants |
11,100 | 22,200 | 22,200 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on January 31, 2006, at $2.00 per share plus 15,000 warrants |
15,000 | 30,000 | 30,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on February 1, 2006, at $1.00 per share plus 2,000 warrants |
2,000 | 2,000 | 2,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on February 2, 2006, at $2.00 per share plus 1,000 warrants |
1,000 | 2,000 | 2,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on February 2, 2006, at $2.00 per share plus 6,000 warrants |
1,500 | 3,000 | 3,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on February 6, 2006, at $2.00 per share plus 10,000 warrants |
10,000 | 20,000 | 20,000 |
Global Resource Corporation | |||||||||||||||||||||||
(A Development Stage Company) | |||||||||||||||||||||||
Consolidated Statements of Stockholders' Equity (Deficit) | |||||||||||||||||||||||
|
|
|
|
|
|||||||||||||||||||
Preferred Stock A |
Preferred Stock B |
Common Stock |
(Restated) |
Deficit
Accumulated |
(Restated) |
|
Accumulated |
(Restated) |
|||||||||||||||
Preferred |
Par Value
$.001 |
Preferred |
Par Value $.001 |
Common |
Par Value $.001 |
Additional
Paid-In |
during the
Development |
Deferred |
Stock
Subscription |
Treasury |
Other
Comprehensive |
||||||||||||
Shares |
$ Amount |
Shares |
$ Amount |
Shares |
$ Amount |
Capital |
Stage |
Compensation |
Receivable |
Stock |
Loss |
Total |
|||||||||||
Common stock issued for cash on February 8, 2006, at $1.00 per share plus 100,000 warrants |
100,000 | 100,000 | 100,000 | ||||||||||||||||||||
|
|||||||||||||||||||||||
Common stock issued for cash on February 9, 2006, at $.31 per share plus 52,000 warrants |
26,000 | 8,125 | 8,125 | ||||||||||||||||||||
Common stock issued for cash on February 10, 2006, at $1.00 per share plus 10,000 warrants |
10,000 | 10,000 | 10,000 | ||||||||||||||||||||
Common stock issued for cash on February 15, 2006, at $2.00 per share plus 15,000 warrants |
15,000 | 30,000 | 30,000 | ||||||||||||||||||||
Common stock issued for cash on February 16, 2006, at $1.00 per share plus 200,000 warrants |
200,000 | 200,000 | 200,000 | ||||||||||||||||||||
Common stock issued for cash on February 16, 2006, at $2.00 per share plus 10,000 warrants |
10,000 | 20,000 | 20,000 | ||||||||||||||||||||
Common stock issued for cash on February 17, 2006, at $1.02 per share plus 50,000 warrants |
50,000 | 50,614 | 50,614 | ||||||||||||||||||||
Common stock issued for cash on February 22, 2006, at $2.00 per share plus 2,000 warrants |
2,000 | 4,000 | 4,000 | ||||||||||||||||||||
|
|||||||||||||||||||||||
Common stock issued for cash on February 28, 2006, at $1.00 per share plus 15,500 warrants |
15,500 | 15,500 | 15,500 | ||||||||||||||||||||
Common stock issued for cash on March 2, 2006, at $2.00 per share plus 15,000 warrants |
15,000 | 30,000 | 30,000 | ||||||||||||||||||||
Common stock issued for cash on March 13, 2006, at $1.00 per share plus 25,000 warrants |
25,000 | 25,000 | 25,000 | ||||||||||||||||||||
Common stock issued for cash on March 16, 2006, at $1.00 per share plus 2,500 warrants |
2,500 | 2,500 | 2,500 |
Global Resource Corporation | |||||||||||||||||||||||
(A Development Stage Company) | |||||||||||||||||||||||
Consolidated Statements of Stockholders' Equity (Deficit) | |||||||||||||||||||||||
|
|
|
|
|
|||||||||||||||||||
Preferred Stock A |
Preferred Stock B |
Common Stock |
(Restated) |
Deficit
Accumulated |
(Restated) |
|
Accumulated |
(Restated) |
|||||||||||||||
Preferred |
Par Value
$.001 |
Preferred |
Par Value $.001 |
Common |
Par Value $.001 |
Additional
Paid-In |
during the
Development |
Deferred |
Stock
Subscription |
Treasury |
Other
Comprehensive |
||||||||||||
Shares |
$ Amount |
Shares |
$ Amount |
Shares |
$ Amount |
Capital |
Stage |
Compensation |
Receivable |
Stock |
Loss |
Total |
|||||||||||
Common stock issued for cash on March 17, 2006, at $.36 per share plus 308,000 warrants |
154,000 | 55,175 | 55,175 | ||||||||||||||||||||
Common stock issued for cash on March 20, 2006, at $2.00 per share plus 11,800 warrants |
11,800 | 23,600 | 23,600 | ||||||||||||||||||||
Common stock issued for cash on April 5, 2006, at $2.00 per share plus 1,000 warrants |
1,000 | 2,000 | 2,000 | ||||||||||||||||||||
Common stock issued for cash on April 26, 2006, at $2.00 per share plus 8,000 warrants |
8,000 | 16,000 | 16,000 | ||||||||||||||||||||
Common stock issued for cash on May 4, 2006, at $2.00 per share plus 2,200 warrants |
2,200 | 4,400 | 4,400 | ||||||||||||||||||||
Common stock issued for cash on May 8, 2006, at $2.00 per share plus 500 warrants |
500 | 1,000 | 1,000 | ||||||||||||||||||||
Common stock issued for cash on May 10, 2006, at $2.00 per share plus 750 warrants |
750 | 1,500 | 1,500 | ||||||||||||||||||||
Common stock issued for cash on May 15, 2006, at $2.00 per share plus 2,500 warrants |
2,500 | 5,000 | 5,000 | ||||||||||||||||||||
Common stock issued for cash on May 17, 2006, at $1.00 per share plus 600,000 warrants |
600,000 | 600,000 | 600,000 | ||||||||||||||||||||
Common stock issued for cash on May 20, 2006, at $.49 per share plus 10,000 warrants |
6,436 | 3,148 | 3,148 | ||||||||||||||||||||
Common stock issued for cash on May 22, 2006, at $1.00 per share plus 2,000 warrants |
1,000 | 1,000 | 1,000 | ||||||||||||||||||||
Global Resource Corporation | |||||||||||||||||||||||
(A Development Stage Company) | |||||||||||||||||||||||
Consolidated Statements of Stockholders' Equity (Deficit) | |||||||||||||||||||||||
|
|
|
|
|
|||||||||||||||||||
Preferred Stock A |
Preferred Stock B |
Common Stock |
(Restated) |
Deficit
Accumulated |
(Restated) |
|
Accumulated |
(Restated) |
|||||||||||||||
Preferred |
Par Value
$.001 |
Preferred |
Par Value $.001 |
Common |
Par Value $.001 |
Additional
Paid-In |
during the
Development |
Deferred |
Stock
Subscription |
Treasury |
Other
Comprehensive |
||||||||||||
Shares |
$ Amount |
Shares |
$ Amount |
Shares |
$ Amount |
Capital |
Stage |
Compensation |
Receivable |
Stock |
Loss |
Total |
|||||||||||
Common stock issued for cash on May 25, 2006, at $1.00 per share plus 8,000 warrants |
8,000 | 16,000 | 16,000 | ||||||||||||||||||||
Common stock issued for cash on May 30, 2006, at $2.00 per share plus 19,500 warrants |
19,500 | 39,000 | 39,000 | ||||||||||||||||||||
Common stock issued for cash on June 2, 2006, at $1.00 per share plus 11,800 warrants |
11,800 | 11,800 | 11,800 | ||||||||||||||||||||
Common stock issued for cash on June 7, 2006, at $2.00 per share plus 1,250 warrants |
1,250 | 2,500 | 2,500 | ||||||||||||||||||||
Common stock issued for cash on June 7, 2006, at $2.00 per share plus 15,000 warrants |
15,000 | 14,990 | 14,990 | ||||||||||||||||||||
Common stock issued for cash on June 12, 2006, at $.50 per share plus 50,000 warrants |
25,000 | 12,485 | 12,485 | ||||||||||||||||||||
Common stock issued for cash on June 22, 2006, at $2.00 per share plus 2,500 warrants |
2,500 | 5,000 | 5,000 | ||||||||||||||||||||
Common stock issued for cash on June 23, 2006, at $1.00 per share plus 24,000 warrants |
24,000 | 24,000 | 24,000 | ||||||||||||||||||||
Common stock issued for cash on June 26, 2006, at $2.00 per share plus 1,900 warrants |
1,900 | 3,800 | 3,800 | ||||||||||||||||||||
Common stock issued for cash on July 6, 2006, at $2.00 per share plus 250 warrants |
250 | 500 | 500 | ||||||||||||||||||||
Common stock issued for cash on July 11, 2006, at $1.00 per share plus 25,000 warrants |
25,000 | 25,000 | 25,000 |
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock A |
Preferred Stock B |
Common Stock |
(Restated) |
Deficit
Accumulated |
(Restated) |
Accumulated |
(Restated) |
|||||||||||||||||||||||||||||||||||||||||||||
Preferred |
Par Value $.001 |
Preferred |
Par Value $.001 |
Common |
Par Value $.001 |
Additional
Paid-In |
during the
Development |
Deferred |
Stock
Subscription |
Treasury |
Other
Comprehensive |
|||||||||||||||||||||||||||||||||||||||||
Shares |
$ Amount |
Shares |
$ Amount |
Shares |
$ Amount |
Capital |
Stage |
Compensation |
Receivable |
Stock |
Loss |
Total |
||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on July 17, 2006, at $1.02 per share plus 872,000 warrants |
436,000 | 445,000 | 445,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on July 27, 2006, at $2.00 per share plus 2,250 warrants |
2,250 | 4,500 | 4,500 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on July 28, 2006, at $1.00 per share plus 10,000 warrants |
10,000 | 10,000 | 10,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on August 4, 2006, at $2.00 per share plus 100,000 warrants |
50,000 | 99,961 | 99,961 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on August 14, 2006, at $1.00 per share plus 160,000 warrants |
160,000 | 160,000 | 160,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on August 14, 2006, at $2.00 per share plus 100,000 warrants |
50,000 | 99,961 | 99,961 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on August 30, 2006, at $1.00 per share |
3,200 | 3,200 | 3,200 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on September 13, 2006, at $1.00 per share plus 14,500 warrants |
14,500 | 14,500 | 14,500 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on September 14, 2006, at $1.00 per share plus 50,000 warrants |
50,000 | 50,000 | 50,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on September 14, 2006, at $.35 per share plus 863,200 warrants |
431,600 | 288,207 | 288,207 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on September 15, 2006, at $1.00 per share plus 77,510 warrants |
47,150 | 47,510 | 47,510 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on September 15, 2006, at $2.00 per share plus 1,600 warrants |
1,600 | 3,200 | 3,200 | |||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock A |
Preferred Stock B |
Common Stock |
(Restated) |
Deficit
Accumulated |
(Restated) |
|
Accumulated |
(Restated) |
||||||||||||||||||||||||||||||||||||||||||||
Preferred |
Par Value $.001 |
Preferred |
Par Value $.001 |
Common |
Par Value $.001 |
Additional
Paid-In |
during the Development |
Deferred |
Stock
Subscription |
Treasury |
Other
Comprehensive |
|||||||||||||||||||||||||||||||||||||||||
Shares |
$ Amount |
Shares |
$ Amount |
Shares |
$ Amount |
Capital |
Stage |
Compensation |
Receivable |
Stock |
Loss |
Total |
||||||||||||||||||||||||||||||||||||||||
Common Stock Shares issued for services rendered: |
||||||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for services rendered, on September 22, 2006, at $1.04 per share plus 14,123 warrants |
14,123 | 14,746 | 14,746 | |||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for services rendered to old GRC (shell)'s officer, on September 23, 2006, at $2.00 per share |
25,000 | 25 | 49,975 | 50,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Other: |
||||||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued in exchange for investment in real estate on September 18, 2006, at $2.00 per share, plus 22,500 warrants |
22,500 | 45,000 | 45,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for conversion of old GRC (shell)'s debt on September 26, 2006, at approximately $0.05 per share |
2,681,837 | 2,682 | 118,000 | 120,682 | ||||||||||||||||||||||||||||||||||||||||||||||||
Stock subscriptions receiveable, net |
(582,511 | ) | (582,511 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||
Reclass deferred compensation due to adoption of SFAS 123(R) |
(436,000 | ) | 436,000 | - | ||||||||||||||||||||||||||||||||||||||||||||||||
Amortization of deferred compensation |
109,000 | 109,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Effect of reverse merger September 22, 2006 |
72,241 | 48,761 | (169,444 | ) | (120,683 | ) | ||||||||||||||||||||||||||||||||||||||||||||||
Common and Preferred Stock A issued for merger with Mobilestream Oil, Inc. on December 31, 2006, at $0.26 per share plus 27,205,867 warrants |
35,236,188 | 35,236 | 11,145,255 | 11,145 | 3,310,274 | (10,498 | ) | 3,346,157 | ||||||||||||||||||||||||||||||||||||||||||||
Cancellation of shares for merger with Mobilestream, Inc. on November 28, 2006 |
(37,500,000 | ) | (37,500 | ) | 37,500 | - | ||||||||||||||||||||||||||||||||||||||||||||||
Reclassification of derivative liability on warrants |
(16,139,529 | ) | (16,139,529 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||
Net loss for the year ended December 31, 2006 |
(5,010,541 | ) | (5,010,541 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||
Balance at December 31, 2006 |
35,236,188 | 35,236 | - | - | (25,113,329 | ) | 25,113 | (6,648,402 | ) | (7,696,594 | ) | - | (660,693 | ) | - | - | (14,945,340 | ) |
(Restated) |
Deficit |
(Restated) |
(Restated) |
|||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock A |
Preferred Stock B |
Common Stock |
Accumulated |
Accumulated |
||||||||||||||||||||||||||||||||||||||||||||||||
Preferred |
Par Value $.001 |
Preferred |
Par Value $.001 |
Common |
Par Value $.001 |
Additional
Paid-In |
during the
Development |
Deferred |
Stock
Subscription |
Treasury |
Other
Comprehensive |
|||||||||||||||||||||||||||||||||||||||||
Shares |
$ Amount |
Shares |
$ Amount |
Shares |
$ Amount |
Capital |
Stage |
Compensation |
Receivable |
Stock |
Loss |
Total |
||||||||||||||||||||||||||||||||||||||||
Common stock shares issued for cash : |
||||||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on January 29, 2007, at $0.30 per share |
8,000 | 8 | 2,392 | 2,400 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on February 2, 2007, at $0.30 per share |
3,500 | 4 | 1,046 | 1,050 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on February 21, 2007, at $0.30 per share |
6,000 | 6 | 1,794 | 1,800 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on March 7, 2007, at $1.08 per share |
186,822 | 187 | 201,156 | 201,343 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash from April 2, 2007, at $0.32 per share |
88,800 | 89 | 28,327 | 28,416 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash from April 23, 2007, at $0.32 per share |
66,500 | 67 | 21,213 | 21,280 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash from April 30, 2007, at $0.32 per share |
47,500 | 48 | 15,152 | 15,200 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash from May 7, 2007, at $0.32 per share |
9,100 | 9 | 2,903 | 2,912 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash from May 14, 2007, at $0.32 per share |
39,900 | 40 | 12,728 | 12,768 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash from May 21, 2007, at $0.32 per share |
56,588 | 57 | 18,051 | 18,108 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash from May 29, 2007, at $0.32 per share |
39,000 | 39 | 12,441 | 12,480 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash from June 4, 2007, at $0.32 per share |
19,873 | 20 | 6,339 | 6,359 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash from June 11, 2007, at $0.32 per share |
113,703 | 114 | 34,621 | 34,735 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash from June 25, 2007, at $0.32 per share |
18,600 | 19 | 5,933 | 5,952 | ||||||||||||||||||||||||||||||||||||||||||||||||
(Restated) |
(Restated) |
(Restated) |
||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock A |
Preferred Stock B |
Common Stock |
Deficit
Accumulated |
Accumulated |
||||||||||||||||||||||||||||||||||||||||||||||||
Preferred |
Par Value $.001 |
Preferred |
Par Value $.001 |
Common |
Par Value $.001 |
Additional
Paid-In |
during the
Development |
Deferred |
Stock
Subscription |
Treasury |
Other
Comprehensive |
|||||||||||||||||||||||||||||||||||||||||
Shares |
$ Amount |
Shares |
$ Amount |
Shares |
$ Amount |
Capital |
Stage |
Compensation |
Receivable |
Stock |
Loss |
Total |
||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on October 25, 2007, at $2.00 per share |
2,500 |
2 |
4,998 |
5,000 |
||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on December 20, 2007, at $1.00 per share plus 625,000 warrants |
1,000,000 |
1,000 |
999,000 |
1,000,000 |
||||||||||||||||||||||||||||||||||||||||||||||||
Common Stock Shares issued for services rendered: |
||||||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for services rendered, on March 19, 2007, at $1.00 per share |
5,000 | 5 | 4,995 | 5,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for services rendered, on March 19, 2007, at $0.50 per share |
20,000 | 20 | 9,980 | 10,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for services rendered, on March 20, 2007, at $0.50 per share |
11,000 | 11 | 10,989 | 11,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued to employee for services rendered, on April 20, 2007, at $1.38 per share |
250,000 | 250 | 344,750 | 345,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for services rendered, on May 30, 2007, at $1.05 per share |
3,417 | 3 | 3,301 | 3,304 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued to employee for services rendered, on June 1, 2007, at $1.36 per share |
194,500 | 195 | 264,325 | 264,520 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for services rendered, on July 9, 2007, at $1.00 per share |
4,700 | 4 | 4,696 | 4,700 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for services rendered, on July 18, 2007, at $0.80 per share |
37,500 | 37 | 29,963 | 30,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued to employee for services rendered, on August 1, 2007, at $4.43 per share |
100,000 | 100 | 442,900 | 443,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued to employee for services rendered, on August 19, 2007, at $4.50 per share |
250,000 | 250 | 1,124,750 | 1,125,000 |
(Restated) |
(Restated) |
(Restated) |
||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock A |
Preferred Stock B |
Common Stock |
Deficit
Accumulated |
Accumulated |
||||||||||||||||||||||||||||||||||||||||||||||||
Preferred |
Par Value $.001 |
Preferred |
Par Value $.001 |
Common |
Par Value $.001 |
Additional
Paid-In |
during the
Development |
Deferred |
Stock
Subscription |
Treasury |
Other
Comprehensive |
|||||||||||||||||||||||||||||||||||||||||
Shares |
$ Amount |
Shares |
$ Amount |
Shares |
$ Amount |
Capital |
Stage |
Compensation |
Receivable |
Stock |
Loss |
Total |
||||||||||||||||||||||||||||||||||||||||
Common stock issued for services rendered, on August 30, 2007, at $2.27 per share |
3,745 |
3 |
8,497 |
8,500 |
||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for services rendered, on August 30, 2007, at $0.69 per share |
30,041 |
30 |
20,698 |
20,728 |
||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for services rendered, on August 31, 2007, at $3.41per share |
1,000 |
1 |
3,409 |
3,410 |
||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for services rendered, on August 31, 2007, at $3.41 per share |
10,000 |
10 |
34,090 |
34,100 |
||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for services to be performed, service valued on August 31, 2007, at $3.41 per share |
350,000 | 350 | 1,193,150 | 1,193,500 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for services to be performed, service valued on September 14, 2007, at $2.29 per share |
150,000 | 150 | 343,350 | 343,500 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued to employee for services rendered, on October 1, 2007, at $2.60 per share |
300,000 | 300 | 779,700 | 780,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for services to be performed, service valued on October 02, 2007, at $2.47 per share |
350,000 | 350 | 864,150 | 864,500 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for services to be performed, service valued on October 02, 2007, at $2.40 per share |
75,000 | 75 | 179,926 | 180,001 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for services rendered, on October 9, 2007, at $2.69 per share |
47,579 | 47 | 127,703 | 127,750 | ||||||||||||||||||||||||||||||||||||||||||||||||
(Restated) |
(Restated) |
(Restated) |
||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock A |
Preferred Stock B |
Common Stock |
Deficit
Accumulated |
Accumulated |
||||||||||||||||||||||||||||||||||||||||||||||||
Preferred |
Par Value $.001 |
Preferred |
Par Value $.001 |
Common |
Par Value $.001 |
Additional
Paid-In |
during the
Development |
Deferred |
Stock
Subscription |
Treasury |
Other
Comprehensive |
|||||||||||||||||||||||||||||||||||||||||
Shares |
$ Amount |
Shares |
$ Amount |
Shares |
$ Amount |
Capital |
Stage |
Compensation |
Receivable |
Stock |
Loss |
Total |
||||||||||||||||||||||||||||||||||||||||
Common stock issued to employee for services rendered, on October 22, 2007, at $1.86 per share |
50,000 | 50 | 92,950 | 93,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for services rendered, on October 29, 2007, at $2.25 per share |
150,000 | 150 | 337,350 | 337,500 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for services rendered, on November 9, 2007, at $3.23 per share |
130,000 | 130 | 419,770 | 419,900 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for services rendered, on November 19, 2007, at $3.50 per share |
50,000 | 50 | 174,950 | 175,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for services rendered, on November 26, 2007, at $3.01 per share |
30,000 | 30 | 90,270 | 90,300 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for services rendered, on December 3, 2007, at $2.00 per share |
45,094 | 45 | 89,955 | 90,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for services rendered, on December 4, 2007, at $3.15 per share |
50,000 | 50 | 157,450 | 157,500 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for services rendered, on December 11, 2007, at $2.50 per share |
200,000 | 200 | 499,800 | 500,000 |
(Restated) |
(Restated) |
(Restated) |
||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock A |
Preferred Stock B |
Common Stock |
Deficit
Accumulated |
Accumulated |
||||||||||||||||||||||||||||||||||||||||||||||||
Preferred |
Par Value $.001 |
Preferred |
Par Value $.001 |
Common |
Par Value $.001 |
Additional
Paid-In |
during the
Development |
Deferred |
Stock
Subscription |
Treasury |
Other
Comprehensive |
|||||||||||||||||||||||||||||||||||||||||
Shares |
$ Amount |
Shares |
$ Amount |
Shares |
$ Amount |
Capital |
Stage |
Compensation |
Receivable |
Stock |
Loss |
Total |
||||||||||||||||||||||||||||||||||||||||
Common stock issued for services rendered, on December 17, 2007, at $1.446 per share |
400,000 | 400 | 578,052 | 578,452 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for services rendered, on December 17, 2007, at $2.50 per share |
100,000 | 100 | 249,900 | 250,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for services rendered, on December 18, 2007, at $3.02 per share |
50,000 | 50 | 150,950 | 151,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for services rendered, on December 21, 2007, at $3.00 per share |
40,000 | 40 | 119,960 | 120,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for services rendered, on December 27, 2007, at $3.10 per share |
50,000 | 50 | 154,950 | 155,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Other: |
||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock B Shares issued for settlement of services |
1,000 | 1 | 399,999 | 400,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Treasury stock, purchased from former officer on May 17, 2007, at $.70 per share |
(94,961 | ) | (66,473 | ) | (66,473 | ) | ||||||||||||||||||||||||||||||||||||||||||||||
Stock subscriptions receiveable, net |
475,000 | 475,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Amortization of deferred compensation |
109,000 | 109,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Reclassification of derivative liability into additional paid in capital due to cancellation of warrants |
2,187,850 | 2,187,850 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Net loss for the year ended December 31, 2007 (Restated, see Note 20) |
(6,578,331 | ) | (6,578,331 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||
Balance at December 31, 2007 (Restated, see Note 20) |
35,236,188 | 35,236 | 1,000 | 1 | 30,263,330 | 30,358 | 6,328,170 | (14,274,925 | ) | - | (185,693 | ) | (66,473 | ) | - | (8,133,326 | ) |
(Restated) |
(Restated) |
(Restated) |
||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock A |
Preferred Stock B |
Common Stock |
Deficit Accumulated |
Accumulated |
||||||||||||||||||||||||||||||||||||||||||||||||
Preferred |
Par Value $.001 |
Preferred |
Par Value $.001 |
Common |
Par Value $.001 |
Additional Paid-In |
during the Development |
Deferred |
Stock Subscription |
Treasury |
Other Comprehensive |
|||||||||||||||||||||||||||||||||||||||||
Shares |
$ Amount |
Shares |
$ Amount |
Shares |
$ Amount |
Capital |
Stage |
Compensation |
Receivable |
Stock |
Loss |
Total |
||||||||||||||||||||||||||||||||||||||||
Common stock shares issued for cash : |
||||||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on February 19, 2008, at $2.00 per share |
17,000 | 17 | 33,983 | 34,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on March 5, 2008, at $1.61 per share |
31,057 | 31 | 49,969 | 50,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on March 18, 2008, at $1.00 per share, plus 850,669 warrants |
850,669 | 851 | 849,818 | 850,669 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on March 26, 2008, at $1.00 per share, plus 1,138,500 warrants |
1,138,500 | 1,138 | 1,137,362 | 1,138,500 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on March 26, 2008, at $1.18 per share |
9,000 | 9 | 10,611 | 10,620 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on April 1, 2008, at $1.00 per share, plus 3,387,980 warrants |
3,387,980 | 3,388 | 3,384,593 | 3,387,981 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on April 11, 2008, at $1.11 per share, plus 1,929,775 warrants |
1,929,775 | 1,930 | 2,148,662 | 2,150,592 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on April 25, 2008, at $1.19 per share, plus 1,487,139 warrants |
1,487,139 | 1,487 | 1,771,366 | 1,772,853 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on May 15, 2008, at $1.10 per share plus 39,100 warrants |
39,100 | 39 | 42,891 | 42,930 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on June 12, 2008, at $1.00 per share, plus 236,909 warrants |
236,909 | 237 | 236,672 | 236,909 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on June 23, 2008, at $1.00 per share |
250,000 | 250 | 249,750 | 250,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on July 1, 2008, at $1.00 per share, plus 391,730 warrants |
391,730 | 392 | 391,338 | 391,730 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on July 21, 2008, at $1.00 per share, plus 73,480 warrants |
73,480 | 73 | 73,407 | 73,480 |
(Restated) |
(Restated) |
(Restated) |
||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock A |
Preferred Stock B |
Common Stock |
Deficit Accumulated |
Accumulated |
||||||||||||||||||||||||||||||||||||||||||||||||
Preferred |
Par Value $.001 |
Preferred |
Par Value $.001 |
Common |
Par Value $.001 |
Additional Paid-In |
during the Development |
Deferred |
Stock Subscription |
Treasury |
Other Comprehensive |
|||||||||||||||||||||||||||||||||||||||||
Shares |
$ Amount |
Shares |
$ Amount |
Shares |
$ Amount |
Capital |
Stage |
Compensation |
Receivable |
Stock |
Loss |
Total |
||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on August 21, 2008, at $.88 per share |
10,000 | 10 | 8,740 | 8,750 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on September 4, 2008, at $1.04 per share |
13,867 | 14 | 14,384 | 14,398 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on September 29, 2008, at $1.00 per share |
1,723,844 | 1,724 | 1,722,120 | 1,723,844 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on October 7, 2008, at $1.00 per share |
497,375 | 497 | 496,878 | 497,375 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on October 7, 2008, at $1.00 per share |
7,500 | 8 | 7,492 | 7,500 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on October 10, 2008, at $1.00 per share |
10,000 | 10 | 9,990 | 10,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for cash on October 15, 2008, at $1.00 per share, plus 2,500 warrants |
241,000 | 241 | 240,359 | 240,600 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued on December 16, 2008, at $0 per share |
850,000 | 850 | 1,089 | 1,939 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common stock shares issued for services rendered: |
||||||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for services rendered, on February 1, 2008, at $2.95 per share |
100,000 | 100 | 294,900 | 295,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for services rendered, on February 6, 2008, at $2.63 per share |
150,000 | 150 | 394,350 | 394,500 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for services rendered, on February 13, 2008, at $2.39 per share |
12,500 | 13 | 29,862 | 29,875 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for services rendered, on February 15, 2008, at $2.42 per share |
20,000 | 20 | 48,380 | 48,400 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for services rendered, on February 28, 2008, at $2.15 per share |
25,000 | 25 | 53,725 | 53,750 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for services rendered, on February 29, 2008, at $2.19 per share |
175,000 | 175 | 383,075 | 383,250 |
(Restated) |
(Restated) |
(Restated) |
||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock A |
Preferred Stock B |
Common Stock |
Deficit Accumulated |
Accumulated |
||||||||||||||||||||||||||||||||||||||||||||||||
Preferred |
Par Value $.001 |
Preferred |
Par Value $.001 |
Common |
Par Value $.001 |
Additional Paid-In |
during the Development |
Deferred |
Stock Subscription |
Treasury |
Other Comprehensive |
|||||||||||||||||||||||||||||||||||||||||
Shares |
$ Amount |
Shares |
$ Amount |
Shares |
$ Amount |
Capital |
Stage |
Compensation |
Receivable |
Stock |
Loss |
Total |
||||||||||||||||||||||||||||||||||||||||
Common stock issued for services rendered, on March 14, 2008, at $2.10 per share |
5,000 | 5 | 10,495 | 10,500 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for services rendered, on March 18, 2008, at $1.60 per share |
30,000 | 30 | 47,970 | 48,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for services rendered, on March 19, 2008, at $1.60 per share |
20,000 | 20 | 31,980 | 32,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for services rendered, on March 31, 2008, at $1.90 per share |
350,000 | 350 | 664,650 | 665,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for services rendered, on April 1, 2008, at $1.95 per share |
70,000 | 70 | 136,430 | 136,500 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for penalty, on April 2, 2008, at $1.84 per share |
50,000 | 50 | 91,950 | 92,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for services rendered, on April 4, 2008, at $1.90 per share |
20,000 | 20 | 37,980 | 38,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for services rendered, on April 4, 2008, at $1.90 per share |
1,066,666 | 1,067 | 2,025,598 | 2,026,665 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for services rendered, on April 14, 2008, at $3.05 per share |
150,000 | 150 | 457,350 | 457,500 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for services rendered, on April 29, 2008, at $3.07 per share |
883,333 | 883 | 2,710,950 | 2,711,833 |
(Restated) |
(Restated) |
(Restated) |
||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock A |
Preferred Stock B |
Common Stock |
Deficit Accumulated |
Accumulated |
||||||||||||||||||||||||||||||||||||||||||||||||
Preferred |
Par Value $.001 |
Preferred |
Par Value $.001 |
Common |
Par Value $.001 |
Additional Paid-In |
during the Development |
Deferred |
Stock Subscription |
Treasury |
Other Comprehensive |
|||||||||||||||||||||||||||||||||||||||||
Shares |
$ Amount |
Shares |
$ Amount |
Shares |
$ Amount |
Capital |
Stage |
Compensation |
Receivable |
Stock |
Loss |
Total |
||||||||||||||||||||||||||||||||||||||||
Common stock issued for services rendered, on May 7, 2008, at $2.55 per share |
1,000,000 | 1,000 | 2,549,000 | 2,550,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for services rendered, on May 12, 2008, at $2.65 per share |
20,000 | 20 | 52,980 | 53,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for services rendered, on May 13, 2008, at $2.79 per share |
50,000 | 50 | 139,450 | 139,500 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for services rendered, on June 3, 2008, at $2.10 per share |
150,000 | 150 | 314,850 | 315,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for services rendered, on June 11, 2008, at $2.25 per share |
88,750 | 89 | 199,599 | 199,688 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for services rendered, on June 13, 2008, at $2.25 per share |
125,000 | 125 | 281,125 | 281,250 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for penalty to "POOF", on June 30, 2008, at $2.09 per share |
650,000 | 650 | 1,357,850 | 1,358,500 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for services rendered, on July 14, 2008, at $1.66 per share |
200,000 | 200 | 331,800 | 332,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for services rendered, on July 25, 2008, at $1.40 per share |
75,000 | 75 | 104,925 | 105,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for services rendered, on August 8, 2008, at $1.03 per share |
75,000 | 75 | 77,175 | 77,250 |
(Restated) |
(Restated) |
(Restated) |
||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock A |
Preferred Stock B |
Common Stock |
Deficit Accumulated |
Accumulated |
||||||||||||||||||||||||||||||||||||||||||||||||
Preferred |
Par Value $.001 |
Preferred |
Par Value $.001 |
Common |
Par Value $.001 |
Additional Paid-In |
during the Development |
Deferred |
Stock Subscription |
Treasury |
Other Comprehensive |
|||||||||||||||||||||||||||||||||||||||||
Shares |
$ Amount |
Shares |
$ Amount |
Shares |
$ Amount |
Capital |
Stage |
Compensation |
Receivable |
Stock |
Loss |
Total |
||||||||||||||||||||||||||||||||||||||||
Common stock issued for services rendered, on August 25, 2008, at $1.25 per share |
6,000 | 6 | 7,494 | 7,500 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for services rendered, on September 8, 2008, at $.96 per share |
1,500,000 | 1,500 | 1,438,500 | 1,440,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for services rendered, on October 7, 2008, at $1.49 per share |
100,000 | 100 | 148,900 | 149,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for services rendered, on October 15, 2008, at $1.25 per share |
60,000 | 60 | 74,940 | 75,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for services rendered, on October 20, 2008, at $1.50 per share |
125,000 | 125 | 187,375 | 187,500 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for services rendered, on October 24, 2008, at $1.37 per share |
100,000 | 100 | 136,900 | 137,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for services rendered, on October 31, 2008, at $1.55 per share, plus 300,000 warrants |
150,000 | 150 | 232,350 | 232,500 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for services rendered, on December 16, 2008, at $1.35 per share |
12,600 | 13 | 16,997 | 17,010 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for services rendered, on December 18, 2008, at $1.08 per share |
100,000 | 100 | 107,900 | 108,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued to employees for services rendered, on June 26, 2008, at $2.08 per share |
7,500 | 8 | 16,632 | 16,640 |
(Restated) |
(Restated) |
(Restated) |
||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock A |
Preferred Stock B |
Common Stock |
Deficit Accumulated |
Accumulated |
||||||||||||||||||||||||||||||||||||||||||||||||
Preferred |
Par Value $.001 |
Preferred |
Par Value $.001 |
Common |
Par Value $.001 |
Additional Paid-In |
during the Development |
Deferred |
Stock Subscription |
Treasury |
Other Comprehensive |
|||||||||||||||||||||||||||||||||||||||||
Shares |
$ Amount |
Shares |
$ Amount |
Shares |
$ Amount |
Capital |
Stage |
Compensation |
Receivable |
Stock |
Loss |
Total |
||||||||||||||||||||||||||||||||||||||||
Common stock warrants and option activity: |
||||||||||||||||||||||||||||||||||||||||||||||||||||
Common Stock Warrants issued for services (BOD) on February 7, 2008, at $2.43 per share (6,000 warrants) |
21,870 | 21,870 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Common Stock Warrants issued for services (BOD) on May 21, 2008, at $2.47 per share (9,000 warrants) |
14,795 | 14,795 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Common Stock Warrants issued for services (BOD) on September 23, 2008, at $2.25 per share (25,000 warrants) |
50,000 | 50,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Common Stock Warrants issued for services (BOD) on November 13, 2008, at $1.35 per share (20,000 warrants) |
24,600 | 24,600 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Common Stock Warrants issued for services to non-employee on September 3, 2008, at $2.75 per share (76,500 warrants) |
78,030 | 78,030 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Common Stock Warrants issued for services to non-employee on October 1, 2008, at $1.36 per share (300,000 warrants) |
102,285 | 102,285 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Common Stock Warrants exercised cashless by Nutmeg/Black Diamond on April 2, 2008, at $1.84 per share |
58,478 | 58 | (58 | ) | - | |||||||||||||||||||||||||||||||||||||||||||||||
Common Stock Warrants exercised cashless by Nutmeg/Black Diamond on April 2, 2008, at $1.84 per share |
66,011 | 66 | (66 | ) | - | |||||||||||||||||||||||||||||||||||||||||||||||
Common Stock Warrants exercised cashless by POOF on July 3, 2008, at $1.42 per share |
325,957 | 326 | (326 | ) | - | |||||||||||||||||||||||||||||||||||||||||||||||
Common Stock Options issued to employee on October 1, 2008, at fair value of $1.04 per share |
1,040,000 | 1,040,000 |
(Restated) |
(Restated) |
(Restated) |
||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock A |
Preferred Stock B |
Common Stock |
Deficit Accumulated |
Accumulated |
||||||||||||||||||||||||||||||||||||||||||||||||
Preferred |
Par Value $.001 |
Preferred |
Par Value $.001 |
Common |
Par Value $.001 |
Additional Paid-In |
during the Development |
Deferred |
Stock Subscription |
Treasury |
Other Comprehensive |
|||||||||||||||||||||||||||||||||||||||||
Shares |
$ Amount |
Shares |
$ Amount |
Shares |
$ Amount |
Capital |
Stage |
Compensation |
Receivable |
Stock |
Loss |
Total |
||||||||||||||||||||||||||||||||||||||||
Other: |
||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred stock B - converted to common stock on April 8, 2008 |
(1,000 | ) | (1 | ) | 206,559 | 207 | (206 | ) | ||||||||||||||||||||||||||||||||||||||||||||
Preferred stock A - converted by former officer into common stock on June 25, 2008 |
(1,791,064 | ) | (1,791 | ) | 895,532 | 895 | 896 | - | ||||||||||||||||||||||||||||||||||||||||||||
Preferred stock A - converted by former officer into common stock on August 13, 2008 |
(33,440,124 | ) | (33,440 | ) | 16,720,062 | 16,720 | 16,720 | - | ||||||||||||||||||||||||||||||||||||||||||||
Treasury stock, purchased from former officer on August 13, 2008, for $.25 per share |
(6,600,000 | ) | (1,650,000 | ) | (1,650,000 | ) | ||||||||||||||||||||||||||||||||||||||||||||||
Stock subscription receivable, net |
(130,518 | ) | 185,693 | 55,175 | ||||||||||||||||||||||||||||||||||||||||||||||||
Record other comprehensive loss - net unrealized gain /(loss) on short-term investments: |
||||||||||||||||||||||||||||||||||||||||||||||||||||
Other comprehensive loss - net unrealized loss recorded at June 30, 2008 |
(142,312 | ) | (142,312 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||
Other comprehensive loss - net unrealized loss recorded at September 30, 2008 |
(819,015 | ) | (819,015 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||
Other comprehensive loss - net unrealized loss recorded at December 31,2008 |
(114,073 | ) | (114,073 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||
Reclassification of unrealized loss deemed to be other than temporary |
837,850 | 837,850 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Amortization and write-off of deferred compensation |
218,000 | 218,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Net loss for the year ended December 31, 2008 |
(15,495,349 | ) | (15,495,349 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||
Balance at December 31, 2008 |
5,000 | $ | 5 | - | $ | - | 62,854,203 | $ | 69,549 | $ | 35,842,053 | $ | (29,770,274 | ) | $ | - | $ | - | $ | (1,716,473 | ) | $ | (237,550 | ) | $ | 4,187,310 |
(Restated) |
(Restated) |
(Restated) |
||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock A |
Preferred Stock B |
Common Stock |
|
Deficit
Accumulated |
|
Accumulated |
|
|||||||||||||||||||||||||||||||||||||||||||||
Preferred |
Par Value $.001 |
Preferred |
Par Value $.001 |
Common |
Par Value $.001 |
Additional Paid-In |
during the Development |
Deferred |
Stock
Subscription |
Treasury |
Other
Comprehensive |
|||||||||||||||||||||||||||||||||||||||||
Shares |
$ Amount |
Shares |
$ Amount |
Shares |
$Amount |
Capital |
Stage |
Compensation |
Receivable |
Stock |
Loss |
Total |
||||||||||||||||||||||||||||||||||||||||
Common stock shares issued for services rendered: |
||||||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for services rendered, on Jan. 8, 2009, at $1.17 per share plus 150,000 warrants |
60,000 | 60 | 70,140 | 70,200 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for services rendered, on Feb 24, 2009, at $1.30 per share |
15,000 | 15 | 19,485 | 19,500 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for services rendered, on March 20, 2009, at $1.25 per share plus 60,041 warrants |
19,000 | 19 | 23,731 | 23,750 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common stock warrants and option activity: |
||||||||||||||||||||||||||||||||||||||||||||||||||||
Common Stock Warrants issued for services Non-Employees on Jan. 2, 2009, at $1.50 |
25,787 | 25,787 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Common Stock Warrants issued for services Non-Employees on Feb. 18, 2009, at $2.50 |
31,666 | 31,666 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Common Stock Warrants issued for services Non-Employees on March 2, 2009, at $1.02 |
9,103 | 9,103 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Common Stock Warrants issued for services (BOD) on March 27, 2009, at $1.04 |
27,119 | 27,119 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Common Stock Warrants amortization expense issued for services Non-Employees on October 31, 2008, at $1.58 |
102,285 | 102,285 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Record Common Stock Options expense for options issued to employee on October 1, 2008, at fair value of $1.04 per share |
260,000 | 260,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Other: |
||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred stock A - converted to common stock on January 6, 2009 |
(5,000 | ) | (5 | ) | 2,500 | 2 | 3 | - | ||||||||||||||||||||||||||||||||||||||||||||
Record other comprehensive loss - unrealized loss recorded at March 31, 2009 |
(312,891 | ) | (312,891 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||
Net loss for the period ended March 31, 2009 |
(1,697,362 | ) | (1,697,362 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||
. | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance at March 31, 2009 |
- | $ | - | - | $ | - | 62,950,703 | $ | 69,645 | $ | 36,411,372 | $ | (31,467,636 | ) | $ | - | $ | - | $ | (1,716,473 | ) | $ | (550,441 | ) | $ | 2,746,467 |
(Restated) |
(Restated) |
(Restated) |
||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock A |
Preferred Stock B |
Common Stock |
|
Deficit
Accumulated |
|
Accumulated |
|
|||||||||||||||||||||||||||||||||||||||||||||
Preferred |
Par Value $.001 |
Preferred |
Par Value $.001 |
Common |
Par Value $.001 |
Additional Paid-In |
during the Development |
Deferred |
Stock
Subscription |
Treasury |
Other
Comprehensive |
|||||||||||||||||||||||||||||||||||||||||
Shares |
$ Amount |
Shares |
$ Amount |
Shares |
$Amount |
Capital |
Stage |
Compensation |
Receivable |
Stock |
Loss |
Total |
||||||||||||||||||||||||||||||||||||||||
Common stock shares issued for services rendered: |
||||||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for services rendered, on April 22, 2009, at $1.13 per share |
225,000 | 225 | 254,025 | 254,250 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for services rendered, on March 24, 2009, at $1.37 per share |
105,000 | 105 | 143,745 | 143,850 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common stock issued for services rendered, on May 12, 2009, at $1.64 per share |
300,000 | 300 | 491,700 | 492,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common stock warrants and option activity: |
||||||||||||||||||||||||||||||||||||||||||||||||||||
Common Stock Warrants issued for services Non-Employees on April 1, 2009, at $1.50 |
32,887 | 32,887 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Common Stock Warrants issued for services Non-Employees on April 1, 2009, at $1.01 |
46,960 | 46,960 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Common Stock Warrants amortization expense issued for services Non-employees on Jan. 2, 2009, at $1.50 |
25,787 | 25,787 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Common Stock Warrants amortization expense issued for services Non-employees on March 2, 2009, at $1.02 |
27,309 | 27,309 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Common Stock Warrants amortization expense issued for services Non-Employees on October 31, 2008, at $1.58 |
102,285 | 102,285 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Record Common Stock Options expense for options issued to employee on October 1, 2008, at fair value of $1.04 per share |
520,000 | 520,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Other: |
||||||||||||||||||||||||||||||||||||||||||||||||||||
Record other comprehensive loss - unrealized loss recorded at June 30, 2009 |
550,441 | 550,441 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Net loss for the quarter ended June 30, 2009 |
(4,383,104 | ) | (4,383,104 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||
. | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance at June 30, 2009 |
- | $ | - | - | $ | - | 63,580,703 | $ | 70,275 | $ | 38,056,070 | $ | (35,850,740 | ) | $ | - | $ | - | $ | (1,716,473 | ) | $ | - | $ | 559,132 |
July 19, 2002 |
||||||||||||
Six Months Ended |
(Inception) |
|||||||||||
June 30, |
June 30, |
to |
||||||||||
2009 |
2008 |
June 30, 2009 |
||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES |
Restated |
|||||||||||
Net loss |
$ | (6,080,466 | ) | $ | (9,111,679 | ) | $ | (35,850,740 | ) | |||
Adjustments to reconcile net loss to net cash used in operating activities: |
||||||||||||
Depreciation |
109,742 | 43,323 | 391,595 | |||||||||
Preferred stock issued for services |
400,000 | |||||||||||
Common stock issued for services |
43,250 | 13,194,734 | 20,916,071 | |||||||||
Amortization of prepaid common stock issued for services |
1,301,300 | 1,290,750 | 4,691,425 | |||||||||
Common stock warrants and options issued for services |
1,211,186 | 29,375 | 2,542,765 | |||||||||
Amortization of deferred compensation |
54,500 | 545,000 | ||||||||||
Loss on sale of property and equipment |
18,955 | |||||||||||
Loss on sale of real estate and forfeiture of deposit |
212,936 | |||||||||||
Loss on sale of short-term investments |
17,438 | 1,194 | 17,438 | |||||||||
Change in fair value of derivative financial instruments |
252,765 | (7,549,349 | ) | (12,107,080 | ) | |||||||
Other than temporary losses on short-term investments |
837,850 | |||||||||||
Common stock issued as charitable contribution |
50,000 | |||||||||||
Changes in operating assets and liabilities |
||||||||||||
Prepaid services |
85,000 | |||||||||||
Deposits |
- | (1,716 | ) | (178,726 | ) | |||||||
Prepaid patent costs |
(80,364 | ) | (157,113 | ) | (464,049 | ) | ||||||
Accounts payable and accrued liabilities |
(148,250 | ) | (33,441 | ) | 943,668 | |||||||
Deferred revenue |
300,000 | 300,000 | ||||||||||
Severance payable |
(100,000 | ) | 1,100,000 | |||||||||
Total adjustments |
2,992,067 | 6,872,257 | 20,217,848 | |||||||||
Net cash used in operating activities |
(3,088,399 | ) | (2,239,422 | ) | (15,632,892 | ) | ||||||
CASH FLOWS FROM INVESTING ACTIVITIES |
||||||||||||
Purchase of property and equipment - equipment & machinery |
(74,718 | ) | (38,504 | ) | (666,697 | ) | ||||||
Purchase of property and equipment - construction-in-progress |
(369,540 | ) | (294,980 | ) | (1,299,619 | ) | ||||||
Proceeds from sale of property and equipment |
44,200 | |||||||||||
Proceeds from sale of real estate |
617,864 | |||||||||||
Purchase of short-term investments |
(4,045,113 | ) | (4,586,334 | ) | ||||||||
Proceeds from sale of short-term investments |
2,556,886 | 145,298 | 3,510,546 | |||||||||
Net cash provided by (used in) investing activities |
2,112,628 | (4,233,299 | ) | (2,380,040 | ) | |||||||
CASH FLOWS FROM FINANCING ACTIVITIES |
||||||||||||
Issuance of common stock for cash |
9,925,054 | 21,002,175 | ||||||||||
Proceeds for stock to be issued |
465,210 | |||||||||||
Proceeds from stock subscription receivable |
55,175 | (130,518 | ) | |||||||||
Purchase of treasury stock |
(1,716,473 | ) | ||||||||||
Repayment of loans payable and capital lease obligation |
(26,612 | ) | (139,950 | ) | (130,905 | ) | ||||||
Net cash provided by (used in) financing activities |
(26,612 | ) | 10,305,489 | 19,024,279 | ||||||||
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS |
(1,002,383 | ) | 3,832,768 | 1,011,347 | ||||||||
CASH AND CASH EQUIVALENTS |
||||||||||||
- BEGINNING OF PERIOD |
2,013,730 | 780,425 | ||||||||||
CASH AND CASH EQUIVALENTS |
||||||||||||
- END OF PERIOD |
$ | 1,011,347 | $ | 4,613,193 | $ | 1,011,347 | ||||||
SUPPLEMENTAL DISCLOSURES OF |
||||||||||||
NON-CASH ACTIVITIES: |
||||||||||||
Interest Paid |
$ | 4,465 | $ | 9,393 | $ | 63,323 |
|
1) The design, manufacture and sale of machinery and equipment units, embodying the Technology. |
|
2) The ownership and operation of plants to use the Technology in conjunction with other investors. |
|
3) The formation of Joint-Venture relationships with established companies. |
As of June 30, 2009 |
As of June 30, 2008 |
|||||||
Options |
1,200,000 | 200,000 | ||||||
Warrants |
22,075,836 | 22,164,085 | ||||||
Convertible preferred stock |
16,720,062 | |||||||
Total |
23,275,836 | 39,084,147 |
June 30, 2009 |
July 19, 2002
(inception) to
June 30, 2009 |
|||||||
Dividend yield |
0% | 0% | ||||||
Expected volatility |
141%-151% | 100% - 240% | ||||||
Risk-free interest rate |
.80% - 1.87% | .80% - 4.97% | ||||||
Expected life |
.5 - 5 years |
.5 years - 5 year |
||||||
Expected forfeiture rate |
0% | 0% |
Warrants |
Range of Exercise price |
Weighted Average
Exercise price |
||||||||||
Balance at December 31, 2008 |
21,425,795 | $ | .80 - $4.75 | $ | 2.79 | |||||||
Granted |
650,041 | $ | 1.02 - $2.50 | $ | 1.30 | |||||||
Cancelled |
||||||||||||
Exercised |
||||||||||||
Balance at June 30, 2009 |
22,075,836 | $ | .80 - $4.75 | $ | 2.75 | |||||||
Exercisable at June 30, 2009 |
10,806,429 | $ | 2.00 |
Warrants Outstanding |
Warrants Exercisable |
|||||||||||||||||||||
Exercise Price |
Number Outstanding
at 06/30/09 |
Weighted Average
Remaining Contractual Life |
Weighted Average
Exercise Price |
Number Outstanding
at 06/30/09 |
Weighted Average
Exercise Price |
|||||||||||||||||
$ | 0.80 | 400,000 | 0.50 | $ | 0.80 | 400,000 | $ | 0.80 | ||||||||||||||
$ | 1.02 | 60,000 | 4.67 | $ | 1.02 | - | $ | 1.02 | ||||||||||||||
$ | 1.04 | 30,000 | 4.74 | $ | 1.04 | 30,000 | $ | 1.04 | ||||||||||||||
$ | 1.10 | 200,000 | 1.81 | $ | 1.10 | - | $ | 1.10 | ||||||||||||||
$ | 1.35 | 20,000 | 4.38 | $ | 1.35 | 20,000 | $ | 1.35 | ||||||||||||||
$ | 1.50 | 300,000 | 1.66 | $ | 1.50 | - | $ | 1.50 | ||||||||||||||
$ | 2.00 | 9,847,782 | 0.35 | $ | 2.00 | 9,537,782 | $ | 2.00 | ||||||||||||||
$ | 2.25 | 25,000 | 4.24 | $ | 2.25 | 25,000 | $ | 2.25 | ||||||||||||||
$ | 2.50 | 350,041 | 0.45 | $ | 2.50 | 350,041 | $ | 2.50 | ||||||||||||||
$ | 2.63 | 6,000 | 3.61 | $ | 2.63 | 6,000 | $ | 2.63 | ||||||||||||||
$ | 2.75 | 5,734,546 | 0.79 | $ | 2.75 | 428,606 | $ | 2.75 | ||||||||||||||
$ | 2.83 | 9,000 | 3.89 | $ | 2.83 | 9,000 | $ | 2.83 | ||||||||||||||
$ | 4.00 | 1,387,600 | 0.75 | $ | 4.00 | - | $ | 4.00 | ||||||||||||||
$ | 4.75 | 3,705,867 | 0.75 | $ | 4.75 | - | $ | 4.75 | ||||||||||||||
22,075,836 | $ | 2.75 | 10,806,429 | $ | 2.00 |
Date |
Derivative Liability on Condensed Consolidated Balance Sheets |
Gain (Loss) impacting Condensed Consolidated Statements of Operations and Comprehensive Loss | |||||||
December 31, 2008 |
$ | 1,591,834 | |||||||
June 30, 2009 |
$ | 1,844,599 |
$
$ |
(948,619
(252,765 |
)
) |
3 months
6 months |
Warrants |
Date |
Exercise Price |
Market Price of Underlying Common Stock |
Expected Volatility Rate |
Risk Free Interest Rate |
Expected Life |
CRC B & D |
06/30/2009 |
$ 2.75 |
$ 1.35 |
135% |
.51% |
9 months |
CRC E |
06/30/2009 |
$ 4.00 |
$ 1.35 |
135% |
.51% |
9 months |
Mobilestream |
06/30/2009 |
$ 4.75 |
$ 1.35 |
135% |
.51% |
9 months |
Number of
Option shares |
Weighted Average
Exercise price |
Number of
Vested Option shares |
||||||||||
Options from July 19, 2002 (inception) to December 31, 2004 |
- | |||||||||||
Granted |
200,000 | $ | 1.00 | 50,000 | ||||||||
Options as of December 31, 2005 |
200,000 | $ | 1.00 | 50,000 | ||||||||
Options as of December 31, 2006 |
200,000 | $ | 1.00 | 100,000 | ||||||||
Options as of December 31, 2007 |
200,000 | $ | 1.00 | 150,000 | ||||||||
Granted |
5,000,000 | $ | 1.18 | 1,000,000 | ||||||||
Exercised |
||||||||||||
Forfeited/expired |
||||||||||||
Options as of December 31, 2008 |
5,200,000 | $ | 1.17 | 1,200,000 | ||||||||
Granted |
||||||||||||
Exercised |
||||||||||||
Forfeited/expired |
||||||||||||
Options as of June 30, 2009 |
5,200,000 | $ | 1.17 | 1,200,000 |
1. |
Research and development including the testing of the products and services for the heavy oil field use. |
2. |
Design and testing of a prototype device or system to deliver the products and services as a prelude to the commercial exploitation. |
3. |
Upon full satisfaction of the Phase II objectives, Global Heavy Oil Corporation and Schlumberger will enter into a joint venture for the commercial exploitation of the products and services. |
Cost |
Fair Value |
Unrealized Gain/(Loss) |
Realized Gain / (Loss) |
|||||||||||||
Preferred Stock |
$ | 220,500 | $ | 220,500 | $ | 0 | $ | 0 | ||||||||
Total |
$ | 220,500 | $ | 220,500 | $ | 0 | $ | 0 |
· |
Level 1 - Valuations based on unadjusted quoted prices in active markets for identical assets or liabilities that the Company has the ability to access. Valuation adjustments and block discounts are not applied to Level 1 securities. Since valuations
are based on quoted prices that are readily and regularly available in an active market, valuation of these securities does not entail a significant degree of judgment. |
· |
Level 2 - Valuations based on quoted prices in markets that are not active or for which all significant inputs are observable, either directly or indirectly. |
· |
Level 3 - Valuations based on inputs that are unobservable and significant to the overall fair value measurement. |
Fair Value at June 30, 2009 |
Quoted Prices in Active Markets for Identical Assets ( Level 1) |
Significant Other Observable Inputs ( Level 2) |
Significant Unobservable Inputs ( Level 3) |
|||||||||||||
Assets |
||||||||||||||||
Cash equivalents |
$ | 549,391 | $ | 549,391 | $ | - | $ | - | ||||||||
Short-term investments |
220,500 | 220,500 | ||||||||||||||
Total |
$ | 769,891 | $ | 769,891 | $ | - | $ | - | ||||||||
Liabilities |
||||||||||||||||
Derivative financial instruments |
$ | 1,844,599 | $ | - | $ | - | $ | 1,844,599 |
LEVEL 3 |
||||||||||||||||||||
Beginning Balance
January 1, 2009 |
Realized
(Gains)/Losses |
Purchase Sales and Settlements |
Ending Balance
June 30, 2009 |
Change in Fair Value of Derivative financial instruments still held at
June 30, 2009 |
||||||||||||||||
Liabilities |
||||||||||||||||||||
Derivative financial instruments, at fair value |
$ | 1,591,834 | $ | 252,765 | $ | - | $ | 1,844,599 | $ | 252,765 |
1. |
We reclassified prepaid services and stockholders’ equity in the amount of $517,292 to reflect the issuance of common stock to non-employees for services to be performed (see Note 10). Previously, we had reflected this prepayment as contra-equity. |
2. |
We reclassified Inventory – construction in progress to property and equipment in the amount of $294,980. |
3. |
We reclassified deferred compensation (contra-equity) as a reduction of additional paid-in capital in the amount of $163,500 to comply with SFAS No. 123R. |
4. |
We adjusted legal fees of $157,113 associated with the filing of our patents as a prepaid asset for the six month period ending June 30, 2008. Prepaid patents were also adjusted by $143,063 for the impact of prior years amounts. Previously, we had reflected these costs as an expense on our consolidated statement of operations and
comprehensive income (loss). |
5. |
We reclassified the Acquisition Warrants (as defined in Note 5) with a fair value of $3,401,321 at June 30, 2008 as derivative financial instruments. Previously, we had reflected the Acquisition Warrants as equity. An additional adjustment in the amount of $3,001,009 was made for the prior years impact of these derivative financial
instruments. |
As Originally Reported |
Adjustments |
Restated |
||||||||||
ASSETS |
||||||||||||
CURRENT ASSETS |
||||||||||||
Cash |
$ |
4,613,193 |
$ |
- |
$ |
4,613,193 |
||||||
Short-term Investments |
287,449 |
287,449 |
||||||||||
Inventory - construction-in-progress |
294,980 |
(294,980 |
) |
|||||||||
Prepaid services |
517,292 |
517,292 |
||||||||||
Total current assets |
5,195,622 |
222,312 |
5,417,934 |
|||||||||
Property and equipment, net depreciation |
398,626 |
294,980 |
693,606 |
|||||||||
Investments and deposits |
76,576 |
76,576 |
||||||||||
Long-term investments |
3,468,860 |
3,468,860 |
||||||||||
Prepaid patent costs |
300,176 |
300,176 |
||||||||||
TOTAL ASSETS |
$ |
9,139,684 |
$ |
817,468 |
$ |
9,957,152 |
||||||
LIABILITIES AND STOCKHOLDERS' EQUITY |
||||||||||||
CURRENT LIABILITIES |
||||||||||||
Accounts payable and accrued liabilities |
86,147 |
86,147 |
||||||||||
Loans payable - equipment |
42,572 |
42,572 |
||||||||||
Capital lease obligation - equipment |
10,103 |
10,103 |
||||||||||
Loan payable - officer |
30,000 |
30,000 |
||||||||||
Stock to be issued |
465,210 |
465,210 |
||||||||||
Total current liabilities |
634,032 |
634,032 |
||||||||||
Loan payable -equipment, net of current portion |
30,071 |
30,071 |
||||||||||
Capital lease obligation - equipment, net of current portion |
20,207 |
20,207 |
||||||||||
Derivative financial instruments |
3,401,321 |
3,401,321 |
||||||||||
Total liabilities |
684,310 |
3,401,321 |
4,085,631 |
|||||||||
STOCKHOLDERS' EQUITY |
||||||||||||
Preferred stock A |
33,445 |
33,445 |
||||||||||
Common stock |
46,467 |
46,467 |
||||||||||
Stock subscription receivable |
(130,518 |
) |
(130,518 |
) | ||||||||
Additional paid-in capital |
43,632,695 |
(14,115,179 |
) |
29,517,516 |
||||||||
Accumulated other comprehensive loss |
(142,312 |
) |
(142,312 |
) | ||||||||
Deficit accumulated during the development stage |
(34,237,138 |
) |
10,850,534 |
(23,386,604 |
) | |||||||
9,202,639 |
(3,264,645 |
) |
5,937,994 |
|||||||||
Treasury stock |
(66,473 |
) |
(66,473 |
) | ||||||||
Prepaid services |
(517,292 |
) |
517,292 |
|||||||||
Deferred compensation |
(163,500 |
) |
163,500 |
|||||||||
Total stockholders' equity |
8,455,374 |
(2,583,853 |
) |
5,871,521 |
||||||||
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY |
$ |
9,139,684 |
$ |
817,468 |
$ |
9,957,152 |
1. |
We adjusted legal fees in the amount of $119,973 for three months period ended and $157,113 for six months period ended June 30, 2008 for fees associated with the filing of our patents as a prepaid asset. Previously, we had reflected these costs as an expense on our condensed consolidated statement of operations and comprehensive income
(loss). |
2. |
Except for the addition of R&D to be in compliance with SFAS No. 2, “Accounting for Research and Development Costs”, all operating expenses were collapsed into general and administrative expenses. |
3. |
As derivative liabilities, the Acquisition Warrants (as defined in Note 5) are measured at fair value each reporting period (marked to market) with the gains and losses being recognized in earnings. Accordingly, we adjusted our condensed consolidated statement of operations and comprehensive loss to reflect income
of $303,121 and $7,549,349 for the three and six months respectively as a result of the change in the fair value of the Acquisition Warrants. Previously, we recognized the Acquisition Warrants as equity and did not did not recognize any change in the fair value. |
For Three Months ended June 30, 2008 |
For Six Months ended June 30, 2008 |
|||||||||||||||||||||||
As Originally |
As Originally |
|||||||||||||||||||||||
Reported |
Adjustments |
Restated |
Reported |
Adjustments |
Restated |
|||||||||||||||||||
REVENUES |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
||||||||||||
COST OF SALES | ||||||||||||||||||||||||
GROSS PROFIT | ||||||||||||||||||||||||
OPERATING EXPENSES |
||||||||||||||||||||||||
Professional fees for legal and accounting |
341,281 |
(341,281 |
) |
- |
545,410 |
(545,410 |
) |
- |
||||||||||||||||
Investment banking fees and investor relations |
11,156,293 |
(11,156,293 |
) |
- |
13,756,095 |
(13,756,095 |
) |
- |
||||||||||||||||
Other general and administrative |
1,720,017 |
11,091,497 |
12,811,514 |
2,506,802 |
13,752,722 |
16,259,524 |
||||||||||||||||||
Research and development |
- |
308,735 |
308,735 |
- |
434,993 |
434,993 |
||||||||||||||||||
Depreciation |
22,631 |
(22,631 |
) |
- |
43,323 |
(43,323 |
) |
- |
||||||||||||||||
Total operating expenses |
13,240,222 |
(119,973 |
) |
13,120,249 |
16,851,630 |
(157,113 |
) |
16,694,517 |
||||||||||||||||
OPERATING LOSS |
(13,240,222 |
) |
119,973 |
(13,120,249 |
) |
(16,851,630 |
) |
157,113 |
(16,694,517 |
) | ||||||||||||||
OTHER INCOME (EXPENSE) |
||||||||||||||||||||||||
Change in fair value of derivative financial instruments |
303,121 |
303,121 |
7,549,349 |
7,549,349 |
||||||||||||||||||||
Net realized loss on investments |
(1,194 |
) |
(1,194 |
) |
(1,194 |
) |
(1,194 |
) | ||||||||||||||||
Interest expense |
(3,320 |
) |
- |
(3,320 |
) |
(9,393 |
) |
- |
(9,393 |
) | ||||||||||||||
Interest income |
40,289 |
- |
40,289 |
44,076 |
- |
44,076 |
||||||||||||||||||
Total other income (expense) |
35,775 |
303,121 |
338,896 |
33,489 |
7,549,349 |
7,582,838 |
||||||||||||||||||
NET LOSS APPLICABLE TO |
||||||||||||||||||||||||
COMMON SHARES |
$ |
(13,204,447 |
) |
$ |
423,094 |
$ |
(12,781,353 |
) |
$ |
(16,818,141 |
) |
$ |
7,706,462 |
$ |
(9,111,679 |
) | ||||||||
OTHER COMPREHENSIVE LOSS |
||||||||||||||||||||||||
Unrealized loss on investments |
0 |
(142,312 |
) |
(142,312 |
) |
0 |
(142,312 |
) |
(142,312 |
) | ||||||||||||||
COMPREHENSIVE LOSS |
$ |
(13,204,447 |
) |
$ |
280,782 |
$ |
(12,923,665 |
) |
$ |
(16,818,141 |
) |
$ |
7,564,150 |
$ |
(9,253,991 |
) | ||||||||
EARNINGS (LOSS) PER COMMON SHARE |
||||||||||||||||||||||||
BASIC |
$ |
(0.31 |
) |
$ |
(0.30 |
) |
$ |
(0.46 |
) |
$ |
(0.25 |
) | ||||||||||||
DILUTED |
$ |
(0.31 |
) |
$ |
(0.30 |
) |
$ |
(0.46 |
) |
$ |
(0.25 |
) | ||||||||||||
WEIGHTED AVERAGE NUMBER OF COMMON SHARES |
||||||||||||||||||||||||
BASIC |
42,450,685 |
42,450,685 |
36,596,908 |
36,596,908 |
||||||||||||||||||||
DILUTED |
42,450,685 |
42,450,685 |
36,596,908 |
36,596,908 |
As Originally |
||||||||||||
Reported |
Adjustments |
Restated |
||||||||||
CASH FLOWS FROM OPERATING ACTIVITES |
||||||||||||
Net loss |
$ |
(16,818,141 |
) |
$ |
7,706,462 |
$ |
(9,111,679 |
) | ||||
Adjustments to reconcile net loss to net cash used in operating activities: |
||||||||||||
Depreciation |
43,323 |
43,323 |
||||||||||
Common stock issued for services |
13,194,734 |
13,194,734 |
||||||||||
Amortization of prepaid common stock issued for services |
1,290,750 |
1,290,750 |
||||||||||
Common stock options and warrants issued for services |
29,375 |
29,375 |
||||||||||
Amortization of deferred compensation |
54,500 |
54,500 |
||||||||||
Loss on sale of short-term investments |
1,194 |
1,194 |
||||||||||
Change in fair value of derivative financial instruments |
(7,549,349 |
) |
(7,549,349 |
) | ||||||||
Change in operating assets and liabilities |
||||||||||||
Inventory |
(294,980 |
) |
294,980 |
|||||||||
Deposits |
(1,716 |
) |
(1,716 |
) | ||||||||
Prepaid patent costs |
(157,113 |
) |
(157,113 |
) | ||||||||
Accounts payable and accrued liabilities |
(33,441 |
) |
(33,441 |
) | ||||||||
Total adjustments |
12,991,795 |
(6,119,538 |
) |
6,872,257 |
||||||||
Net cash used in operating activities |
(3,826,346 |
) |
1,586,924 |
(2,239,422 |
) |
As Originally |
||||||||||||
Reported |
Adjustments |
Restated |
||||||||||
CASH FLOWS FROM INVESTING ACTIVITIES |
||||||||||||
Purchase of property and equipment |
$ |
(38,504 |
) |
$ |
$ |
(38,504 |
) | |||||
Purchase of property and equipment,construction-in-progress |
(294,980 |
) |
(294,980 |
) | ||||||||
Purchase of investment funds |
(4,045,113 |
) |
(4,045,113 |
) | ||||||||
Proceeds from sale of investments |
146,492 |
(1,194 |
) |
145,298 |
||||||||
Net cash provided by (used in) investing activities |
(3,937,125 |
) |
(296,174 |
) |
(4,233,299 |
) | ||||||
CASH FLOWS FROM FINANCING ACTIVITIES |
||||||||||||
Issuance of common stock for cash |
9,925,054 |
9,925,054 |
||||||||||
Issuance of equity securities and paid-in-capital for merger and other |
1,290,750 |
(1,290,750 |
) |
- |
||||||||
Proceeds from stock to be issued |
465,210 |
465,210 |
||||||||||
Proceeds from stock subscription receivable |
55,175 |
55,175 |
||||||||||
Repayment of officer's loan |
(120,000 |
) |
(120,000 |
) | ||||||||
Repayment of loan payable |
(19,950 |
) |
(19,950 |
) | ||||||||
Net cash provided by financing activities |
11,596,239 |
(1,290,750 |
) |
10,305,489 |
||||||||
NET DECREASE IN CASH AND CASH EQUIVALENTS |
3,832,768 |
- |
3,832,768 |
|||||||||
CASH AND CASH EQUIVALENTS-BEGINNING OF YEAR |
780,425 |
780,425 |
||||||||||
END OF YEAR |
$ |
4,613,193 |
$ |
$ |
4,613,193 |
ITEM 2. |
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATION |
2009 |
2008 |
|||||||
Options |
1,200,000 | 200,000 | ||||||
Warrants |
22,075,836 | 22,164,085 | ||||||
Convertible Preferred Stock |
- | 16,720,062 | ||||||
Total |
23,275,836 | 39,084,147 |
ITEM 3. |
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK |
ITEM 4. |
CONTROLS AND PROCEDURES |
ITEM 4T. |
CONTROLS AND PROCEDURES |
· |
The Company lacks adequate accounting resources to address non routine and complex transactions and financial reporting matters on a timely basis. | |
· |
The Company’s unadjusted deferred income tax asset which was fully reserved for did not give proper effect to the deduction restrictions of a development stage enterprise. | |
· |
The Company lacks adequate journal entry approval and disclosure controls needed to identify and prevent misstatements in the consolidated financial statements and accompanying footnotes. | |
· |
The Company’s control environment does not have adequate segregation of duties; the Company only had one person performing all accounting-related on-site duties. |
· |
Supplementing existing resources with technically qualified third party consultants. | |
· |
Instituting a more stringent approval process for financial transactions. | |
· |
Performing additional procedures and analysis for significant transactions as a mitigating control in the control environment due to segregation of duties issues. |
ITEM 1. |
LEGAL PROCEEDINGS |
ITEM 1A. |
RISK FACTORS |
UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS |
DEFAULTS UPON SENIOR SECURITIES |
ITEM 4. |
SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS |
ITEM 5. |
OTHER INFORMATION |
ITEM 6. |
EXHIBITS |
Exhibit No. |
Description | ||
10.1 |
Joint Development Agreement, dated April 23, 2009, by and among Global Heavy Oil Corporation, Schlumberger Technology Corporation and Schlumberger Holdings Limited, incorporated herein by reference to Exhibit 10.1 to the Company's Current Report on Form 8-K/A filed on August 5, 2009. | ||
10.2 |
Agreement and General Release, entered into between the Company and Wayne J. Koehl on April 27, 2009, incorporated herein by reference to Exhibit 10.33 to Amendment No. 4 to the Company's Registration Statement on Form S-1, File Number 333-149199, filed on July 14, 2009. | ||
10.3 |
Consulting Agreement, entered into between the Company and LP (Origination) Limited on May 11, 2009, incorporated herein by reference to Exhibit 10.34 to Amendment No. 4 to the Company's Registration Statement on Form S-1, File Number 333-149199, filed on July 14, 2009. | ||
31.1 |
Certificate pursuant to section 302 of the Sarbanes-Oxley Act of 2002, filed herewith. | ||
31.2 |
Certificate pursuant to section 302 of the Sarbanes-Oxley Act of 2002, filed herewith. | ||
32.1 |
Certificate pursuant to section 906 of the Sarbanes-Oxley Act of 2002, filed herewith. | ||
32.2 |
Certificate pursuant to section 906 of the Sarbanes-Oxley Act of 2002, filed herewith. |
GLOBAL RESOURCE CORPORATION
(Registrant) | ||
|
| |
Date: August 6, 2009 |
By: |
/s/ Peter A. Worthington |
Name: Peter A. Worthington
Title: Chief Executive Officer | ||
| ||
Date: August 6, 2009 |
By: |
/s/ Jeffrey J. Andrews |
Name: Jeffrey J. Andrews
Title: Chief Financial Officer |