|
Page
|
PROSPECTUS
SUMMARY
|
1
|
FORWARD-LOOKING
STATEMENTS
|
2
|
RISK
FACTORS
|
3
|
USE
OF PROCEEDS
|
8
|
MANAGEMENT’S
PLAN OF OPERATION
|
9
|
MARKET
FOR COMMON STOCK AND RELATED STOCKHOLDER MATTERS
|
10
|
DESCRIPTION
OF BUSINESS
|
10
|
DESCRIPTION
OF PROPERTY
|
18
|
LEGAL
PROCEEDINGS
|
18
|
DIRECTORS,
EXECUTIVE OFFICERS, PROMOTERS AND CONTROL PERSONS
|
18
|
EXECUTIVE
COMPENSATION
|
19
|
INDEMNIFICATION
OF OFFICERS AND DIRECTORS
|
21
|
SECURITY
OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT
|
22
|
CERTAIN
RELATIONSHIPS AND RELATED TRANSACTIONS
|
23
|
SELLING
STOCKHOLDERS
|
23
|
PLAN
OF DISTRIBUTION
|
24
|
DESCRIPTION
OF SECURITIES
|
25
|
LEGAL
MATTERS
|
25
|
EXPERTS
|
25
|
CHANGES
IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL
DISCLOSURE
|
25
|
FURTHER
INFORMATION
|
26
|
CONSOLIDATED
FINANCIAL STATEMENTS
|
F-1
|
· |
our
future capital needs;
|
· |
our
expectations about our ability to complete development of our cervical
cancer tests;
|
· |
our
expectations about the FDA and other regulatory approval processes
that
will be required for our cervical cancer
tests;
|
· |
our
expectations about reimbursement of our products by health insurance
payors;
|
· |
our
expectations about the future performance of the cervical cancer
tests
that we are developing;
|
· |
our
expectations about acceptance in the market of the cervical cancer
tests
we are developing;
|
· |
our
expectations about the ability of our planned cervical cancer tests
to
compete in the market;
|
· |
our
marketing and sales plans;
|
· |
our
expectations about our financial performance;
and
|
· |
our
intention to develop additional screening tests using our
technology;
|
· |
problems
that we may face in successfully completing our planned cervical
cancer
tests;
|
· |
our
inability to raise additional capital when
needed;
|
· |
uncertainty
of acceptance of our cervical cancer tests in the
market;
|
· |
reluctance
or unwillingness of laboratories and physicians to accept our
tests;
|
· |
refusal
of insurance companies and other third-party payors to reimburse
patients,
clinicians and laboratories for our
tests;
|
· |
problems
that we may face in marketing and selling our
tests;
|
· |
the
possibility that we may not be able to compete with established
companies;
|
· |
delays
in obtaining, or our inability to obtain, approval by the FDA for
our
proposed tests;
|
· |
delays
in obtaining, or our inability to obtain, approval by certain foreign
regulatory authorities for our proposed
tests;
|
· |
problems
in acquiring and protecting intellectual property important to our
business through patents, licenses and other
agreements;
|
· |
our
ability to successfully defend claims that our tests may infringe
the
intellectual property rights of
others;
|
· |
problems
that we may face in obtaining product liability insurance or defending
product liability claims;
|
· |
problems
that we may face in manufacturing and distributing our proposed
tests;
|
· |
the
risks we face in potential international markets;
and
|
· |
the
limited market for our common stock and the adverse affect on liquidity
that we may face because our common stock is considered a “penny
stock”.
|
· |
expenses
associated with our research and development programs and development
of
our cervical cancer tests;
|
· |
administrative
and facilities costs; and
|
· |
non-cash
expenses arising from the application of fair value accounting
to the
derivative liability related to the Company’s
convertible notes and
warrants.
|
% Below
Market
|
Price Per
Share
|
With
Discount
of
40%
|
Number
of
Shares
Issuable
|
%
of
Outstanding
Stock
|
||||||||||||
25%
|
$
|
.0162
|
$
|
.0097
|
114,721,399
|
26.94
|
%
|
|||||||||
50%
|
$
|
.0108
|
$
|
.0065
|
172,082,099
|
35.61
|
%
|
|||||||||
75%
|
$
|
.0054
|
$
|
.0032
|
344,164,198
|
52.52
|
%
|
· |
announcements
of technological innovation or improved or new diagnostic products
by
others;
|
· |
general
market conditions;
|
· |
changes
in government regulation or patent
decisions;
|
· |
changes
in insurance reimbursement practices or policies for diagnostic
products.
|
· |
net
tangible assets in excess of $2,000,000, if such issuer has been
in
continuous operation for three
years;
|
· |
net
tangible assets in excess of $5,000,000, if such issuer has been
in
continuous operation for less than three years;
or
|
· |
average
revenue of at least $6,000,000, for the last three
years.
|
|
·
|
discuss
our future expectations;
|
|
·
|
contain
projections of our future results of operations or of our financial
condition; and
|
|
·
|
state
other "forward-looking"
information.
|
Period
|
High
|
Low
|
|||||
First
Quarter 2006
|
$
|
0.042
|
$
|
0.018
|
|||
Second
Quarter 2006
|
$
|
0.027
|
$
|
0.013
|
|||
Third
Quarter 2006
|
$
|
0.093
|
$
|
0.014
|
|||
Fourth
Quarter 2006
|
$
|
0.265
|
$
|
0.067
|
|||
First
Quarter 2007
|
$
|
0.135
|
$
|
0.045
|
|||
Second
Quarter 2007
|
$
|
0.081
|
$
|
0.025
|
|||
Third
Quarter 2007
|
$
|
0.042
|
$
|
0.014
|
|||
Fourth Quarter
2007
|
$
|
0.024
|
$
|
0.016
|
Location
|
|
Use
|
|
Square
Feet
|
|
Rent Payments
|
|
Term
|
|
Leased From
|
|
|||||
3550
Wilshire Blvd., Ste 1700, Los Angeles CA 90010
|
|
|
Offices
|
|
|
Approximately 500
square feet
|
|
$
|
979 per month
|
|
|
Month to month
|
|
|
Wilshire Business
Center,
LLC
|
|
1787
E. Ft. Union Blvd., Ste. 202, Salt Lake City, UT
|
|
|
Offices
|
|
|
Approximately 700
square feet
|
|
$
|
875 per month
|
|
|
April
30, 2008
|
|
|
Lowder Properties
|
|
Name
|
|
Age
|
|
Position
|
Stan
Yakatan
|
|
65
|
|
Chairman
of the Board of Directors
|
Dr.
Hun-Chi Lin
|
|
54
|
|
President,
Chief Scientific Officer, Director
|
Doyle
Judd
|
|
63
|
|
Chief
Financial Officer
|
Michael
Ahlin
|
|
59
|
|
Vice
President and Director
|
Jack
Levine
|
|
57
|
|
Director,
Chairman of Audit Committee
|
Name
and
Principal
position
|
Year
|
Salary
($)
|
Option
Awards
($)
|
Total
($)
|
|||||||||
|
|||||||||||||
Stan
Yakatan,
Chairman
and Former
Chief
Executive Officer (1)
|
2007
|
30,000
|
74,883
|
104,883
|
|||||||||
|
2006
|
18,000
|
-0-
|
18,000
|
|||||||||
Michael
Ahlin,
Vice
President and Director (2 )
|
2007
|
30,000
|
59,805
|
89,805
|
|||||||||
|
2006
|
40,000
|
-0-
|
40,000
|
|||||||||
Dr
Hun-Chi Lin,
President,
Chief Scientific Officer and Director ( 3)
|
2007
|
90,000
|
105,482
|
195,482
|
|||||||||
|
2006
|
60,000
|
5,868
|
65,868
|
|||||||||
Donald
Rutherford
Former
Chief Financial Officer (4)
|
2007
|
29,607
|
59,736
|
89,343
|
|||||||||
|
2006
|
116,625
|
60,892
|
177,517
|
|||||||||
Doyle
Judd
Chief
Financial Officer (5)
|
2007
|
90,050
|
61,111
|
151,161
|
|||||||||
|
2006
|
-0-
|
-0-
|
-0-
|
(1)
Mr. Yakatan resigned from the position of Chief Executive Officer
in
August 2005, after which he was paid $1,500 per month as
Chairman of the Board of Directors. In 2007, this compensation
was
increased to $2,500 per month. Mr. Yakatan does not have an employment
contract with the Company. In 2007, Mr. Yakatan was granted 3,359,531
share options, of
which approximately 40% vested immediately, 40% vest in 2008, and
20% vest
in 2009.
|
(2)
Mr. Ahlin had an employment contract with the company which set
his
monthly salary at $12,000. The employment contract can be terminated
by
the Company at any time. During 2005 the pay rate was reduced to
$5,000
per month and, during 2006, to $2,500 per month. In 2007, Mr. Ahlin
was
granted 3,000,000 share options, of which one-third vested immediately,
one-third vest in 2008 and one-third vest in 2009.
|
(3)
Dr. Lin joined the Company as President, Chief Scientific Officer
and
Director in October 2005 with a monthly salary of $5,000. He was
also
entitled to 500,000 share options with an exercise price of $0.05
per
share, one-third vesting effective the date of hiring and the remaining
two-thirds vesting quarterly over 2 years. On May 23, 2006, Dr.
Lin received additional compensation in the form of 100,000 share
options,
vesting one-third on the grant date, one-third on the first anniversary
of
the grant date and one-third on the second anniversary of the grant
date.
In 2007, Dr. Lin’s compensation was increased to $7,500 per month and he
was granted 3,961,204 share options, of which approximately 57%
vested
immediately, 31% vest in 2008, and 12% vest in 2009.
|
(4)
Mr. Rutherford joined the Company as Chief Financial Officer on
April 1,
2005 at an annual salary of $104,167 for work on a part-time basis.
Mr.
Rutherford was granted 750,000 share options ,
one-third vesting immediately and the remainder on a monthly basis
over
two years. In 2007, Mr. Rutherford was granted 2,500,000 share
options, of
which one-third vested immediately, one-third vests in 2008, and
one-third
vests in 2009. He
was replaced by Doyle Judd, who joined the Company as Chief Financial
Officer on April 9, 2007.
|
(5)
Mr. Judd joined the Company as Chief Financial Officer on April
9, 2007 at
an annual salary of $99,000 for work on a half-time basis. Mr.
Judd was granted 2,500,000 share options, 56% of which vested immediately
with the remainder vesting in 2008.
|
Option
Awards
|
Stock
Awards
|
||||||||||||||||||||||||||||||
Name
|
Option
Grant Date
|
Number
of Securities Underlying Unexercised Options
(#)
Exercisable
|
Number
of Securities Underlying Unexercised Options
(#)
Unexercisable(1)
|
Equity
Incentive Plan Awards: Number of Securities Underlying Unexercised
Unearned Options (#)
|
Option
Exercise Price ($)
|
Option
Expiration Date
|
Number
of Shares or Units of Stock That Have Not Vested
(#)
|
Market
Value of Shares or Units of Stock That Have Not Vested
($)
|
Equity
Incentive Plan Awards: Number of Unearned Shares, Units or Other
Rights
That Have Not Vested (#)
|
Equity
Incentive Plan Awards Market or Payout Value of Unearned Shares,
Units or
Other Rights That Have Not Vested ($)
|
|||||||||||||||||||||
Stan Yakatan,
Chairman
|
7/6/04
|
1,720,952
|
$
|
0.180
|
7/6/14
|
||||||||||||||||||||||||||
|
6/27/07
|
1,333,335
|
2,026,196
|
|
$
|
0.030
|
6/27/17
|
||||||||||||||||||||||||
Michael
Ahlin, Vice President, Director
|
6/27/07
|
1,000,000
|
2,000,000
|
$
|
0.030
|
6/27/17
|
|||||||||||||||||||||||||
Dr. Hun-Chi Lin,
President,
Director
|
5/23/06
|
500,000
|
$
|
0.050
|
5/23/16
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||
|
5/23/06
|
66,666
|
33,334
|
(2)
|
$
|
0.018
|
5/23/16
|
-
|
-
|
-
|
-
|
||||||||||||||||||||
6/27/07
|
2,266,668
|
1,694,538
|
$
|
0.030
|
6/27/17
|
||||||||||||||||||||||||||
Don Rutherford,
Former
CFO
|
4/1/05
|
750,000
|
$
|
0.180
|
4/1/15
|
||||||||||||||||||||||||||
6/27/07
|
833,334
|
1,666,666
|
$
|
0.030
|
6/27/17
|
||||||||||||||||||||||||||
Doyle
Judd,
CFO
|
6/27/07
|
1,400,000
|
1,100,000
|
$
|
0.030
|
6/27/17
|
Name and Address of
Beneficial Owner
|
|
Director/Officer
|
|
Amount and Nature of
Beneficial Ownership (1)
|
|
Percentage
of Class (1)
|
|
|
|
|
|
|
|
|
|
Stan
Yakatan
245
33rd Street
Hermosa
Beach, CA 90254
|
|
Chairman
of the Board of Directors
|
|
3,720,953
|
(2)
|
1.20
|
%
|
|
|
|
|
|
|
|
|
Jack
Levine
16855
N.E. 2 nd
Avenue, Suite 303
N.
Miami Beach, FL 33162
|
|
Director
|
|
3,535,806
|
(3)
|
1.14
|
|
|
|
|
|
|
|
|
|
Dr.
Hun-Chi Lin
17th
Floor
3550
Wilshire Blvd.
Los
Angeles, CA 90010
|
|
President,
Chief Scientific Officer and Director
|
|
3,966,667
|
(4)
|
1.28
|
|
|
|
|
|
|
|
|
|
Michael
Ahlin
1787
E. Fort Union Blvd., Suite 202
Salt
Lake City, UT 84121
|
|
Vice
President and Director
|
|
5,227,164
|
(5)
|
1.68
|
|
|
|
|
|
|
|
|
|
Doyle
Judd
1787
E. Fort Union Blvd., Suite 202
Salt
Lake City, UT 84121
|
|
Chief
Financial Officer
|
|
1,400,000
|
(6)
|
0.45
|
|
|
|
|
|
|
|
|
|
All
directors and officers as a group
|
|
|
|
17,850,590
|
(7)
|
5.75
|
%
|
|
Number
of Securities to
be
Issued Upon
Exercise
of
Outstanding
Options,
Warrants
and Rights
|
|
|
Weighted
Average
Exercise
Price of
Outstanding
Options,
Warrants
and Rights
|
|
|
Number
of Securities Remaining
Available
for Future Issuance
Under
Equity Compensation Plan
|
|
Equity
Compensation approved by Security Holders (1)
|
7,120,867
|
$
|
0.088
|
1,325,000
|
||||||
Equity
Compensation not approved by Security Holders ( 2)
(3)
|
15,355,351
|
$
|
0.032
|
14,894,649
|
||||||
TOTAL
|
22,476,218
|
$
|
0.050
|
(1)
|
The
2004 Plan was approved by stockholders.
|
(2)
|
The
2007 Plan has not yet been approved by stockholders.
|
(3)
|
Includes
250,000 warrants to purchase shares at $0.180 per share issued
to a
consultant for performing research services on our behalf, prior
to the
Merger in July 2004.
|
Name
of Selling Stockholder
*
|
|
|
Total
Shares of Common Stock and Common Stock Issuable Upon Conversion
of Notes
and Warrants**
|
|
|
Total
Percentage of Common Stock, Assuming Full
Conversion
|
|
|
Shares
of Common Stock Included in Prospectus
|
|
|
Beneficial
Ownership Before the Offering ***
|
|
|
|
|
Percentage
of Common
Stock Owned Before Offering ***
|
|
|
Ownership
After Completion of Offering ****
|
|
New
Millenium Capital Partners II, LLC (1)
|
1,923,454
|
0.62
|
%
|
Up
to 456,140 shares of common stock
|
15,560,504
|
(2)
|
4.99
|
%
|
0
|
||||||||||||
|
|||||||||||||||||||||
AJW
Master Fund, Ltd. (1)
|
88,771,474
|
28.53
|
%
|
Up
to 32,771,930 shares of common stock
|
15,560,504
|
(2)
|
4.99
|
%
|
0
|
||||||||||||
|
|||||||||||||||||||||
AJW
Partners, LLC (1)
|
7,714,568
|
2.48
|
%
|
Up
to 1,859,649 shares of common stock
|
15,560,504
|
(2)
|
4.99
|
%
|
0
|
·
|
ordinary
brokers’ transactions,
|
·
|
through
brokers, dealers, or underwriters who may act solely as
agents,
|
·
|
“at
the market” into an existing market for the common
stock,
|
·
|
in
other ways not involving market makers or established trading markets,
including direct sales to purchasers or sales effected through
agents,
|
·
|
in
privately negotiated transactions,
and
|
·
|
any
combination of the foregoing.
|
|
1.
|
the
application of accounting principles to any specified transaction,
either
completed or proposed, or the type of audit opinion that might be
rendered
on our financial statements, and neither a written report was provided
to
our company nor oral advice was provided that SLGG concluded was
an
important factor considered by our company in reaching a decision
as to
the accounting, auditing or financial reporting issue;
or
|
2.
|
any
matter that was either the subject of disagreement or event, as defined
in
Item 304(a)(1)(iv)(A) of Regulation S-B and the related instruction
to
Item 304 of Regulation S-B, or a reportable event, as that term is
explained in Item 304(a)(1)(iv)(A) of Regulation
S-B.
|
1.
|
the
application of accounting principles to any specified transaction,
either
completed or proposed, or the type of audit opinion that might be
rendered
on our financial statements, and neither a written report was provided
to
our Company nor oral advice was provided by Tanner LC that was an
important factor considered by our Company in reaching a decision
as to
the accounting, auditing or financial reporting issue;
or
|
2.
|
any
matter that was either the subject of disagreement or event, as defined
in
Item 304(a)(1)(iv)(A) of Regulation S-B and the related instruction
to
Item 304 of Regulation S-B, or a reportable event, as that term is
explained in Item 304(a)(1)(iv)(A) of Regulation
S-B.
|
|
Page
|
|||
For
the Nine Months Ended September 30, 2007 and September 30,
2006
|
|
|||
Condensed
Consolidated Balance Sheets - September 30, 2007 and December 31,
2006
|
F-2
|
|||
Condensed
Consolidated Statement of Operations - three months and nine
months ended
September 30, 2007 and 2006 and for the period July 9, 1998 (date
of
inception) through September 30, 2007
|
F-3
|
|||
Condensed
Consolidated Statement of Deficiency in Stockholder’s Equity- July 9,
1998
|
|
|||
(date
of inception) through September 30, 2007
|
F-4
|
|||
Condensed
Consolidated Statement of Cash Flows - nine months ended September
30,
2007 and
|
|
|||
2006
and July 9, 1998 (date of inception) through September 30,
2007
|
F-7
|
|||
Notes
to Condensed Consolidated Financial Statements
|
F-9
|
|||
|
|
|||
For
the Years Ended December 31, 2006 and December 31,
2005
|
|
|||
Report
of Independent Registered Public Accounting Firm
|
F-14
|
|||
Consolidated
Balance Sheet (Restated) as of December 31, 2006 and 2005
|
F-15
|
|||
Consolidated
Statements of Losses (Restated) for the years ended December
31, 2006 and
2005 and for the period July 9, 1998 (date of inception) through
December
31, 2006
|
F-16
|
|||
Consolidated
Statement of Deficiency in Stockholders’ Equity (Restated) for the period
July 9, 1998 (date of inception) through December 31, 2006
|
F-17
|
|||
Consolidated
Statements of Cash Flows (Restated) for the years ended December
31, 2006
and 2005 and for the period July 9, 1998 (date of inception)
through
December 31, 2006
|
F-18
|
|||
Notes
to Restated Consolidated Financial Statements
|
F-20
|
|
September 30,
|
December 31,
|
|||||
|
2007
|
2006
|
|||||
ASSETS
|
|
|
|||||
Current
assets:
|
|
|
|||||
Cash
|
$
|
38,329
|
$
|
287,992
|
|||
Accounts
receivable
|
2,550
|
1,338
|
|||||
Prepaid
expenses
|
11,667
|
1,875
|
|||||
Deposits
and other
|
24,038
|
4,375
|
|||||
Total
current assets
|
76,584
|
295,580
|
|||||
|
|||||||
Furniture
and equipment, net of accumulated depreciation of $17,567 and
$19,922 as
of September 30, 2007 and December 31, 2006, respectively
|
4,068
|
10,772
|
|||||
|
|||||||
Patents,
net of accumulated amortization of $2,722 and $1,555 as of September
30,
2007 and December 31, 2006, respectively
|
20,612
|
21,779
|
|||||
|
|||||||
Deferred
financing fees, net of accumulated amortization of $92,660 and
$38,542 as
of September 30, 2007 and December 31, 2006, respectively
|
34,790
|
48,908
|
|||||
|
|||||||
Total
assets
|
$
|
136,054
|
$
|
377,039
|
|||
|
|||||||
LIABILITIES
AND DEFICIENCY IN STOCKHOLDERS' EQUITY
|
|||||||
Current
liabilities:
|
|||||||
Accounts
payable
|
$
|
46,861
|
$
|
276,715
|
|||
Accrued
liabilities
|
117,935
|
50,000
|
|||||
Accrued
interest payable
|
259,660
|
153,559
|
|||||
Notes
payable
|
363,125
|
365,523
|
|||||
Total
current liabilities
|
787,581
|
845,797
|
|||||
|
|||||||
Long-term
liabilities:
|
|||||||
Convertible
notes payable, net of discount of $692,603 and $1,201,765 as
of September
30, 2007 and December 31, 2006, respectively
|
107,397
|
683,015
|
|||||
Derivative
liability related to convertible notes
|
1,546,910
|
4,233,656
|
|||||
Derivative
liability related to warrants
|
418,863
|
1,274,600
|
|||||
Total
long-term liabilities
|
2,073,170
|
6,191,271
|
|||||
|
|||||||
Total
liabilities
|
2,860,751
|
7,037,068
|
|||||
|
|||||||
Contingencies
(Note A)
|
|||||||
|
|||||||
Deficiency
in stockholders' equity:
|
|||||||
Common
stock, par value $.001; authorized 750,000,000 shares; 294,050,019
and
136,420,423 shares issued and outstanding as of September 30,
2007 and
December 31, 2006, respectively
|
294,050
|
136,420
|
|||||
Additional
paid-in capital
|
14,248,497
|
7,614,681
|
|||||
Deficit
accumulated during the development stage
|
(17,267,244
|
)
|
(14,411,130
|
)
|
|||
Total
deficiency in stockholders' equity
|
(2,724,697
|
)
|
(6,660,029
|
)
|
|||
|
|||||||
Total
liabilities and deficiency in stockholders' equity
|
$
|
136,054
|
$
|
377,039
|
|
|
|
|
|
For the
|
|||||||||||
|
|
|
|
|
Period from
|
|||||||||||
|
|
|
|
|
July 9, 1998
|
|||||||||||
|
|
|
|
|
(Inception)
|
|||||||||||
|
For the Three Months
|
For the Nine Months
|
through
|
|||||||||||||
|
Ended September 30
|
Ended September 30
|
September 30,
|
|||||||||||||
|
2007
|
2006
|
2007
|
2006
|
2007
|
|||||||||||
|
|
(Restated)
|
|
(Restated)
|
|
|||||||||||
Sales
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
72,675
|
||||||
Cost
of sales
|
|
|
|
|
62,805
|
|||||||||||
Gross
margin
|
-
|
-
|
-
|
-
|
9,870
|
|||||||||||
|
||||||||||||||||
Operating
expenses:
|
||||||||||||||||
General
and administrative
|
363,936
|
198,712
|
1,245,235
|
856,796
|
7,173,457
|
|||||||||||
Research
and development
|
7,500
|
99,966
|
28,557
|
227,576
|
1,741,252
|
|||||||||||
Total
|
371,436
|
298,678
|
1,273,792
|
1,084,372
|
8,914,709
|
|||||||||||
|
||||||||||||||||
Loss
from operations
|
(371,436
|
)
|
(298,678
|
)
|
(1,273,792
|
)
|
(1,084,372
|
)
|
(8,904,839
|
)
|
||||||
|
||||||||||||||||
Other
income (expense):
|
||||||||||||||||
Change
in fair value of derivative liability related to convertible
notes and
warrants
|
480,852
|
(6,779,546
|
)
|
(84,218
|
)
|
(5,748,227
|
)
|
(5,276,154
|
)
|
|||||||
Interest
expense and financing costs
|
(694,418
|
)
|
(168,671
|
)
|
(1,498,104
|
)
|
(464,939
|
)
|
(3,530,244
|
)
|
||||||
Gain
on extinguishment of debt
|
510,105
|
|||||||||||||||
Acquisition
costs
|
|
|
|
|
(65,812
|
)
|
||||||||||
|
||||||||||||||||
Loss
before income taxes
|
(585,002
|
)
|
(7,246,895
|
)
|
(2,856,114
|
)
|
(7,297,538
|
)
|
(17,266,944
|
)
|
||||||
Provision
for income taxes
|
|
|
|
|
(300
|
)
|
||||||||||
Net
loss
|
$
|
(585,002
|
)
|
$
|
(7,246,895
|
)
|
$
|
(2,856,114
|
)
|
$
|
(7,297,538
|
)
|
$
|
(17,267,244
|
)
|
|
|
||||||||||||||||
Net
loss per common share - basic and diluted
|
$
|
(0.00
|
)
|
$
|
(0.06
|
)
|
$
|
(0.02
|
)
|
$
|
(0.06
|
)
|
n/a
|
|||
|
||||||||||||||||
Weighted
average shares outstanding - basic and diluted
|
237,982,075
|
127,685,236
|
184,062,640
|
126,890,482
|
n/a
|
|
|
|
|
|
|
Deficit
|
Total
|
|||||||||||||||
|
|
|
|
|
|
Accumulated
|
Deficiency
|
|||||||||||||||
|
Number of
|
|
|
|
Additional
|
During the
|
in
|
|||||||||||||||
|
Common
|
Common
|
Subscription
|
Deferred
|
Paid-in
|
Development
|
Stockholders'
|
|||||||||||||||
|
Shares
|
Stock
|
Receivable
|
Compensation
|
Capital
|
Stage
|
Equity
|
|||||||||||||||
Balance,
July 9, 1998 (inception)
|
9,272,200
|
$
|
9,272
|
$
|
-
|
$
|
-
|
$
|
(9,272
|
)
|
$
|
-
|
$
|
-
|
||||||||
Issued
stock for subscription receivable at $0.005 per share
|
18,795,000
|
18,795
|
(100,000
|
)
|
|
81,205
|
|
-
|
||||||||||||||
Balance,
December 31, 1998
|
28,067,200
|
28,067
|
(100,000
|
)
|
-
|
71,933
|
-
|
-
|
||||||||||||||
|
||||||||||||||||||||||
Issued
stock for cash at $0.004 per share
|
1,253,000
|
1,253
|
3,747
|
5,000
|
||||||||||||||||||
Net
loss
|
|
|
|
|
|
(5,053
|
)
|
(5,053
|
)
|
|||||||||||||
Balance,
December 31, 1999
|
29,320,200
|
29,320
|
(100,000
|
)
|
-
|
75,680
|
(5,053
|
)
|
(53
|
)
|
||||||||||||
|
||||||||||||||||||||||
Payment
of subscription receivable
|
100,000
|
100,000
|
||||||||||||||||||||
Net
loss
|
|
|
|
|
|
(43,641
|
)
|
(43,641
|
)
|
|||||||||||||
Balance,
December 31, 2000
|
29,320,200
|
29,320
|
-
|
-
|
75,680
|
(48,694
|
)
|
56,306
|
||||||||||||||
|
||||||||||||||||||||||
Issued
stock for cash at $0.004 per share
|
250,600
|
251
|
749
|
1,000
|
||||||||||||||||||
Net
loss
|
|
|
|
|
|
(522,213
|
)
|
(522,213
|
)
|
|||||||||||||
Balance,
December 31, 2001
|
29,570,800
|
29,571
|
-
|
-
|
76,429
|
(570,907
|
)
|
(464,907
|
)
|
|||||||||||||
|
||||||||||||||||||||||
Issued
stock for cash at $0.13 per share
|
689,150
|
689
|
91,811
|
92,500
|
||||||||||||||||||
Issued
stock for services at $0.06 per share
|
1,591,310
|
1,591
|
101,659
|
103,250
|
||||||||||||||||||
Issued
stock in satisfaction of debt at $0.14 per share
|
1,790,000
|
1,790
|
248,210
|
250,000
|
||||||||||||||||||
Net
loss
|
|
|
|
|
|
(646,201
|
)
|
(646,201
|
)
|
|||||||||||||
Balance,
December 31, 2002
|
33,641,260
|
33,641
|
-
|
-
|
518,109
|
(1,217,108
|
)
|
(665,358
|
)
|
|||||||||||||
|
||||||||||||||||||||||
Issued
stock for cash at $0.13 per share
|
930,800
|
931
|
119,069
|
120,000
|
||||||||||||||||||
Net
loss
|
|
|
|
|
|
(253,881
|
)
|
(253,881
|
)
|
|||||||||||||
Balance,
December 31, 2003
|
34,572,060
|
34,572
|
-
|
-
|
637,178
|
(1,470,989
|
)
|
(799,239
|
)
|
|||||||||||||
|
||||||||||||||||||||||
Issued
stock for cash at $0.0838 per share
|
238,660
|
239
|
19,761
|
20,000
|
||||||||||||||||||
Issued
stock for services at $0.08 per share
|
500,000
|
500
|
39,500
|
40,000
|
||||||||||||||||||
Issued
stock for cash at $0.1835 per share
|
9,560,596
|
9,561
|
1,485,376
|
1,494,937
|
||||||||||||||||||
Reverse
merger with Grant Ventures, Inc.
|
6,000,000
|
6,000
|
6,000
|
|||||||||||||||||||
Warrants
issued as part of restructuring of debt (89,500 valued at
$0.03779)
|
3,382
|
3,382
|
||||||||||||||||||||
Recognition
of beneficial conversion feature on issuance of note
payable
|
200,000
|
200,000
|
||||||||||||||||||||
Conversion
of note payable and accrued interest at $0.07569 per share
|
2,720,000
|
2,720
|
203,165
|
205,885
|
||||||||||||||||||
Issued
stock in satisfaction of debt at $0.1835 per share
|
249,475
|
249
|
45,530
|
45,779
|
||||||||||||||||||
Exercise
of $0.01 warrants
|
2,403,000
|
2,403
|
21,627
|
24,030
|
||||||||||||||||||
Issued
250,000 warrants for services
|
11,000
|
11,000
|
||||||||||||||||||||
Stock
options issued to employees, directors, consultants
|
(1,523,966
|
)
|
1,523,966
|
-
|
||||||||||||||||||
Vesting
of deferred compensation
|
426,081
|
426,081
|
||||||||||||||||||||
Net
loss
|
|
|
|
|
|
(1,910,351
|
)
|
(1,910,351
|
)
|
|||||||||||||
Balance,
December 31, 2004
|
56,243,791
|
$
|
56,244
|
$
|
-
|
$
|
(1,097,885
|
)
|
$
|
4,190,485
|
$
|
(3,381,340
|
)
|
$
|
(232,496
|
)
|
|
|
|
|
|
|
Deficit
|
Total
|
|||||||||||||||
|
|
|
|
|
|
Accumulated
|
Deficiency
|
|||||||||||||||
|
Number of
|
|
|
|
Additional
|
During the
|
in
|
|||||||||||||||
|
Common
|
Common
|
Subscription
|
Deferred
|
Paid-in
|
Development
|
Stockholders'
|
|||||||||||||||
|
Shares
|
Stock
|
Receivable
|
Compensation
|
Capital
|
Stage
|
Equity
|
|||||||||||||||
Balance,
December 31, 2004
|
56,243,791
|
$
|
56,244
|
$
|
-
|
$
|
(1,097,885
|
)
|
$
|
4,190,485
|
$
|
(3,381,340
|
)
|
$
|
(232,496
|
)
|
||||||
Conversion
of notes payable and accrued interest at $0.092178 per
share
|
1,395,322
|
1,395
|
127,225
|
128,620
|
||||||||||||||||||
Stock
options issued to new director
|
(26,725
|
)
|
26,725
|
-
|
||||||||||||||||||
Value
of 250,000 warrants issued as part of bridge loan
|
65,540
|
65,540
|
||||||||||||||||||||
Shares
issued for services at $0.40 per share
|
500,000
|
500
|
199,500
|
200,000
|
||||||||||||||||||
Stock
options granted to employee
|
(327,197
|
)
|
327,197
|
-
|
||||||||||||||||||
Stock
options exercised
|
50,000
|
50
|
8,950
|
9,000
|
||||||||||||||||||
Reclassify
warrants to liability (restated)
|
(656,607
|
)
|
(656,607
|
)
|
||||||||||||||||||
Shares
issued for legal services at $0.22 per share
|
200,000
|
200
|
43,800
|
44,000
|
||||||||||||||||||
Conversion
of convertible notes payable at conversion rates ranging from
$0.00423 to
$0.0105 per share, including applicable derivative value
|
67,580,405
|
67,581
|
2,708,685
|
2,776,266
|
||||||||||||||||||
Stock
options issued to interim CEO
|
(3,762
|
)
|
3,762
|
-
|
||||||||||||||||||
Shares
issued on exercise of warrant
|
250,000
|
250
|
2,500
|
2,750
|
||||||||||||||||||
Shares
issued at $0.09 on exercise of warrant
|
267,000
|
267
|
2,403
|
2,670
|
||||||||||||||||||
Vesting
of deferred compensation
|
976,987
|
976,987
|
||||||||||||||||||||
Cancellation
of stock options
|
193,275
|
193,275
|
||||||||||||||||||||
Net
loss
|
|
|
|
|
|
(7,644,857
|
)
|
(7,644,857
|
)
|
|||||||||||||
Balance,
December 31, 2005
|
126,486,518
|
126,487
|
-
|
(285,307
|
)
|
7,050,165
|
(11,026,197
|
)
|
(4,134,852
|
)
|
||||||||||||
|
||||||||||||||||||||||
Vesting
of deferred compensation
|
84,972
|
84,972
|
||||||||||||||||||||
Reclassification
of deferred compenstion
|
200,335
|
(200,335
|
)
|
-
|
||||||||||||||||||
Vesting
of stock options
|
153,577
|
153,577
|
||||||||||||||||||||
Conversion
of convertible notes at conversion rates ranging from $0.00633
to $0.0278
per share, including applicable derivative value
|
2,594,644
|
2,595
|
241,973
|
244,568
|
||||||||||||||||||
Issued
stock at $0.01 per share in satisfaction of debt
|
5,226,534
|
5,226
|
47,039
|
52,265
|
||||||||||||||||||
Issued
stock at $0.038 per share for services rendered
|
1,150,627
|
1,150
|
163,397
|
164,547
|
||||||||||||||||||
Issued
stock on exercise of options at $0.18 per share
|
150,000
|
150
|
26,850
|
27,000
|
||||||||||||||||||
Repricing
of warrants
|
17,422
|
17,422
|
||||||||||||||||||||
Cashless
exercise of $0.01 warrants, includng applicable derivative
value
|
812,100
|
812
|
114,593
|
115,405
|
||||||||||||||||||
Net
loss
|
|
|
|
|
|
(3,384,933
|
)
|
(3,384,933
|
)
|
|||||||||||||
Balance,
December 31, 2006
|
136,420,423
|
$
|
136,420
|
$
|
-
|
$
|
-
|
$
|
7,614,681
|
$
|
(14,411,130
|
)
|
$
|
(6,660,029
|
)
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
|
|
|
|
|
Deficit
|
Total
|
|||||||||||||||
|
|
|
|
|
|
Accumulated
|
Deficiency
|
|||||||||||||||
|
Number of
|
|
|
|
Additional
|
During the
|
in
|
|||||||||||||||
|
Common
|
Common
|
Subscription
|
Deferred
|
Paid-in
|
Development
|
Stockholders'
|
|||||||||||||||
|
Shares
|
Stock
|
Receivable
|
Compensation
|
Capital
|
Stage
|
Equity
|
|||||||||||||||
Balance,
December 31, 2006
|
136,420,423
|
$
|
136,420
|
$
|
-
|
$
|
-
|
$
|
7,614,681
|
$
|
(14,411,130
|
)
|
$
|
(6,660,029
|
)
|
|||||||
Conversion
of convertible notes payable at conversion rates ranging from
$0.0096 to
$0.0387 per share, including applicable derivative value
|
154,118,242
|
154,118
|
6,153,409
|
6,307,527
|
||||||||||||||||||
Issued
stock at $0.0782 per share for services rendered
|
95,000
|
95
|
7,331
|
7,426
|
||||||||||||||||||
Issued
stock at $0.01333 per share in settlement of liability
|
470,250
|
471
|
5,799
|
6,270
|
||||||||||||||||||
Issued
stock at $0.0217 per share for legal services
|
2,075,000
|
2,075
|
42,925
|
45,000
|
||||||||||||||||||
Cashless
exercise of $0.01 warrants, including applicable derivative
value
|
64,879
|
65
|
2,465
|
2,530
|
||||||||||||||||||
Exercise
of warrant at $0.01 per share, including applicable derivative
value
|
98,092
|
98
|
2,306
|
2,404
|
||||||||||||||||||
Issued
stock at $0.06 per share for prior unpaid compensation
|
708,133
|
708
|
41,780
|
42,488
|
||||||||||||||||||
Vesting
of stock options
|
377,801
|
377,801
|
||||||||||||||||||||
Net
loss
|
|
|
|
|
|
(2,856,114
|
)
|
(2,856,114
|
)
|
|||||||||||||
Balance,
September 30, 2007
|
294,050,019
|
$
|
294,050
|
$
|
-
|
$
|
-
|
$
|
14,248,497
|
$
|
(17,267,244
|
)
|
$
|
(2,724,697
|
)
|
|
|
|
For the
|
|||||||
|
|
|
Period from
|
|||||||
|
|
|
July 9, 1998
|
|||||||
|
|
|
(Inception)
|
|||||||
|
For the Nine Months
|
through
|
||||||||
|
Ended September 30
|
September 30,
|
||||||||
|
2007
|
2006
|
2007
|
|||||||
|
|
(Restated)
|
|
|||||||
Cash
flows from operating activities:
|
|
|
|
|||||||
Net
loss
|
$
|
(2,856,114
|
)
|
$
|
(7,297,538
|
)
|
$
|
(17,267,244
|
)
|
|
Adjustments
to reconcile net loss to cash used in operating
activities:
|
||||||||||
Depreciation
and amortization
|
4,533
|
31,404
|
102,061
|
|||||||
Change
in fair value of derivative liabilities related to convertible
notes and
warrants
|
84,218
|
5,748,227
|
5,276,154
|
|||||||
Loss
on abandonment of assets
|
4,304
|
8,094
|
||||||||
Vesting
of stock options
|
377,801
|
212,305
|
2,019,417
|
|||||||
Common
stock or warrants issued in exchange for services
|
101,184
|
565,974
|
||||||||
Cancellation
of stock options
|
193,275
|
|||||||||
Accreted
interest on convertible notes payable
|
1,363,279
|
332,619
|
2,442,243
|
|||||||
Beneficial
conversion feature discount
|
298,507
|
|||||||||
Gain
on extinguishment of debt
|
(510,105
|
)
|
||||||||
Acquisition
costs
|
65,812
|
|||||||||
Change
in working capital components:
|
||||||||||
Accounts receivable
|
(1,212
|
)
|
51,337
|
(2,550
|
)
|
|||||
Prepaid expenses
|
(9,792
|
)
|
36,000
|
(11,667
|
)
|
|||||
Deposits and other assets
|
(19,663
|
)
|
3,822
|
(75,998
|
)
|
|||||
Accounts payable
|
(229,854
|
)
|
30,122
|
368
|
||||||
Short-term notes payable
|
(2,398
|
)
|
(6,195
|
)
|
13,125
|
|||||
Accrued liabilities
|
67,935
|
45,958
|
144,765
|
|||||||
Accrued interest payable
|
106,101
|
56,777
|
502,387
|
|||||||
Net
cash used in operating activities
|
(1,009,678
|
)
|
(755,162
|
)
|
(6,235,382
|
)
|
||||
|
||||||||||
Cash
flows from investing activities:
|
||||||||||
Purchases
of furniture and equipment
|
(966
|
)
|
(3,854
|
)
|
(42,334
|
)
|
||||
Net
cash used in investing activities
|
(966
|
)
|
(3,854
|
)
|
(42,334
|
)
|
||||
|
||||||||||
Cash
flows from financing activities:
|
||||||||||
Proceeds
from sale of common stock and exercise of warrants, net
|
981
|
2,080,039
|
||||||||
Proceeds
from issuance of notes payable, net of origination fees
|
760,000
|
4,252,805
|
||||||||
Other
|
(16,799
|
)
|
||||||||
Net
cash provided by financing activities
|
760,981
|
-
|
6,316,045
|
|||||||
|
||||||||||
Net
increase (decrease) in cash
|
(249,663
|
)
|
(759,016
|
)
|
38,329
|
|||||
Cash
at beginning of the period
|
287,992
|
800,472
|
-
|
|||||||
Cash
at end of the period
|
$
|
38,329
|
$
|
41,456
|
$
|
38,329
|
Net
Income (Loss)
|
Previously
Reported
|
Change
|
As
Restated
|
|||||||
For
the three months ended September 30, 2006
|
$
|
(7,415,840
|
)
|
$
|
168,945
|
$
|
(7,246,895
|
)
|
||
For
the nine months ended September 30, 2006
|
(7,480,568
|
)
|
183,030
|
(7,297,538
|
)
|
|
|
Weighted
|
|
|||||||
|
|
Average
|
|
|||||||
|
Number
of
|
Exercise
|
|
|||||||
|
Shares
|
Price
|
Expiration
Date
|
|||||||
Balances,
December 31, 2006
|
13,549,432
|
$
|
0.310
|
July
2009 to December 2013
|
||||||
Issued
|
12,000,000
|
$
|
0.065
|
February
2014 to June 2014
|
||||||
Exercised
|
(169,890
|
)
|
$
|
0.010
|
||||||
|
||||||||||
Balances,
September 30, 2007
|
25,379,542
|
$
|
0.195
|
July
2009 to June 2014
|
|
Total
Options
|
Vested
Options
|
Unvested
Options
|
||||||||||||||||
|
|
Weighted
|
|
Weighted
|
|
Weighted
|
|||||||||||||
|
|
Average
|
|
Average
|
|
Average
|
|||||||||||||
|
Number
of
|
Exercise
|
Number
of
|
Exercise
|
Number
of
|
Exercise
|
|||||||||||||
|
Shares
|
Price
|
Shares
|
Price
|
Shares
|
Price
|
|||||||||||||
Balances,
December 31, 2006
|
4,620,952
|
$
|
0.170
|
4,037,618
|
$
|
0.170
|
583,334
|
$
|
0.170
|
||||||||||
Grants
|
19,080,266
|
$
|
0.030
|
8,300,006
|
$
|
0.030
|
10,780,260
|
$
|
0.030
|
||||||||||
Forfeitures
|
(1,475,000
|
)
|
$
|
0.165
|
(1,116,666
|
)
|
$
|
0.173
|
(358,334
|
)
|
$
|
0.138
|
|||||||
Vesting
|
|
|
233,333
|
$
|
0.110
|
(233,333
|
)
|
$
|
0.110
|
||||||||||
|
|||||||||||||||||||
Balances,
September 30, 2007
|
22,226,218
|
$
|
0.049
|
11,454,291
|
$
|
0.066
|
10,771,927
|
$
|
0.030
|
|
December
31,
|
||||||
|
2006
|
2005
|
|||||
ASSETS
|
|||||||
Current
assets:
|
|||||||
Cash
and cash equivalents
|
$
|
287,992
|
$
|
800,472
|
|||
Accounts
receivable
|
1,338
|
72,675
|
|||||
Prepaid
expenses
|
1,875
|
69,125
|
|||||
Deposits
& other assets
|
4,375
|
21,875
|
|||||
Total
current assets
|
295,580
|
964,147
|
|||||
|
|||||||
Property
and equipment, net of accumulated depreciation of $19,922
|
|||||||
and
$12,519 at December 31, 2006 and 2005, respectively (Note
E)
|
10,772
|
14,321
|
|||||
Patents,
net of accumulated amortization of $1,555 and $0 at December
31,
|
|||||||
2006
and December 31, 2005 respectively
|
21,779
|
23,334
|
|||||
Deferred
financing fees, net of accumulated amortization of $25,000
|
|||||||
and
$13,542, at December 31, 2006 and December 31, 2005,
respectively
|
48,908
|
61,458
|
|||||
|
|||||||
Total
assets
|
$
|
377,039
|
$
|
1,063,260
|
|||
|
|||||||
LIABILITIES
AND DEFICIENCY IN STOCKHOLDERS' EQUITY
|
|||||||
Current
liabilities:
|
|||||||
Accounts
payable
|
$
|
276,715
|
$
|
124,846
|
|||
Accrued
liabilities
|
50,000
|
130,555
|
|||||
Accrued
interest payable
|
153,559
|
106,637
|
|||||
Accrued
payroll liabilities
|
-
|
94,680
|
|||||
Notes
payable, current portion (Note G)
|
365,523
|
21,875
|
|||||
Total
current liabilities
|
845,797
|
478,593
|
|||||
|
|||||||
Long-term
liabilities:
|
|||||||
Notes
payable - long term (Note G)
|
-
|
350,000
|
|||||
Convertible
notes payable (Note G)
|
683,015
|
240,491
|
|||||
Derivative
liability related to convertible notes
|
4,233,656
|
3,915,506
|
|||||
Warrant
liability related to convertible notes
|
1,274,600
|
213,522
|
|||||
Total
Liabilities
|
7,037,068
|
5,198,112
|
|||||
Commitments
and contingencies (Note K)
|
-
|
-
|
|||||
Deficiency
in stockholders' equity:
|
|||||||
Preferred
stock, par value: $.001, authorized 20,000,000 shares; no
shares
|
|||||||
issued
and outstanding at December 31, 2006 and 2005 (Note H)
|
-
|
-
|
|||||
Common
stock, par value; $.001, authorized 750,000,000 shares at
|
|||||||
December
31, 2006 and 2005, 136,420,423 and 67,803,070 shares
issued
|
|||||||
and
outstanding at December 31, 2006 and 2005, respectively (Note
H)
|
136,420
|
126,487
|
|||||
Additional
paid in capital
|
7,614,681
|
7,050,165
|
|||||
Deferred
compensation
|
-
|
(285,307
|
)
|
||||
Deficit
accumulated during development stage
|
(14,411,130
|
)
|
(11,026,197
|
)
|
|||
Total
deficiency in stockholders' equity:
|
(6,660,029
|
)
|
(4,134,852
|
)
|
|||
|
|||||||
Total
liabilities and deficiency in stockholders' equity:
|
$
|
377,039
|
$
|
1,063,260
|
|
For the Year Ended December 31,
|
For the Period July
9, 1998 (date of
inception) through
December 31,
|
||||||||
|
2006
|
2005
|
2006
|
|||||||
|
|
|
|
|||||||
Sales
|
$
|
-
|
$
|
72,675
|
$
|
72,675
|
||||
Cost
of Sales
|
-
|
62,805
|
62,805
|
|||||||
Gross
Margin
|
-
|
9,870
|
9,870
|
|||||||
|
||||||||||
Operating
Expenses:
|
||||||||||
General
and administrative
|
1,176,688
|
2,385,740
|
5,901,416
|
|||||||
Depreciation
(Note E)
|
7,403
|
6,662
|
26,806
|
|||||||
Acquisition
cost (Note D)
|
-
|
-
|
65,812
|
|||||||
Research
and development
|
244,189
|
502,325
|
1,712,695
|
|||||||
Total
Operating Expenses
|
1,428,280
|
2,894,727
|
7,706,729
|
|||||||
|
||||||||||
Loss
from Operations
|
(1,428,280
|
)
|
(2,884,857
|
)
|
(7,696,859
|
)
|
||||
|
||||||||||
Other
income (expenses):
|
||||||||||
Gain
on extinguishment of debt (Note G)
|
-
|
-
|
510,105
|
|||||||
Change
in fair value related to adjustment of
|
||||||||||
derivative
and warrant liability to fair value of underlying
securities
|
(1,294,293
|
)
|
(3,897,643
|
)
|
(5,191,936
|
)
|
||||
|
||||||||||
Interest
expense
|
(662,160
|
)
|
(862,257
|
)
|
(2,032,140
|
)
|
||||
|
||||||||||
Loss
before income taxes
|
(3,384,733
|
)
|
(7,644,757
|
)
|
(14,410,830
|
)
|
||||
Income
tax expense
|
(200
|
)
|
(100
|
)
|
(300
|
)
|
||||
Net
loss
|
$
|
(3,384,933
|
)
|
$
|
(7,644,857
|
)
|
$
|
(14,411,130
|
)
|
|
|
||||||||||
Net
loss per common share -
|
||||||||||
basic
and diluted (Note A)
|
$
|
(0.03
|
)
|
$
|
(0.11
|
)
|
n/a
|
|||
Weighted
average shares -
|
||||||||||
basic
and diluted
|
132,810,185
|
67,803,070
|
n/a
|
|
Common
Shares
|
Common
Shares
Amount
|
Subscription
Receivable
|
Deferred
Compensation
|
Additional
Paid
In Capital
|
Accumulated
Deficit
|
Total
(Deficiency)
In
Stockholders
Equity
|
|||||||||||||||
Balance
July 9, 1998
|
||||||||||||||||||||||
(date
of inception)
|
9,272,200
|
$
|
9,272
|
$
|
-
|
$
|
-
|
$
|
(9,272
|
)
|
$
|
-
|
$
|
-
|
||||||||
Issued
stock for subscription
|
||||||||||||||||||||||
receivable
at $0.005 per share
|
18,795,000
|
18,795
|
(100,000
|
)
|
-
|
81,205
|
-
|
-
|
||||||||||||||
Balance,
December 31, 1998
|
28,067,200
|
28,067
|
(100,000
|
)
|
-
|
71,933
|
-
|
-
|
||||||||||||||
Issued
stock for cash at $0.004 per share
|
1,253,000
|
1,253
|
-
|
-
|
3,747
|
-
|
5,000
|
|||||||||||||||
Net
loss
|
-
|
-
|
-
|
-
|
-
|
(5,053
|
)
|
(5,053
|
)
|
|||||||||||||
Balance,
December 31, 1999
|
29,320,200
|
29,320
|
(100,000
|
)
|
-
|
75,680
|
(5,053
|
)
|
(53
|
)
|
||||||||||||
Payment
of subscriptions receivable
|
-
|
-
|
100,000
|
-
|
-
|
-
|
100,000
|
|||||||||||||||
Net
loss
|
-
|
-
|
-
|
-
|
-
|
(43,641
|
)
|
(43,641
|
)
|
|||||||||||||
Balance,
December 31, 2000
|
29,320,200
|
29,320
|
-
|
-
|
75,680
|
(48,694
|
)
|
56,306
|
||||||||||||||
Issued
stock for cash at $0.004 per share
|
250,600
|
251
|
-
|
-
|
749
|
-
|
1,000
|
|||||||||||||||
Net
loss
|
-
|
-
|
-
|
-
|
-
|
(522,213
|
)
|
(522,213
|
)
|
|||||||||||||
Balance,
December 31, 2001
|
29,570,800
|
29,571
|
-
|
-
|
76,429
|
(570,907
|
)
|
(464,907
|
)
|
|||||||||||||
Beneficial
conversion feature on issuance of debt
|
-
|
-
|
-
|
-
|
98,507
|
-
|
98,507
|
|||||||||||||||
Gain
on extinguishment of debt
|
-
|
-
|
-
|
-
|
(98,507
|
)
|
-
|
(98,507
|
)
|
|||||||||||||
Issued
stock for cash at $0.13 per share
|
689,150
|
689
|
-
|
-
|
91,811
|
-
|
92,500
|
|||||||||||||||
Issued
stock for services at $0.06 per share
|
1,591,310
|
1,591
|
-
|
-
|
101,659
|
-
|
103,250
|
|||||||||||||||
Issued
stock in satisfaction of debt at $0.14 per share
|
1,790,000
|
1,790
|
-
|
-
|
248,210
|
-
|
250,000
|
|||||||||||||||
Net
loss
|
-
|
-
|
-
|
-
|
-
|
(646,201
|
)
|
(646,201
|
)
|
|||||||||||||
Balance,
December 31, 2002
|
33,641,260
|
33,641
|
-
|
-
|
518,109
|
(1,217,108
|
)
|
(665,358
|
)
|
|||||||||||||
Issued
stock for cash at $0.13 per share
|
930,800
|
931
|
-
|
-
|
119,069
|
-
|
120,000
|
|||||||||||||||
Net
loss
|
-
|
-
|
-
|
-
|
-
|
(253,881
|
)
|
(253,881
|
)
|
|||||||||||||
Balance,
December 31, 2003
|
34,572,060
|
34,572
|
-
|
-
|
637,178
|
(1,470,989
|
)
|
(799,239
|
)
|
|||||||||||||
Issued
stock for cash at $0.0838 per share
|
238,660
|
239
|
-
|
-
|
19,761
|
-
|
20,000
|
|||||||||||||||
Issued
stock for services at $0.08 per share
|
500,000
|
500
|
-
|
-
|
39,500
|
-
|
40,000
|
|||||||||||||||
Issued
stock for cash at $0.1835 per share
|
9,560,596
|
9,561
|
-
|
-
|
1,485,376
|
-
|
1,494,937
|
|||||||||||||||
Reverse
merger with Grant Ventures, Inc.
|
6,000,000
|
6,000
|
-
|
-
|
-
|
-
|
6,000
|
|||||||||||||||
Warrants
issued as part of restructuring of debt (89,500 valued at
$0.03779)
|
-
|
-
|
-
|
-
|
3,382
|
-
|
3,382
|
|||||||||||||||
Recognition
of beneficial conversion feature on issuance of note
payable
|
-
|
-
|
-
|
-
|
200,000
|
-
|
200,000
|
|||||||||||||||
Conversion
of note payable and accrued interest at $0.07569 per share
|
2,720,000
|
2,720
|
-
|
-
|
203,165
|
-
|
205,885
|
|||||||||||||||
Issued
stock in satisfaction of debt at $0.1835 per share
|
249,475
|
249
|
-
|
-
|
45,530
|
-
|
45,779
|
|||||||||||||||
Exercise
of $0.01 warrants
|
2,403,000
|
2,403
|
-
|
-
|
21,627
|
-
|
24,030
|
|||||||||||||||
Issued
250,000 warrants for services
|
-
|
-
|
-
|
-
|
11,000
|
-
|
11,000
|
|||||||||||||||
Stock
options issued to employees, directors, consultants
|
-
|
-
|
-
|
(1,523,966
|
)
|
1,523,966
|
-
|
-
|
||||||||||||||
Vesting
of deferred compensation
|
-
|
-
|
-
|
426,081
|
-
|
-
|
426,081
|
|||||||||||||||
Net
loss
|
-
|
-
|
-
|
-
|
-
|
(1,910,351
|
)
|
(1,910,351
|
)
|
|||||||||||||
Balance,
December 31, 2004
|
56,243,791
|
56,244
|
-
|
(1,097,885
|
)
|
4,190,485
|
(3,381,340
|
)
|
(232,496
|
)
|
||||||||||||
Conversion
of notes payable and accrued interest at $0.092178 per share
on
3/31/05
|
1,395,322
|
1,395
|
-
|
-
|
127,225
|
-
|
128,620
|
|||||||||||||||
Stock
options issued to new director on 2/21/05
|
-
|
-
|
-
|
(26,725
|
)
|
26,725
|
-
|
-
|
||||||||||||||
Value
of 250,000 warrants issued as part of bridge loan on
3/15/05
|
-
|
-
|
-
|
-
|
65,540
|
-
|
65,540
|
|||||||||||||||
Shares
issued 4/28/05 for services at $0.40
|
500,000
|
500
|
-
|
-
|
199,500
|
200,000
|
||||||||||||||||
Stock
options granted to employee 4/1/05
|
-
|
-
|
-
|
(327,197
|
)
|
327,197
|
-
|
-
|
||||||||||||||
Stock
options exercised 6/2/05
|
50,000
|
50
|
-
|
-
|
8,950
|
-
|
9,000
|
|||||||||||||||
Reclassify
warrants to liability 6/14/05
|
-
|
-
|
-
|
-
|
(656,607
|
)
|
-
|
(656,607
|
)
|
|||||||||||||
Shares
issued 9/28 for legal services at $0.22
|
200,000
|
200
|
-
|
-
|
43,800
|
44,000
|
||||||||||||||||
Partial
conversion of convertible notes payable between 9/8/05 and 12/16/05
at
conversion rates ranging from $0.00423 to $0.0105 per
share
|
67,580,405
|
67,581
|
-
|
-
|
2,708,685
|
-
|
2,776,266
|
|||||||||||||||
Stock
options issued to
|
||||||||||||||||||||||
interim
CEO 9/28
|
-
|
-
|
-
|
(3,762
|
)
|
3,762
|
-
|
-
|
||||||||||||||
Shares
issued on exercise
|
||||||||||||||||||||||
of
warrant CAMFO II
|
250,000
|
250
|
-
|
-
|
2,500
|
-
|
2,750
|
|||||||||||||||
Shares
issued at $0.09 on exercise of warrant
|
267,000
|
267
|
-
|
-
|
2,403
|
-
|
2,670
|
|||||||||||||||
Vesting
of deferred compensation
|
-
|
-
|
-
|
976,987
|
-
|
-
|
976,987
|
|||||||||||||||
Cancellation
of stock options
|
-
|
-
|
-
|
193,275
|
-
|
-
|
193,275
|
|||||||||||||||
Net
loss for the year
|
-
|
-
|
-
|
-
|
-
|
(7,644,857
|
)
|
(7,644,857
|
)
|
|||||||||||||
Balance,
December 31, 2005
|
126,486,518
|
126,487
|
(285,307
|
)
|
7,050,165
|
(11,026,197
|
)
|
(4,134,852
|
)
|
|||||||||||||
Vesting
of deferred compensation
|
-
|
-
|
-
|
84,972
|
-
|
-
|
84,972
|
|||||||||||||||
Adjustment
of presentation of Deferred Compensation
|
-
|
-
|
-
|
200,335
|
(200,335
|
)
|
-
|
-
|
||||||||||||||
Stock
option expense
|
-
|
-
|
-
|
-
|
153,577
|
-
|
153,577
|
|||||||||||||||
Partial
conversion of convertible notes payable on 8/1/06 and 10/31/06
at
conversion rates $0.0063 to $0.0278 per share,
respectively
|
2,594,644
|
2,595
|
-
|
-
|
241,973
|
-
|
244,568
|
|||||||||||||||
Issued
stock in satisfaction of debt
|
5,226,534
|
5,226
|
-
|
-
|
47,039
|
-
|
52,265
|
|||||||||||||||
Issued
stock in exchange for services rendered at $$0.038 per
share
|
1,150,627
|
1,150
|
-
|
-
|
163,397
|
-
|
164,547
|
|||||||||||||||
Exercise
of 150,000 options at $0.18 per share
|
150,000
|
150
|
-
|
-
|
26,850
|
-
|
27,000
|
|||||||||||||||
Repricing
of warrants
|
-
|
-
|
-
|
-
|
17,422
|
-
|
17,422
|
|||||||||||||||
Issue
shares on exercise of warrants
|
812,100
|
812
|
-
|
-
|
114,593
|
-
|
115,405
|
|||||||||||||||
Net
loss for the year
|
-
|
-
|
-
|
-
|
-
|
(3,384,933
|
)
|
(3,384,933
|
)
|
|||||||||||||
|
||||||||||||||||||||||
Balance,
December 31, 2006
|
136,420,423
|
$
|
136,420
|
$
|
-
|
$
|
-
|
$
|
7,614,681
|
$
|
(14,411,130
|
)
|
$
|
(6,660,029
|
)
|
|
For the Year Ended
December 31,
|
For the
Period July 9,
1998 (date of
inception)
through
December 31,
|
||||||||
|
2006
|
2005
|
2006
|
|||||||
Cash
flows from operating activities:
|
||||||||||
Net
loss
|
$
|
(3,384,933
|
)
|
$
|
(7,644,857
|
)
|
$
|
(14,411,130
|
)
|
|
Adjustments
to reconcile net loss to cash used in operations:
|
||||||||||
Depreciation
(Note E)
|
7,403
|
6,662
|
26,806
|
|||||||
Amortization
|
44,055
|
26,667
|
70,722
|
|||||||
Change
in fair value related to adjustment of derivative and
|
||||||||||
warrant
liability to fair value of underlying securities
|
1,294,293
|
3,897,643
|
5,191,936
|
|||||||
Loss
on abandonment of assets (Note E)
|
-
|
-
|
3,790
|
|||||||
Deferred
compensation (Note J)
|
238,550
|
976,986
|
1,641,616
|
|||||||
Common
stock issued in exchange for services rendered (Note H)
|
-
|
244,000
|
388,250
|
|||||||
Cancellation
of stock options
|
-
|
193,275
|
193,275
|
|||||||
Interest
on convertible notes payable
|
487,430
|
591,534
|
1,078,964
|
|||||||
Warrants
issued in connection with bridge loan
|
-
|
65,540
|
65,540
|
|||||||
Warrants
issued in exchange for services rendered (Note J)
|
-
|
-
|
11,000
|
|||||||
Beneficial
conversion feature discount (Note G)
|
-
|
-
|
298,507
|
|||||||
Gain
on extinguishment of debt (Note G)
|
-
|
-
|
(510,105
|
)
|
||||||
Write
off of accounts payable due to stockholders
|
-
|
(1,230
|
)
|
(2,108
|
)
|
|||||
Acquisition
cost (Note D)
|
-
|
-
|
65,812
|
|||||||
Decrease
(increase) in:
|
||||||||||
Accounts
receivable
|
71,337
|
(69,675
|
)
|
(1,338
|
)
|
|||||
Employee
receivables
|
-
|
334
|
-
|
|||||||
Prepaid
expense
|
67,250
|
(63,912
|
)
|
(1,875
|
)
|
|||||
Deferred
financing costs
|
(12,450
|
)
|
-
|
(12,450
|
)
|
|||||
Deposits
& other
|
-
|
(55,070
|
)
|
(56,335
|
)
|
|||||
(Decrease)
increase in:
|
-
|
|||||||||
Accounts
payable
|
166,417
|
29,007
|
288,736
|
|||||||
Notes
payable
|
(6,352
|
)
|
21,875
|
15,523
|
||||||
Accounts
payable - assumed liabilities
|
-
|
-
|
(17,506
|
)
|
||||||
Accounts
payable - stockholders
|
-
|
-
|
(38,900
|
)
|
||||||
Accrued
expenses
|
(51,726
|
)
|
93,556
|
76,830
|
||||||
Accrued
payroll liabilities
|
(94,680
|
)
|
81,521
|
-
|
||||||
Accrued
interest payable
|
99,188
|
106,981
|
396,286
|
|||||||
Net
cash (used in) operating activities
|
(1,074,218
|
)
|
(1,499,163
|
)
|
(5,238,154
|
)
|
||||
|
||||||||||
Cash
flows from investing activities:
|
||||||||||
Payments
for property and equipment
|
(3,854
|
)
|
(5,743
|
)
|
(41,368
|
)
|
||||
Net
cash used in investing activities
|
(3,854
|
)
|
(5,743
|
)
|
(41,368
|
)
|
||||
|
||||||||||
Cash
flows from financing activities:
|
||||||||||
Proceeds
from sale of common stock, net of costs and fees (Note H)
|
148,170
|
14,420
|
1,919,058
|
|||||||
Net
proceeds from notes payable (Note G)
|
400,000
|
1,925,000
|
3,505,255
|
|||||||
Proceeds
from re-pricing of warrants
|
17,422
|
-
|
17,422
|
|||||||
Proceeds
from related party notes payable
|
-
|
-
|
60,000
|
|||||||
Payments
for related party notes payable
|
-
|
-
|
(34,221
|
)
|
||||||
Proceeds
from stock subscriptions receivable
|
-
|
-
|
100,000
|
|||||||
Net
cash provided by financing activities
|
565,592
|
1,939,420
|
5,567,514
|
|||||||
|
||||||||||
Net
increase (decrease) in cash and cash equivalents
|
(512,480
|
)
|
434,514
|
287,992
|
||||||
Cash
and cash equivalents at beginning of the period
|
800,472
|
365,958
|
-
|
|||||||
Cash
and cash equivalents at end of the period
|
$
|
287,992
|
$
|
800,472
|
$
|
287,992
|
|
2006
|
2005
|
July 9, 1998
(date of
inception)
through
December
31, 2006
|
|||||||
Cash
paid for interest
|
$
|
-
|
$
|
48,114
|
$
|
116,417
|
||||
Cash
paid for income taxes
|
-
|
-
|
-
|
|||||||
|
||||||||||
Non
Cash Investing and Financing Transactions:
|
||||||||||
Loss
on abandonment of assets
|
-
|
-
|
3,790
|
|||||||
Deferred
compensation
|
238,550
|
976,987
|
1,641,646
|
|||||||
Common
stock issued in exchange for services rendered(H)
|
-
|
244,000
|
144,250
|
|||||||
Warrants
issued in exchange for services rendered
|
-
|
-
|
11,000
|
|||||||
Gain
on extinguishment of debt
|
-
|
-
|
(510,105
|
)
|
||||||
Write
off of accounts payable due to stockholders
|
-
|
(1,230
|
)
|
(2,108
|
)
|
|||||
|
||||||||||
Merger
with Impact:
|
||||||||||
Common
stock retained
|
-
|
-
|
6,000
|
|||||||
Liabilities
assumed in excess of assets acquired
|
-
|
-
|
59,812
|
|||||||
Acquisition
cost recognized
|
-
|
-
|
65,812
|
Line
Item Caption
|
Previously
Reported
|
Increase
or
(Decrease)
|
Restated
|
|||||||
Derivative
liability related to convertible notes
|
$
|
2,692,600
|
$
|
1,541,056
|
$
|
4,233,656
|
||||
Warrant
liability related to convertible notes
|
1,103,918
|
170,682
|
1,274,600
|
|||||||
Additional
paid-in capital
|
5,650,271
|
1,964,410
|
7,614,681
|
|||||||
Accumulated
deficit
|
(10,734,982
|
)
|
(3,676,148
|
)
|
(14,411,130
|
)
|
||||
Net
change
|
$
|
(1,288,193
|
)
|
$
|
0
|
$
|
(1,288,193
|
)
|
Line
Item Caption
|
Previously
Reported
|
|
Increase
or (Decrease)
|
|
Restated
|
|||||
Derivative
liability related to convertible notes
|
$
|
2,606,377
|
$
|
1,309,129
|
$
|
3,915,506
|
||||
Warrant
liability related to convertible notes
|
161,472
|
52,050
|
213,522
|
|||||||
Additional
paid-in capital
|
5,400,819
|
1,649,346
|
7,050,165
|
|||||||
Accumulated
deficit
|
(8,015,672
|
)
|
(3,010,525
|
)
|
(11,026,197
|
)
|
||||
Net
change
|
$
|
152,996
|
$
|
0
|
$
|
152,996
|
Line
Item Caption
|
Previously
Reported
|
|
Change
|
|
Restated
|
|||||
Change
in fair value related to adjustment of derivative and warrant
liability to
fair value of underlying securities - gain (loss)
|
$
|
(628,670
|
)
|
$
|
(665,623
|
)
|
$
|
(1,294,293
|
)
|
|
Net
loss before income taxes
|
$
|
(2,719,110
|
)
|
$
|
(665,623
|
)
|
$
|
(3,384,733
|
)
|
|
Net
loss
|
$
|
(2,719,310
|
)
|
$
|
(665,623
|
)
|
$
|
(3,384,933
|
)
|
|
Net
loss per common share - basic and diluted
|
$
|
(0.02
|
)
|
$
|
(0.01
|
)
|
$
|
(0.03
|
)
|
Line
Item Caption
|
Previously
Reported
|
|
Change
|
|
Restated
|
|||||
Change
in fair value related to adjustment of derivative and warrant
liability to
fair value of underlying securities - gain (loss)
|
$
|
(887,118
|
)
|
$
|
(3,010,525
|
)
|
$
|
(3,897,643
|
)
|
|
Net
loss before income taxes
|
$
|
(4,634,232
|
)
|
$
|
(3,010,525
|
)
|
$
|
(7,644,757
|
)
|
|
Net
loss
|
$
|
(4,634,332
|
)
|
$
|
(3,010,525
|
)
|
$
|
(7,644,857
|
)
|
|
Net
loss per common share - basic and diluted
|
$
|
(0.07
|
)
|
$
|
(0.04
|
)
|
$
|
(0.11
|
)
|
Line
Item Caption
|
Previously
Reported
|
|
Change
|
|
Restated
|
|||||
Change
in fair value related to adjustment of derivative and warrant
liability to
fair value of underlying securities - gain (loss)
|
$
|
(1,515,788
|
)
|
$
|
(3,676,148
|
)
|
$
|
(5,191,936
|
)
|
|
Net
loss before income taxes
|
$
|
(10,734,682
|
)
|
$
|
(3,676,148
|
)
|
$
|
(14,410,830
|
)
|
|
Net
loss
|
$
|
(10,734,982
|
)
|
$
|
(3,676,148
|
)
|
$
|
(14,411,130
|
)
|
Common
stock retained
|
$
|
6,000
|
||
Assets
acquired
|
-
|
|||
Liabilities
assumed - accounts payable
|
20,034
|
|||
Liabilities
assumed - accounts payable - stockholder
|
39,778
|
|||
Cash
paid
|
-
|
|||
Total
consideration paid/organization cost
|
$
|
65,812
|
|
2006
|
2005
|
|||||
Furniture
and fixtures
|
$
|
23,501
|
$
|
23,501
|
|||
Equipment
|
7,193
|
3,339
|
|||||
|
30,694
|
26,840
|
|||||
Less:
Accumulated Depreciation
|
(19,922
|
)
|
(12,519
|
)
|
|||
|
|||||||
Net
Property and Equipment
|
$
|
10,772
|
$
|
14,321
|
|
December
31, 2006
|
December
31, 2005
|
|||||
10%
note payable, unsecured, originally due on 11/30/2002. The note
payable
was in default as of December 31, 2002. The venture capital firm
that
issued the loan has since been placed in receivership. As of
December 31,
2003 the note balance was $587,753 with accrued interest payable
of
$141,501. In August 2004, this note for $587,753 and accrued
interest of
$175,787 was restructured into a 3-year convertible note of $350,000
plus
89,500 5-year warrants to purchase additional shares at $0.01
per share.
The note is convertible into shares of common stock at a conversion
price
of $0.83798 per share. Interest is payable quarterly at 6% per
year. The
89,500 warrants have an option value of $0.0378 per share. The
conversion
resulted in a $411,597 gain on extinguishment of debt in
2004.
|
350,000
|
350,000
|
|||||
|
|||||||
$2,000,000
10% and $400,000 6% convertible debenture with interest due quarterly
subject to certain conditions, due three years from the date
of the notes.
The holder has the option to convert unpaid principal of the
$2,000,000
notes to the Company's common stock at the lower of (i) $0.40
or (ii) 43%
of the average of the three lowest intraday trading prices for
the common
stock on a principal market for the twenty trading days before,
but not
including, conversion date, and of the $400,000 notes at the
lower of (i)
$0.15 or (ii) 60% of the average of the three lowest intraday
trading
prices for the common stock on a principal market for the twenty
trading
days before, but not including, conversion date. The Company granted
the note holder a security interest in substantially all of
the Company's assets and intellectual property and registration
rights. (see below) In 2006 $44,908 of the $2,000,000 convertible
note was
converted into 2,594,644 shares at an average conversion rate
of $0.017
per share, and in 2005 $470,313 of the $2,000,000 note principal
was
converted into 67,580,405 shares at an average conversion rate
of $0.007
per share.
|
683,015
|
240,491
|
|||||
|
|||||||
6%
note payable, unsecured, interest and principal to be paid in
eight equal
quarterly payments beginning 6/07/05. Final payment was due 3/7/2007
and
remains unpaid.
|
15,523
|
21,875
|
|||||
|
|||||||
Total
notes payable
|
1,048,538
|
612,366
|
|||||
|
|||||||
Less:
current portion
|
(365,523
|
)
|
(21,875
|
)
|
|||
|
|||||||
Balance
notes payable (long term portion)
|
$
|
683,015
|
$
|
590,491
|
December
31,
|
|||||||
|
2006
|
2005
|
|||||
(Restated)
|
(Restated)
|
||||||
Convertible
notes
|
$
|
683,015
|
$
|
240,491
|
|||
Warrant
liability
|
1,274,600
|
213,522
|
|||||
Derivative
liability
|
4,233,656
|
3,915,506
|
|||||
|
|||||||
|
6,191,271
|
4,369,519
|
|||||
|
|||||||
Change
in fair value of warrants and convertible notes
|
(5,191,936
|
)
|
(3,897,643
|
)
|
|||
Credited
to additional paid-in capital upon conversion of notes or exercise
of
warrants
|
1,964,410
|
1,649,347
|
|||||
Accretion
of interest related to convertible debenture
|
(1,078,966
|
)
|
(591,534
|
)
|
|||
Converted
to common shares
|
515,221
|
470,311
|
|||||
|
|||||||
Total
convertible notes
|
$
|
2,400,000
|
$
|
2,000,000
|
|
2006
|
2005
|
|||||
(Restated)
|
(Restated)
|
||||||
Non
current
|
|
|
|||||
Net
Operating Loss Carryforwards
|
$
|
2,729,867
|
$
|
1,883,717
|
|||
Accrued
Interest
|
57,299
|
38,610
|
|||||
R&D
Credit
|
80,342
|
43,200
|
|||||
Stock
Options
|
556,231
|
595,899
|
|||||
Unrealized
Loss
|
2,024,855
|
1,520,080
|
|||||
Amortization
|
-
|
10,400
|
|||||
Contribution
Carryover
|
156
|
156
|
|||||
Less
Valuation Allowance
|
(5,267,056
|
)
|
(4,005,835
|
)
|
|||
Total
Deferred Tax Assets
|
$
|
181,694
|
$
|
86,227
|
|||
|
|||||||
Deferred
Tax Liability
|
|||||||
State
Taxes
|
$
|
(181,694
|
)
|
$
|
(86,227
|
)
|
|
Total
Deferred Tax Liabilities
|
$
|
(181,694
|
)
|
$
|
(86,227
|
)
|
|
Net
Deferred Tax Assets
|
$
|
0
|
$
|
0
|
|
2006
|
||||||||||||
|
Federal
|
Utah
|
Other
|
Total
|
|||||||||
Provision
for income tax
|
|
|
|
|
|||||||||
Current
provision
|
$
|
-
|
$
|
200
|
$
|
200
|
|||||||
Deferred
provision
|
|||||||||||||
|
|||||||||||||
Deferred
tax- beginning of year
|
-
|
-
|
|||||||||||
Deferred
tax - end of year
|
-
|
-
|
|||||||||||
Change
in deferred tax provision
|
-
|
-
|
-
|
||||||||||
Total
provision
|
$
|
-
|
$
|
200
|
$
|
-
|
$
|
200
|
|
2005
|
||||||||||||
|
Federal
|
Utah
|
Other
|
Total
|
|||||||||
Provision
for income tax
|
|
|
|
|
|||||||||
Current
provision
|
$
|
-
|
$
|
100
|
$
|
100
|
|||||||
Deferred
provision
|
|||||||||||||
|
|||||||||||||
Deferred
tax- beginning of year
|
-
|
-
|
|||||||||||
Deferred
tax - end of year
|
-
|
-
|
|||||||||||
Change
in deferred tax provision
|
-
|
-
|
-
|
||||||||||
|
|||||||||||||
Total
provision
|
$
|
-
|
$
|
100
|
$
|
-
|
$
|
100
|
2006
|
2005
|
||||||
Calculation
of rate of taxes on income
|
|||||||
Tax
@ statutory rate
|
34
|
%
|
34
|
%
|
|||
|
|||||||
Permanent
differences:
|
|||||||
R&D
credit
|
1
|
%
|
1
|
%
|
|||
State
tax (net of fed benefit)
|
3
|
%
|
3
|
%
|
|||
Change
in valuation allowance
|
-38
|
%
|
-38
|
%
|
|||
Total
|
0
|
0
|
%
|
Options
Outstanding
|
Options
Exercisable
|
|||||||||||||||
Exercise Prices
|
Number Outstanding
|
|
Weighted Average
Remaining
Contractual Life
(Years)
|
|
Weighed Average
Exercise Price
|
|
Number Exercisable
|
|
Weighted Average
Exercise Price
|
|||||||
$0.18
|
4,020,952
|
7.5
|
3,637,618
|
|||||||||||||
$0.05
|
500,000
|
9.4
|
366,667
|
|||||||||||||
$0.018
|
100,000
|
9.4
|
33,333
|
|||||||||||||
|
4,620,952
|
7.8
|
$
|
0.17
|
4,037,618
|
$
|
0.17
|
|
Number of
options
|
Weighted
average exercise
price
|
|||||
Outstanding
at December 31, 2004 (613,150 options exerciseable at weighted
average
exercise price of $ 0.18)
|
5,243,254
|
$
|
0.18
|
||||
Granted
(weighted average fair value $ 0.38)
|
950,000
|
$
|
0.19
|
||||
Exercised
(total fair value $6,264)
|
(50,000
|
)
|
$
|
0.18
|
|||
Cancelled
|
(1,972,302
|
)
|
$
|
0.18
|
|||
Outstanding
at December 31, 2005 (3,187,618 options exerciseable at weighted
average
exercise price of $ 0.18)
|
4,170,952
|
$
|
0.18
|
||||
Granted
(weighted average fair value $ 0.012)
|
600,000
|
$
|
0.05
|
||||
Exercised
(total fair value $27,000)
|
(150,000
|
)
|
$
|
0.18
|
|||
Cancelled
|
-
|
-
|
|||||
Outstanding
at December 31, 2006 (4,037,618 options exerciseable at weighted
average
exercise price of $ 0.17)
|
4,620,952
|
$
|
0.17
|
Nonvested
Options
|
Number of
options
|
Weighted
average grant
date fair value
|
|||||
Nonvested
at December 31, 2004
|
4,629,604
|
$
|
0.31
|
||||
Granted
|
950,000
|
$
|
0.38
|
||||
Vested
|
(2,918,968
|
)
|
$
|
0.27
|
|||
Forfeited
|
(1,677,302
|
)
|
$
|
0.20
|
|||
Nonvested
at December 31, 2005
|
983,334
|
$
|
0.66
|
||||
Granted
|
600,000
|
$
|
0.01
|
||||
Vested
|
(1,000,000
|
)
|
$
|
0.37
|
|||
Forfeited
|
-
|
-
|
|||||
Nonvested
at December 31, 2006
|
583,334
|
$
|
0.49
|
|
2006
|
2005
|
|||||
Significant
assumptions (weighted-average):
|
|
|
|||||
Risk-free
interest rate at grant date
|
4.9
|
%
|
3.6
|
%
|
|||
Expected
stock price volatility
|
201
|
%
|
107
|
%
|
|||
Expected
dividend payout
|
0
|
%
|
0
|
%
|
|||
Expected
option life-years based on management’s estimate (a)
|
3yrs
|
3yrs
|
Warrants
Outstanding & Exercisable
|
|||||||||||||
Exercise
Prices
|
Number
Outstanding
|
Weighted Average Remaining
Contractual Life (Years)
|
Weighed Average Exercise
Price
|
||||||||||
$
|
0.01
|
550,935
|
2.6
|
$
|
0.01
|
||||||||
$
|
0.14
|
4,000,000
|
7.0
|
$
|
0.14
|
||||||||
$
|
0.18
|
1,306,191
|
2.6
|
$
|
0.18
|
||||||||
$
|
0.45
|
7,692,306
|
3.6
|
$
|
0.45
|
||||||||
13,549,432
|
4.5
|
$
|
0.31
|
|
Number
of
Shares
|
Weighted
Average Exercise
Price
|
|||||
Outstanding
at December 31, 2004
|
2,979,704
|
$
|
0.16
|
||||
Granted
|
7,942,306
|
$
|
0.45
|
||||
Exercised
|
(517,000
|
)
|
$
|
0.01
|
|||
Canceled
or expired
|
-
|
-
|
|||||
Outstanding
at December 31, 2005
|
10,405,010
|
$
|
0.38
|
||||
Granted
|
4,000,000
|
$
|
0.14
|
||||
Exercised
|
(855,578
|
)
|
$
|
0.01
|
|||
Canceled
or expired
|
-
|
-
|
|||||
Outstanding
at December 31, 2006
|
13,549,432
|
$
|
0.31
|
2006
|
2005
|
||||||
Significant
assumptions (weighted-average):
|
|
|
|||||
Risk-free
interest rate at grant date
|
4.7
|
%
|
3.6
|
%
|
|||
Expected
stock price volatility
|
213
|
%
|
107
|
%
|
|||
Expected
dividend payout
|
0
|
%
|
0
|
%
|
|||
Expected
option life-years based on management’s estimate (a)
|
3
to 7 yrs
|
3yrs
|
Year
|
Amount
|
|||
2007
|
$
|
48,000
|
||
2008
|
48,000
|
|||
2009
|
48,000
|
|||
2010
|
48,000
|
|||
2011
|
48,000
|
|||
2012
and after
|
504,000
|
|||
|
$
|
744,000
|