Minnesota
|
41-1458152
|
(State
of incorporation)
|
(IRS
Employer ID Number)
|
Page
|
|
Part
I - Financial Information
|
|
Item
1 Financial Statements
|
3
|
Item
2 Management's Discussion and Analysis or Plan of
Operation
|
14
|
Item
3 Controls and Procedures
|
16
|
Part
II - Other Information
|
|
Item
1 Legal Proceedings
|
16
|
Item
2 Recent Sales of Unregistered Securities and Use of
Proceeds
|
17
|
Item
3 Defaults Upon Senior Securities
|
17
|
Item
4 Submission of Matters to a Vote of Security Holders
|
17
|
Item
5 Other Information
|
17
|
Item
6 Exhibits
|
18
|
Signatures
|
18
|
(Restated)
|
|
|
(Restated)
|
|
|||
|
|
|
March
31,
|
|
|
March
31,
|
|
|
|
|
2005
|
|
|
2004
|
|
Assets
|
|||||||
Current
Assets
|
|||||||
Cash
on hand and in bank
|
$
|
-
|
$
|
-
|
|||
Total
current assets
|
-
|
-
|
|||||
Property
and Equipment - at cost
|
|||||||
Furniture
and fixtures
|
94,077
|
94,077
|
|||||
Less
accumulated depreciation
|
(94,077
|
)
|
(94,077
|
)
|
|||
Net
property and equipment
|
-
|
-
|
|||||
Other
Assets
|
|||||||
Rent
deposits
|
926
|
926
|
|||||
Total
Assets
|
$
|
926
|
$
|
926
|
|||
Liabilities
and Shareholders’ Equity
|
|||||||
Current
Liabilities
|
|||||||
Accounts
payable - trade
|
$
|
470
|
$
|
-
|
|||
Other
accrued expenses
|
-
|
9,027
|
|||||
Advances
from shareholder
|
43,703
|
32,414
|
|||||
Accrued
officer compensation
|
50,000
|
354,500
|
|||||
Total
current liabilities
|
93,703
|
395,941
|
|||||
Commitments
and contingencies
|
|||||||
Shareholders’
Equity
|
|||||||
Common
stock - $0.001 par value.
|
|||||||
200,000,000
shares authorized.
|
|||||||
2,414,985
shares issued and outstanding
|
2,415
|
2,415
|
|||||
Additional
paid-in capital
|
7,179,110
|
6,874,610
|
|||||
Accumulated
deficit
|
(7,274,772
|
)
|
(7,272,040
|
)
|
|||
Total
shareholders’ equity
|
(93,247
|
)
|
(395,015
|
)
|
|||
Total
Liabilities and Shareholders’
Equity
|
$
|
926
|
$
|
926
|
(Restated)
|
|
|
(Restated)
|
|
|
(Restated)
|
|
|
(Restated)
|
|
|||
|
|
|
Six
months
|
|
|
Six
months
|
|
|
Three
months
|
|
|
Three
months
|
|
|
|
|
ended
|
|
|
ended
|
|
|
ended
|
|
|
ended
|
|
|
|
|
March
31,
|
|
|
March
31,
|
|
|
March
31,
|
|
|
March
31,
|
|
|
|
|
2005
|
|
|
2004
|
|
|
2005
|
|
|
2004
|
|
Revenues
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
|||||
Expenses
|
|||||||||||||
General
and administrative expenses
|
6,034
|
12,397
|
2,460
|
1,591
|
|||||||||
Statutory
cancellation of notes payable and accrued interest
|
-
|
(86,956
|
)
|
-
|
-
|
||||||||
Total
expenses
|
6,034
|
(74,559
|
)
|
2,460
|
1,591
|
||||||||
Income
(Loss) from operations
|
(6,034
|
)
|
74,559
|
(2,460
|
)
|
(1,591
|
)
|
||||||
Other
Income (Expense)
|
|||||||||||||
Interest
expense
|
-
|
(2,104
|
)
|
-
|
-
|
||||||||
Income
(Loss) before provision for income taxes
|
(6,034
|
)
|
72,455
|
(2,460
|
)
|
(1,591
|
)
|
||||||
Provision
for income taxes
|
-
|
-
|
-
|
-
|
|||||||||
Net
Income (Loss)
|
(6,034
|
)
|
72,455
|
(2,460
|
)
|
(1,591
|
)
|
||||||
Other
comprehensive income
|
-
|
-
|
-
|
-
|
|||||||||
Comprehensive
Income (Loss)
|
$
|
(6,034
|
)
|
$
|
72,455
|
$
|
(2,460
|
)
|
$
|
(1,591
|
)
|
||
Net
loss per weighted-average share of common stock outstanding, calculated
on
Net Loss - basic and fully diluted
|
$
|
(0.00
|
)
|
$
|
0.03
|
$
|
(0.00
|
)
|
$
|
(0.00
|
)
|
||
Weighted-average
number of shares of common stock outstanding
|
2,414,985
|
2,306,395
|
2,414,985
|
2,414,985
|
(Restated)
|
|
|
(Restated)
|
|
|||
|
|
|
Six
months
|
|
|
Six
months
|
|
|
|
|
ended
|
|
|
ended
|
|
|
|
|
March
31,
|
|
|
March
31,
|
|
|
|
|
2005
|
|
|
2004
|
|
Cash
Flows from Operating Activities
|
|||||||
Net
Income (Loss)
|
$
|
(6,034
|
)
|
$
|
72,455
|
||
Adjustments
to reconcile net income to net cash provided by operating
activities
|
|||||||
Forgiveness
of notes payable and accrued interest
|
-
|
(86,956
|
)
|
||||
Consulting
fees paid with common stock
|
-
|
7,870
|
|||||
Contribution
of interest expense related to suspended interest payable on notes
payable
|
-
|
2,104
|
|||||
Increase
(Decrease) in Accounts payable and accrued expenses
|
-
|
-
|
|||||
Net
cash used in operating activities
|
(6,034
|
)
|
(4,527
|
)
|
|||
Cash
Flows from Investing Activities
|
-
|
-
|
|||||
Cash
Flows from Financing Activities
|
|||||||
Funds
advanced by officer/shareholder
|
6,034
|
4,527
|
|||||
Net
cash provided by financing activities
|
6,034
|
4,527
|
|||||
Increase
(Decrease) in Cash and Cash Equivalents
|
-
|
-
|
|||||
Cash
and cash equivalents at beginning of period
|
-
|
-
|
|||||
Cash
and cash equivalents at end of period
|
$
|
-
|
$
|
-
|
|||
Supplemental
Disclosures of Interest and Income Taxes Paid
|
|||||||
Interest
paid during the period
|
$
|
-
|
$
|
-
|
|||
Income
taxes paid (refunded)
|
$
|
-
|
$
|
-
|
|||
Supplemental
Disclosure of Non-Cash Investing and Financing
Activities
|
|||||||
Conversion
of forgiven unpaid accrued officers compensation to contributed
capital
|
$
|
304,500
|
$
|
-
|
|||
Conversion
of outstanding notes payable into common stock
|
$
|
-
|
$
|
50,000
|
|||
Conversion
of accrued interest payable into common stock
|
$
|
-
|
$
|
36,758
|
1. |
Cash
and cash equivalents
|
2.
|
Property
and equipment
|
3.
|
Income
Taxes
|
4.
|
Income
(Loss) per share
|
4.
|
Income
(Loss) per share
-
continued
|
(Restated)
|
|
|
(Restated)
|
|
|||
|
|
|
Six
months
|
|
|
Six
months
|
|
|
|
|
ended
|
|
|
ended
|
|
|
|
|
March
31,
|
|
|
March
31,
|
|
|
|
|
2005
|
|
|
2004
|
|
Federal:
|
|||||||
Current
|
$
|
-
|
$
|
-
|
|||
Deferred
|
-
|
-
|
|||||
|
- |
-
|
|||||
State:
|
|||||||
Current
|
-
|
-
|
|||||
Deferred
|
-
|
-
|
|||||
|
-
|
-
|
|||||
Total
|
$
|
-
|
$
|
-
|
Six
months
|
|
|
Six
months
|
|
|||
|
|
|
ended
|
|
|
ended
|
|
|
|
|
March
31,
|
|
|
March
31,
|
|
|
|
|
2005
|
|
|
2004
|
|
Statutory
rate applied to earnings (loss) before income taxes
|
$
|
(2,050
|
)
|
$
|
24,635
|
||
Increase
(decrease) in income taxes resulting from:
|
|||||||
State
income taxes
|
-
|
-
|
|||||
Other,
including reserve for deferred tax asset
|
2,050
|
(24,635
|
)
|
||||
Income
tax expense
|
$
|
-
|
$
|
-
|
Year
ended September 30, 2004
|
|
|||||||||
|
|
|
Federal
|
|
|
State
|
|
|
Total
|
|
Deferred
tax assets:
|
||||||||||
Other
(current)
|
$
|
96,000
|
$
|
35,000
|
$
|
131,000
|
||||
Net
operating loss carryforwards (non-current)
|
932,000
|
77,000
|
1,009,000
|
|||||||
1,028,000
|
112,000
|
1,140,000
|
||||||||
Valuation
allowance
|
(1,028,000
|
)
|
(112,000
|
)
|
(1,140,000
|
)
|
||||
Net
Deferred tax asset
|
$
|
-
|
$
|
-
|
$
|
-
|
||||
Deferred
tax liabilities
|
$
|
-
|
$
|
-
|
$
|
-
|
Year
ended September 30, 2003
|
||||||||||
Federal
|
|
|
State
|
|
|
Total
|
||||
Deferred
tax assets:
|
||||||||||
Other
(current)
|
$
|
96,000
|
$
|
35,000
|
$
|
131,000
|
||||
Net
operating loss carryforwards (non-current)
|
932,000
|
77,000
|
1,009,000
|
|||||||
1,028,000
|
112,000
|
1,140,000
|
||||||||
Valuation
allowance
|
(1,028,000
|
)
|
(112,000
|
)
|
(1,140,000
|
)
|
||||
Net
Deferred tax asset
|
$
|
-
|
$
|
-
|
$
|
-
|
||||
Deferred
tax liabilities
|
$
|
-
|
$
|
-
|
$
|
-
|
Exhibits
|
||
31.1
|
Certification
pursuant to Section 302 of Sarbanes-Oxley Act of 2002
|
|
31.2
|
Certification
pursuant to Section 302 of Sarbanes-Oxley Act of 2002.
|
|
32.1
|
Certification
pursuant to Section 906 of Sarbanes-Oxley Act of
2002.
|
IsoRay, Inc. | ||
|
|
|
Dated: May 12, 2006 | By: | /s/ Michael Dunlop |
|
||
Michael
Dunlop
Chief
Financial Officer
|