Nevada
|
82-0490737
|
|
(State
or Other Jurisdiction of
Incorporation or Organization)
|
(I.R.S.
Employer Identification No.)
|
|
3550
Wilshire Blvd., Ste 1700,
Los Angeles, CA |
90010
|
|
(Address
of Principal Executive
Offices)
|
(Zip
Code)
|
Page
|
||
PART
I
|
||
Item
1.
|
DESCRIPTION
OF BUSINESS
|
4
|
Item
2.
|
DESCRIPTION
OF PROPERTY
|
14
|
Item
3
|
LEGAL
PROCEEDINGS
|
14
|
Item
4.
|
SUBMISSION
OF MATTERS TO A VOTE OF SECURITY HOLDERS
|
14
|
PART
II
|
||
Item
5.
|
MARKET
FOR COMMON EQUITY,AND RELATED STOCKHOLDER MATTERS AND SMALL BUSINESS
ISSUER REPURCHASES OF EQUITY SECURITIES
|
14
|
Item
6.
|
MANAGEMENT’S
DISCUSSION AND ANALYSIS OR PLAN OF OPERATION
|
15
|
Item
7.
|
FINANCIAL
STATEMENTS
|
27
|
Item
8.
|
CHANGES
IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL
DISCLOSURE
|
27
|
Item
8A.
|
CONTROLS
AND PROCEDURES
|
28
|
PART
III
|
||
Item
9.
|
DIRECTORS,
EXECUTIVE OFFICERS, PROMOTERS AND CONTROL PERSONS; COMPLIANCE
WITH
SECTION 16(b) OF THE EXCHANGE ACT |
28
|
Item
10.
|
EXECUTIVE
COMPENSATION
|
30
|
Item
11.
|
SECURITY
OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED
STOCKHOLDER MATTERS
|
32
|
Item
12.
|
CERTAIN
RELATIONSHIPS AND RELATED TRANSACTIONS
|
34
|
Item
13.
|
EXHIBITS
|
35
|
Item
14.
|
PRINCIPAL
ACCOUNTANT FEES AND SERVICES
|
38
|
SIGNATURES
|
39
|
Location
|
Use
|
Square
Feet
|
Rent
Payments
|
Term
|
Leased
From
|
|||||||||||
3550
Wilshire Blvd., Ste 1700, Los Angeles CA 90010
|
Principal
Executive Offices
|
Approximately
500 square feet
|
|
$979
per month
|
month
to month
|
Wilshire
Business Center, LLC
|
||||||||||
64
East Winchester Suite 205 Murray, Utah 84107
|
Offices
|
Approximately
1330 square feet
|
|
$1,663
per month
|
Month
to month
|
Plaza
6400, LLC
|
Period
|
High
|
Low
|
|||||
First
Quarter 2004
|
$
|
0.04
|
$
|
0.04
|
|||
Second
Quarter 2004
|
$
|
0.04
|
$
|
0.04
|
|||
Third
Quarter 2004
|
$
|
0.80
|
$
|
0.04
|
|||
Fourth
Quarter 2004
|
$
|
1.40
|
$
|
0.64
|
|||
First
Quarter 2005
|
$
|
0.90
|
$
|
0.30
|
|||
Second
Quarter 2005
|
$
|
0.53
|
$
|
0.13
|
|||
Third
Quarter 2005
|
$
|
0.17
|
$
|
0.006
|
|||
Fourth
Quarter 2005
|
$
|
0.039
|
$
|
0.005
|
Number
of Securities to be Issued Upon Exercise of Outstanding Options,
Warrants
and Rights
|
|
Weighted
Average Exercise Price of Outstanding Options, Warrants and
Rights
|
|
Number
of Securities Remaining Available for Future Issuance Under Equity
Compensation Plan
|
||||||
Equity
Compensation approved by Security Holders
|
4,170,952
|
$
|
0.18
|
20,829,048
|
||||||
Equity
Compensation not approved by Security Holders (1)
|
250,000
|
$
|
0.18
|
N/A
|
||||||
TOTAL
|
4,420,952
|
$
|
0.18
|
(1) |
Includes
250,000 warrants to purchase shares at $0.18 issued to a consultant
for
performing research services for performed on our behalf, prior to
the
Merger in July 2004.
|
· |
The
Company allocated the proceeds received between the convertible debt
and
the detachable warrants based upon the relative fair market values
on the
dates the proceeds were received.
|
· |
Subsequent
to the initial recording, the change in the fair value of the detachable
warrants, determined under the Black-Scholes option pricing formula,
and
the change in the fair value of the embedded derivative in the conversion
feature of the convertible debentures at each reporting date are
recorded
as adjustments to the liabilities.
|
· |
The
expense relating to the change in the fair value of the Company's
stock
reflected in the change in the fair value of the warrants and derivatives
is included as other income
(expense).
|
· |
begin
studies and clinical trials in the United States and other countries
that
will be required in connection with our regulatory applications.
|
· |
validate
the HPV antigen detection immunoassay. We intend to continue the
development of this project once the assay is verified in its current
format.
|
· |
register
the HIV-1/II rapid test in India and several other Asia countries.
The
sales of HIVI/II, malaria, dengue fever tests in Asia are expected
to
increase significantly.
|
· |
On
June 15, 2005, the investors purchased $700,000 in callable secured
convertible notes and received warrants to purchase 2,692,307 shares
of
the Company’s common stock.
|
· |
On
August 18, 2005, the investors purchased $600,000 in callable secured
convertible notes and received warrants to purchase 2,307,692 shares
of
the Company’s common stock.
|
· |
On
August 30, 2005, the investors purchased $700,000 in callable secured
convertible notes and received warrants to purchase 2,692,307 shares
of
the Company’s common stock.
|
%
Below
Market
|
Price
Per
Share
|
With
Discount
at
50%
|
Number
of
Shares
Issuable
|
%
of
Outstanding
Stock
|
|||||||||
|
|
|
|
|
|||||||||
25%
|
$
|
.0188
|
$
|
.0094
|
320,000,000
|
84.57
|
%
|
||||||
50%
|
$
|
.0125
|
$
|
.0063
|
480,000,000
|
89.15
|
%
|
||||||
75%
|
$
|
.0063
|
$
|
.0031
|
960,000,000
|
94.27
|
%
|
1.
|
the
application of accounting principles to any specified transaction,
either
completed or proposed, or the type of audit opinion that might
be rendered
our financial statements, and neither a written report was provided
to our
company nor oral advice was provided that PricewaterhouseCoopers
concluded
was an important factor considered by our company in reaching a
decision
as to the accounting, auditing or financial reporting issue;
or
|
2.
|
any
matter that was either subject of disagreement or event, as defined
in
Item 304(a)(1)(iv)(A) of Regulation S-B and the related instruction
to
Item 304 of Regulation S-B, or a reportable event, as that term
is
explained in Item 304(a)(1)(iv)(A) of Regulation
S-B.
|
Age
|
Position
|
||||
Stan
Yakatan
|
63
|
Chairman
of the Board of Directors
|
|||
Dr.
Hun-Chi Lin
|
53
|
President,
Chief Scientific Officer, Director
|
|||
Don
Rutherford
|
66
|
Chief
Financial Officer
|
|||
Michael
Ahlin
|
57
|
Vice
President, Director
|
|||
Jack
Levine
|
55
|
Director
- Chairman of Audit Committee, member of Compensation
Committee
|
Name
and Principal Position
|
Year
|
Salary
|
Bonus
|
Other
Compensation
|
Long
term compensation awards - # of securities underlying Stock
Options
|
|||||||||||
Stan
Yakatan, Chairman and Former
Chief
Executive Officer (1)
|
2005
2004
2003
|
$
$
$
|
112,500
60,000
-
|
-
-
-
|
-
-
-
|
1,720,952
2,868,254
|
||||||||||
Michael
Ahlin, Vice Former President (2)
|
2005
2004
2003
|
$
$
$
|
110,488
144,000
58,050
|
-
-
-
|
-
-
-
|
-
-
-
|
||||||||||
Dr
Hun-Chi Lin, President and Director (2)
|
2005
2004
2003
|
$
$ $ |
15,000
-
-
|
-
-
-
|
-
-
-
|
-
-
-
|
||||||||||
Dr.
Mark Rosenfeld, former
Vice
President (4)
|
2005
2004
2003
|
$
$
$
|
-
111,429
58,050
|
|
-
$18,106
-
|
-
-
-
|
-
-
-
|
|||||||||
Donald
Rutherford
Chief
Financial Officer (6)
|
2005
2004
2003
|
$ |
78,093
-
-
|
-
-
-
|
-
-
-
|
750,000
-
-
|
||||||||||
Pete
Wells
former
President (5)
|
2005
2004
2003
|
-
-
-
|
-
-
-
|
-
-
-
|
-
-
-
|
(1) |
Between
May and June 2004, Impact Diagnostics paid Mr. Yakatan $5,500 per
month
for consulting services to Impact Diagnostics in connection with
the
Merger. Beginning in July 2004, Mr. Yakatan received $10,000 per
month for acting as our Chief Executive Officer which position he
resigned
in August 2005 and continues to be paid $1,500 per month as Chairman
of
the Board of Directors. As of the end of 2004, $15,000 of his gross
salary
had not been paid to Mr. Yakatan. Mr. Yakatan does not have an employment
contract with the company. As an incentive to join the company, Mr.
Yakatan was granted 2,868,254 stock options, with an exercise price
of
$0.18, under the Company’s Stock Incentive Plan, 1,147,302 options of
which he forfeited upon his resignation. These options vested as
follows:
573,650 on July 6, 2004; 1,147,302 on July 6, 2005 and 1,147,302
on July
6, 2006, the latter being forfeited when Mr. Yakatan resigned as
CEO.
|
(2) |
Dr.
Lin joined the Company as President, Chief Scientific Officer and
Director
in October 2005 with a monthly salary of $5,000. He is also entitled
to
500,000 share options at $0.05 per share 1/3 vesting effective the
date of
hiring and the remaining 2/3 quarterly over 2 years, however those
options
have not been issued.
|
(3) |
Includes
$27,488 unpaid at the end of 2005. Mr. Ahlin had an employment contract
with the company which set his monthly salary at $12,000. The employment
contract can be terminated by the Company at any time. During 2005
the pay
rate was reduced to $5,000 per
month..
|
(4) |
Dr.
Mark Rosenfeld resigned on Oct 11, 2004. He had an employment contract
with the company which set his monthly salary for 2004 at $12,000
per
month. After his resignation, he continued to work as a consultant
to the
company through December 31, 2005. He was paid $5,000 per month for
his
consulting work.
|
(5) |
Mr.
Wells was President of the inactive public company prior to the
merger.
|
(6) |
Mr.
Rutherford joined the Company as CFO on April 1, 2005 at an annual
salary
of $125,000. He was granted 750,000 share options at $0.18 vesting
1/3
immediately and the remainder over 3
years.
|
Name
|
Number
of shares of common stock underlying options granted
|
Percent
of Total Options granted to Employees in 2005
|
Exercise
Price ($ per share)
|
Expiration
Date
|
|||||||||
Donald
W. Rutherford, CFO (1)
|
750,000
|
100
|
%
|
$
|
0.18
|
July
2015
|
Name
|
Shares
acquired on
exercise
(#)
|
Value
Realized
($)
|
Number
of Unexercised Options at yr-end 2005 Exercisable/Unexercisable
|
Value
of Unexercised In-the-Money Options at yr-end 2005 Exercisable/Unexercisable
($) (1)
|
|||||||||
Donald
W Rutherford, CFO
|
0
|
0
|
416,666/333,334
|
$
|
0/
$0
|
Beneficial
Owner
|
Director/Officer
|
Amount
and Nature of
Beneficial
Ownership (1)
|
Percentage
of
Class (1)
|
|||||||
Stan
Yakatan
155
Lyndon — First Court
Hermosa
Beach, CA 90254
|
Chairman
of the Board of Directors
|
1,720,952
|
(2)
|
1.3
|
%
|
|||||
Jack
Levine
16855
N.E. 2nd
Avenue,
Suite 303
N.
Miami Beach, FL 33162
|
Director
|
663,559
|
(3)
|
0.5
|
%
|
|||||
Dr.
Hun-Chi Lin
17th
Floor
3550
Wilshire Blvd.
Los
Angeles, CA 90010
|
President
and Director
|
-
|
-
|
|||||||
Michael
Ahlin
3125
Creek Road
Park
City, UT 84098
|
Vice
President and Director
|
6,423,900
|
(4)
|
5.1
|
%
|
|||||
Don
Rutherford
17th
Floor
3550
Wilshire Blvd.
Los
Angeles, CA 90010
|
Chief
Financial Officer
|
416,666
|
(5)
|
0.4
|
%
|
|||||
All
directors and officers as a group
|
9,266,744
|
(6)
|
7.2
|
%
|
Exhibit
Number
|
Description
|
2.1
|
Agreement
and Plan of Merger, dated as of July 6, 2004, by and among Grant
Ventures, Inc., Impact Acquisition Corporation and Impact Diagnostics,
Inc. (incorporated by reference to the Registration Statement on
Form SB-2
dated September 30, 2004).
|
3.1
|
Articles
of Incorporation of North Ridge Corporation, filed with the Secretary
of
State of Nevada on January 31, 2000. (incorporated by reference
to the
Registration Statement on Form SB-2 dated September 30,
2004).
|
3.2
|
Certificate
of Amendment to Articles of Incorporation of North Ridge Corporation,
changing its name to Grant Ventures, Inc. and changing its authorized
capital to 50,000,000 shares, par value $0.001 per share, filed
with the
Secretary of State of Nevada on May 30, 2001. (incorporated by
reference
to the Registration Statement on Form SB-2 dated September 30,
2004).
|
3.3
|
Form
of Amended and Restated Articles of Incorporation of Grant Ventures,
Inc.
(incorporated by reference to the Registration Statement on Form
SB-2
dated September 30, 2004).
|
3.4
|
Articles
of Merger for the merger of Impact Diagnostics, Inc. (Utah) and
Impact
Acquisitions Corporation (Utah), filed with the Secretary of State
of Utah
on July 30, 2004 (incorporated by reference to the Registration
Statement
on Form SB-2 dated September 30, 2004).
|
3.5
|
Bylaws
of Grant Life Sciences, Inc. (incorporated by reference to the
Registration Statement on Form SB-2/A dated February 11,
2005).
|
4.1
|
Securities
Purchase Agreement between Grant Ventures, Inc. and the purchasers
party
thereto (incorporated by reference to the Registration Statement
on Form
SB-2 dated September 30, 2004).
|
4.2
|
Registration
Rights Agreement between Grant Ventures, Inc. and the purchasers
party
thereto. (incorporated by reference to the Registration Statement
on Form
SB-2 dated September 30, 2004).
|
4.3
|
Form
of Common Stock Purchase Warrant. (incorporated by reference to the
Registration Statement on Form SB-2 dated September 30,
2004).
|
10.1
|
6%
Convertible Promissory Note in the amount of $350,000, dated as of
July
23, 2004, between Impact Diagnostics, Inc. and James H. Donell, as
receiver of Citadel Capital Management, Inc. (incorporated by reference
to
the Registration Statement on Form SB-2 dated September 30,
2004).
|
10.2
|
Warrant,
dated July 23, 2004, of James H. Donell, as receiver of Citadel Capital
Management, Inc., to purchase 89,500 shares of common stock of Impact
Diagnostics, Inc. (incorporated by reference to the Registration
Statement
on Form SB-2 dated September 30, 2004).
|
10.3
|
Letter
Agreement, dated July 1, 2004, between Impact Diagnostics, Inc. and
Duncan
Capital LLC. (incorporated by reference to the Registration Statement
on
Form SB-2 dated September 30, 2004).
|
10.4
|
Letter
Agreement, dated July 1, 2004, between Impact Diagnostics, Inc. and
Michael Ahlin (incorporated by reference to the Registration Statement
on
Form SB-2 dated September 30, 2004).
|
10.5
|
Letter
Agreement, dated July 1, 2004, between Impact Diagnostics, Inc. and
Dr.
Mark Rosenfeld. (incorporated by reference to the Registration Statement
on Form SB-2 dated September 30, 2004).
|
10.6
|
2004
Stock Incentive Plan of Grant Ventures, Inc. (incorporated by reference
to
the Registration Statement on Form SB-2 dated September 30,
2004).
|
10.7
|
Incentive
Stock Option Agreement, dated as of July 6, 2004, between Impact
Diagnostics, Inc. and Stan Yakatan (incorporated by reference to
the
Registration Statement on Form SB-2 dated September 30,
2004)..
|
10.8
|
Incentive
Stock Option Agreement, dated as of July 6, 2004, between Impact
Diagnostics, Inc. and John C. Wilson.
|
10.9
|
Employment
Agreement between Michael L. Ahlin and Impact Diagnostics, Inc.,
dated
January 1, 2004, as amended by the Amendment of Employment Agreement,
dated July 1, 2004.
|
10.11
|
Exclusive
License Agreement between Impact Diagnostics Incorporation and Dr.
Yao
Xiong Hu, M.D., dated July 20, 2004 (incorporated by reference to
Form
10-QSB filed with SEC on November 19, 2004).
|
10.12
|
Exclusive
License Agreement dated March 7, 2005 by and between Grant Life Sciences,
Inc. and AccuDx Corporation (incorporated by reference herein to
the
Current Report on Form 8-K filed on March 11, 2005).
|
10.13
|
Consulting
Agreement dated March 7, 2005 by and between Grant Life Sciences,
Inc. and
Ravi and Dr. Indira Pottahil (incorporated by reference herein to
the
Current Report on Form 8-K filed on March 11, 2005).
|
10.14
|
Promissory
Note in the name of AccuDx Corporation dated March 7, 2005 (incorporated
by reference herein to the Current Report on Form 8-K filed on March
11,
2005).
|
10.15
|
Securities
Purchase Agreement dated as of March 15, 2005 among Grant Life Sciences,
Inc. and the purchasers signatory thereto (incorporated by reference
herein to the Current Report on Form 8-K filed on March 21,
2005).
|
10.16
|
Security
Agreement dated as of March 15, 2005 among Grant Life Sciences, Inc.
and
the holders of the Notes (incorporated by reference herein to the
Current
Report on Form 8-K filed on March 21, 2005).
|
10.17
|
Registration
Rights Agreement dated as of March 15, 2005 among Grant Life Sciences,
Inc. and the purchasers signatory thereto (incorporated by reference
herein to the Current Report on Form 8-K filed on March 21,
2005).
|
10.18
|
8%
Senior Secured Note dated March 15, 2005 in the name of DCOFI Master
LDC
(incorporated by reference herein to the Current Report on Form 8-K
filed
on March 21, 2005).
|
10.19
|
Common
Stock Purchase Warrant dated March 15, 2005 (incorporated by reference
herein to the Current Report on Form 8-K filed on March 21,
2005).
|
14.1
|
Code
of Ethics. (incorporated by reference herein to the Annual Report
on Form
10-KSB filed on March 31, 2005).
|
21.1
|
Subsidiaries
of the Registrant.
|
23.1
|
Consent
of Singer Lewak Greenbaum & Goldstein LLP
|
23.2
|
Consent
of Russell Bedford Stefanou Mirchandani LLP
|
31.1
|
Certification
by Chief Executive Officer pursuant to Sarbanes Oxley Section
302.
|
31.2
|
Certification
by Chief Financial Officer pursuant to Sarbanes Oxley Section
302.
|
32.1
|
Certification
by Chief Executive Officer pursuant to 18 U.S. C. Section
1350.
|
32.2
|
Certification
by Chief Financial Officer pursuant to 18 U.S. C. Section
1350.
|
Name
|
Title
|
Date
|
/s/
Stan Yakatan
Stan
Yakatan
|
Chairman
of the Board of Directors
|
April
17, 2006
|
/s/
Hun-Chi Lin
Hun-Chi
Lin
|
President
and Director
|
April
17, 2006
|
/s/
Donald Rutherford
Donald
Rutherford
|
Chief
Financial Officer
|
April
17, 2006
|
/s/
Michael Ahlin
Michael
Ahlin
|
Vice
President and Director
|
April
17, 2006
|
/s/
Jack Levine
Jack
Levine
|
Director
|
April
17, 2006
|
|
Page
|
Reports
of Independent Registered Public Accounting Firms
|
42
|
Consolidated
Balance Sheets as of December 31, 2005 and 2004
|
44
|
Consolidated
Statements of Losses for the years ended December 31, 2005 and 2004
and
for the period July 9, 1998 (date of inception) through December
31,
2005
|
45
|
Consolidated
Statement of Deficiency in Stockholders’ Equity for the period July 9,
1998 (date of inception) through December 31, 2005
|
46
to 48
|
Consolidated
Statements of Cash Flows for the years ended December 31, 2005 and
2004
and for the period July 9, 1998 (date of inception) through December
31,
2005
|
49
to 50
|
Notes
to Consolidated Financial Statements
|
51
to 66
|
/s/ SINGER LEWAK GREENBAUM & GOLDSTEIN LLP. | |||
Singer
Lewak Greenbaum & Goldstein LLP.
Los
Angeles, California
February
28, 2006
|
|||
December
31,
|
|||||||
2005
|
2004
|
||||||
ASSETS
|
|||||||
Current
assets:
|
|||||||
Cash
and cash equivalents
|
$
|
800,472
|
$
|
365,958
|
|||
Accounts
receivable
|
72,675
|
-
|
|||||
Miscellaneous
receivables
|
-
|
3,000
|
|||||
Prepaid
expenses
|
69,125
|
5,213
|
|||||
Due
from employees (Note E)
|
-
|
334
|
|||||
Deposits
& other assets
|
45,209
|
3,263
|
|||||
Total
current assets
|
987,481
|
377,768
|
|||||
Property
and equipment, net of accumulated depreciation
|
|||||||
of
$5,857 and $8,186 at December 31, 2004 and 2003, respectively (Note
D)
|
14,321
|
15,240
|
|||||
Deferred
financing fees, net of accumulated amortization of $13,542 and $0,
at
December 31, 2005 and December 31, 2004, respectively
|
61,458
|
-
|
|||||
Total
assets
|
$
|
1,063,260
|
$
|
393,008
|
|||
LIABILITIES
AND DEFICIENCY IN STOCKHOLDERS' EQUITY
|
|||||||
Current
liabilities:
|
|||||||
Accounts
payable
|
$
|
124,847
|
$
|
95,841
|
|||
Accrued
liabilities
|
130,555
|
37,000
|
|||||
Accrued
interest payable
|
106,637
|
7,005
|
|||||
Accrued
payroll liabilities
|
94,680
|
13,159
|
|||||
Notes
payable, current portion (Note F)
|
21,875
|
122,500
|
|||||
Total
current liabilities
|
478,594
|
275,505
|
|||||
Long-term
liabilities:
|
|||||||
Notes
payable - long term (Note F)
|
350,000
|
350,000
|
|||||
Convertible
notes payable (Note F)
|
240,491
|
-
|
|||||
Derivative
liability related to convertible notes
|
2,606,377
|
-
|
|||||
Warrant
liability related to convertible notes
|
161,472
|
-
|
|||||
Total
Liabilities
|
3,836,934
|
625,505
|
|||||
Commitments
and contingencies (Note J)
|
-
|
-
-
|
|||||
Deficiency
in stockholders' equity:
|
|||||||
Preferred
stock, par value: $.001, authorized 20,000,000 shares; no shares
issued
and outstanding at December 31, 2004 and 2003 (Note G)
|
-
|
-
|
|||||
Common
stock, par value; $.001, authorized 150,000,000 shares at December
31,
2005 and 2004, 126,486,518 and
56,243,791 shares issued and outstanding at
December 31, 2005 and 2004, respectively (Note G)
|
126,487
|
56,244
|
|||||
Additional
paid in capital
|
5,400,819
|
4,190,485
|
|||||
Deferred
compensation
|
(285,308
|
)
|
(1,097,886
|
)
|
|||
Deficit
accumulated during development stage
|
(8,015,672
|
)
|
(3,381,340
|
)
|
|||
Total
deficiency in stockholders' equity:
|
(2,773,674
|
)
|
(232,496
|
)
|
|||
Total
liabilities and deficiency in stockholders' equity:
|
$
|
1,063,260
|
$
|
393,008
|
For
the Period July 9, 1998 (date of inception) through December 31,
|
||||||||||
For
the Year Ended December
31,
|
2005
|
|||||||||
2005
|
2004
|
|||||||||
Sales
|
$
|
72,675
|
-
|
$
|
72,675
|
|||||
Cost
of Sales
|
62,805
|
-
|
62,805
|
|||||||
Gross
Margin
|
9,870
|
-
|
9,870
|
|||||||
Operating
Expenses:
|
||||||||||
General
and administrative
|
2,385,740
|
$
|
1,542,388
|
4,724,728
|
||||||
Depreciation
(Note D)
|
6,662
|
4,555
|
19,403
|
|||||||
Acquisition
cost (Note C)
|
-
|
65,812
|
65,812
|
|||||||
Research
and development
|
502,325
|
450,540
|
1,468,505
|
|||||||
Total
Operating Expenses
|
2,894,727
|
2,063,295
|
6,278,448
|
|||||||
Loss
from Operations
|
(2,884,857
|
)
|
(2,063,295
|
)
|
(6,266,578
|
)
|
||||
Other
income (expenses):
|
||||||||||
Gain
on extinguishment of debt (Note F)
|
-
|
411,597
|
510,104
|
|||||||
Change
in fair value related to adjustment of derivative and warrant liability
to
fair value of
underlying securities
|
(887,117
|
)
|
|
(887,117
|
)
|
|||||
Interest
expense
|
(862,257
|
)
|
(258,652
|
)
|
(1,369,979
|
)
|
||||
Loss
before income taxes
|
(4,634,231
|
)
|
(1,910,350
|
)
|
(8,015,570
|
)
|
||||
Income
tax benefit (expense)
|
(100
|
)
|
-
|
(100
|
)
|
|||||
Net
loss
|
$
|
(4,634,331
|
)
|
$
|
(1,910,350
|
)
|
$
|
(8,015,670
|
)
|
|
Net
loss per common share -
|
||||||||||
basic
and diluted (Note G)
|
$
|
(0.07
|
)
|
$
|
(0.04
|
)
|
n/a
|
|||
Weighted
average shares -
|
||||||||||
basic
and diluted
|
67,803,070
|
42,751,142
|
n/a
|
Common
Shares
|
Common
Shares
Amount
|
Subscription
Receivable
|
Deferred
Compensation
|
Additional
Paid
In
Capital
|
Accumulated
Deficit
|
Total
(Deficiency)
In
Stockholders
Equity
|
||||||||||||||||
Balance,
July 9, 1998 (date of inception)
|
9,272,200
|
$
|
9,272
|
$
|
-
|
$
|
-
|
$
|
(9,272
|
)
|
$
|
-
|
$
|
-
|
||||||||
Issued
stock for subscription receivable at $0.005 per share
|
18,795,000
|
18,795
|
(100,000
|
)
|
-
|
81,205
|
-
|
-
|
||||||||||||||
Balance,
December 31, 1998
|
28,067,200
|
28,067
|
(100,000
|
)
|
-
|
71,933
|
-
|
-
|
||||||||||||||
Issued
stock for cash at $0.004 per share
|
1,253,000
|
1,253
|
-
|
-
|
3,747
|
-
|
5,000
|
|||||||||||||||
Net
loss
|
-
|
-
|
-
|
-
|
-
|
(5,053
|
)
|
(5,053
|
)
|
|||||||||||||
Balance,
December 31, 1999
|
29,320,200
|
29,320
|
(100,000
|
)
|
-
|
75,680
|
(5,053
|
)
|
(53
|
)
|
||||||||||||
Payment
of subscriptions receivable
|
-
|
-
|
100,000
|
-
|
-
|
-
|
100,000
|
|||||||||||||||
Net
loss
|
-
|
-
|
-
|
-
|
-
|
(43,641
|
)
|
(43,641
|
)
|
|||||||||||||
Balance,
December 31, 2000
|
29,320,200
|
29,320
|
-
|
-
|
75,680
|
(48,694
|
)
|
56,306
|
||||||||||||||
Issued
stock for cash at $0.004 per share
|
250,600
|
251
|
-
|
-
|
749
|
-
|
1,000
|
|||||||||||||||
Net
loss
|
-
|
-
|
-
|
-
|
-
|
(522,213
|
)
|
(522,213
|
)
|
|||||||||||||
Balance,
December 31, 2001
|
29,570,800
|
29,571
|
-
|
-
|
76,429
|
(570,907
|
)
|
(464,907
|
)
|
|||||||||||||
Beneficial
conversion feature on issuance of debt
|
-
|
-
|
-
|
-
|
98,507
|
-
|
98,507
|
|||||||||||||||
Gain
on extinguishment of debt
|
-
|
-
|
-
|
-
|
(98,507
|
)
|
-
|
(98,507
|
)
|
|||||||||||||
Issued
stock for cash at $0.13 per share
|
689,150
|
689
|
-
|
-
|
91,811
|
-
|
92,500
|
|||||||||||||||
Issued
stock for services at $0.06 per share
|
1,591,310
|
1,591
|
-
|
-
|
101,659
|
-
|
103,250
|
|||||||||||||||
Issued
stock in satisfaction of debt at $0.14 per share
|
1,790,000
|
1,790
|
-
|
-
|
248,210
|
-
|
250,000
|
|||||||||||||||
Net
loss
|
-
|
-
|
-
|
-
|
-
|
(646,201
|
)
|
(646,201
|
)
|
|||||||||||||
Balance,
December 31, 2002
|
33,641,260
|
33,641
|
-
|
-
|
518,109
|
(1,217,108
|
)
|
(665,358
|
)
|
|||||||||||||
Issued
stock for cash at $0.13 per share
|
930,800
|
931
|
-
|
-
|
119,069
|
-
|
120,000
|
|||||||||||||||
Net
loss
|
-
|
-
|
-
|
-
|
-
|
(253,881
|
)
|
(253,881
|
)
|
|||||||||||||
Balance,
December 31, 2003
|
34,572,060
|
34,572
|
-
|
-
|
637,178
|
(1,470,989
|
)
|
(799,239
|
)
|
|||||||||||||
Issued
stock for cash at $0.0838 per share
|
238,660
|
239
|
-
|
-
|
19,761
|
-
|
20,000
|
|||||||||||||||
Issued
stock for services at $0.08 per share
|
500,000
|
500
|
-
|
-
|
39,500
|
-
|
40,000
|
|||||||||||||||
Issued
stock for cash at $0.1835 per share
|
9,560,596
|
9,561
|
-
|
-
|
1,485,376
|
-
|
1,494,937
|
|||||||||||||||
Reverse
merger with Grant Ventures, Inc.
|
6,000,000
|
6,000
|
-
|
-
|
-
|
-
|
6,000
|
Warrants
issued as part of restructuring of debt (89,500 valued at $0.03779)
|
-
|
-
|
-
|
-
|
3,382
|
-
|
3,382
|
|||||||||||||||
Recognition
of beneficial conversion feature on issuance of note payable
|
-
|
-
|
-
|
-
|
200,000
|
-
|
200,000
|
|||||||||||||||
Conversion
of note payable and accrued interest at $0.07569 per share
|
2,720,000
|
2,720
|
-
|
-
|
203,165
|
-
|
205,885
|
|||||||||||||||
Issued
stock in satisfaction of debt at $0.1835 per share
|
249,475
|
249
|
-
|
-
|
45,530
|
-
|
45,779
|
|||||||||||||||
Exercise
of $0.01 warrants
|
2,403,000
|
2,403
|
-
|
-
|
21,627
|
-
|
24,030
|
|||||||||||||||
Issued
250,000 warrants for services
|
-
|
-
|
-
|
-
|
11,000
|
-
|
11,000
|
|||||||||||||||
Stock
options issued to employees, directors, consultants
|
-
|
-
|
-
|
(1,523,966
|
)
|
1,523,966
|
-
|
-
|
||||||||||||||
Vesting
of deferred compensation
|
-
|
-
|
-
|
426,081
|
-
|
-
|
426,081
|
|||||||||||||||
Net
loss
|
-
|
-
|
-
|
-
|
-
|
(1,910,350
|
)
|
(1,910,350
|
)
|
|||||||||||||
Balance,
December 31, 2004
|
56,243,791
|
56,244
|
-
|
(1,097,886
|
)
|
4,190,485
|
(3,381,340
|
)
|
(232,496
|
)
|
||||||||||||
Conversion
of notes payable and accrued interest at $0.092178 per share on
3/31/05
|
1,395,322
|
1,395
|
-
|
-
|
127,225
|
-
|
128,620
|
|||||||||||||||
Stock
options issued to new director on 2/21/05
|
-
|
-
|
-
|
(26,725
|
)
|
26,725
|
-
|
-
|
||||||||||||||
Value
of 250,000warrants issued as part of bridge loan on
3/15/05
|
-
|
-
|
-
|
-
|
65,540
|
-
|
65,540
|
|||||||||||||||
Shares
issued 4/28/05 for services at $0.40
|
500,000
|
500
|
-
|
-
|
199,500
|
200,000
|
||||||||||||||||
Stock
options granted to employee 4/1/05
|
-
|
-
|
-
|
(327,197
|
)
|
327,197
|
-
|
-
|
||||||||||||||
Stock
options exercised 6/2/05
|
50,000
|
50
|
-
|
-
|
8,950
|
-
|
9,000
|
|||||||||||||||
Shares
issued 9/28 for legal services at $0.22
|
200,000
|
200
|
-
|
-
|
43,800
|
44,000
|
||||||||||||||||
Partial
conversion of Senior note payable at $0.0105 per share on 9/8
|
2,800,000
|
2,800
|
-
|
-
|
26,600
|
-
|
29,400
|
|||||||||||||||
Partial
conversion of Senior note payable at $0.0068 per share on
9/23
|
2,980,000
|
2,980
|
-
|
-
|
17,284
|
-
|
20,264
|
|||||||||||||||
Partial
conversion of Senior note payable at $0.00423 per share on 9/28
|
2,980,000
|
2,980
|
-
|
-
|
9,625
|
-
|
12,605
|
|||||||||||||||
Stock
options issued to interim CEO 9/28
|
-
|
-
|
-
|
(3,762
|
)
|
3,762
|
-
|
-
|
||||||||||||||
Partial
conversion of Senior note payable at $0.00423 per share on
10/3/05
|
2,980,000
|
2,980
|
-
|
-
|
9,625
|
-
|
12,605
|
|||||||||||||||
shares
issued on exercise of warrant CAMFO II
|
250,000
|
250
|
-
|
-
|
2,500
|
-
|
2,750
|
|||||||||||||||
Partial
conversion of Senior note payable at $0.00423/share per share on
10/6/05
|
2,400,000
|
2,400
|
-
|
-
|
7,752
|
-
|
10,152
|
|||||||||||||||
Partial
conversion of Senior note payable at $0.00423 per share on
10/7/05
|
500,000
|
500
|
-
|
-
|
1,615
|
-
|
2,115
|
|||||||||||||||
Partial
conversion of Senior note payable at $0.00423 per share on
10/12/05
|
2,980,000
|
2,980
|
-
|
-
|
9,625
|
-
|
12,605
|
|||||||||||||||
Partial
conversion of Senior note payable at $0.00423 per share on
10/17/05
|
2,980,000
|
2,980
|
-
|
-
|
9,625
|
-
|
12,605
|
Partial
conversion of Senior note payable at $0.00776 per share on
10/21/05
|
3,570,000
|
3,570
|
-
|
-
|
24,205
|
-
|
27,775
|
|||||||||||||||
Partial
conversion of Senior note payable at $0.00776 per share on
10/26/05
|
3,570,000
|
3,570
|
-
|
-
|
23,562
|
-
|
27,132
|
|||||||||||||||
Partial
conversion of Senior note payable at $0.00776 per share on
11/3/05
|
3,570,000
|
3,570
|
-
|
-
|
23,562
|
-
|
27,132
|
|||||||||||||||
Partial
conversion of Senior note payable at $0.0057 per share on
11/8/05
|
4,230,000
|
4,230
|
-
|
-
|
19,881
|
-
|
24,111
|
|||||||||||||||
Partial
conversion of Senior note payable at $0.0057 per share on
11/11/05
|
4,230,000
|
4,230
|
-
|
-
|
19,881
|
-
|
24,111
|
|||||||||||||||
Partial
conversion of Senior note payable at $0.0059 per share on
11/15/05
|
4,230,000
|
4,230
|
-
|
-
|
20,727
|
-
|
24,957
|
|||||||||||||||
Partial
conversion of Senior note payable at $0.0063 per share on
11/18/05
|
4,230,000
|
4,230
|
-
|
-
|
22,419
|
-
|
26,649
|
|||||||||||||||
Partial
conversion of Senior note payable at $0.0080 per share on
11/23/05
|
4,230,000
|
4,230
|
-
|
-
|
29,610
|
-
|
33,840
|
|||||||||||||||
Partial
conversion of Senior note payable at $0.01016 per share on
11/30/05
|
4,230,000
|
4,230
|
-
|
-
|
38,747
|
-
|
42,977
|
|||||||||||||||
Partial
conversion of Senior note payable at $0.0093 per share on
12/6/05
|
4,230,000
|
4,230
|
-
|
-
|
35,096
|
-
|
39,326
|
|||||||||||||||
Partial
conversion of Senior note payable at $0.00908 per share on
12/9/05
|
5,650,000
|
5,650
|
-
|
-
|
45,652
|
-
|
51,302
|
|||||||||||||||
Partial
conversion of Senior note payable at $0.00856 per share on
12/16/05
|
1,010,405
|
1,010
|
-
|
-
|
7,639
|
-
|
8,649
|
|||||||||||||||
Shares
issued at $0.09 on exercise of warrant
|
267,000
|
267
|
-
|
-
|
2,403
|
-
|
2,670
|
|||||||||||||||
Vesting
of deferred compensation
|
-
|
-
|
-
|
976,987
|
-
|
-
|
976,987
|
|||||||||||||||
Cancellation
of stock options
|
-
|
-
|
-
|
193,275
|
193,275
|
|||||||||||||||||
Net
loss for the year
|
-
|
-
|
-
|
-
|
-
|
(4,634,331
|
)
|
(4,,634,331
|
)
|
|||||||||||||
Balance,
December 31, 2005
|
126,486,518
|
$
|
126,487
|
$
|
-
|
$
|
(285,308
|
)
|
$
|
5,400,819
|
$
|
(8,015,670
|
)
|
$
|
(2,773,674
|
)
|
For
the Year Ended December 31,
|
For
the Period July 9, 1998 (date of inception)
through December 31,
|
|||||||||
2005
|
2004
|
2005
|
||||||||
Cash
flows from operating activities:
|
||||||||||
Net
(loss)
|
$
|
(4,634,331
|
)
|
$
|
(1,910,350
|
)
|
$
|
(8,015,671
|
)
|
|
Adjustments
to reconcile net (loss) to cash
|
||||||||||
(used
in) operations:
|
||||||||||
Depreciation
(Note D)
|
6,662
|
4,555
|
19,403
|
|||||||
Amortization
|
26,667
|
-
|
26,667
|
|||||||
Change
in fair value related to adjustment of derivative and warrant liability
to
fair value of underlying securities
|
887,117
|
-
|
887,117
|
|||||||
Loss
on abandonment of assets (Note D)
|
-
|
3,790
|
3,790
|
|||||||
Deferred
compensation (Note J)
|
976,986
|
426,081
|
1,403,067
|
|||||||
Common
stock issued in exchange for services rendered
(Note G)
|
244,000
|
40,000
|
388,250
|
|||||||
Cancellation
of stock options
|
193,275
|
-
|
193,275
|
|||||||
Interest
on convertible notes payable
|
591,534
|
-
|
591,534
|
|||||||
Warrants
issued in connection with bridge loan
|
65,540
|
-
|
65,540
|
|||||||
Warrants
issued in exchange for services rendered (Note I)
|
-
|
11,000
|
11,000
|
|||||||
Beneficial
conversion feature discount (Note F)
|
-
|
200,000
|
298,507
|
|||||||
Gain
on extinguishment of debt (Note F)
|
-
|
(411,597
|
)
|
(510,104
|
)
|
|||||
Write
off of accounts payable due to stockholders
|
(1,230
|
)
|
(878
|
)
|
(2,108
|
)
|
||||
Acquisition
cost (Note C)
|
-
|
65,812
|
65,812
|
|||||||
Decrease
(increase) in:
|
||||||||||
Accounts
receivable
|
(69,675
|
)
|
(3,000
|
)
|
(72,675)
-
|
|||||
Related
party receivables
|
-
|
14,050
|
-
|
|||||||
Employee
receivables
|
334
|
33,009
|
-
|
|||||||
Prepaid
expense
|
(63,912
|
)
|
(5,213
|
)
|
(69,124
|
)
|
||||
Deposits
& other
|
(55,070
|
)
|
(2,563
|
)
|
(56,335
|
)
|
||||
(Decrease)
increase in:
|
||||||||||
Accounts
payable
|
29,007
|
59,882
|
122,320
|
|||||||
Notes
payable
|
21,875
|
-
|
21,875
|
|||||||
Accounts
payable - assumed liabilities
|
-
|
(17,506
|
)
|
(17,506
|
)
|
|||||
Accounts
payable - stockholders
|
-
|
(38,900
|
)
|
(38,900
|
)
|
|||||
Accrued
expenses
|
93,556
|
36,900
|
128,556
|
|||||||
Accrued
payroll liabilities
|
81,521
|
(38,035
|
)
|
94,680
|
||||||
Accrued
interest payable
|
106,981
|
48,030
|
297,098
|
|||||||
Net
cash (used in) operating activities
|
(1,499,163
|
)
|
(1,484,933
|
)
|
(4,163,932
|
)
|
||||
Cash
flows from investing activities:
|
||||||||||
Payments
for property and equipment
|
(5,743
|
)
|
(16,873
|
)
|
(37,515
|
)
|
||||
Net
cash used in investing activities
|
(5,743
|
)
|
(16,873
|
)
|
(37,515
|
)
|
||||
Cash
flows from financing activities:
|
||||||||||
Proceeds
from sale of common stock, net of costs and fees (Note G)
|
14,420
|
1,538,967
|
1,770,887
|
|||||||
Net
proceeds from notes payable (Note F)
|
1,925,000
|
322,500
|
3,105,253
|
|||||||
Proceeds
from related party notes payable
|
-
|
-
|
60,000
|
|||||||
Payments
for related party notes payable
|
-
|
(5,000
|
)
|
(34,221
|
)
|
|||||
Proceeds
from stock subscriptions receivable
|
-
|
-
|
100,000
|
|||||||
Net
cash provided by financing activities
|
1,939,420
|
1,856,467
|
5,001,919
|
|||||||
Net
increase (decrease) in cash and cash equivalents
|
434,514
|
354,659
|
800,472
|
|||||||
Cash
and cash equivalents at beginning of the period
|
365,958
|
11,299
|
-
|
|||||||
Cash
and cash equivalents at end of the period
|
$
|
800,472
|
$
|
365,958
|
$
|
800,472
|
|
2005
|
2004
|
July
9, 1998 (date of inception) through December 31, 2005
|
|||||||
Cash
paid for interest
|
$
|
48,114
|
$
|
10,622
|
$
|
60,711
|
||||
Cash
paid for income taxes
|
|
-
|
-
|
0
|
||||||
Non
Cash Investing and Financing Transactions:
|
||||||||||
Loss
on abandonment of assets
|
-
|
3,790
|
3,790
|
|||||||
Deferred
compensation
|
976,987
|
426,081
|
426,081
|
|||||||
Common
stock issued in exchange for services rendered(G)
|
244,000
|
40,000
|
144,250
|
|||||||
Warrants
issued in exchange for services rendered(1)
|
-
|
11,000
|
11,000
|
|||||||
Gain
on extinguishment of debt
|
-
|
(411,597
|
)
|
(510,104
|
)
|
|||||
Write
off of accounts payable due to stockholders
|
(1,230
|
)
|
(878
|
)
|
(2,108
|
)
|
||||
Merger
with Impact:
|
||||||||||
Common
stock retained
|
-
|
6,000
|
6,000
|
|||||||
Liabilities
assumed in excess of assets acquired
|
-
|
59,812
|
59,812
|
|||||||
Acquisition
cost recognized
|
-
|
65,812
|
65,812
|
|||||||
Common
stock retained
|
$
|
6,000
|
||
Assets
acquired
|
-
|
|||
Liabilities
assumed - accounts payable
|
20,034
|
|||
Liabilities
assumed - accounts payable - stockholder
|
39,778
|
|||
Cash
paid
|
-
|
|||
Total
consideration paid/organization cost
|
$
|
65,812
|
2005
|
2004
|
||||||
Furniture
and fixtures
|
$
|
23,501
|
$
|
17,758
|
|||
Equipment
|
3,339
|
3,339
|
|||||
26,840
|
21,097
|
||||||
Less:
Accumulated Depreciation
|
(12,519
|
)
|
(5,857
|
)
|
|||
Net
Property and Equipment
|
$
|
14,321
|
$
|
15,240
|
December
31, 2005
|
December
31, 2004
|
||||||
6%
convertible note payable, unsecured, due on 1/2/2005, principal and
interest is convertible at any time before maturity into common shares
of
the company at the price per share of $0.092178
|
$
|
-
|
$
|
10,000
|
|||
6%
convertible note payable, unsecured, due on 1/5/2005, principal and
interest is convertible at any time before maturity into common shares
of
the company at the price per share of 0.092178
|
-
|
10,000
|
|||||
6%
convertible note payable, unsecured, due on 1/5/2005, principal and
interest is convertible at any time before maturity into common shares
of
the company at the price per share of 0.092178
|
-
|
10,000
|
|||||
6%
convertible note payable, unsecured, due on 1/5/2005, principal and
interest is convertible at any time before maturity into common shares
of
the company at the price per share of 0.092178
|
-
|
5,000
|
|||||
6%
convertible note payable, unsecured, due on 1/5/2005, principal and
interest is convertible at any time before maturity into common shares
of
the company at the price per share of 0.092178
|
-
|
8,000
|
|||||
6%
convertible note payable, unsecured, due on 1/5/2005, principal and
interest is convertible at any time before maturity into common shares
of
the company at the price per share of 0.092178
|
-
|
5,000
|
|||||
6%
convertible note payable, unsecured, due on 1/9/2005, principal and
interest is convertible at any time before maturity into common shares
of
the company at the price per share of 0.092178
|
-
|
14,000
|
|||||
6%
convertible note payable, unsecured, due on 1/13/2005, principal
and
interest is convertible at any time before maturity into common shares
of
the company at the price per share of 0.092178
|
-
|
10,000
|
|||||
6%
convertible note payable, unsecured, due on 1/13/2005, principal
and
interest is convertible at any time before maturity into common shares
of
the company at the price per share of 0.092178
|
-
|
5,000
|
|||||
6%
convertible note payable, unsecured, due on 1/21/2005, principal
and
interest is convertible at any time before maturity into common shares
of
the company at the price per share of 0.092178
|
-
|
5,000
|
|||||
6%
convertible note payable, unsecured, due on 1/21/2005, principal
and
interest is convertible at any time before maturity into common shares
of
the company at the price per share of 0.092178
|
-
|
10,500
|
|||||
6%
convertible note payable, unsecured, due on 2/4/2005, principal and
interest is convertible at any time before maturity into common shares
of
the company at the price per share of 0.092178
|
-
|
10,000
|
|||||
6%
convertible note payable, unsecured, due on 2/5/2005, principal and
interest is convertible at any time before maturity into common shares
of
the company at the price per share of 0.092178
|
-
|
10,000
|
|||||
6%
convertible note payable, unsecured, due on 2/25/2005, principal
and
interest is convertible at any time before maturity into common shares
of
the company at the price per share of 0.092178
|
-
|
10,000
|
10%
note payable, unsecured, originally due on 11/30/2002. The note payable
was in default as of December 31, 2002. The venture capital firm
that
issued the loan has since been placed in receivership. As of December
31,
2003 the note balance was $587,753 with accrued interest payable
of
$141,501. In August 2004, this note for $587,753 and accrued interest
of
$175,787 was restructured into a 3-year convertible note of $350,000
plus
89,500 5-year warrants to purchase additional shares at $0.01 per
share.
The note is convertible into shares of common stock at a conversion
price
of $0.83798 per share. Interest is payable quarterly at 6% per year.
The
89,500 warrants have an option value of $0.0378 per share. The conversion
resulted in a $411,597 gain on extinguishment of debt in
2004.
|
350,000
|
350,000
|
|||||
10%
convertible debenture with interest due quarterly subject to certain
conditions, due three years from the date of the note. The holder
has the
option to convert unpaid principal to the Company's common stock
at the
lower of (i) $0.40 or (ii) 50% of the average of the three lowest
intraday
trading prices for the common stock on a principal market for the
twenty
trading days before, but not including, conversion date. The
Company granted
the note holder a security interest
in substantially all of the Company's
assets and intellectual property and
registration rights. (see below) In 2005 $470,313 of note principal
was
converted into 67,580,405 shares at an average conversion rate of
$0.007
per share.
|
240,491
|
-
|
|||||
6%
note payable, unsecured, interest and principal to be paid in eight
equal
quarterly payments beginning 6/07/05. Final payment is due
3/7/2007.
|
21,875
|
-
|
|||||
Total
notes payable
|
612,366
|
472,500
|
|||||
Less:
current portion
|
(21,875
|
)
|
(122,500
|
)
|
|||
Balance
notes payable (long term portion)
|
$
|
590,491
|
$
|
350,000
|
· |
The
Company allocated the proceeds received between convertible debt
and the
detachable warrants based upon the relative fair market values on
the
dates the proceeds were received.
|
· |
Subsequent
to the initial recording, the change in the fair value of the detachable
warrants, determined under the Black-Scholes option pricing formula,
and
the change in the fair value of the embedded derivative in the conversion
feature of the convertible debentures are recorded as adjustments
to the
liabilities at December 31, 2005.
|
· |
The
expense relating to the change in the fair value of the Company's
stock
reflected in the change in the fair value of the warrants and derivatives
(noted above) is included as other income
(expense).
|
· |
Accreted
interest of $240,491 as of December 31,
2005.
|
Convertible notes: | $ | 240,491 | ||
Warrant Liability | 161,472 | |||
Derivative liability | 2,606,377 | |||
3,008,340 |
Change in fair value of convertible notes | (887,117 | ) | ||
Accretion of interest related to convertible debenture | (591,534 | ) | ||
Converted to common shares | 470,311 | |||
Total convertible notes: | $ | 2,000,000 |
Non
current
|
2005
|
2004
|
|||||
Net
Operating Loss Carryforwards
|
$
|
1,883,717
|
$
|
1,122,000
|
|||
Accrued
Interest
|
38,610
|
-
|
|||||
R&D
Credit
|
43,200
|
-
|
|||||
Stock
Options
|
595,899
|
-
|
|||||
Unrealized
Loss
|
345,976
|
-
|
|||||
Amortization
|
10,400
|
-
|
|||||
Contribution
Carryover
|
156
|
-
|
|||||
Less
Valuation Allowance
|
(2,831,731
|
)
|
1,122,000
|
||||
Total
Deferred Tax Assets
|
$
|
86,227
|
$
|
-
|
|||
Deferred
Tax Liability
|
|||||||
State
Taxes
|
$
|
(86,227
|
)
|
$
|
-
|
||
Total
Deferred Tax Liabilities
|
$
|
(86,227
|
)
|
$
|
-
|
||
Net
Deferred Tax Assets
|
$
|
0
|
$
|
-
|
Provision for income tax |
Federal
|
Utah
|
Other
|
Total
|
|||||||||
Current
provision
|
$
|
-
|
$
|
100
|
$
|
100
|
|||||||
Deferred
provision
|
|||||||||||||
Deferred
tax- beginning of year
|
-
|
-
|
|||||||||||
Deferred
tax - end of year
|
-
|
-
|
|||||||||||
Change
in deferred tax provision
|
-
|
-
|
-
|
-
|
|||||||||
Total
provision
|
$
|
-
|
$
|
100
|
$
|
-
|
$
|
100
|
Calculation of rate of taxes on income | |||||
Tax
@ statutory rate
|
34
|
%
|
|||
Permanent
differences:
|
1
|
%
|
|||
R&D
credit
|
|||||
State
tax (net of fed benefit)
|
3
|
%
|
|||
Change
in valuation allowance- federal
|
-33
|
%
|
|||
Change
in valuation allowance - state
|
-5
|
%
|
|||
Total
|
0
|
%
|
Options
Outstanding
|
Options
Exercisable
|
|||||||||||||||
Exercise
Prices
|
Number
Outstanding
|
Weighted
Average
Remaining
Contractual
Life
(Years)
|
Weighed
Average
Exercise
Price
|
Number
Exercisable
|
Weighted
Average
Exercise
Price
|
|||||||||||
$
0.18
|
4,170,952
|
8.7
|
$
|
0.18
|
3,187,618
|
$
|
0.18
|
Number
of options
|
Weighted
average exercise price
|
||||||
Outstanding
at December 31, 2003
|
-
|
-
|
|||||
Granted
(weighted average fair value $ 0.29)
|
5,243,254
|
$
|
0.18
|
||||
Outstanding
at December 31, 2004 (613,150 options exerciseable at weighted
average
exercise price of $ 0.18)
|
5,243,254
|
$
|
0.18
|
||||
Granted
(weighted average fair value $ 0.38)
|
950,000
|
$
|
0.19
|
||||
Exercised
(total fair value $6,264)
|
(50,000
|
)
|
$
|
0.18
|
|||
Cancelled
|
(1,972,302
|
)
|
$
|
0.18
|
|||
Outstanding
at December 31, 2005 (3,187,618 options exerciseable at weighted
average
exercise price of $ 0.18)
|
4,170,952
|
$
|
0.18
|
Nonvested
Shares
|
Number
of options
|
Weighted
average grant date fair value
|
|||||
Nonvested
at December 31, 2004
|
4,629,604
|
$
|
0.31
|
||||
Granted
|
950,000
|
$
|
0.38
|
||||
Vested
|
(2,918,968
|
)
|
$
|
0.27
|
|||
Forfeited
|
(1,677,302
|
)
|
$
|
0.20
|
|||
Nonvested
at December 31, 2005
|
983,334
|
$
|
0.66
|
2005
|
2004
|
||||||
Significant
assumptions (weighted-average):
|
|||||||
Risk-free
interest rate at grant date
|
3.6
|
%
|
3.7
|
%
|
|||
Expected
stock price volatility
|
107
|
%
|
114
|
%
|
|||
Expected
dividend payout
|
0
|
%
|
0
|
%
|
|||
Expected
option life-years based on management’s estimate
|
3yrs
|
3yrs
|
Warrants
Outstanding & Exercisable
|
|||||||||
Exercise
Prices
|
Number
Outstanding
|
Weighted
Average Remaining Contractual Life
(Years)
|
Weighed
Average Exercise
Price
|
||||||
$
0.01
|
89,500
|
3.6
|
$
|
0.01
|
|||||
$
0.18
|
|
411,104
|
3.6
|
$
|
0.18
|
||||
$
0.18
|
1,912,100
|
3.6
|
$
|
0.18
|
|||||
$
0.18
|
50,000
|
3.6
|
$
|
0.18
|
|||||
$
0.18
|
250,000
|
3.8
|
$
|
0.18
|
|||||
$
0.45
|
2,692,307
|
4.5
|
$
|
0.45
|
|||||
$0.45
|
2,307,692
|
4.6
|
$
|
0.45
|
|||||
$0.45
|
2,692,307
|
4.7
|
$
|
0.45
|
|||||
10,405,010
|
$
|
0.38
|
|||||||
Number
of Shares
|
Weighted
Average Exercise Price
|
||||||
Outstanding
at December 31, 2003
|
-
|
-
|
|||||
Granted
|
5,382,704
|
$
|
0.09
|
||||
Exercised
|
(2,403,000
|
)
|
$
|
0.01
|
|||
Canceled
or expired
|
-
|
-
|
|||||
Outstanding
at December 31, 2004
|
2,979,704
|
$
|
0.16
|
||||
Granted
|
7,942,306
|
$
|
0.45
|
||||
Exercised
|
(517,000
|
)
|
$
|
0.01
|
|||
Canceled
or expired
|
-
|
-
|
|||||
Outstanding
at December 31, 2005
|
10,405,010
|
$
|
0.38
|
2005
|
2004
|
||||||
Significant
assumptions (weighted-average):
|
|||||||
Risk-free
interest rate at grant date
|
3.6
|
%
|
3.7
|
%
|
|||
Expected
stock price volatility
|
107
|
%
|
114
|
%
|
|||
Expected
dividend payout
|
0
|
%
|
0
|
%
|
|||
Expected
option life-years based on management’s estimate
|
3yrs
|
3yrs
|
Year
|
Amount
|
|||
2006
|
$
|
48,000
|
||
2007
|
48,000
|
|||
2008
|
48,000
|
|||
2009
|
48,000
|
|||
2010
|
48,000
|
|||
2011
and after
|
552,000
|
|||
$
|
792,000
|