Nevada
|
84-1565820
|
|
(State
or other jurisdiction of
incorporation
or organization)
|
(I.R.S.
Employer
Identification
No.)
|
Large Accelerated Filer ¨
|
Accelerated Filer ¨
|
Non-accelerated Filer ¨
|
Smaller Reporting Company x
|
(Do not check if a smaller reporting company.)
|
|
1)
|
The
design, manufacture and sale of machinery and equipment units embodying
the Technology.
|
|
2)
|
The
ownership and operation of plants to use the Technology in conjunction
with other investors.
|
|
3)
|
The
formation of joint-venture and licensing relationships with established
companies for exploitation of the
Technology.
|
|
1.
|
Reduction
of hydrocarbons in drilling cuttings to permit on-site
disposal;
|
|
2.
|
Volatilization
of heavy or slurry oil;
|
|
3.
|
Recovery
of oil from oil shale and oil sands;
and
|
|
4.
|
Medical
applications.
|
Docket Number
|
Country
|
Application
Number
|
Application
Date
|
First Listed
Inventor
|
Title
|
|||||
GBRC-0004
|
United
States
|
11/610823
|
12/14/2006
|
PRINGLE
FRANK G.
|
MICROWAVE-BASED
RECOVERY OF HYDROCARBONS AND FOSSIL FUELS
|
|||||
GBRC-0007
|
United
States
|
11/610962
|
12/14/2006
|
PRINGLE
FRANK G.
|
USE
OF MICROWAVE ENERGY FOR THERMOTHERAPY
|
|||||
GBRC-0018
|
Canada
|
2633091
|
12/14/2006
|
PRINGLE
FRANK C.
|
MICROWAVE-BASED
RECOVERY OF HYDROCARBONS AND FOSSIL FUELS
|
|||||
GBRC-0019
|
European
Patent Convention
|
6845600.3
|
12/14/2006
|
PRINGLE
FRANK C.
|
MICROWAVE-BASED
RECOVERY OF HYDROCARBONS AND FOSSIL FUELS
|
|||||
GBRC-0020
|
Norway
|
20082798
|
12/14/2006
|
PRINGLE
FRANK C.
|
MICROWAVE-BASED
RECOVERY OF HYDROCARBONS AND FOSSIL FUELS
|
|||||
GBRC-0021
|
Mexico
|
08/07748
|
12/14/2006
|
PRINGLE
FRANK C.
|
MICROWAVE-BASED
RECOVERY OF HYDROCARBONS AND FOSSIL FUELS
|
|||||
GBRC-0022
|
Australia
|
2006335213
|
12/14/2006
|
PRINGLE
FRANK C.
|
MICROWAVE-BASED
RECOVERY OF HYDROCARBONS AND FOSSIL FUELS
|
|||||
GBRC-0023
|
Brazil
|
PI0620706-5
|
12/14/2006
|
PRINGLE
FRANK C.
|
MICROWAVE-BASED
RECOVERY OF HYDROCARBONS AND FOSSIL FUELS
|
|||||
GBRC-0024
|
United
States
|
12/138905
|
6/13/2008
|
PRINGLE
FRANK G.
|
MICROWAVE-BASED
RECOVERY OF HYDROCARBONS AND FOSSIL FUELS
|
|||||
GBRC-0026
|
Australia
|
2006325835
|
12/14/2006
|
PRINGLE
FRANK G.
|
DEVICE
PRODUCING AND USE OF MICROWAVE ENERGY FOR THERMOTHERAPY
|
|||||
GBRC-0027
|
Canada
|
2633228
|
12/14/2006
|
PRINGLE
FRANK G.
|
DEVICE
PRODUCING AND USE OF MICROWAVE ENERGY FOR THERMOTHERAPY
|
|||||
GBRC-0028
|
European
Patent Convention
|
6845727.4
|
12/14/2006
|
PRINGLE
FRANK G.
|
USE
OF MICROWAVE ENERGY FOR THERMOTHERAPY
|
|||||
GBRC-0029
|
Argentina
|
P080102579
|
6/17/2008
|
PRINGLE
FRANK G.
|
MICROWAVE-BASED
RECOVERY OF HYDROCARBONS AND FOSSIL FUELS
|
|||||
GBRC-0030
|
Venezuela
|
2008-001185
|
6/16/2008
|
PRINGLE
FRANK G.
|
MICROWAVE-BASED
RECOVERY OF HYDROCARBONS AND FOSSIL FUELS
|
|||||
GBRC-0037
|
Patent
Cooperation Treaty
|
PCT/US2009/058951
|
9/30/2009
|
HEDMAN
LENNART
|
MICROWAVE-BASED
CONVEYING DEVICES AND PROCESSING OF CARBONACEOUS
MATERIALS
|
|||||
GBRC-0039
|
United
States
|
12/570323
|
9/30/2009
|
HEDMAN
LENNART
|
MICROWAVE-BASED
CONVEYING DEVICES AND PROCESSING OF CARBONACEOUS
MATERIALS
|
|||||
GBRC-0040
|
United
States
|
12/577341
|
10/12/2009
|
PRINGLE
FRANK G.
|
MICROWAVE-BASED
RECOVERY OF HYDROCARBONS AND FOSSIL FUELS
|
|||||
GBRC-0041
|
United
States
|
12/616311
|
11/11/2009
|
PRINGLE
FRANK G.
|
MICROWAVE
PROCESSING OF CARBON-BASED COMPOSITIONS
|
|||||
GBRC-0042
|
United
States
|
12/577337
|
10/12/2009
|
PRINGLE
FRANK G.
|
MICROWAVE-BASED
RECOVERY OF HYDROCARBONS AND FOSSIL FUELS
|
|||||
GBRC-0043
|
United
States
|
12/577330
|
10/12/2009
|
PRINGLE
FRANK G.
|
MICROWAVE-BASED
RECOVERY OF HYDROCARBONS AND FOSSIL FUELS
|
|||||
GBRC-0044
|
United
States
|
12/572715
|
10/2/2009
|
PRINGLE
FRANK G.
|
MICROWAVE
PROCESSING OF OIL SHALE AND COAL
|
|||||
GBRC-0045
|
Brazil
|
PI0811683-0
|
6/13/2008
|
PRINGLE
FRANK G.
|
MICROWAVE-BASED
RECOVERY OF HYDROCARBONS AND FOSSIL FUELS
|
|||||
GBRC-0046
|
Canada
|
N/A
|
6/13/2008
|
PRINGLE
FRANK G.
|
MICROWAVE-BASED
RECOVERY OF HYDROCARBONS AND FOSSIL FUELS
|
|||||
GBRC-0047
|
Mexico
|
09/13719
|
6/13/2008
|
PRINGLE
FRANK G.
|
MICROWAVE-BASED
RECOVERY OF HYDROCARBONS AND FOSSIL FUELS
|
|||||
GBRC-0048
|
Australia
|
2008266015
|
6/13/2008
|
PRINGLE
FRANK G.
|
MICROWAVE-BASED
RECOVERY OF HYDROCARBONS AND FOSSIL FUELS
|
|||||
GBRC-0049
|
|
European
Patent Convention
|
|
8770976.2
|
|
6/13/2008
|
|
PRINGLE
FRANK G.
|
|
MICROWAVE-BASED
RECOVERY OF HYDROCARBONS AND FOSSIL
FUELS
|
1.
|
"U.S.
Scrap Tire Markets 2005," Rubber Manufacturers
Association, Nov 2006. https://www.rma.org/getfile.cfm?ID=894&type=publication
|
High
|
Low
|
|||||||
4th
Quarter 2009, ended 12/31/09
|
$ | 1.20 | $ | 0.50 | ||||
3rd
Quarter 2009, ended 9/30/09
|
$ | 1.35 | $ | 0.77 | ||||
2nd
Quarter 2008, ended 6/30/09
|
$ | 2.00 | $ | 0.90 | ||||
1st
Quarter 2009, ended 3/31/09
|
$ | 1.41 | $ | 0.80 | ||||
4th
Quarter 2008, ended 12/31/08
|
$ | 2.25 | $ | 0.99 | ||||
3rd
Quarter 2008, ended 9/30/08
|
$ | 2.43 | $ | 0.73 | ||||
2nd
Quarter 2008, ended 6/30/08
|
$ | 4.38 | $ | 1.76 | ||||
1st
Quarter 2008, ended 3/31/08
|
$ | 3.65 | $ | 1.46 |
Name
|
Shares Issued
|
Date of Issuance
|
Service Provided
|
Value
|
|||||||
Woody
Fuel Consultants
|
250,000 |
November
20, 2009
|
Consulting
|
$ | 227,500 | ||||||
Corporate
Results, Inc.
|
250,000 |
November
25, 2009
|
Consulting
|
$ | 217,500 | ||||||
Private
Capital Group, Inc.
|
500,000 |
December
16, 2009
|
Consulting
|
$ | 290,000 | ||||||
Brian
Ettinger
|
150,000 |
December
17, 2009
|
Board
of Director
|
$ | 87,000 | ||||||
Kim
O’Brien
|
200,000 |
December
17, 2009
|
Board
of Director
|
$ | 116,000 | ||||||
Jonathan
Simon
|
200,000 |
December
17, 2009
|
Board
of Director
|
$ | 116,000 | ||||||
Westerman
Ball Ederer Miller & Sharfstein, LLP
|
200,000 |
December
17, 2009
|
Legal
|
$ | 124,000 | ||||||
Brian
Ettinger
|
250,000 |
December
18, 2009
|
Consulting
|
$ | 145,000 | ||||||
Gunnadoo
Consulting LLC
|
100,000 |
December
21, 2009
|
Consulting
|
$ | 58,000 |
Name
|
Number of
Warrants
Issued
|
Date of Issuance
|
Value
|
Exercise
Price
|
Expiration Date
|
|||||||||
Woody
Fuel Consultants
|
100,000 |
November
20, 2009
|
$ | 54,650 | $ | 0.85 per share |
November
20, 2011
|
|||||||
Corporate
Results, Inc.
|
100,000 |
November
23, 2009
|
$ | 52,750 | $ | 0.85 per share |
November
23, 2011
|
|||||||
Peter
A. Worthington
|
200,000 |
December
15, 2009
|
$ | 80,000 | $ | 0.40 per share |
April
7, 2013
|
|
|
the
stock option or warrant exercise
price,
|
|
|
the
expected term of the option or
warrant,
|
|
|
the
grant date fair value of our common stock, which is issuable upon exercise
of the option or warrant,
|
|
|
the
expected volatility of our common
stock,
|
|
|
expected
dividends on our common stock (we do not anticipate paying dividends for
the foreseeable future),
|
|
|
the
risk free interest rate for the expected option or warrant term,
and
|
|
|
the
expected forfeiture rate
|
2009
|
2008
|
|||||||
Options
|
6,200,000 | 5,200,000 | ||||||
Warrants
|
22,500,836 | 21,425,795 | ||||||
Convertible
Preferred Stock
|
2,500 | |||||||
Total
|
28,700,836 | 26,628,295 |
Page
|
||
Reports
of Independent Registered Public Accounting Firms
|
F-2
|
|
Consolidated
Financial Statements:
|
||
Consolidated
Balance Sheets
|
F-5
|
|
Consolidated
Statements of Operations and Comprehensive loss
|
F-6
|
|
Consolidated
Statements of Changes in Stockholders' Equity (Deficit)
|
F-7
|
|
Consolidated
Statements of Cash Flows
|
F-13
|
|
Notes
to Consolidated Financial Statements
|
|
F-14
|
Rothstein,
Kass & Company, P.C.
|
|
/s/ Rothstein, Kass & Company, P.C. | |
2009
|
2008
|
|||||||
ASSETS
|
||||||||
CURRENT
ASSETS
|
||||||||
Cash
and cash equivalents
|
$ | 40,620 | $ | 2,013,730 | ||||
Short-term
investments
|
- | 2,557,274 | ||||||
Prepaid
services
|
577,250 | 1,508,875 | ||||||
Total
current assets
|
617,870 | 6,079,879 | ||||||
Property
and equipment, net of depreciation
|
1,430,201 | 1,358,299 | ||||||
OTHER
ASSETS
|
||||||||
Deposits
|
124,330 | 123,726 | ||||||
Patents
|
79,203 | |||||||
Prepaid
patent costs
|
559,855 | 383,685 | ||||||
Total
other assets
|
763,388 | 507,411 | ||||||
TOTAL
ASSETS
|
$ | 2,811,459 | $ | 7,945,589 | ||||
LIABILITIES AND STOCKHOLDERS'
EQUITY
|
||||||||
CURRENT
LIABILITIES
|
||||||||
Accounts
payable and accrued liabilities
|
$ | 1,094,844 | $ | 889,489 | ||||
Deferred
revenue
|
120,000 | - | ||||||
Loans
payable - equipment
|
17,738 | 34,850 | ||||||
Capital
lease obligation - equipment
|
12,250 | 9,543 | ||||||
Royalty
Advance
|
750,000 | |||||||
Severance
payable
|
200,000 | 200,000 | ||||||
Total
current liabilities
|
2,194,832 | 1,133,882 | ||||||
LONG-TERM
LIABILITIES
|
||||||||
Loans
payable - equipment, net of current portion
|
16,821 | |||||||
Capital
lease obligation - equipment, net of current portion
|
5,252 | 15,742 | ||||||
Severance
payable, net of current portion
|
1,435,485 | 1,000,000 | ||||||
Derivative
financial instruments
|
- | 1,591,834 | ||||||
Total
long-term liabilities
|
1,440,737 | 2,624,397 | ||||||
Total
liabilities
|
3,635,569 | 3,758,279 | ||||||
COMMITMENTS
AND CONTINGENCIES
|
||||||||
STOCKHOLDERS'
EQUITY
|
||||||||
Preferred
stock A - $.001 par value 100,000,000 shares authorized, none issued and
outstanding at December 31, 2009, 5,000 issued and outstanding at December
31, 2008
|
5 | |||||||
Common
stock, $.001 par value; 200,000,000 shares authorized, 74,100,664 shares
issued and 67,405,703 outstanding at December 31, 2009, 69,549,164 shares
issued and 62,854,203 outstanding at December 31, 2008
|
74,100 | 69,549 | ||||||
Additional
paid-in capital
|
42,880,641 | 35,842,053 | ||||||
Accumulated
other comprehensive loss
|
- | (237,550 | ) | |||||
Deficit
accumulated in the development stage
|
(42,062,378 | ) | (29,770,274 | ) | ||||
892,363 | 5,903,783 | |||||||
Treasury
Stock
|
(1,716,473 | ) | (1,716,473 | ) | ||||
Total
stockholders' equity
|
(824,110 | ) | 4,187,310 | |||||
TOTAL
LIABILITIES AND STOCKHOLDERS' EQUITY
|
$ | 2,811,459 | $ | 7,945,589 |
For the Years Ended
|
July
19, 2002
|
|||||||||||
(Inception)
|
||||||||||||
December
31
|
December
31
|
to
|
||||||||||
2009
|
2008
|
December 31, 2009
|
||||||||||
REVENUES
|
$ | 180,000 | $ | - | $ | 180,000 | ||||||
COST
OF REVENUES
|
- | - | - | |||||||||
GROSS
PROFIT
|
180,000 | - | 180,000 | |||||||||
OPERATING
EXPENSES
|
||||||||||||
General
and administrative expenses
|
12,539,216 | 23,260,658 | 52,561,587 | |||||||||
Research
and development expenses
|
1,607,395 | 871,622 | 2,888,434 | |||||||||
Total
operating expenses
|
14,146,611 | 24,132,280 | 55,450,021 | |||||||||
OPERATING
LOSS
|
(13,966,611 | ) | (24,132,280 | ) | (55,270,021 | ) | ||||||
OTHER
INCOME (EXPENSE)
|
||||||||||||
Loss
on deposit and other
|
(7,181 | ) | (179,893 | ) | ||||||||
Net
realized loss on short-term investments
|
(20,027 | ) | (881,768 | ) | (901,795 | ) | ||||||
Change
in fair value of derivative financial instruments
|
1,591,834 | 9,358,836 | 13,951,679 | |||||||||
Interest
expense
|
(13,806 | ) | (17,981 | ) | (70,278 | ) | ||||||
Interest
income
|
116,506 | 185,025 | 407,930 | |||||||||
Total
other income (expense)
|
1,674,507 | 8,636,931 | 13,207,643 | |||||||||
NET
LOSS
|
$ | (12,292,104 | ) | $ | (15,495,349 | ) | $ | (42,062,378 | ) | |||
OTHER
COMPREHENSIVE LOSS
|
||||||||||||
Unrealized
loss on short-term investments
|
(1,075,400 | ) | (1,075,400 | ) | ||||||||
Realized
loss on short-term investments, net of taxes, reclassified from
accumulated other comprehensive loss
|
837,850 | 837,850 | ||||||||||
COMPREHENSIVE
LOSS
|
$ | (12,292,104 | ) | $ | (15,732,899 | ) | $ | (42,299,928 | ) | |||
BASIC
AND DILUTED LOSS PER COMMON SHARE
|
$ | (0.19 | ) | $ | (0.33 | ) | ||||||
WEIGHTED
AVERAGE NUMBER OF COMMON SHARES
|
63,819,499 | 47,215,783 |
(Restated)
|
Deficit
|
(Restated)
|
Accumulated
|
(Restated)
|
||||||||||||||||||||||||||||||||||||||||||||||||
Preferred
Stock A
|
Preferred
Stock B
|
Common
Stock
|
Additional
|
Accumulated
|
Stock
|
Other
|
||||||||||||||||||||||||||||||||||||||||||||||
Preferred
|
Par
Value $.001
|
Preferred
|
Par
Value $.001
|
Common
|
Par
Value $.001
|
Paid-In
|
during
the
|
Deferred
|
Subscription
|
Treasury
|
Comprehensive
|
|||||||||||||||||||||||||||||||||||||||||
Shares
|
$
Amount
|
Shares
|
$
Amount
|
Shares
|
$
Amount
|
Capital
|
Development
Stage
|
Compensation
|
Receivable
|
Stock
|
Loss
|
Total
|
||||||||||||||||||||||||||||||||||||||||
Balance
at July 19, 2002 (Inception)
|
$ | - | $ | - | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | |||||||||||||||||||||||||||||||
Issuance
of initial founders' shares, September 9, 2002
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
net
of subsequent cancellations
|
2,555,000 | - | ||||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock shares issued for cash :
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash in November 2002, at $.50 per share plus 29,000
warrants
|
29,000 | 14,500 | 14,500 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock shares issued for services rendered:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on September 10, 2002, at $0.472 per
share
|
1,000,000 | 472,000 | 472,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, in November and December , 2002, at
$0.50 per share, plus 13,600 warrants
|
13,600 | 6,800 | 6,800 | |||||||||||||||||||||||||||||||||||||||||||||||||
Net
loss for the period July 19, 2002 (Inception) through December 31, 2002
(Restated, see Note 19)
|
(508,508 | ) | (508,508 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||
Balance
at December 31, 2002 (Restated, see Note 19)
|
- | - | - | - | 3,597,600 | - | 493,300 | (508,508 | ) | - | - | - | - | (15,208 | ) | |||||||||||||||||||||||||||||||||||||
Re-issuance
of initial founders' shares, July 2003
|
1,455,000 | - | ||||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock shares issued for cash :
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash from January 2003 to December 2003, at $.50 per
share plus 519,800 warrants
|
519,800 | 259,900 | 259,900 | |||||||||||||||||||||||||||||||||||||||||||||||||
Stock
subscriptions receivable, net
|
(14,340 | ) | (14,340 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||
Net
loss for the year ended December 31, 2003, (Restated, see Note
19)
|
(203,659 | ) | (203,659 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||
Balance
at December 31, 2003 (Restated, see Note 19)
|
- | - | - | - | 5,572,400 | - | 753,200 | (712,167 | ) | - | (14,340 | ) | - | - | 26,693 | |||||||||||||||||||||||||||||||||||||
Common
stock shares issued for cash :
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash from January 2004 to December 2004, at $.50 per
share plus 917,645 warrants
|
917,645 | 553,105 | 553,105 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
Stock Shares issued for services rendered:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered on October 12, 2004, at $1.00 per
share
|
545,000 | 545,000 | (545,000 | ) | - | |||||||||||||||||||||||||||||||||||||||||||||||
Other:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued in exchange for real estate on August 25, 2004 at $1.00 per
share plus 500,000 warrants
|
500,000 | 500,000 | 500,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued in exchange for real estate on September 7, 2004 at $1.00 per
share plus 150,000 warrants
|
150,000 | 150,000 | 150,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued as charitable contribution on October 12, 2004, at $1.00 per
share
|
50,000 | 50,000 | 50,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Initial
founders' shares cancelled on October 28, 2004
|
(250,000 | ) | - | |||||||||||||||||||||||||||||||||||||||||||||||||
Stock
subscriptions receivable, net
|
(74,240 | ) | (74,240 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||
Net
loss for the year ended December 31, 2004
|
(672,219 | ) | (672,219 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||
Balance
at December 31, 2004
|
- | - | - | - | 7,485,045 | - | 2,551,305 | (1,384,386 | ) | (545,000 | ) | (88,580 | ) | - | - | 533,339 |
(Restated)
|
Deficit
|
(Restated)
|
Accumulated
|
(Restated)
|
||||||||||||||||||||||||||||||||||||||||||||||||
Preferred
Stock A
|
Preferred
Stock B
|
Common
Stock
|
Additional
|
Accumulated
|
Stock
|
Other
|
||||||||||||||||||||||||||||||||||||||||||||||
Preferred
|
Par
Value $.001
|
Preferred
|
Par
Value $.001
|
Common
|
Par
Value $.001
|
Paid-In
|
during
the
|
Deferred
|
Subscription
|
Treasury
|
Comprehensive
|
|||||||||||||||||||||||||||||||||||||||||
Shares
|
$
Amount
|
Shares
|
$
Amount
|
Shares
|
$
Amount
|
Capital
|
Development
Stage
|
Compensation
|
Receivable
|
Stock
|
Loss
|
Total
|
||||||||||||||||||||||||||||||||||||||||
Common
stock shares issued for cash :
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash from January 2005 to December 2005 at $1.00 per
share plus 163,980 warrants
|
165,980 | 181,980 | 181,980 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash from September 2005 to December 2005 at $2.00 per
share plus 270,470 warrants
|
270,470 | 443,930 | 443,930 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on December 30 and 31, 2005, at $1.02 per share plus
126,705 warrants
|
126,705 | 163,362 | 163,362 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on December 30, 2005, at $.99 per share plus 8,000
warrants
|
2,000 | 1,985 | 1,985 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on December 30, 2005, at $.73 per share plus 66,000
warrants
|
16,500 | 12,033 | 12,033 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on December 30, 2005, at $.70 per share plus 472,000
warrants
|
118,000 | 82,808 | 82,808 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on December 30, 2005, at $.65 per share plus 105,200
warrants
|
26,300 | 17,050 | 17,050 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on December 30, 2005, at $.64 per share plus 60,800
warrants
|
15,200 | 9,750 | 9,750 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on December 30, 2005, at $.36 per share plus 18,000
warrants
|
4,500 | 1,610 | 1,610 | |||||||||||||||||||||||||||||||||||||||||||||||||
- | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Common
Stock Shares issued for services rendered:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered from March 2005 to December 2005, at
$1.00 per share, plus 53,000 warrants
|
53,500 | 53,500 | 53,500 | |||||||||||||||||||||||||||||||||||||||||||||||||
Other:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued in exchange for real estate on January 18, 2005 at
$1.00 per share plus 80,800 warrants
|
80,800 | 80,800 | 80,800 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued to Careful Sell Holdings, LLC to acquire
technology with zero value on February 23, 2005
|
7,500,000 | - | ||||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued to Careful Sell Holdings, LLC to acquire
technology with zero value on March 29, 2005
|
30,000,000 | - | ||||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for payment of debts on March 11, 2005, at $1.00 per share
plus 1,087 warrants
|
1,087 | 1,087 | 1,087 | |||||||||||||||||||||||||||||||||||||||||||||||||
Stock
subscriptions receiveable, net
|
10,398 | 10,398 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Amortization
of deferred compensation
|
109,000 | 109,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Net
loss for the year ended December 31, 2005
|
(1,291,169 | ) | (1,291,169 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||
Balance
at December 31, 2005
|
- | - | - | - | 45,866,087 | - | 3,601,200 | (2,675,555 | ) | (436,000 | ) | (78,182 | ) | - | - | 411,463 | ||||||||||||||||||||||||||||||||||||
Common
stock shares issued for cash :
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on February 9, 2006, at $.31 per share plus 52,000
warrants
|
26,000 | 8,125 | 8,125 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on March 17, 2006, at $.36 per share plus 308,000
warrants
|
154,000 | 55,175 | 55,175 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on May 20, 2006, at $.49 per share plus 10,000
warrants
|
6,436 | 3,148 | 3,148 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on June 12, 2006, at $.50 per share plus 50,000
warrants
|
25,000 | 12,485 | 12,485 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on September 14, 2006, at $.35 per share plus
863,200 warrants
|
431,600 | 288,207 | 288,207 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash from February 1, 2006 to September 15, 2006 at $1.00
per share plus 1,337,450 warrants
|
1,309,650 | 1,318,010 | 1,318,010 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash in February 2006 and July 2006, at $1.02
per share plus 922,000 warrants
|
486,000 | 495,614 | 495,614 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on January 9, 2006, at $1.18 per share plus 61,000
warrants
|
61,000 | 72,000 | 72,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash from January 2006 to September 15, 2006 at $2.00 per
share plus 391,100 warrants
|
286,600 | 558,112 | 558,112 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
Stock Shares issued for services rendered:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on September 22, 2006, at
$1.04 per share plus 14,123 warrants
|
14,123 | 14,746 | 14,746 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered to old GRC (shell)'s officer, on
September 23, 2006, at $2.00 per share
|
25,000 | 25 | 49,975 | 50,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Other:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued in exchange for investment in real estate on September
18, 2006, at $2.00 per share, plus 22,500
warrants
|
22,500 | 45,000 | 45,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for conversion of old GRC (shell)'s debt on
September 26, 2006, at approximately $0.05 per share
|
2,681,837 | 2,682 | 118,000 | 120,682 | ||||||||||||||||||||||||||||||||||||||||||||||||
Stock
subscriptions receiveable, net
|
(582,511 | ) | (582,511 | ) |
(Restated)
|
Deficit
|
(Restated)
|
Accumulated
|
(Restated)
|
||||||||||||||||||||||||||||||||||||||||||||||||
Preferred
Stock A
|
Preferred
Stock B
|
Common
Stock
|
Additional
|
Accumulated
|
Stock
|
Other
|
||||||||||||||||||||||||||||||||||||||||||||||
Preferred
|
Par
Value $.001
|
Preferred
|
Par
Value $.001
|
Common
|
Par
Value $.001
|
Paid-In
|
during
the
|
Deferred
|
Subscription
|
Treasury
|
Comprehensive
|
|||||||||||||||||||||||||||||||||||||||||
Shares
|
$
Amount
|
Shares
|
$
Amount
|
Shares
|
$
Amount
|
Capital
|
Development
Stage
|
Compensation
|
Receivable
|
Stock
|
Loss
|
Total
|
||||||||||||||||||||||||||||||||||||||||
Reclass
deferred compensation due to adoption of SFAS 123(R)
|
(436,000 | ) | 436,000 | - | ||||||||||||||||||||||||||||||||||||||||||||||||
Amortization
of deferred compensation
|
109,000 | 109,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Effect
of reverse merger September 22, 2006
|
72,241 | 48,761 | (169,444 | ) | (120,683 | ) | ||||||||||||||||||||||||||||||||||||||||||||||
Common
and Preferred Stock A issued for merger with Mobilestream Oil, Inc. on
December 31, 2006, at $0.26 per share plus 27,205,867
warrants
|
35,236,188 | 35,236 | 11,145,255 | 11,145 | 3,310,274 | (10,498 | ) | 3,346,157 | ||||||||||||||||||||||||||||||||||||||||||||
Cancellation
of shares for merger with Mobilestream, Inc. on November 28,
2006
|
(37,500,000 | ) | (37,500 | ) | 37,500 | - | ||||||||||||||||||||||||||||||||||||||||||||||
Reclassification
of derivative liability on warrants
|
(16,139,529 | ) | (16,139,529 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||
Net
loss for the year ended December 31, 2006
|
(5,010,541 | ) | (5,010,541 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||
Balance
at December 31, 2006
|
35,236,188 | 35,236 | - | - | 25,113,329 | 25,113 | (6,648,402 | ) | (7,696,594 | ) | - | (660,693 | ) | - | - | (14,945,340 | ) | |||||||||||||||||||||||||||||||||||
Common
stock shares issued for cash :
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash from January 29, 2007 to February 21, 2007, at $0.30
per share
|
17,500 | 18 | 5,232 | 5,250 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash from April 2, 2007 to June 25, 2007 at $0.32 per
share
|
499,564 | 500 | 157,709 | 158,209 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on March 7, 2007, at $1.08 per share (from stock to
be issued liability)
|
186,822 | 187 | 201,156 | 201,343 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on October 25, 2007, at $2.00 per
share
|
2,500 | 2 | 4,998 | 5,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on December 20, 2007, at $1.00 per share plus
625,000 warrants
|
1,000,000 | 1,000 | 999,000 | 1,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
Stock Shares issued for services rendered:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on March 19, 2007 and July 9, 2007, at
$1.00 per share
|
9,700 | 10 | 9,690 | 9,700 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on March 19 and 20, 2007, at $0.50 per
share
|
31,000 | 31 | 20,969 | 21,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued to employee for services rendered, on April
20, 2007, at $1.38 per share
|
250,000 | 250 | 344,750 | 345,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on May 30, 2007, at $1.05
per share
|
3,417 | 3 | 3,301 | 3,304 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued to employee for services rendered, on June 1, 2007, at $1.36
per share
|
194,500 | 195 | 264,325 | 264,520 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on July 18, 2007, at $0.80
per share
|
37,500 | 37 | 29,963 | 30,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued to employee for services rendered, on August
1, 2007, at $4.43 per share
|
100,000 | 100 | 442,900 | 443,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued to employee for services rendered, on August
19, 2007, at $4.50 per share
|
250,000 | 250 | 1,124,750 | 1,125,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on August 30, 2007, at
$2.27 per share
|
3,745 | 3 | 8,497 | 8,500 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on August 30, 2007, at
$0.69 per share
|
30,041 | 30 | 20,698 | 20,728 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on August 31, 2007, at
$3.41per share
|
361,000 | 361 | 1,230,649 | 1,231,010 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services to be performed, service valued on September 14,
2007, at $2.29 per share
|
150,000 | 150 | 343,350 | 343,500 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued to employee for services rendered, on October
1, 2007, at $2.60 per share
|
300,000 | 300 | 779,700 | 780,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services to be performed, service valued on October 02,
2007, at $2.47 per share
|
350,000 | 350 | 864,150 | 864,500 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services to be performed, service valued on October 02,
2007, at $2.40 per share
|
75,000 | 75 | 179,926 | 180,001 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on October 9, 2007, at $2.69 per
share
|
47,579 | 47 | 127,703 | 127,750 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued to employee for services rendered, on October 22, 2007, at
$1.86 per share
|
50,000 | 50 | 92,950 | 93,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on October 29, 2007, at $2.25 per
share
|
150,000 | 150 | 337,350 | 337,500 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on November 9, 2007, at $3.23 per
share
|
130,000 | 130 | 419,770 | 419,900 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on November 19, 2007, at
$3.50 per share
|
50,000 | 50 | 174,950 | 175,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on November 26, 2007, at
$3.01 per share
|
30,000 | 30 | 90,270 | 90,300 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on December 3, 2007, at
$2.00 per share
|
45,094 | 45 | 89,955 | 90,000 |
(Restated)
|
Deficit
|
(Restated)
|
Accumulated
|
(Restated)
|
||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock A
|
Preferred Stock B
|
Common Stock
|
Additional
|
Accumulated
|
Stock
|
Other
|
||||||||||||||||||||||||||||||||||||||||||||||
Preferred
|
Par Value $.001
|
Preferred
|
Par Value $.001
|
Common
|
Par Value $.001
|
Paid-In
|
during the
|
Deferred
|
Subscription
|
Treasury
|
Comprehensive
|
|||||||||||||||||||||||||||||||||||||||||
Shares
|
$ Amount
|
Shares
|
$ Amount
|
Shares
|
$ Amount
|
Capital
|
Development Stage
|
Compensation
|
Receivable
|
Stock
|
Loss
|
Total
|
||||||||||||||||||||||||||||||||||||||||
Common stock
issued for services rendered, on December 4, 2007, at $3.15 per
share
|
50,000 | 50 | 157,450 | 157,500 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on December 11, 2007, at
$2.50 per share
|
200,000 | 200 | 499,800 | 500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on December 17, 2007, at
$1.446 per share
|
400,000 | 400 | 578,052 | 578,452 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on December 17, 2007, at
$2.50 per share
|
100,000 | 100 | 249,900 | 250,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on December 18, 2007, at
$3.02 per share
|
50,000 | 50 | 150,950 | 151,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on December 21, 2007, at
$3.00 per share
|
40,000 | 40 | 119,960 | 120,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on December 27, 2007, at
$3.10 per share
|
50,000 | 50 | 154,950 | 155,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Other:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred
Stock B Shares issued for settlement of services
|
1,000 | 1 | 399,999 | 400,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Treasury
stock, purchased from former officer on May 17, 2007, at $.70 per
share
|
(94,961 | ) | (66,473 | ) | (66,473 | ) | ||||||||||||||||||||||||||||||||||||||||||||||
Stock
subscriptions receiveable, net
|
475,000 | 475,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Amortization
of deferred compensation
|
109,000 | 109,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Reclassification
of derivative liability into additional paid in capital due to
cancellation of warrants
|
2,187,850 | 2,187,850 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Net
loss for the year ended December 31, 2007 (Restated, see Note
20)
|
|
|
(6,578,331 | ) |
|
|
(6,578,331 | ) | ||||||||||||||||||||||||||||||||||||||||||||
Balance
at December 31, 2007 (Restated, see Note 20)
|
35,236,188 | 35,236 | 1,000 | 1 | 30,263,330 | 30,358 | 6,328,170 | (14,274,925 | ) | - | (185,693 | ) | (66,473 | ) | - | (8,133,326 | ) | |||||||||||||||||||||||||||||||||||
Common
stock shares issued for cash :
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on February 19, 2008, at $2.00 per
share
|
17,000 | 17 | 33,983 | 34,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on March 5, 2008, at $1.61 per share
|
31,057 | 31 | 49,969 | 50,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash from March 18, 2008 to October 15, 2008
at $1.00 per share, plus 6,081,768 warrants
|
8,808,987 | 8,809 | 8,799,779 | 8,808,588 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on March 26, 2008, at $1.18 per
share
|
9,000 | 9 | 10,611 | 10,620 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on April 11, 2008, at $1.11 per share, plus
1,929,775 warrants
|
1,929,775 | 1,930 | 2,148,662 | 2,150,592 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on April 25, 2008, at $1.19 per share, plus
1,487,139 warrants
|
1,487,139 | 1,487 | 1,771,366 | 1,772,853 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on May 15, 2008, at $1.10 per share plus 39,100
warrants
|
39,100 | 39 | 42,891 | 42,930 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on August 21, 2008, at $.88 per
share
|
10,000 | 10 | 8,740 | 8,750 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on September 4, 2008, at $1.04 per
share
|
13,867 | 14 | 14,384 | 14,398 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued on December 16, 2008, at $0 per share
|
850,000 | 850 | 1,089 | 1,939 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock shares issued for services
rendered:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on February 1, 2008, at $2.95 per
share
|
100,000 | 100 | 294,900 | 295,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on February 6, 2008, at $2.63 per
share
|
150,000 | 150 | 394,350 | 394,500 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on February 13, 2008, at $2.39 per
share
|
12,500 | 13 | 29,862 | 29,875 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on February 15, 2008, at $2.42 per
share
|
20,000 | 20 | 48,380 | 48,400 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on February 28, 2008, at $2.15 per
share
|
25,000 | 25 | 53,725 | 53,750 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on February 29, 2008, at $2.19 per
share
|
175,000 | 175 | 383,075 | 383,250 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on March 14, 2008, at $2.10 per
share
|
5,000 | 5 | 10,495 | 10,500 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on March 18, 2008 and March 19, 2008
at $1.60 per share
|
50,000 | 50 | 79,950 | 80,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on March 31, 2008 and April 4, 20008
at $1.90 per share
|
1,436,666 | 1,437 | 2,728,228 | 2,729,665 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on April 1, 2008, at $1.95 per
share
|
70,000 | 70 | 136,430 | 136,500 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for penalty, on April 2, 2008, at $1.84 per
share
|
50,000 | 50 | 91,950 | 92,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on April 14, 2008, at $3.05
per share
|
150,000 | 150 | 457,350 | 457,500 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on April 29, 2008, at $3.07
per share
|
883,333 | 883 | 2,710,950 | 2,711,833 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on May 7, 2008, at $2.55
per share
|
1,000,000 | 1,000 | 2,549,000 | 2,550,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on May 12, 2008, at $2.65
per share
|
20,000 | 20 | 52,980 | 53,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on May 13, 2008, at $2.79
per share
|
50,000 | 50 | 139,450 | 139,500 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on June 3, 2008, at $2.10
per share
|
150,000 | 150 | 314,850 | 315,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on June 11, 2008 and June 13, 2008 at
$2.25 per share
|
213,750 | 214 | 480,724 | 480,938 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for penalty to "POOF", on June 30, 2008, at $2.09
per share
|
650,000 | 650 | 1,357,850 | 1,358,500 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on July 14, 2008, at $1.66
per share
|
200,000 | 200 | 331,800 | 332,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on July 25, 2008, at $1.40
per share
|
75,000 | 75 | 104,925 | 105,000 |
(Restated)
|
Deficit
|
(Restated)
|
Accumulated
|
(Restated)
|
||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock A
|
Preferred Stock B
|
Common Stock
|
Additional
|
Accumulated
|
Stock
|
Other
|
||||||||||||||||||||||||||||||||||||||||||||||
Preferred
|
Par Value $.001
|
Preferred
|
Par Value $.001
|
Common
|
Par Value $.001
|
Paid-In
|
during the
|
Deferred
|
Subscription
|
Treasury
|
Comprehensive
|
|||||||||||||||||||||||||||||||||||||||||
Shares
|
$ Amount
|
Shares
|
$ Amount
|
Shares
|
$ Amount
|
Capital
|
Development Stage
|
Compensation
|
Receivable
|
Stock
|
Loss
|
Total
|
||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on August 8, 2008, at $1.03
per share
|
75,000 | 75 | 77,175 | 77,250 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on August 25, 2008, at
$1.25 per share
|
6,000 | 6 | 7,494 | 7,500 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on September 8, 2008, at $.96 per
share
|
1,500,000 | 1,500 | 1,438,500 | 1,440,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on October 7, 2008, at $1.49 per
share
|
100,000 | 100 | 148,900 | 149,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on October 15, 2008, at $1.25 per
share
|
60,000 | 60 | 74,940 | 75,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on October 20, 2008, at $1.50 per
share
|
125,000 | 125 | 187,375 | 187,500 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on October 24, 2008, at $1.37 per
share
|
100,000 | 100 | 136,900 | 137,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on October 31, 2008, at $1.55 per
share, plus 300,000 warrants
|
150,000 | 150 | 232,350 | 232,500 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on December 16, 2008, at $1.35 per
share
|
12,600 | 13 | 16,997 | 17,010 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on December 18, 2008, at $1.08 per
share
|
100,000 | 100 | 107,900 | 108,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued to employees for services rendered, on June 26, 2008, at
$2.08 per share
|
7,500 | 8 | 16,632 | 16,640 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock warrants and option
activity:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Common
Stock Warrants issued for services (BOD) on February 7, 2008, at $2.43 per
share (6,000 warrants)
|
21,870 | 21,870 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Common
Stock Warrants issued for services (BOD) on May 21, 2008, at $2.47 per
share (9,000 warrants)
|
14,795 | 14,795 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Common
Stock Warrants issued for services (BOD) on September 23, 2008,
at $2.25 per share (25,000 warrants)
|
50,000 | 50,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Common
Stock Warrants issued for services (BOD) on November 13, 2008,
at $1.35 per share (20,000 warrants)
|
24,600 | 24,600 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Common
Stock Warrants issued for services to non-employee on September 3, 2008,
at $2.75 per share (76,500 warrants)
|
78,030 | 78,030 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Common
Stock Warrants issued for services to non-employee on October 1, 2008, at
$1.36 per share (300,000 warrants)
|
102,285 | 102,285 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Common
Stock Warrants exercised cashless by Nutmeg/Black Diamond on April 2,
2008, at $1.84 per share
|
124,489 | 124 | (124 | ) | - | |||||||||||||||||||||||||||||||||||||||||||||||
Common
Stock Warrants exercised cashless by POOF on July 3, 2008, at $1.42 per
share
|
325,957 | 326 | (326 | ) | - | |||||||||||||||||||||||||||||||||||||||||||||||
Common
Stock Options issued to employee on October 1, 2008, at fair
value of $1.04 per share
|
1,040,000 | 1,040,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Other:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred
stock B - converted to common stock on April 8, 2008
|
(1,000 | ) | (1 | ) | 206,559 | 207 | (206 | ) | - | |||||||||||||||||||||||||||||||||||||||||||
Preferred
stock A - converted by former officer into common stock on June 25,
2008
|
(1,791,064 | ) | (1,791 | ) | 895,532 | 895 | 896 | - | ||||||||||||||||||||||||||||||||||||||||||||
Preferred
stock A - converted by former officer into common stock on August 13,
2008
|
(33,440,124 | ) | (33,440 | ) | 16,720,062 | 16,720 | 16,720 | - | ||||||||||||||||||||||||||||||||||||||||||||
Treasury
stock, purchased from former officer on August 13, 2008, for $.25 per
share
|
(6,600,000 | ) | (1,650,000 | ) | (1,650,000 | ) | ||||||||||||||||||||||||||||||||||||||||||||||
Stock
subscription receivable, net
|
(130,518 | ) | 185,693 | 55,175 | ||||||||||||||||||||||||||||||||||||||||||||||||
Record
other comprehensive loss - net unrealized gain /(loss) on short-term
investments :
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Other
comprehensive loss - net unrealized loss recorded at June 30,
2008
|
(142,312 | ) | (142,312 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||
Other
comprehensive loss - net unrealized loss recorded at September 30,
2008
|
(819,015 | ) | (819,015 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||
Other
comprehensive loss - net unrealized loss recorded at December
31,2008
|
(114,073 | ) | (114,073 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||
Reclassification
of unrealized loss deemed to be other than temporary
|
837,850 | 837,850 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Amortization
and write-off of deferred compensation
|
218,000 | 218,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Net
loss for the year ended December 31, 2008
|
(15,495,349 | ) | (15,495,349 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||
Balance
at December 31, 2008
|
5,000 | $ | 5 | - | $ | - | 62,854,203 | $ | 69,549 | $ | 35,842,053 | $ | (29,770,274 | ) | $ | - | $ | - | $ | (1,716,473 | ) | $ | (237,550 | ) | $ | 4,187,310 | ||||||||||||||||||||||||||
Common
stock shares issued for cash :
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on December 15, 2009, at $0.50 per
share
|
250,000 | 250 | 125,581 | 125,831 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock shares issued for services
rendered:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on January 8, 2009, at
$1.17 per share plus 150,000 warrants
|
60,000 | 60 | 70,140 | 70,200 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on February 24, 2009, at
$1.30 per share
|
15,000 | 15 | 19,485 | 19,500 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on March 20, 2009, at $1.25
per share plus 60,041 warrants
|
19,000 | 19 | 23,731 | 23,750 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on April 22, 2009, at $1.13
per share
|
225,000 | 225 | 254,025 | 254,250 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on March 24, 2009, at $1.37
per share
|
105,000 | 105 | 143,745 | 143,850 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on May 12, 2009, at $1.64
per share
|
300,000 | 300 | 491,700 | 492,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on September 10, 2009, at
$0.90 per share
|
125,000 | 125 | 112,375 | 112,500 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on October 10, 2009, at
$1.08 per share
|
600,000 | 600 | 647,400 | 648,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on October 10, 2009, at
$1.08 per share
|
450,000 | 450 | 485,550 | 486,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on November 20, 2009, at
$0.91 per share
|
250,000 | 250 | 227,250 | 227,500 |
(Restated)
|
Deficit
|
(Restated)
|
Accumulated
|
(Restated)
|
||||||||||||||||||||||||||||||||||||||||||||||||
Preferred
Stock A
|
Preferred
Stock B
|
Common
Stock
|
Additional
|
Accumulated
|
Stock
|
Other
|
||||||||||||||||||||||||||||||||||||||||||||||
Preferred
|
Par
Value $.001
|
Preferred
|
Par
Value $.001
|
Common
|
Par
Value $.001
|
Paid-In
|
during
the
|
Deferred
|
Subscription
|
Treasury
|
Comprehensive
|
|||||||||||||||||||||||||||||||||||||||||
Shares
|
$
Amount
|
Shares
|
$
Amount
|
Shares
|
$
Amount
|
Capital
|
Development
Stage
|
Compensation
|
Receivable
|
Stock
|
Loss
|
Total
|
||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on November 23, 2009, at
$0.87 per share
|
250,000 | 250 | 217,250 | 217,500 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on November 30, 2009, at
$0.80 per share
|
300,000 | 300 | 239,700 | 240,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on December 17, 2009, at
$0.62 per share
|
400,000 | 400 | 231,600 | 232,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on December 15, 2009, at
$0.58 per share
|
200,000 | 200 | 115,800 | 116,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on December 15, 2009, at
$0.58 per share
|
200,000 | 200 | 115,800 | 116,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on December 16, 2009, at
$0.58 per share
|
200,000 | 200 | 137,663 | 137,863 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on December 17, 2009, at
$0.62 per share
|
500,000 | 500 | 309,500 | 310,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on December 21, 2009, at
$0.59 per share
|
100,000 | 100 | 58,900 | 59,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
- | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock warrants and option
activity:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Common
Stock Warrants issued for services to non-employees on January 2, 2009, at
$1.50 per share
|
103,147 | 103,147 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Common
Stock Warrants issued for services to non-employees on February 18, 2009,
at $2.50 per share
|
31,666 | 31,666 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Common
Stock Warrants issued for services to non-employees on March 2, 2009, at
$1.02 per share
|
54,618 | 54,618 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Common
Stock Warrants issued for services (BOD) on March 27, 2009, at $1.04 per
share (30,000 warrants)
|
27,119 | 27,119 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Common
Stock Warrants issued for services (BOD) on August 5, 2009, at $1.10 per
share (25,000 warrants)
|
24,519 | 24,519 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Common
Stock Warrants amortization expense for warrants issued for services to
non-employees on October 31, 2008, at $1.58 per share
|
306,855 | 306,855 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Record
Common Stock Options expense for options issued to former employee
on October 5, 2009, at fair value of $1.18 per
share
|
1,986,236 | 1,986,236 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Common
Stock Warrants issued for services to non-employees on April 1, 2009, at
$1.50 per share
|
98,661 | 98,661 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Common
Stock Warrants issued for services to non-employees on April 1, 2009, at
$1.01 per share
|
140,880 | 140,880 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Common
Stock Warrants issued for services to non-employees on November 11, 2009,
at $0.58 per share
|
54,653 | 54,653 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Common
Stock Warrants issued for services to non-employees on November 23, 2009,
at $0.58 per share
|
17,584 | 17,584 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock Warrants issued for services to former employee on December 15, 2009
at $0.58 per share
|
93,836 | 93,836 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock Warrants issued for services to former employee on December 15, 2009
at $0.58 per share
|
71,616 | 71,616 | ||||||||||||||||||||||||||||||||||||||||||||||||||
- | ||||||||||||||||||||||||||||||||||||||||||||||||||||
- | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Other:
|
- | |||||||||||||||||||||||||||||||||||||||||||||||||||
- | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred
stock A - converted to common stock on January 6, 2009
|
(5,000 | ) | (5 | ) | 2,500 | 2 | 3 | - | ||||||||||||||||||||||||||||||||||||||||||||
- | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Record
other comprehensive loss - unrealized loss recorded at July 31,
2009
|
237,550 | 237,550 | ||||||||||||||||||||||||||||||||||||||||||||||||||
- | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Net
loss for the year ended December 31, 2009
|
(12,292,104 | ) | (12,292,104 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||
Balance
at December 31, 2009
|
- | $ | - | - | $ | - | 67,405,703 | $ | 74,100 | $ | 42,880,641 | $ | (42,062,378 | ) | $ | - | $ | - | $ | (1,716,473 | ) | $ | - | $ | (824,110 | ) |
July 19, 2002
|
||||||||||||
For The Years Ended
|
(Inception)
|
|||||||||||
December 31,
|
December 31,
|
to
|
||||||||||
2009
|
2008
|
December 31, 2009
|
||||||||||
CASH FLOWS FROM
OPERATING ACTIVITIES
|
||||||||||||
Net
loss
|
$ | (12,292,104 | ) | $ | (15,495,349 | ) | $ | (42,062,378 | ) | |||
Adjustments
to reconcile net loss to net cash used in operating
activities:
|
||||||||||||
Depreciation
|
375,393 | 98,909 | 657,246 | |||||||||
Preferred
stock issued for services
|
400,000 | |||||||||||
Common
stock issued for services
|
1,512,488 | 12,973,550 | 22,385,309 | |||||||||
Amortization
of prepaid common stock issued for services
|
2,393,425 | 2,616,667 | 5,783,550 | |||||||||
Common
stock warrants and options issued for services
|
2,051,390 | 1,331,579 | 3,382,969 | |||||||||
Amortization
of deferred compensation
|
218,000 | 545,000 | ||||||||||
Loss
on sale of property and equipment
|
32,486 | 7,181 | 51,441 | |||||||||
Loss
on sale of real estate and forfeiture of deposit
|
212,936 | |||||||||||
Loss
on sale of short-term investments
|
17,438 | 17,438 | ||||||||||
Change
in severance payable non-cash
|
1,035,485 | 1,035,485 | ||||||||||
Change
in fair value of derivative financial instruments
|
(1,591,834 | ) | (9,358,836 | ) | (13,951,679 | ) | ||||||
Other
than temporary losses on short-term investments
|
237,550 | 837,850 | 1,075,400 | |||||||||
Common
stock issued as charitable contribution
|
50,000 | |||||||||||
Changes
in operating assets and liabilities
|
||||||||||||
Prepaid
services
|
931,625 | (85,000 | ) | 846,625 | ||||||||
Deposits
|
(604 | ) | (48,866 | ) | (179,330 | ) | ||||||
Prepaid
patent costs
|
(255,373 | ) | (240,622 | ) | (639,058 | ) | ||||||
Accounts
payable and accrued liabilities
|
765,762 | 769,901 | 1,857,680 | |||||||||
Deferred
revenue
|
120,000 | 120,000 | ||||||||||
Severance
payable
|
(200,000 | ) | 1,200,000 | 1,000,000 | ||||||||
Total
adjustments
|
7,425,231 | 10,320,313 | 24,651,012 | |||||||||
Net
cash used in operating activities
|
(4,866,873 | ) | (5,175,036 | ) | (17,411,366 | ) | ||||||
CASH
FLOWS FROM INVESTING ACTIVITIES
|
||||||||||||
Purchase
of property and equipment - equipment & machinery
|
(74,718 | ) | (138,743 | ) | (666,697 | ) | ||||||
Purchase
of property and equipment - construction-in-progress
|
(422,908 | ) | (930,079 | ) | (1,352,987 | ) | ||||||
Proceeds
from sale of property and equipment
|
10,000 | 44,200 | ||||||||||
Proceeds
from sale of real estate
|
617,864 | |||||||||||
Purchase
of short-term investments
|
(4,586,334 | ) | (4,586,334 | ) | ||||||||
Proceeds
from sale of short-term investments
|
2,557,274 | 953,660 | 3,510,934 | |||||||||
Net
cash provided by (used in) investing activities
|
2,059,648 | (4,691,496 | ) | (2,433,020 | ) | |||||||
CASH
FLOWS FROM FINANCING ACTIVITIES
|
||||||||||||
Issuance
of common stock for cash
|
125,831 | 12,892,731 | 21,128,006 | |||||||||
Proceeds
from stock subscription receivable
|
55,175 | (130,518 | ) | |||||||||
Proceeds
from royalty advance
|
750,000 | 750,000 | ||||||||||
Purchase
of treasury stock
|
(1,650,000 | ) | (1,716,473 | ) | ||||||||
Repayment
of loans payable and capital lease obligation
|
(41,716 | ) | (198,069 | ) | (146,009 | ) | ||||||
Net
cash provided by (used in) financing activities
|
834,115 | 11,099,837 | 19,885,006 | |||||||||
NET
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
|
(1,973,110 | ) | 1,233,305 | 40,620 | ||||||||
CASH
AND CASH EQUIVALENTS - BEGINNING OF PERIOD
|
2,013,730 | 780,425 | ||||||||||
CASH
AND CASH EQUIVALENTS - END OF PERIOD
|
$ | 40,620 | $ | 2,013,730 | $ | 40,620 | ||||||
SUPPLEMENTAL
DISCLOSURES OF NON-CASH ACTIVITIES:
|
||||||||||||
Interest
Paid
|
$ | 9,124 | $ | 17,981 | $ | 65,596 |
NOTE
1 –
|
NATURE OF BUSINESS AND
BASIS OF PRESENTATION
|
|
1) The
design, manufacture and sale of machinery and equipment units, embodying
the Technology.
|
|
2) The
ownership and operation of plants to use the Technology in conjunction
with other investors.
|
|
3) The
formation of joint venture relationships with established
companies.
|
Intangible
asset
|
$ | - | ||
|
||||
Liabilities:
|
||||
Convertible
debenture with accrued interest
|
120,683 | |||
|
||||
Total
net liabilities
|
$ | 120,683 |
Testing
equipment
|
5 – 7 years
|
|
Vehicles
|
3
– 5 years
|
|
Office
and computer equipment
|
3
– 5 years
|
|
Leasehold
improvements
|
3 years
|
|
Phone
equipment – Capital lease
|
3 years
|
|
Prototype
– “Patriot-1”
|
3 years
|
|
·
|
the
stock option or warrant exercise
price,
|
|
·
|
the
expected term of the option or
warrant,
|
|
·
|
the
grant date fair value of our common stock, which is issuable upon exercise
of the option or warrant,
|
|
·
|
the
expected volatility of our common
stock,
|
|
·
|
expected
dividends on our common stock (we do not anticipate paying dividends for
the foreseeable future),
|
|
·
|
the
risk free interest rate for the expected option or warrant term,
and
|
|
·
|
the
expected forfeiture rate.
|
2009
|
2008
|
|||||||
Options
|
6,200,000 | 5,200,000 | ||||||
|
||||||||
Warrants
|
22,500,836 | 21,425,795 | ||||||
|
||||||||
Convertible
preferred stock
|
- | 2,500 | ||||||
|
||||||||
Total
|
28,700,836 | 26,628,295 |
|
·
|
Level
1 Inputs – Quoted prices for identical instruments in active
markets
|
|
·
|
Level
2 Inputs – Quoted prices for similar instruments in active markets; quoted
prices for identical or similar instruments in markets that are
not active; and model-derived valuation whose inputs are observable or
whose significant value drivers are
observable
|
|
·
|
Level
3 Inputs – Instruments with primarily unobservable value
drivers
|
NOTE
4-
|
PROPERTY AND
EQUIPMENT
|
Estimated
Useful
Lives
(Years)
|
2009
|
2008
|
||||||||||
Testing
equipment
|
5 – 7 | $ | 493,906 | $ | 493,906 | |||||||
Vehicles
|
3 – 5 | 0 | 44,952 | |||||||||
Office,
future & computer equipment
|
3 – 5 | 132,079 | 57,362 | |||||||||
Leasehold
improvements
|
3 | 17,820 | 17,820 | |||||||||
Phone
equipment –Capital lease
|
3 | 32,432 | 32,432 | |||||||||
Prototype
– “Patriot-1”
|
3 | 1,352,986 | 930,079 | |||||||||
Total
|
2,029,223 | 1,576,551 | ||||||||||
Less
accumulated depreciation and amortization
|
599,022 | 218,252 | ||||||||||
Net
Property and Equipment
|
$ | 1,430,201 | $ | 1,358,299 |
NOTE
5 -
|
LOAN PAYABLE – OFFICER
OF THE COMPANY
|
2009
|
2008
|
|||||||
|
||||||||
$75,000
Loan at 13.43%
|
$ | 17,738 | $ | 33,475 | ||||
$73,817
Loan at 8.71%
|
- | 18,196 | ||||||
|
||||||||
|
17,738 | 51,671 | ||||||
Less
current maturities
|
17,738 | 34,850 | ||||||
|
||||||||
Loans
payable, long-term
|
$ | - | $ | 16,821 |
2009
|
2008
|
|||||||
|
||||||||
Net
operating loss carryforwards
|
$ | 1,113,000 | $ | 467,000 | ||||
Temporary
difference due to start up costs
|
21,180,000 | 16,265,000 | ||||||
|
||||||||
|
22,293,000 | 16,732,000 | ||||||
Valuation
allowance
|
(22,293,000 | ) | (16,732,000 | ) | ||||
|
||||||||
Deferred
tax assets, net of allowance
|
$ | - | $ | - |
Year
ending
|
Amount
|
|||
2010
|
$ | 15,516 | ||
2011
|
3,892 | |||
|
||||
Total
minimum lease payments
|
19,408 | |||
Less
amounts representing interest
|
1,906 | |||
|
||||
Present
value of net minimum lease payments
|
17,502 | |||
Less
current obligations
|
12,250 | |||
|
||||
Long-term
portion of obligation under capital lease
|
$ | 5,252 |
NOTE
9 -
|
OPERATING
LEASES
|
Year Ending December
31,
|
||||
2010
|
234,000 | |||
2011
|
270,000 | |||
2012
|
265,000 | |||
2013
|
263,000 | |||
2014
|
201,000 | |||
2015
|
45,000 | |||
|
||||
|
$ | 1,278,000 |
2009
|
2008
|
July 19, 2002
(inception) to
December 31, 2009
|
||||
|
||||||
Dividend
yield
|
0%
|
0%
|
0%
|
|||
Expected
volatility
|
115%-168%
|
117%-159%
|
100%
- 240%
|
|||
Risk-free
interest rate
|
0.78%-2.89%
|
1.61%-2.93%
|
0.78%
- 4.97%
|
|||
Expected
life
|
2-7
years
|
.5-5
years
|
.5
- 7 year
|
|||
Expected
forfeiture rate
|
0%
|
0%
|
0%
|
Warrants
|
Range of Exercise
Price
|
Weighted
Average
Exercise
Price
|
||||||||||
Granted
|
42,600 | $ | 9.00 | $ | 9.00 | |||||||
Balance
at December 31, 2002
|
42,600 | $ | 9.00 | $ | 9.00 | |||||||
Granted
|
519,800 | $ | 9.00 | $ | 9.00 | |||||||
Balance
at December 31, 2003
|
562,400 | $ | 9.00 | $ | 9.00 | |||||||
Granted
|
917,645 | $ | 2.75 - $9.00 | $ | 5.01 | |||||||
Balance
at December 31, 2004
|
1,480,045 | $ | 2.75 - $9.00 | $ | 6.52 | |||||||
Granted
|
2,082,042 | $ | 2.75 - $4.00 | $ | 2.86 | |||||||
Cancelled
|
(893,920 | ) | $ | 9.00 | $ | 9.00 | ||||||
Balance
at December 31, 2005
|
2,668,167 | $ | 2.75 - $9.00 | $ | 2.84 | |||||||
Granted
|
33,909,407 | $ | 2.75 - $4.75 | $ | 4.27 | |||||||
Cancelled
|
(2,668,167 | ) | $ | 2.75 - $4.75 | $ | 3.01 | ||||||
Balance
at December 31, 2006
|
33,909,407 | $ | 2.75 - $4.75 | $ | 4.41 | |||||||
Granted
|
2,069,606 | $ | .80 - $4.00 | $ | 1.78 | |||||||
Cancelled
|
(23,500,000 | ) | $ | 4.75 | $ | 4.75 | ||||||
Exercised
|
(150,000 | ) | $ | 1.65 - $2.00 | $ | 1.83 | ||||||
Balance
at December 31, 2007
|
12,329,013 | $ | .80 - $4.75 | $ | 3.34 | |||||||
Granted
|
10,974,282 | $ | 1.35 - $4.00 | $ | 1.96 | |||||||
Cancelled
|
(1,002,500 | ) | $ | 1.50 - $2.50 | $ | 1.50 | ||||||
Exercised
|
(875,000 | ) | $ | 1.65 - $2.00 | $ | 1.60 | ||||||
Balance
at December 31, 2008
|
21,425,795 | $ | .80 - $4.75 | $ | 2.79 | |||||||
Granted
|
1,075,041 | $ | .40 - $2.50 | $ | 1.11 | |||||||
Balance
at December 31, 2009
|
22,500,836 | $ | .40 - $4.75 | $ | 2.71 | |||||||
Exercisable
at December 31, 2008
|
10,716,388 | $ | 2.00 | |||||||||
Exercisable
at December 31, 2009
|
11,266,429 | $ | 1.97 |
Warrants Outstanding
|
Warrants Exercisable
|
||||||||||||||||||||
Exercise
Price
|
Number
Outstanding at
12/31/09
|
Weighted
Average
Remaining
Contractual
Life
|
Weighted
Average Exercise
Price
|
Number
Exercisable
12/31/09
|
Weighted
Average
Exercise
Price
|
||||||||||||||||
$ |
0.40
|
200,000 | 3.33 | $ | 0.40 | - | $ | 0.40 | |||||||||||||
$ |
0.80
|
400,000 | 0.25 | $ | 0.80 | 400,000 | $ | 0.80 | |||||||||||||
$ |
0.85
|
200,000 | 1.91 | $ | 0.85 | 200,000 | $ | 0.85 | |||||||||||||
$ |
1.02
|
60,000 | 4.17 | $ | 1.02 | 60,000 | $ | 1.02 | |||||||||||||
$ |
1.04
|
30,000 | 4.24 | $ | 1.04 | 30,000 | $ | 1.04 | |||||||||||||
$ |
1.10
|
225,000 | 1.31 | $ | 1.10 | 25,000 | $ | 1.10 | |||||||||||||
$ |
1.35
|
20,000 | 3.87 | $ | 1.35 | 20,000 | $ | 1.35 | |||||||||||||
$ |
1.50
|
300,000 | 1.16 | $ | 1.50 | 75,000 | $ | 1.50 | |||||||||||||
$ |
2.00
|
9,837,782 | 0.10 | $ | 2.00 | 9,637,782 | $ | 2.00 | |||||||||||||
$ |
2.25
|
25,000 | 3.73 | $ | 2.25 | 25,000 | $ | 2.25 | |||||||||||||
$ |
2.50
|
350,041 | 0.29 | $ | 2.50 | 350,041 | $ | 2.50 | |||||||||||||
$ |
2.63
|
6,000 | 3.11 | $ | 2.63 | 6,000 | $ | 2.63 | |||||||||||||
$ |
2.75
|
5,734,546 | 1.00 | $ | 2.75 | 428,606 | $ | 2.75 | |||||||||||||
$ |
2.83
|
9,000 | 3.39 | $ | 2.83 | 9,000 | $ | 2.83 | |||||||||||||
$ |
4.00
|
1,397,600 | 1.00 | $ | 4.00 | - | $ | 4.00 | |||||||||||||
$ |
4.75
|
3,705,867 | 1.00 | $ | 4.75 | - | $ | 4.75 | |||||||||||||
22,500,836 | $ | 2.71 | 11,266,429 | $ | 1.97 |
Date
|
Transactions
|
Derivative
liability
on
Consolidated
balance
sheet
|
Additional
paid
in
capital
|
Consolidated
statement
of
operations
|
||||||||||
2006
activity
|
||||||||||||||
9/22/2006
|
Acquisition
by GRC (Shell) of Carbon Recovery Corporation
|
$ | 1,257,647 | $ | ( 1,257,647 | ) | ||||||||
12/31/2006
|
Acquisition
by GRC of Mobilstream Oil, Inc.
|
14,881,881 | (14,881,881 | ) | ||||||||||
12/31/2006
|
Total
year re-valuation of Derivative liability
|
764,483 | (764,483 | ) | ||||||||||
Balance
at December 31, 2006
|
16,904,011 | (16,139,528 | ) | (764,483 | ) | |||||||||
2007
activity
|
||||||||||||||
10/22/2007
|
Cancelation
of 23,500,000 warrants, a related party (Pringle)
|
(2,187,850 | ) | 2,187,850 | ||||||||||
12/31/2007
|
Total
year re-valuation of Derivative liability
|
(3,765,492 | ) | 3,765,492 | ||||||||||
Balance
at December 31, 2007
|
10,950,669 | (13,951,678 | ) | 3,765,492 | ||||||||||
2008
activity
|
||||||||||||||
12/31/2008
|
Total
year re-valuation of Derivative liability
|
(9,358,835 | ) | 9,358,835 | ||||||||||
Balance
at December 31, 2008
|
1,591,834 | (13,951,678 | ) | 9,358,835 | ||||||||||
2009
activity
|
||||||||||||||
12/31/2009
|
Total
year re-valuation of Derivative liability
|
(1,591,834 | ) | 1,591,834 | ||||||||||
Balance
at December 31, 2009
|
$ | — 0 — | (13,951,678 | ) | 1,591,834 |
Warrants
|
Date
|
Exercise
Price
|
Market
Price
of
Underlying
Common
Stock
|
Expected
Volatility
Rate
|
Risk
Free
Interest
Rate
|
Expected
Remaining
Life
|
|||||||||||||
CRC B
& D
|
Issuance
date
|
$ | 2.75 | $ | 1.20 | 100 | % | 4.97 | % |
1
year
|
|||||||||
CRC E
|
$ | 4.00 | $ | 1.20 | 100 | % | 4.97 | % |
1
year
|
||||||||||
Mobilestream
|
$ | 4.75 | $ | 1.69 | 150 | % | 4.94 | % |
1
year
|
||||||||||
CRC B
& D
|
12/31/2006
|
$ | 2.75 | $ | 1.69 | 100 | % | 4.94 | % |
9
months
|
|||||||||
CRC E
|
$ | 4.00 | $ | 1.69 | 100 | % | 4.94 | % |
9
months
|
||||||||||
Mobilestream
|
$ | 4.75 | $ | 1.69 | 150 | % | 4.94 | % |
1
year
|
||||||||||
CRC B
& D
|
12/31/2007
|
$ | 2.75 | $ | 3.30 | 134 | % | 3.26 | % |
1
year
|
|||||||||
CRC E
|
$ | 4.00 | $ | 3.30 | 134 | % | 3.26 | % |
1
year
|
||||||||||
Mobilestream
|
$ | 4.75 | $ | 3.30 | 134 | % | 3.26 | % |
1
year
|
||||||||||
CRC B
& D
|
12/31/2008
|
$ | 2.75 | $ | 1.07 | 140 | % | 0.49 | % |
10 months
|
|||||||||
CRC E
|
$ | 4.00 | $ | 1.07 | 140 | % | 0.49 | % |
10
months
|
||||||||||
Mobilestream
|
$ | 4.75 | $ | 1.07 | 140 | % | 0..49 | % |
10
months
|
||||||||||
CRC B
& D
|
12/31/2009
|
$ | 2.75 | $ | 0.58 | .84 | % | 0.41 | % |
3
months
|
|||||||||
CRC E
|
$ | 4.00 | $ | 0.58 | .84 | % | 0.41 | % |
3
months
|
||||||||||
Mobilestream
|
$ | 4.75 | $ | 0.58 | .84 | % | 0.41 | % |
3
months
|
|
Number of
Option Shares
|
Weighted
Average
Exercise price
|
Number of
Vested Option
shares
|
|||||||||
Options
from July 19, 2002 (inception) to December
31, 2004
|
- | $ | - | - | ||||||||
Granted
|
200,000 | $ | 1.00 | 50,000 | ||||||||
Options
as of December 31, 2005
|
200,000 | $ | 1.00 | 50,000 | ||||||||
Options
as of December 31, 2006
|
200,000 | $ | 1.00 | 100,000 | ||||||||
Options
as of December 31, 2007
|
200,000 | $ | 1.00 | 150,000 | ||||||||
Granted
|
5,000,000 | $ | 1.18 | 1,000,000 | ||||||||
Exercised
|
$ | - | - | |||||||||
Forfeited/expired
|
- | $ | - | - | ||||||||
Outstanding
at December 31, 2008
|
5,200,000 | $ | 1.18 | 1,200,000 | ||||||||
Granted
|
3,000,000 | $ | 0.58 | - | ||||||||
Exercised
|
- | $ | - | - | ||||||||
Forfeited/expired
|
(2,000,000 | ) | $ | - | - | |||||||
Outstanding
at December 31, 2009
|
6,200,000 | $ | 0.88 | 3,200,000 |
Cost
|
Fair Value
|
Unrealized loss
|
Realized loss
|
|||||||||||||
Fixed-rate
securities
|
$ | 125,000 | $ | 95,000 | $ | (30,000 | ) | |||||||||
Corporate
bonds
|
1,826,264 | 1,618,714 | (207,550 | ) | ||||||||||||
Preferred
stocks
|
1,681,410 | 843,560 | (837,850 | ) | ||||||||||||
Total
|
$ | 3,632,674 | $ | 2,557,274 | $ | (237,550 | ) | $ | (837,850 | ) |
Fair Value at
December 31,
2009
|
Quoted
Prices in
Active
Markets for
Identical
Assets
( Level 1)
|
Significant
Other
Observable
Inputs
( Level 2)
|
Significant
Unobservable
Inputs
( Level 3)
|
|||||||||||||
Liabilities
|
||||||||||||||||
Severance
value stocks to be issued
|
$ | 624,000 | $ | 624,000 | $ | - | $ | 0 | ||||||||
Derivative
financial instruments
|
- | - | - | |||||||||||||
Total
Liabilities
|
$ | 624,000 | $ | 624,000 | $ | - | $ | 0 |
Fair Value at
December 31,
2008
|
Quoted Prices in
Active Markets
for Identical
Assets
( Level 1)
|
Significant
Other
Observable
Inputs
( Level 2)
|
Significant
Unobservable
Inputs
( Level 3)
|
|||||||||||||
Assets
|
||||||||||||||||
Fixed-rate
capital securities
|
$ | 95,000 | $ | 95,000 | ||||||||||||
Corporate
Bonds
|
1,618,714 | 1,492,621 | 126,093 | |||||||||||||
Preferred
Stock
|
843,560 | 843,560 | ||||||||||||||
Total
|
$ | 2,557,274 | $ | 2,431,181 | $ | 126,093 | $ | - | ||||||||
Liabilities
|
||||||||||||||||
Derivative
financial instruments
|
$ | 1,591,834 | $ | - | $ | - | $ | 1,591,834 |
LEVEL 3
|
||||||||||||||||||||
Beginning
Balance January
1, 2009
|
Gains
|
Purchase
Sales and
Settlements
|
Ending Balance
December 31, 2009
|
Change in Fair
Value of
Derivative
financial
instruments still
held at
December 31,
2009
|
||||||||||||||||
Liabilities
|
||||||||||||||||||||
Derivative
financial
instruments,
at fair value
|
$ | 1,591,834 | $ | (1,591,834 | ) | $ | - | $ | 0 | $ | (1,591,834 | ) |
LEVEL 3
|
||||||||||||||||||||
Beginning
Balance January
1, 2008
|
Gains
|
Purchase
Sales and
Settlements
|
Ending Balance
December 31, 2008
|
Change in Fair
Value of
Derivative
financial
instruments still
held at
December 31,
2008
|
||||||||||||||||
Liabilities
|
||||||||||||||||||||
Derivative
financial instruments, at fair value
|
$ | 10,950,670 | $ | (9,358,836 | ) | $ | - | $ | 1,591,834 | $ | (9,358,836 | ) |
December 31,
2009
|
December 31,
2008
|
July 19, 2002
(Inception) to
December 31,
2009
|
||||||||||
Preferred
stock conversions to common stock
|
$ | - | $ | 35,231 | $ | 35,231 | ||||||
Acquisition
of equipment with long-term debt
|
$ | - | $ | 32,432 | $ | 181,249 | ||||||
Common
stock issed in exchange for real estate
|
$ | - | $ | - | $ | 775,800 | ||||||
Common
stock issued to convert accounts payable into equity
|
$ | - | $ | - | $ | 1,087 | ||||||
Subscription
receivable write-off
|
$ | - | $ | 130,518 | $ | 130,518 | ||||||
Conversion
of debenture and accrued interest into common stock
|
$ | - | $ | - | $ | 120,683 | ||||||
Common
and preferred stock issued in connection with the Mobilestream Transaction
(recorded at the historical basis of Mobilestream)
|
$ | - | $ | - | $ | 3,346,157 |
As Reported
|
Adjustments
|
As Restated
|
||||||||||
Year ended December 31,
2002
|
||||||||||||
Balance sheet
|
||||||||||||
Deficit
accumulated during the development stage
|
$ | (2,008,508 | ) | $ | 1,500,000 | $ | (508,508 | ) | ||||
Statement of operations
|
||||||||||||
General
and administrative expenses
|
(2,008,508 | ) | 1,500,000 | (508,508 | ) | |||||||
Total
operating expenses
|
(2,008,508 | ) | 1,500,000 | (508,508 | ) | |||||||
Net
loss
|
$ | (2,008,508 | ) | $ | 1,500,000 | $ | (508,508 | ) | ||||
Basic
and diluted loss per common share
|
$ | (0.42 | ) | $ | 0.31 | $ | (0.11 | ) | ||||
Statement of cash flows
|
||||||||||||
Net
loss
|
(2,008,508 | ) | 1,500,000 | (508,508 | ) | |||||||
Impairment
of license
|
1,500,000 | (1,500,000 | ) | - | ||||||||
Preferred
stock issued for license
|
1,500,000 | (1,500,000 | ) | - | ||||||||
Year ended December 31,
2003
|
||||||||||||
Balance sheet
|
||||||||||||
Deficit
accumulated during the development stage
|
$ | (2,939,667 | ) | $ | 2,227,500 | $ | (712,167 | ) | ||||
Statement of operations
|
||||||||||||
General
and administrative expenses
|
(931,159 | ) | 727,500 | (203,659 | ) | |||||||
Total
operating expenses
|
(931,159 | ) | 727,500 | (203,659 | ) | |||||||
Net
loss
|
$ | (931,159 | ) | $ | 727,500 | $ | (203,659 | ) | ||||
Basic
and diluted loss per common share
|
$ | (0.19 | ) | $ | 0.15 | $ | (0.04 | ) | ||||
Statement of cash flows
|
||||||||||||
Net
loss
|
(931,159 | ) | 727,500 | (203,659 | ) | |||||||
Common
stock issued for services
|
727,500 | (727,500 | ) | - |
|
1.
|
We
reclassified prepaid services and stockholders’ equity in the amount of
$1,808,042 to reflect the issuance of common stock to non-employees for
services to be performed (see Note 13). Previously, we had
reflected this prepayment as
contra-equity.
|
|
2.
|
We
reclassified deferred compensation (contra-equity) as a reduction of
additional paid-in capital in the amount of $218,000 to comply with ASC
718.
|
|
3.
|
We
adjusted legal fees of $143,063 associated with the filing of our patents
as a prepaid asset. Previously, we had reflected these costs as an expense
on our consolidated statement of operations and comprehensive
loss.
|
|
4.
|
Column
B adjustments: We reclassified the Acquisition Warrants (as defined in
Note 11) as derivative liabilities. Previously, we had reflected the
Acquisition Warrants as equity.
|
As Originally
Reported
|
Column A
Adjustments
|
As Reported in Form
8-K dated April 2,
2009
|
Column B
Adjustments
|
Restated
|
||||||||||||||||
ASSETS
|
||||||||||||||||||||
CURRENT
ASSETS
|
||||||||||||||||||||
Cash
|
$ | 780,425 | $ | - | $ | 780,425 | $ | - | $ | 780,425 | ||||||||||
Prepaid
Services
|
1,808,042 | 1,808,042 | 1,808,042 | |||||||||||||||||
Total
Current Assets
|
780,425 | 1,808,042 | 2,588,467 | 2,588,467 | ||||||||||||||||
Property
and equipment
|
373,135 | 373,135 | 373,135 | |||||||||||||||||
Investments
and deposits
|
74,860 | 74,860 | 74,860 | |||||||||||||||||
Prepaid
patent costs
|
143,063 | 143,063 | 143,063 | |||||||||||||||||
TOTAL
ASSETS
|
$ | 1,228,420 | $ | 1,951,105 | $ | 3,179,525 | $ | 3,179,525 | ||||||||||||
LIABILITIES
AND STOCKHOLDERS EQUITY
|
||||||||||||||||||||
CURRENT
LIABILITIES
|
||||||||||||||||||||
Accounts
payable and accrued liabilities
|
119,588 | 119,588 | 119,588 | |||||||||||||||||
Loans
payable- equipment
|
40,964 | 40,964 | 40,964 | |||||||||||||||||
Loan
payable to officer
|
150,000 | 150,000 | 150,000 | |||||||||||||||||
Total
current liabilities
|
310,552 | 310,552 | 310,552 | |||||||||||||||||
Loan
payable -equipment, net
|
||||||||||||||||||||
of
current portion
|
51,629 | 51,629 | 51,629 | |||||||||||||||||
Derivative
financial instruments
|
- | 10,950,670 | 10,950,670 | |||||||||||||||||
Total
liabilities
|
362,181 | 362,181 | 10,950,670 | 11,312,851 | ||||||||||||||||
STOCKHOLDERS'
EQUITY
|
||||||||||||||||||||
Preferred
stock A - $.001 par value,
|
||||||||||||||||||||
100,000,000
shares authorized,
|
||||||||||||||||||||
35,236,188
issued and outstanding
|
35,236 | 35,236 | 35,236 | |||||||||||||||||
at
December 31, 2007
|
||||||||||||||||||||
Preferred
stock B - $.001 par value,
|
||||||||||||||||||||
1,000
shares authorized, issued, and
|
||||||||||||||||||||
outstanding
at December 31, 2007
|
1 | 1 | 1 | |||||||||||||||||
Common
stock - $.001 par value,
|
||||||||||||||||||||
200,000,000
shares authorized,
|
||||||||||||||||||||
30,263,330
issued and outstanding
|
||||||||||||||||||||
at
December 31, 2007
|
30,358 | 30,358 | 30,358 | |||||||||||||||||
Additional
paid-in capital
|
20,497,849 | (218,000 | ) | 20,279,849 | (13,951,679 | ) | 6,328,170 | |||||||||||||
Stock
subscription receivable
|
(185,693 | ) | (185,693 | ) | (185,693 | ) | ||||||||||||||
Deficit
accumulated during the
|
||||||||||||||||||||
development
stage
|
(17,418,997 | ) | 143,063 | (17,275,934 | ) | 3,001,009 | (14,274,925 | ) | ||||||||||||
2,958,754 | (74,937 | ) | 2,883,817 | (10,950,670 | ) | (8,066,853 | ) | |||||||||||||
Treasury
stock
|
(66,473 | ) | (66,473 | ) | (66,473 | ) | ||||||||||||||
Prepaid
services
|
(1,808,042 | ) | 1,808,042 | - | - | |||||||||||||||
Deferred
compensation
|
(218,000 | ) | 218,000 | - | - | |||||||||||||||
Total
stockholders' equity
|
866,239 | 1,951,105 | 2,817,344 | (10,950,670 | ) | (8,133,326 | ) | |||||||||||||
TOTAL
LIABILITIES AND
|
||||||||||||||||||||
STOCKHOLDERS'
EQUITY
|
$ | 1,228,420 | $ | 1,951,105 | $ | 3,179,525 | $ | - | $ | 3,179,525 |
|
1.
|
We
adjusted legal fees of $143,063 associated with the filing of our patents
as a prepaid asset. Previously, we had reflected these costs as an expense
on our consolidated statement of operations and comprehensive
loss.
|
|
2.
|
Except
for the addition of R&D to be in compliance with ASC 730-10, “Accounting for Research and
Development Costs”, all operating expenses were collapsed into
general and administrative
expenses.
|
|
3.
|
As
derivative liabilities, the Acquisition Warrants (as defined in Note 11)
are measured at fair value each reporting period (marked to market) with
the gains and losses being recognized in earnings. Accordingly,
we adjusted our statement of operations and other comprehensive loss to
reflect income of $3,765,492 as a result of the change in the fair value
of the Acquisition Warrants. Previously, we recognized the Acquisition
Warrants as equity and did not did not recognize any change in the fair
value.
|
As Originally
|
Column A
|
As Reported in
Form 8-K dated
April 2, 2009
|
Column B
|
|||||||||||||||||
Reported
|
Adjustments
|
Restated
|
Adjustments
|
Adjusted
|
||||||||||||||||
REVENUES
|
$ | - | $ | - | $ | - | $ | - | $ | - | ||||||||||
COST
OF SALES
|
||||||||||||||||||||
GROSS
PROFIT
|
||||||||||||||||||||
OPERATING
EXPENSES
|
||||||||||||||||||||
Consulting
fees
|
117,881 | (117,881 | ) | |||||||||||||||||
Professional
fees for legal and accounting
|
572,411 | (572,411 | ) | |||||||||||||||||
Investment
banking fees and investor relations
|
4,813,322 | (4,813,322 | ) | |||||||||||||||||
General
and administrative
|
4,799,415 | 5,231,885 | 10,031,300 | 10,031,300 | ||||||||||||||||
Research
and development
|
- | 222,530 | 222,530 | 222,530 | ||||||||||||||||
Depreciation
|
93,864 | (93,864 | ) | |||||||||||||||||
Total
Operating expenses
|
10,396,893 | (143,063 | ) | 10,253,830 | 10,253,830 | |||||||||||||||
OPERATING
LOSS
|
(10,396,893 | ) | 143,063 | (10,253,830 | ) | (10,253,830 | ) | |||||||||||||
OTHER
INCOME (EXPENSE)
|
||||||||||||||||||||
Loss
on deposits and other
|
(100,000 | ) | (100,000 | ) | (100,000 | ) | ||||||||||||||
Change
in fair value of derivative financial instruments
|
- | 3,765,492 | 3,765,492 | |||||||||||||||||
Interest
expense
|
(23,322 | ) | (23,322 | ) | (23,322 | ) | ||||||||||||||
Interest
income
|
33,329 | 33,329 | 33,329 | |||||||||||||||||
Total
Other income (expense)
|
(89,993 | ) | (89,993 | ) | 3,765,492 | 3,675,499 | ||||||||||||||
NET
LOSS APPLICABLE TO
|
||||||||||||||||||||
COMMON
SHARES
|
$ | (10,486,886 | ) | $ | 143,063 | $ | (10,343,823 | ) | $ | 3,765,492 | $ | (6,578,331 | ) | |||||||
BASIC
AND DILUTED LOSS
|
||||||||||||||||||||
PER
SHARE
|
$ | (0.40 | ) | $ | 0.01 | $ | (0.39 | ) | $ | 0.14 | $ | (0.25 | ) | |||||||
WEIGHTED
AVERAGE
|
||||||||||||||||||||
NUMBER
OF COMMON
|
||||||||||||||||||||
SHARES
|
26,489,850 | 26,489,850 | 26,489,850 | 26,489,850 | 26,489,850 |
As Originally
Reported
|
Column A
Adjustments
|
As Reported on
Form 8-K dated
April 2, 2009
|
Column B
Adjustments
|
Adjusted
|
||||||||||||||||
CASH FLOWS FROM OPERATING
ACTIVITES
|
||||||||||||||||||||
Net
loss
|
$ | (10,486,886 | ) | $ | 143,063 | $ | (10,343,823 | ) | $ | 3,765,492 | $ | (6,578,331 | ) | |||||||
Adjustments
to reconcile net
|
||||||||||||||||||||
loss
to net cash used in
|
||||||||||||||||||||
operating
activities:
|
||||||||||||||||||||
Depreciation
|
93,864 | 93,864 | 93,864 | |||||||||||||||||
Preferred
stock issued for services
|
400,000 | 400,000 | 400,000 | |||||||||||||||||
Common
stock issued for services
|
7,107,000 | (773,336 | ) | 6,333,664 | 6,333,664 | |||||||||||||||
Amortization
of prepaid common stock issued for services
|
773,458 | 773,458 | 773,458 | |||||||||||||||||
Amortization
of deferred compensation
|
109,000 | 109,000 | 109,000 | |||||||||||||||||
Loss
on sale of property, plant and equipment
|
11,775 | (1 | ) | 11,774 | 11,774 | |||||||||||||||
Loss
on sale of real estate and other
|
100,000 | 100,000 | 100,000 | |||||||||||||||||
Change
in fair value of derivative liability
|
(3,765,492 | ) | (3,765,492 | ) | ||||||||||||||||
Change
in operating assets and liabilities
|
||||||||||||||||||||
Deposits
and other
|
70,140 | (100,000 | ) | (29,860 | ) | (29,860 | ) | |||||||||||||
Prepaid
patent costs
|
(143,063 | ) | (143,063 | ) | (143,063 | ) | ||||||||||||||
Accounts
payable and accrued liabilities
|
5,542 | (1 | ) | 5,541 | 5,541 | |||||||||||||||
Total
adjustments
|
7,797,321 | (142,943 | ) | 7,654,378 | (3,765,492 | ) | 3,888,886 | |||||||||||||
Net
cash used in operating activities
|
(2,689,565 | ) | 120 | (2,689,445 | ) | (2,689,445 | ) |
As Originally
Reported
|
Column A
Adjustments
|
As Reported on
Form 8-K
dated April 2,
2009
|
Column B
Adjustments
|
Adjusted
|
||||||||||||||||
CASH
FLOWS FROM
|
||||||||||||||||||||
INVESTING
ACTIVITIES
|
||||||||||||||||||||
Purchase
of property and equipment
|
(24,033 | ) | (24,033 | ) | (24,033 | ) | ||||||||||||||
Proceeds
from sale of property and equipment
|
34,200 | 34,200 | 34,200 | |||||||||||||||||
Net
cash provided by (used in) investing activities
|
10,167 | - | 10,167 | - | 10,167 | |||||||||||||||
CASH
FLOWS FROM FINANCING ACTIVITIES
|
||||||||||||||||||||
Issuance
of common stock for cash
|
1,168,461 | 1 | 1,168,462 | 1,168,462 | ||||||||||||||||
Issuance
of equity securities as paid- in-capital for merger and
other
|
201,464 | (201,464 | ) | - | - | |||||||||||||||
Liability
for stock to be issued
|
(201,343 | ) | 201,343 | - | - | |||||||||||||||
Proceeds
from stock subscription receivable
|
475,000 | 475,000 | 475,000 | |||||||||||||||||
(Increase)
decrease in stock subscription receivable
|
475,000 | (475,000 | ) | - | - | - | ||||||||||||||
Proceeds
from officer loan
|
150,000 | 150,000 | 150,000 | |||||||||||||||||
Purchase
of treasury stock
|
(66,473 | ) | (66,473 | ) | (66,473 | ) | ||||||||||||||
Repayment
of loans payable
|
(37,288 | ) | (37,288 | ) | (37,288 | ) | ||||||||||||||
Net
cash provided by financing activities
|
1,689,821 | (120 | ) | 1,689,701 | - | 1,689,701 | ||||||||||||||
NET
DECREASE IN CASH AND CASH EQUIVALENTS
|
(989,577 | ) | (989,577 | ) | (989,577 | ) | ||||||||||||||
CASH
AND CASH EQUIVALENTS- BEGINNING OF YEAR
|
1,770,002 | 1,770,002 | 1,770,002 | |||||||||||||||||
END
OF YEAR
|
$ | 780,425 | $ | 780,425 | $ | 780,425 | ||||||||||||||
SUPPLEMENTAL
DISCLOSURE OF CASH FLOW ACTIVITIES:
|
||||||||||||||||||||
Interest
paid
|
$ | - | $ | 22,134 | $ | 22,134 | $ | - | $ | 22,134 |
As reported
|
Adjustments
|
Restated
|
||||||||||
ASSETS
|
||||||||||||
TOTAL
ASSETS
|
$ | 2,839,475 | $ | 2,839,475 | ||||||||
LIABILITIES AND STOCKHOLDERS'
EQUITY
|
||||||||||||
CURRENT
LIABILITIES
|
1,108,849 | 1,108,849 | ||||||||||
LONG-TERM
LIABILITIES
|
||||||||||||
Loans
payable - equipment, net of current portion
|
2,829 | 2,829 | ||||||||||
Capital
lease obligation - equipment, net of current portion
|
7,664 | 7,664 | ||||||||||
Severance
payable, net of current portion
|
4,504,714 | (960,000 | ) | 3,544,714 | ||||||||
Derivative
financial instruments
|
131,150 | 131,150 | ||||||||||
Total
long-term liabilities
|
4,646,357 | (960,000 | ) | 3,686,357 | ||||||||
Total liabilities
|
5,755,206 | (960,000 | ) | 4,795,206 | ||||||||
COMMITMENTS
AND CONTINGENCIES
|
||||||||||||
STOCKHOLDERS'
EQUITY
|
||||||||||||
Preferred
stock A - $.001 par value 100,000,000 shares authorized, none
issued and outstanding at June 30, 2009, 5,000 issued and outstanding at
December 31, 2008
|
||||||||||||
Common
stock, $.001 par value; 200,000,000 shares authorized, 70,400,664 shares
issued and 63,705,703 outstanding at September 30, 2009, 69,549,164 shares
issued and 62,854,203 outstanding at December 31,
2008
|
70,400 | 70,400 | ||||||||||
Additional
paid-in capital
|
38,370,594 | 960,000 | 39,330,594 | |||||||||
Accumulated
other comprehensive loss
|
- | - | ||||||||||
Deficit
accumulated in the development stage
|
(39,640,252 | ) | (39,640,252 | ) | ||||||||
(1,199,258 | ) | 960,000 | (239,258 | ) | ||||||||
Treasury
stock
|
(1,716,473 | ) | (1,716,473 | ) | ||||||||
Total
stockholders' equity
|
(2,915,731 | ) | 960,000 | (1,955,731 | ) | |||||||
TOTAL
LIABILITIES AND STOCKHOLDERS' EQUITY
|
$ | 2,839,475 | $ | — | $ | 2,839,475 |
|
·
|
The
Company lacks adequate accounting resources to address non routine and
complex transactions and financial reporting matters on a timely
basis.
|
|
·
|
The
Company lacks adequate journal entry approval and disclosure controls
needed to identify and prevent misstatements in the consolidated financial
statements and accompanying
footnotes.
|
|
·
|
During
part of the year the Board of Directors lacked a director qualified as an
audit committee expert.
|
|
·
|
The
Company lacks adequate controls to prevent double counting of
transactions.
|
|
·
|
The
Company lacks adequate controls to capture and record transactions
accurately.
|
|
·
|
The
Company’s control environment does not have adequate segregation of
duties; the Company only had one person performing all accounting-related
on-site duties.
|
|
·
|
Supplementing
existing resources with technically qualified third party
consultants.
|
|
·
|
Instituting
a more stringent approval process for financial
transactions
|
|
·
|
Performing
additional procedures and analysis for significant transactions as a
mitigating control in the control environment due to segregation of duties
issues.
|
Name
|
Age
|
Position and Offices with the
Company
|
||
Ken
Kinsella
|
46
|
Chief
Executive Officer, President and Chairman of the Board
|
||
David
Ames
|
61
|
Director
|
||
Edward
Szofer
|
51
|
Director
|
||
Paul
J. Sweeney
|
41
|
Director
|
Name and
Principal
Position
|
Year
|
Salary
($)
|
Bonus
($)
(2)
|
Stock
Award
($) (1)
|
Option Awards
($)(1)
|
Non-equity
Incentive
Plan
Compensation
($)
|
Nonqualified
Deferred
Compensation
Contributions
|
All
Other
Compensation
($)(3)
|
Total
($)
|
|||||||||||||||||||||||||
Kenneth
Kinsella
|
2009
|
- | - | - | $ | 62,000 | - | - | - | $ | 62,000 | (4) | ||||||||||||||||||||||
Chief
Executive Officer
|
2008
|
- | - | - | - | - | - | - | - | |||||||||||||||||||||||||
Peter
A. Worthington
|
2009
|
45,000 | - | - | $ | 93,000 | - | - | - | $ | 138,000 | |||||||||||||||||||||||
Former
Chief Executive Officer
|
2008
|
- | - | - | - | - | - | - | - | |||||||||||||||||||||||||
Eric
Swain
|
2009
|
$ | 230,416 | - | $ | 1,134,000 | $ | 2,098,000 | - | - | $ | 61,998 | $ | 3,524,404 | ||||||||||||||||||||
Former
Chief Executive Officer
|
2008
|
$ | 133,125 | - | - | $ | 1,040,000 | - | $ | 17,760 | - | $ | 1,190,885 | |||||||||||||||||||||
Brian
Ettinger
|
2009
|
- | - | $ | 87,000 | - | - | - | $ | 87,000 | ||||||||||||||||||||||||
Chairman
of the Board
|
2008
|
- | - | - | - | - | - | - | - | |||||||||||||||||||||||||
Jeffrey
J. Andrews
|
2009
|
$ | 162,817 | $ | 9,485 | 172,302 | ||||||||||||||||||||||||||||
Chief
Financial Officer, Secretary and Treasurer
|
2008
|
$ | 166,256 | - | - |
|
(a) | - | - | $ | 9,948 | $ | 175,754 | |||||||||||||||||||||
Jeffrey
T. Kimberly
|
2009
|
$ | 267,333 | - | - | - | - | - | $ | 17,628 | ||||||||||||||||||||||||
Former
President and Chief Operating Officer
|
2008
|
$ | 193,750 | $ | 100,000 | - |
|
(a) | - | - | $ | 7,800 | $ | 301,550 | ||||||||||||||||||||
Wayne
J. Koehl
|
2009
|
$ | 191,093 | - | - | - | - | $ | 20,613 | $ | 211,706 | |||||||||||||||||||||||
Former
[Chief Operating Officer] and Executive Vice President
|
2008
|
$ | 135,729 | $ | 100,000 | - |
|
(a) | - | - | $ | 3,500 | $ | 239,229 |
Name and
Principal
Position
|
Number of
Securities
Underlying
Unexercised
Options
(Exercisable)
|
Number of
Securities
Underlying
Unexercised
Options
(Unexercisable)
|
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
of 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
|
||||||||||||||||||||||||
Kenneth
Kinsella
Chief
Executive Officer
|
3,000,000 | - | 0 | $ |
0.58/share
|
12/15/2012
|
- | $ | - | $ | - | $ | - | ||||||||||||||||||||
Peter
A. Worthington
Former
Chief Executive Officer
|
200,000 | (1) | - | 0 | $ | 0.40 |
4/7/2013
|
- | $ | - | $ | - | $ | - | |||||||||||||||||||
Eric
Swain (a)
Former
Chief Executive Officer
|
2,000,000 | 1,000,000 | 0 | $ | 1.18 |
9/23/2025
|
0 | $ | - | $ | - | $ | - | ||||||||||||||||||||
Jeffrey
J. Andrews (b)(e)
Chief
Financial Officer, Secretary and Treasurer
|
400,000 | 600,000 | 0 | $ | 1.18 |
9/23/2027
|
0 | $ | - | 0 | $ | - | |||||||||||||||||||||
Jeffrey
T. Kimberly
(c)(e)
Former
President and Chief Operating Officer
|
300,000 | 1,200,000 | 0 | $ | 1.18 |
9/23/2028
|
0 | $ | - | 0 | $ | - | |||||||||||||||||||||
Wayne
J. Koehl (d)(e)
Former
Chief Operating Officer and Executive Vice
President
|
400,000 | 0 | 0 | $ | 1.18 |
9/23/2027
|
0 | $ | - | 0 | $ | - |
(a)
|
Ken
Kinsella was engaged as the Company’s Chief Executive Officer (“CEO”) on
November 11, 2009. On December 15, 2009 the Board approved the
issuance of 3,000,000 options to Mr. Kinsella vesting immediately upon
issuance at the current share price on the date issued, to expire within
three years of issuance. Such options were cancelled in November of
2010.
|
(b)
|
On
September 23, 2008, Mr. Swain was awarded options to purchase 5,000,000
shares of our common stock at an exercise price of $1.18 per share, with
1,000,0000 options vesting immediately and the balance vesting in equal
annual installments of 1,000,000 beginning on September 23, 2009 and on
each anniversary thereof for three years thereafter, provided that Mr.
Swain is employed by the Company at each vesting date. Each option
is exercisable for 15 years from the respective vesting dates. Mr.
Swain's employment with the Company was terminated effective on July 6,
2009. On October 2, 2009, the Company entered into a Settlement
Agreement and Release with Mr. Swain, pursuant to which of the options to
purchase 5,000,000 shares of our common stock previously granted to Mr.
Swain, Mr. Swain retained 1,000,000 that previously vested, 1,000,000 that
vested on December 1, 2009 and 1,000,000 that will vest on December 1,
2010, the remaining 2,000,000 being
cancelled.
|
(c)
|
On
September 23, 2008, Mr. Andrews was awarded options to purchase 1,000,000
shares of our common stock at $1.18 per share, with 200,000 of those
options vesting immediately upon approval of the amendment of the
Company’s stock option plan authorizing an increase in the number of
options available for issuance under the plan and the balance vesting in
equal annual installments of 200,000 beginning on September 23, 2009 and
on each anniversary thereof for three years thereafter, provided that Mr.
Andrews is employed by the Company at each vesting date. Each
option is exercisable for 15 years from the respective vesting
dates.
|
(d)
|
On
September 23, 2008, Mr. Kimberly was awarded options to purchase 1,500,000
shares of our common stock at $1.18 per share, with 300,000 of those
options vesting immediately upon approval of the amendment of the
Company’s stock option plan authorizing an increase in the number of
options available for issuance under the plan and the balance vesting in
equal annual installments of 200,000 beginning on September 23, 2009 and
on each anniversary thereof for three years thereafter, provided that Mr.
Kimberly is employed by the Company at each vesting date. Each
option is exercisable for 15 years from the respective vesting
dates.
|
(e)
|
On
September 23, 2008, Mr. Koehl was awarded options to purchase 1,000,000
shares of our common stock at $1.18 per share, with 200,000 of those
options vesting immediately upon approval of the amendment of the
Company’s stock option plan authorizing an increase in the number of
options available for issuance under the plan and the balance vesting in
equal annual installments of 200,000 beginning on September 23, 2009 and
on each anniversary thereof for three years thereafter, provided that Mr.
Koehl is employed by the Company at each vesting date. Each
option is exercisable for 15 years from the respective vesting
dates. On April 23, 2009, upon Mr. Koehl’s retirement from the
Company, the Company agreed that an additional 200,000 options were vested
(upon approval of an increase in the number of options available for
issuance under the plan) and the remaining 600,000 options were
forfeited.
|
(f)
|
The
Company authorized options in September 2008 where no expense was recorded
in fiscal year 2008 because the options are subject to shareholder
approval of an amendment to the Company's stock option plan increasing the
number of authorized options shares available for issuance under the
plan. See Note 11 of the consolidated financial statements for
details.
|
Name
|
Fees
Earned or
paid in
Cash
($) (1)
|
Stock
Awards
($)
|
Warrants
Awards
($) (2)
|
Non-equity
incentive
plan
compensation
($)
|
Nonqualified
deferred
compensation
earnings
($)
|
All other
compensation
($)
|
Total
($)
|
|||||||||||||||||||||
Kim
Thorne O'Brien
|
$ | 400 | $ |
166,000
|
(1,2)
|
$ | 9,424 | $ | - | $ | - | $ | $ | 175,824 | ||||||||||||||
Jonathan
L. Simon
|
$ | 400 | $ |
166,000
|
(1,2)
|
$ | 9,424 | $ | - | $ | - | $ | $ | 175,824 | ||||||||||||||
Fredrick
Clark(3)
|
$ | 400 | $ | - | $ | 9,424 | $ | - | $ | - | $ | $ | 9,824 | |||||||||||||||
Lincoln
Jones III(4)
|
$ | 400 | $ | - | $ | 9,424 | $ | - | $ | - | $ | $ | 9,824 | |||||||||||||||
Peter
Worthington(5)
|
$ | 200 | $ | - | $ | 4,520 | $ | - | $ | - | $ | $ | 4,720 | |||||||||||||||
Paul
J. Sweeney
|
$ | 400 | $ | - | $ | 9,424 | $ | - | $ | - | $ | $ | 9,824 | |||||||||||||||
Brian
Ettinger
Chairman of the
Board(7)
|
$ | - | $ | 87,000 | $ | - | $ | - | $ | - | $ | - | $ | 87,000 | ||||||||||||||
Ken
Kinsella
|
$ | - | $ | - | - | $ | - | $ | - | $ | - | $ | - | |||||||||||||||
David
Ames(9)
|
$ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | ||||||||||||||
Edward
Szofer(10)
|
$ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | ||||||||||||||
Paul
Somerville(11)
|
$ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - |
Beneficial Owner
|
Number of Shares
Beneficially Owned
|
Percent of Class
|
||||||
Ken
Kinsella(1)
|
10,000 | * | ||||||
Eric
Swain(2)
|
3,850,000 | 4.74 | % | |||||
Paul
J. Sweeney(3)
|
9,003,774 | 11.09 | % | |||||
David
Ames(4)
|
0 | 0.0 | % | |||||
Edward
Szofer(5)
|
100,000 | * | ||||||
Frank
G. Pringle(6)
109
Bortons Road
Marlton,
New Jersey 08053
|
8,391,891 | 10.34 | % | |||||
Carbon
Recovery Corporation Liquidating Trust(7)
c/o
Fox Law Offices, P.A., Trustee
131
Court Street, #11
Exeter,
New Hampshire 03833
|
11,188,996 | 13.79 | % | |||||
Mobilestream
Oil, Inc. Liquidating Trust(8)
c/o
Fox Law Offices, P.A., Trustee
131
Court Street, #11
Exeter,
New Hampshire 03833
|
11,145,225 | 13.73 | % | |||||
Jeffrey
J. Andrews (9)
|
1,565,765 | 1.93 | % | |||||
Jeffrey
J. Kimberly
|
300,005 | * | ||||||
Brian
Ettinger(10)
|
525,000 | * | ||||||
Peter
Worthington(11)
|
400,000 | * | ||||||
Wayne
Koehl(12)
|
0 | * | ||||||
All
Current Executive Officers and Directors as a Group (4
persons)
(13)
|
9,113,774 | 11.23 | % |
Equity Compensation Plan Information as of Fiscal
Year Ended December 31, 2009
|
||||||||||||
Plan category
|
Number of securities
to be issued
upon exercise of
outstanding options,
warrants and rights
(a)
|
Weighted-average
exercise price of
outstanding options,
warrants and rights
(b)
|
Number of securities
remaining available
for future issuance
under equity
compensation plans
(excluding securities
reflected in column (a))
(c)
|
|||||||||
Equity compensation plans approved by
security holders (1)
|
6,200,000 | $ | 0.88 | 0 | ||||||||
Equity
compensation plans not approved by
security holders
|
3,775,000 | (2)(3) | $ | 1.19 | 1,085,000 | (4) | ||||||
Total
|
9,660,000 | $ | 0.99 | 0 |
Fee Category
|
Fiscal
2009
Fees
|
Fiscal
2008
Fees
|
||||||
Audit Fees(a)
|
$ | 577,287 | $ | 358,614 | ||||
Audit-Related
Fees(b)
|
$ | $ | ||||||
Tax
Fees(c)
|
$ | 47,000 | $ | 7,546 | ||||
All
Other Fees(d)
|
$ | 36,935 | $ | 60,962 | ||||
Total
Fees
|
$ | 661,222 | $ | 427,121 |
(a)
|
AUDIT
FEES. Consists of fees billed for professional services rendered for the
audit of Global Resource Corporation’s consolidated financial statements
and review of the interim consolidated financial statements included in
quarterly reports and services that are normally provided by principal
accountants in connection with statutory and regulatory filings or
engagements.
|
(b)
|
AUDIT-RELATED
FEES. Consists of fees billed for assurance and related services that are
reasonably related to the performance of the audit or review of Global
Resource Corporation 's consolidated financial statements and are not
reported under "Audit Fees".
|
(c)
|
TAX
FEES. Consists of fees billed for professional services for tax
compliance, tax advice and tax
planning.
|
(d)
|
ALL
OTHER FEES. Consists of fees for products and services other than the
services reported above. There were no management consulting services
provided in fiscal 2009 or 2008.
|
Statement
|
Page*
|
|
Index
to Financial Statements
|
F-1
|
|
Report
of Independent Registered Public Accounting Firm
|
F-2
|
|
Balance
Sheets
|
F-5
|
|
Statements
of Operations
|
F-6
|
|
Statement
of Changes in Stockholder’s Equity (Deficit)
|
F-7
|
|
Statements
of Cash Flows
|
F-13
|
|
Notes
to Financial Statements
|
F-14
|
3.1
|
Articles
of Incorporation of the Company, filed as Exhibit 3.1 to Amendment No. 5
to the Company’s Registration Statement on Form S-1, SEC File Number
333-149199 and incorporated herein by this reference.
|
|
3.2
|
Certificate
of Designations, filed with the State of Nevada on May 28,
2010
|
|
3.3
|
Amended
and Restated By-laws of the Company, incorporated herein by reference to
Exhibit 3.2(iii) to Amendment No. 1 to the Company’s Registration
Statement on Form S-1, SEC File Number 333-151584, filed October 22,
2008.
|
|
4.6
|
Form
of Carbon Recovery Acquisition Class B Warrant dated September 26, 2006,
incorporated herein by reference to Exhibit 4.6 to the Registration
Statement on Form S-1, SEC File Number 333-152118, filed on July 3, 2008
(the “152118 Registration Statement”).
|
|
4.6.1
|
Form
of Carbon Recovery Acquisition Class D Warrant dated September 26, 2006,
incorporated herein by reference to Exhibit 4.6.1 to the 152118
Registration Statement.
|
|
4.6.2
|
Form
of Carbon Recovery Acquisition Class E Warrant dated September 26, 2006,
incorporated herein by reference to Exhibit 4.6.2 to the 152118
Registration Statement.
|
|
4.6.11
|
Form
of directors warrant, incorporated herein by reference to Exhibit 4.6.11
to the POOF Registration Statement.
|
|
4.7
|
2008
Employees Compensation Plan, incorporated herein by reference to Exhibit
10.7 to the Company's Registration Statement on Form S-8, SEC File Number
333-148916, filed on January 29, 2008.
|
|
4.8
|
Warrant
Issuance Resolution with respect to the CRC Acquisition Warrants,
incorporated herein by reference to Exhibit 4.3 to the Company’s Form 8-K
filed on September 27, 2006.
|
|
4.9
|
Amendment
to the CRC Class B Acquisition Warrant, incorporated herein by reference
to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed on
November 20, 2008.
|
|
4.10
|
Amendment
to the CRC Class D Acquisition Warrant, incorporated herein by reference
to Exhibit 10.2 to the Company’s Current Report on Form 8-K filed on
November 20, 2008.
|
|
4.11
|
Amendment
to the CRC Class E Acquisition Warrant, incorporated herein by reference
to Exhibit 10.3 to the Company’s Current Report on Form 8-K filed on
November 20, 2008.
|
|
4.12
|
Amendment
to the Mobilestream Acquisition Warrants, incorporated herein by reference
to Exhibit 10.4 to the Company’s Current Report on Form 8-K filed on
November 20, 2008.
|
|
4.13
|
2008
Incentive Stock Option Plan, incorporated herein by reference to the
Exhibit to the Company’s Proxy Statement on Form 14A filed on April
23, 2008.
|
10.1
|
Agreement
and Plan of Reorganization dated as of October 29, 2003, by and between
Advanced Healthcare Technologies, Inc. and Nutratek, Ltd., incorporated
herein by reference to Exhibit 99 to the Company's Current Report on Form
8-K filed on January 12, 2004.
|
|
10.2
|
Articles
of Merger by and between E-mail Mortgage.com, Inc. and Mariner Health
Care, Inc. dated as of July 29, 2002, incorporated herein by reference to
Exhibit 3(i) to the Company’s Registration Statement on Form 8-A, filed
September 17, 2004.
|
|
10.3
|
Operating
Agreement dated as of January 11, 2005 by and between Global Resource
Corporation and Well Renewal, LLC , incorporated herein by reference to
Exhibit 10.1 to the Company's Current Report on Form 8-K, dated September
17, 2004, filed on February 23, 2005.
|
|
10.4
|
Agreement
and Plan of Reorganization dated as of July 26, 2006 by and between Global
Resource Corporation and Carbon Recovery Corporation, incorporated herein
by reference to Exhibit 10.6 to the Company’s Registration Statement on
S-1 filed on July 3, 2008 (File No: 152118).
|
|
10.5
|
Carbon
Recovery Corporation Liquidating Trust Agreement made September 22, 2006
between Carbon Recovery Corporation and Olde Monmouth Stock Transfer Co.,
Inc. as Trustee, incorporated herein by reference to Exhibit 10.6.1 to the
Company’s Registration Statement on S-1 filed on July 3, 2008 (File No:
152118).
|
|
10.6
|
Combined
Technology Agreement dated September 22, 2006 by and among the Company,
Carbon Recovery Corporation, Frank G. Pringle, Lois Augustine Pringle, and
Mobilestream Oil Corporation, incorporated herein by reference to Exhibit
10.10 to the Registration Statement on S-1 filed on July 3, 2008 (File No:
152118).
|
|
10.7
|
Plan
and Agreement of Reorganization dated as of November 28, 2006 by and
between the Company and Mobilestream Oil Corporation, incorporated herein
by reference to Exhibit 10.11 to the Registration Statement on S-1 filed
on July 3, 2008 (File No: 152118).
|
|
10.8
|
Mobilestream
Liquidating Trust Agreement made December 29, 2006 between Mobilestream
Oil, Inc. and Olde Monmouth Stock Transfer Co., Inc. as Trustee,
incorporated herein by reference to Exhibit 10.11.1 to
the
|
|
10.9
|
Registration
Statement on S-1 filed on July 3, 2008 (File No:
152118).
|
|
10.10
|
Reserve
Equity Financing Agreement, dated November 24, 2009, by and between the
Company and AGS Capital Group, LLC, filed as Exhibit 10.1 to the Company’s
Form 8-K filed on December 1, 2009 and incorporated herein by this
reference.
|
|
10.11
|
Registration
Rights Agreement, by and between the Company and AGS Capital Group, LLC,
filed as Exhibit 10.2 to the Company’s Form 8-K filed on December 1, 2009
and incorporated herein by this reference.
|
|
10.12
|
Marketing
Agreement, dated February 4, 2008 by and between the Company and C6
Engineering Pty LTD.
|
|
10.13
|
Consulting
agreement dated as of January 1, 2008 by and between 888 Corporation
(controlled by Frank Pringle) and the Company, incorporated herein by
reference to Exhibit 10.16 to the 152118 Registration
Statement.
|
|
10.14
|
Settlement
agreement dated as of January 15, 2008 by and among Global Resource
Corporation, Patrick F. Hogan, Terence Taylor, Tomahawk Trading Corp., and
Frank G. Pringle, incorporated herein by reference to Exhibit 10.17 to the
152118 Registration Statement.
|
|
10.15
|
Employment
agreement dated as of November 7, 2007 by and between Jeffrey T. Kimberly
and the Company, incorporated herein by reference to Exhibit 10.18 to the
152118 Registration Statement.
|
|
10.16
|
Consultant
agreement dated as of November 26, 2007 by and between the Company and
Worldwide Strategic Partners, Inc., incorporated herein by reference to
Exhibit 10.19 to the POOF Registration
Statement.
|
10.17
|
Consultant
agreement dated as of May 26, 2008 by and between the Company and
Worldwide Strategic Partners, Inc. , incorporated herein by reference to
Exhibit 10.20 to the POOF Registration Statement.
|
|
10.18
|
Investor
Relations Agreement dated as of September 8, 2008 by and between the
Company and Paul J. Sweeney, incorporated herein by reference to Exhibit
10.21 to the POOF Registration Statement.
|
|
10.19
|
Stock
Redemption Agreement dated as of August 13, 2008 by and between the
Company and Frank G. Pringle, , incorporated herein by reference to
Exhibit 10.1 to the Company's Current Report on Form 8-K, filed on August
18, 2008.
|
|
10.20
|
Term
sheet employment agreement dated September 23, 2008 by and between the
Company and Wayne Koehl, incorporated herein by reference to Exhibit 10.1
to the Company’s September 26, 2008 Current Report on Form
8-K.
|
|
10.21
|
Term
sheet employment agreement dated September 23, 2008 by and between the
Company and Jeffrey T. Kimberly, incorporated herein by reference to
Exhibit 10.2 to the Company’s September 26, 2008 Current Report on Form
8-K.
|
|
10.22
|
Term
sheet employment agreement dated September 23, 2008 by and between the
Company and Jeffrey A. Andrews, incorporated herein by reference to
Exhibit 10.3 to the Company’s September 26, 2008 Current Report on Form
8-K.
|
|
10.23
|
Summary
of Terms of Proposed Employment Agreement (undated) by and between the
Company and Eric Swain, incorporated herein by reference to Exhibit 10.1
to the Company's Current Report on Form 8-K, dated September 24, 2008,
filed on October 2, 2008.
|
|
10.24
|
Form
of confidentiality agreement between the Company and each director,
incorporated herein by reference to Exhibit 10.2 to the Company's
quarterly report on Form 10-Q for the quarter ended September 30, 2008
filed on November 12, 2008 (the "September 30, 2008 Form
10-Q").
|
|
10.25
|
Form
of confidentiality agreement between the Company and each executive
officer, incorporated herein by reference to Exhibit 10.3 to the
Company’s September 30, 2008 Form 10-Q.
|
|
10.26
|
Consulting
Agreement entered into October 1, 2008 with LP (Origination) Limited,
incorporated herein by reference to Exhibit 10.5 to the
Company’s September 30, 2008 Form 10-Q.
|
|
10.27
|
Option
Agreement dated October 14, 2008 between the Company and Eric Swain,
incorporated herein by reference to Exhibit 10.6 to the
Company’s September 30, 2008 Form 10-Q.
|
|
10.28
|
Rescission
Agreement dated as of September 30, 2008 between the Company and Wayne
Koehl, incorporated herein by reference to Exhibit 10.7 to the
Company’s September 30, 2008 Form 10-Q.
|
|
10.29
|
Severance
Agreement dated as of November 12, 2008 between the Company and Frank G.
Pringle, incorporated herein by reference to Exhibit 10.1 to the Company's
Current Report on Form 8-K filed on November 17, 2008.
|
|
10.30
|
Agreement
and General Release, entered into between the Company and Wayne J. Koehl
on April 27, 2009, incorporated herein by reference to Exhibit 10.33 to
Amendment No. 4 to the Company's Registration Statement on Form S-1, File
Number 333-149199, filed on July 14, 2009.
|
|
10.31
|
Consulting
Agreement, entered into between the Company and LP (Origination) Limited
on May 11, 2009, incorporated herein by reference to Exhibit 10.34 to
Amendment No. 4 to the Company's Registration Statement on Form S-1, File
Number 333-149199, filed on July 14, 2009.
|
|
10.32
|
Joint
Development Agreement, dated April 23, 2009, by and among Global Heavy Oil
Corporation, Schlumberger Technology Corporation and Schlumberger Holdings
Limited, incorporated herein by reference to Exhibit 10.1 to the Company's
Current Report on Form 8-K/A filed on August 5,
2009.
|
10.33
|
Amendment
to Severance Agreement, entered into between the Company and Frank G.
Pringle on September 29, 2009, filed as Exhibit 10.38 to Amendment No .6
to the Company’s Registration Statement on Form S-1 filed on January 22,
2010 and incorporated herein by this reference.
|
|
10.34
|
Settlement
Agreement and Release, entered into between the Company and Eric Swain on
October 2, 2009, filed as Exhibit 10.39 to Amendment No .6 to the
Company’s Registration Statement on Form S-1 filed on January 22, 2010 and
incorporated herein by this reference.
|
|
10.35
|
Amendment
to the Swain Settlement Agreement, dated January 26,
2010.
|
|
10.36
|
Consulting
Services Agreement, dated as of January 1, 2010, between the Company and
Brian Ettinger, incorporated herein by reference to Exhibit 10.1 to the
Company's Current Report on Form 8-K filed on January 8,
2010.
|
|
10.37
|
Consulting
Services Agreement, dated as of July 16, 2010, between the Company and
Brian Ettinger, filed as Exhibit 10.3 to the Company's Current Report on
Form 8-K filed on July 22, 2010 and incorporated herein by this
reference.
|
|
10.38
|
Agreement
and Indemnity by and between the Company and Brian Ettinger, dated July
16, 2010, filed as Exhibit 10.1 to the Company's Current Report on Form
8-K filed on July 22, 2010 and incorporated herein by this
reference.
|
|
10.39
|
Consulting
Services Agreement, dated February 9, 2010 by and between the Company and
Jeffrey Andrews.
|
|
10.40
|
License
Agreement, dated as of October 14, 2009, between Global Resource
Corporation and Universal Alternative Fuels, Inc., incorporated by
reference to Exhibit 10.1 to the Company's Current Report on Form 8-K
filed on October 20, 2009.
|
|
10.41
|
Amendment
Number 1 to License Agreement, dated as of October 14, 2009, between
Global Resource Corporation and Universal Alternative Fuels, Inc.,
incorporated by reference to Exhibit 10.2 to the Company's Current Report
on Form 8-K filed on October 20, 2009.
|
|
10.42
|
Security
Agreement, dated as of October 14, 2009, between Global Resource
Corporation and Universal Alternative Fuels, Inc., incorporated by
reference to Exhibit 10.3 to the Company's Current Report on Form 8-K
filed on October 20, 2009.
|
|
10.43
|
Purchase
Order, issued October 14, 2009, by Universal Alternative Fuels, Inc. to
Global Resource Corporation, incorporated by reference to Exhibit 10.4 to
the Company's Current Report on From 8-K filed on October 20,
2009.
|
|
10.44
|
Mutual
Release, dated July 1, 2010, by and between the Company and Jonathan Simon
filed as Exhibit 10.2 to the Company’s Form 8-K/A filed on July 22, 2010
and incorporated herin by this reference.
|
|
10.45
|
Mutual
Release, dated July 1, 2010 by and between the Company and Kim O’Brien
filed as Exhibit 10.1 to the Company’s Form 8-K/A filed on July 22, 2010
and incorporated herein by this reference.
|
|
10.46
|
Mutual
Release, dated July 16, 2010 by and between the Company and Brian
Ettinger, filed as Exhibit 10.2 to the Company’s Form 8-K filed on July
22, 2010 and incorporated herein by this reference.
|
|
14.1
|
Code
of Ethics, incorporated herein by reference to Exhibit 14.1 to Company's
Current Report on Form 8-K filed on May 20, 2008.
|
|
21.1
|
Subsidiaries
of the Company, incorporated herein by reference to Exhibit 21.1 to
Amendment No. 4 to the Company's Registration Statement on Form S-1, File
Number 333-149199, filed on July 14,
2009.
|
GLOBAL
RESOURCE CORPORATION
|
||
Dated:
December 27, 2010
|
By:
|
/s/ Ken
Kinsella
|
Ken
Kinsella
|
||
President
and Director
|
||
Principal
Executive Officer
|
||
Principal
Financial Officer
|
||
Principal
Accounting
Officer
|
Dated:
December 27, 2010
|
By:
|
/s/ Paul J. Sweeny
|
Paul
J. Sweeney
|
||
Director
|
||
Dated:
December 27, 2010
|
By:
|
/s/ Edward Szofer
|
Edward
Szofer
|
||
Director
|
||
Dated:
December 27, 2010
|
By:
|
/s/ David Ames
|
David
Ames
|
||
Director
|
||
Dated:
December 27, 2010
|
By:
|
/s/Ken Kinsella
|
Ken
Kinsella
|
||
Chief
Executive Officer and
Director
|