Nevada
|
3841
|
82-0490737
|
(State or Other Jurisdiction of
Incorporation or
Organization)
|
(Primary Standard Industrial
Classification Code
Number)
|
(I.R.S. Employer
Identification
Number)
|
Title of Each Class of Securities
to be Registered
|
Amount to Be
Registered (1)
|
|
Proposed Maximum
Offering Price Per Unit
|
|
Proposed Maximum
Aggregate Offering Price
|
|
Amount of
Registration Fee
|
||||||
Common
stock, $0.001 par value issuable upon conversion of callable secured
convertible notes
|
35,087,719
|
(2)
|
$
|
0.0195
|
(3)
|
$
|
684,210.52
|
$
|
21.01
|
||||
Total
|
35,087,719
|
$ | 684,210.52 | $ | 21.01 |
Page
|
|
PROSPECTUS
SUMMARY
|
1
|
FORWARD-LOOKING
STATEMENTS
|
2
|
RISK
FACTORS
|
3
|
USE
OF PROCEEDS
|
8
|
MANAGEMENT’S
PLAN OF OPERATION
|
9
|
MARKET
FOR COMMON STOCK AND RELATED STOCKHOLDER MATTERS
|
10
|
DESCRIPTION
OF BUSINESS
|
10
|
DESCRIPTION
OF PROPERTY
|
18
|
LEGAL
PROCEEDINGS
|
18
|
DIRECTORS,
EXECUTIVE OFFICERS, PROMOTERS AND CONTROL PERSONS
|
18
|
EXECUTIVE
COMPENSATION
|
19
|
INDEMNIFICATION
OF OFFICERS AND DIRECTORS
|
21
|
SECURITY
OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT
|
22
|
CERTAIN
RELATIONSHIPS AND RELATED TRANSACTIONS
|
23
|
SELLING
STOCKHOLDERS
|
23
|
PLAN
OF DISTRIBUTION
|
24
|
DESCRIPTION
OF SECURITIES
|
25
|
LEGAL
MATTERS
|
25
|
EXPERTS
|
25
|
CHANGES
IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL
DISCLOURE
|
25
|
FURTHER
INFORMATION
|
26
|
CONSOLIDATED
FINANCIAL STATEMENTS
|
F-1
|
% Below
Market
|
|
Price Per
Share
|
|
With
Discount
of
40%
|
|
Number
of
Shares
Issuable
|
|
%
of
Outstanding
Stock
|
|||||
25%
|
$
|
.0144
|
$
|
.0086
|
127,076,011
|
28.95
|
%
|
||||||
50%
|
$
|
.0096
|
$
|
.0058
|
190,614,017
|
37.94
|
%
|
||||||
75%
|
$
|
.0048
|
$
|
.0029
|
381,228,034
|
55.01
|
%
|
·
|
discuss
our future expectations;
|
|
·
|
contain
projections of our future results of operations or of our financial
condition; and
|
|
·
|
state
other "forward-looking" information.
|
Period
|
High
|
Low
|
|||||
First
Quarter 2005
|
$
|
0.
900
|
$
|
0.300
|
|||
Second
Quarter 2005
|
$
|
0.530
|
$
|
0.130
|
|||
Third
Quarter 2005
|
$
|
0.170
|
$
|
0.006
|
|||
Fourth
Quarter 2005
|
$
|
0.060
|
$
|
0.015
|
|||
First
Quarter 2006
|
$
|
0.042
|
$
|
0.018
|
|||
Second
Quarter 2006
|
$
|
0.027
|
$
|
0.013
|
|||
Third
Quarter 2006
|
$
|
0.093
|
$
|
0.014
|
|||
Fourth
Quarter 2006
|
$
|
0.265
|
$
|
0.067
|
|||
First
Quarter 2007
|
$
|
0.135
|
$
|
0.045
|
|||
Second
Quarter 2007
|
$
|
0.081
|
$
|
0.025
|
|||
Third
Quarter 2007
|
$
|
0.042
|
$
|
0.014
|
Location
|
Use
|
Square
Feet
|
Rent Payments
|
Term
|
Leased From
|
|||||||||||
3550
Wilshire Blvd., Ste 1700, Los Angeles CA 90010
|
Offices
|
Approximately 500
square feet
|
$
|
979 per month
|
Month to month
|
Wilshire Business
Center,
LLC
|
||||||||||
1787
E. Ft. Union Blvd., Ste. 202, Salt Lake City, UT
|
Offices
|
Approximately 700
square feet
|
$
|
875 per month
|
April
30, 2008
|
Lowder Properties
|
Name
|
Age
|
Position
|
||
Stan
Yakatan
|
65
|
Chairman
of the Board of Directors
|
||
Dr.
Hun-Chi Lin
|
54
|
President,
Chief Scientific Officer, Director
|
||
Doyle
Judd
|
63
|
Chief
Financial Officer
|
||
Michael
Ahlin
|
59
|
Vice
President and Director
|
||
Jack
Levine
|
57
|
Director,
Chairman of Audit Committee
|
Name
and
Principal
position
|
Year
|
Salary
($)
|
Option
Awards
($)
|
Total
($)
|
|||||||||
Stan
Yakatan,
Chairman
and Former
Chief
Executive Officer (1)
|
2006
|
18,000
|
-0-
|
18,000
|
|||||||||
|
2005
|
112,500
|
107,801
|
220,301
|
|||||||||
Michael
Ahlin, Vice President and Director, Former Chairman, Chief Executive
Officer and President (3)
|
2006
|
40,000
|
-0-
|
40,000
|
|||||||||
|
2005
|
110,488
|
-0-
|
110,488
|
|||||||||
Dr
Hun-Chi Lin, President, Chief Scientific Officer and Director
(2)
|
2006
|
60,000
|
5,868
|
65,868
|
|||||||||
|
2005
|
15,000
|
-0-
|
15,000
|
|||||||||
Donald
Rutherford
Former
Chief Financial Officer (4)
|
2006
|
116,625
|
60,892
|
177,517
|
|||||||||
2005
|
78,093
|
262,511
|
340,604
|
(1)
Mr. Yakatan resigned from the position of Chief Executive Officer
in
August 2005, after which he was paid $1,500 per month as Chairman
of the
Board of Directors. Mr. Yakatan does not have an employment contract
with
the Company.
|
(2)
Dr. Lin joined the Company as President, Chief Scientific Officer
and
Director in October 2005 with a monthly salary of $5,000. He was
also
entitled to 500,000 share options with an exercise price of $0.05
per
share, one-third vesting effective the date of hiring and the remaining
two-thirds vesting quarterly over 2 years. On May 23, 2006, Mr. Lin
received additional compensation in the form of 100,000 share options
exercisable at $0.018 per share, vesting one- third on the grant
date,
one-third on the first anniversary of the grant date and one-third
on the
second anniversary of the grant
date.
|
(3)
Includes $27,488 unpaid at the end of 2005. Mr. Ahlin had an employment
contract with the company which set his monthly salary at $12,000.
The
employment contract can be terminated by the Company at any time.
During
2005 the pay rate was reduced to $5,000 per month, and during 2006,
to
$2,500 per month.
|
(4)
Mr. Rutherford joined the Company as Chief Financial Officer on April
1,
2005 at an annual salary of $104,167 for work on a part-time basis.
Mr.
Rutherford was granted 750,000 share options at $0.18, one-third
vesting
immediately and the remainder on a monthly basis over two years.
He was
replaced by Doyle Judd, who joined the Company as Chief Financial
Officer
on April 9, 2007 at an annual salary of $99,000 for work on a half-time
basis. On June 27, 2007, Mr. Judd was granted 2,400,000 share options
at
an exercise price of $0.03 per share, the closing price of the common
stock on the date the options were granted. One-third of the options
vested immediately and the remainder will vest in equal parts on
April 6,
2008 and April 6, 2009.
|
|
Option
Awards
|
Stock
Awards
|
||||||||||||||||||||||||||||||||||||||||||||
|
Option
|
Number
of
Securities
Underlying
Unexercised
Options
|
Number
of
Securities
Underlying
Unexercised
Options
|
Equity
Incentive
Plan Awards:
Number
of
Securities
Underlying
Unexercised
Unearned
|
Option
Exercise
|
Option
Expir-
|
Number of
Shares
or
Units
of Stock That
Have
Not
|
Market
Value of
Shares or
Units
of
Stock That
Have
Not
|
Equity
Incentive
Plan
Awards:
Number of
Unearned
Shares,
Units
or
Other
Rights
That
Have
Not
|
Equity
Incentive
Plan Awards
Market
or
Payout
Value
of
Unearned
Shares,
Units
or
Other
Rights
That
Have
Not
|
||||||||||||||||||||||||||||||||||||
Name
|
Grant
Date
|
(#)
Exercisable |
(#)
Unexercisable |
Options
(#) |
Price
($)
|
ation
Date
|
Vested
(#)
|
Vested
($)
|
Vested
(#)
|
Vested
($)
|
||||||||||||||||||||||||||||||||||||
Stan Yakatan,
Chairman
|
7/6/04
|
1,720,952
|
|
|
$
|
0.180
|
7/6/14
|
|
|
|
|
|||||||||||||||||||||||||||||||||||
Dr. Hun-Chi Lin,
President
|
5/23/06
|
333,334
|
166,666
(1
|
)
|
|
-
|
$
|
0.050
|
5/23/16
|
|
-
|
|
-
|
|
-
|
|
-
|
|||||||||||||||||||||||||||||
|
5/23/06
|
66,666
|
33,334
(2
|
)
|
|
-
|
$
|
0.018
|
5/23/16
|
|
-
|
|
-
|
|
-
|
|
-
|
|||||||||||||||||||||||||||||
Don Rutherford,
Former
CFO
|
4/1/05
|
666,666
|
83,334
(3
|
)
|
$
|
0.180
|
4/1/15
|
Name and Address of
Beneficial Owner
|
Director/Officer
|
Amount and Nature of
Beneficial Ownership (1)
|
Percentage
of Class (1)
|
||||
Stan
Yakatan
245
33rd Street
Hermosa
Beach, CA 90254
|
Chairman
of the Board of Directors
|
3,970,954
|
(2)
|
1.19
|
%
|
||
Jack
Levine
16855
N.E. 2nd
Avenue,
Suite 303
N.
Miami Beach, FL 33162
|
Director
|
3,535,807
|
(3)
|
0.70
|
|||
Dr.
Hun-Chi Lin
17th
Floor
3550
Wilshire Blvd.
Los
Angeles, CA 90010
|
President,
Chief Scientific Officer and Director
|
3,966,667
|
(4)
|
1.27
|
|||
Michael
Ahlin
1787
E. Fort Union Blvd., Suite 202
Salt
Lake City, UT 84121
|
Vice
President and Director
|
5,685,297
|
(5)
|
0.48
|
|||
Doyle
Judd
1787
E. Fort Union Blvd., Suite 202
Salt
Lake City, UT 84121
|
Chief
Financial Officer
|
1,400,000
|
(6)
|
0.45
|
|||
All
directors and officers as a group
|
18,558,725
|
(7)
|
4.09
|
%
|
Number of Securities to
be Issued Upon
Exercise of
Outstanding Options,
Warrants and Rights
|
Weighted Average
Exercise Price of
Outstanding Options,
Warrants and Rights
|
Number of Securities Remaining
Available for Future Issuance
Under Equity Compensation Plan
|
||||||||
Equity
Compensation approved by Security Holders
|
4,620,952
|
$
|
0.162
|
18,206,746
|
||||||
Equity
Compensation not approved by Security Holders (1)
|
250,000
|
$
|
0.18
|
N/A
|
||||||
TOTAL
|
4,870,952
|
$
|
0.163
|
(1)
|
Includes
250,000 warrants to purchase shares at $0.18 per share issued to
a
consultant for performing research services on our behalf, prior
to the
Merger in July 2004.
|
Selling Stockholder *
|
Total Shares of
Common Stock and
Common Stock
Issuable Upon
Conversion of Notes
and Warrants**
|
|
Total
Percentage
of Common
Stock ,
Assuming
Full
Conversion
|
|
Shares of Common
Stock Included in
Prospectus
|
Beneficial
Ownership
Before the
Offering ***
|
Percentage of
Common Stock
Owned Before
Offering ***
|
Ownership After
Completion of
Offering ****
|
|||||||||||||
New
Millenium Capital Partners II, LLC (1) (3)
|
1,923,454
|
0.62
|
%
|
Up to 456,140 shares of common stock |
15,560,504
|
(2)
|
4.99
|
%
|
0
|
||||||||||||
AJW
Master Fund, Ltd. (1) (4)
|
88,771,474
|
28.47
|
%
|
Up to 32,771,930 shares of common stock |
15,560,504
|
(2)
|
4.99
|
%
|
0
|
||||||||||||
AJW
Partners, LLC (1) (5)
|
7,714,568
|
2.47
|
%
|
Up to 1,859,649 shares of common stock |
15,560,504
|
(2)
|
4.99
|
%
|
0
|
· |
ordinary
brokers’ transactions,
|
·
|
through
brokers, dealers, or underwriters who may act solely as agents,
|
·
|
“at
the market” into an existing market for the common stock,
|
·
|
in
other ways not involving market makers or established trading markets,
including direct sales to purchasers or sales effected through agents,
|
·
|
in
privately negotiated transactions, and
|
·
|
any
combination of the foregoing.
|
1.
|
the
application of accounting principles to any specified transaction,
either
completed or proposed, or the type of audit opinion that might be
rendered
on our financial statements, and neither a written report was provided
to
our company nor oral advice was provided that SLGG concluded was
an
important factor considered by our company in reaching a decision
as to
the accounting, auditing or financial reporting issue;
or
|
2.
|
any
matter that was either the subject of disagreement or event, as defined
in
Item 304(a)(1)(iv)(A) of Regulation S-B and the related instruction
to
Item 304 of Regulation S-B, or a reportable event, as that term is
explained in Item 304(a)(1)(iv)(A) of Regulation
S-B.
|
1.
|
the
application of accounting principles to any specified transaction,
either
completed or proposed, or the type of audit opinion that might be
rendered
on our financial statements, and neither a written report was provided
to
our Company nor oral advice was provided by Tanner LC that was an
important factor considered by our Company in reaching a decision
as to
the accounting, auditing or financial reporting issue;
or
|
2.
|
any
matter that was either the subject of disagreement or event, as defined
in
Item 304(a)(1)(iv)(A) of Regulation S-B and the related instruction
to
Item 304 of Regulation S-B, or a reportable event, as that term is
explained in Item 304(a)(1)(iv)(A) of Regulation
S-B.
|
Page
|
|
For
the Nine Months Ended September 30, 2007 and September 30,
2006
|
|
Condensed
Consolidated Balance Sheets - September 30, 2007 and December 31,
2006
|
F-2
|
Condensed
Consolidated Statement of Operations - three months and nine months
ended
September 30, 2007 and 2006 and for the period July 9, 1998 (date
of
inception) through September 30, 2007
|
F-3
|
Condensed
Consolidated Statement of Deficiency in Stockholder’s Equity- July 9, 1998
|
|
(date
of inception) through September 30, 2007
|
F-4
|
Condensed
Consolidated Statement of Cash Flows - nine months ended September
30,
2007 and
|
|
2006
and July 9, 1998 (date of inception) through September 30,
2007
|
F-7
|
Notes
to Condensed Consolidated Financial Statements
|
F-9
|
For
the Years Ended December 31, 2006 and December 31,
2005
|
|
Report
of Independent Registered Public Accounting Firm
|
F-14
|
Consolidated
Balance Sheet (Restated) as of December 31, 2006 and 2005
|
F-15
|
Consolidated
Statements of Losses (Restated) for the years ended December 31,
2006 and
2005 and for the period July 9, 1998 (date of inception) through
December
31, 2006
|
F-16
|
Consolidated
Statement of Deficiency in Stockholders’ Equity (Restated) for the period
July 9, 1998 (date of inception) through December 31, 2006
|
F-17
|
Consolidated
Statements of Cash Flows (Restated) for the years ended December
31, 2006
and 2005 and for the period July 9, 1998 (date of inception) through
December 31, 2006
|
F-18
|
Notes
to Restated Consolidated Financial Statements
|
F-20
|
September 30,
|
December 31,
|
||||||
|
2007
|
2006
|
|||||
ASSETS
|
|||||||
Current
assets:
|
|||||||
Cash
|
$
|
38,329
|
$
|
287,992
|
|||
Accounts
receivable
|
2,550
|
1,338
|
|||||
Prepaid
expenses
|
11,667
|
1,875
|
|||||
Deposits
and other
|
24,038
|
4,375
|
|||||
Total
current assets
|
76,584
|
295,580
|
|||||
Furniture
and equipment, net of accumulated depreciation of $17,567 and
$19,922 as
of September 30, 2007 and December 31, 2006, respectively
|
4,068
|
10,772
|
|||||
Patents,
net of accumulated amortization of $2,722 and $1,555 as of September
30,
2007 and December 31, 2006, respectively
|
20,612
|
21,779
|
|||||
Deferred
financing fees, net of accumulated amortization of $92,660 and
$38,542 as
of September 30, 2007 and December 31, 2006, respectively
|
34,790
|
48,908
|
|||||
Total
assets
|
$
|
136,054
|
$
|
377,039
|
|||
LIABILITIES
AND DEFICIENCY IN STOCKHOLDERS' EQUITY
|
|||||||
Current
liabilities:
|
|||||||
Accounts
payable
|
$
|
46,861
|
$
|
276,715
|
|||
Accrued
liabilities
|
117,935
|
50,000
|
|||||
Accrued
interest payable
|
259,660
|
153,559
|
|||||
Notes
payable
|
363,125
|
365,523
|
|||||
Total
current liabilities
|
787,581
|
845,797
|
|||||
Long-term
liabilities:
|
|||||||
Convertible
notes payable, net of discount of $692,603 and $1,201,765 as
of September
30, 2007 and December 31, 2006, respectively
|
107,397
|
683,015
|
|||||
Derivative
liability related to convertible notes
|
1,546,910
|
4,233,656
|
|||||
Derivative
liability related to warrants
|
418,863
|
1,274,600
|
|||||
Total
long-term liabilities
|
2,073,170
|
6,191,271
|
|||||
Total
liabilities
|
2,860,751
|
7,037,068
|
|||||
Contingencies
(Note A)
|
|||||||
Deficiency
in stockholders' equity:
|
|||||||
Common
stock, par value $.001; authorized 750,000,000 shares; 294,050,019
and
136,420,423 shares issued and outstanding as of September 30,
2007 and
December 31, 2006, respectively
|
294,050
|
136,420
|
|||||
Additional
paid-in capital
|
14,248,497
|
7,614,681
|
|||||
Deficit
accumulated during the development stage
|
(17,267,244
|
)
|
(14,411,130
|
)
|
|||
Total
deficiency in stockholders' equity
|
(2,724,697
|
)
|
(6,660,029
|
)
|
|||
Total
liabilities and deficiency in stockholders' equity
|
$
|
136,054
|
$
|
377,039
|
For the
|
||||||||||||||||
Period from
|
||||||||||||||||
July 9, 1998
|
||||||||||||||||
(Inception)
|
||||||||||||||||
For the Three Months
|
For the Nine Months
|
through
|
||||||||||||||
Ended September 30
|
Ended September 30
|
September 30,
|
||||||||||||||
2007
|
2006
|
2007
|
2006
|
2007
|
||||||||||||
(Restated)
|
(Restated)
|
|||||||||||||||
Sales
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
72,675
|
||||||
Cost
of sales
|
62,805
|
|||||||||||||||
Gross
margin
|
-
|
-
|
-
|
-
|
9,870
|
|||||||||||
Operating
expenses:
|
||||||||||||||||
General
and administrative
|
363,936
|
198,712
|
1,245,235
|
856,796
|
7,173,457
|
|||||||||||
Research
and development
|
7,500
|
99,966
|
28,557
|
227,576
|
1,741,252
|
|||||||||||
Total
|
371,436
|
298,678
|
1,273,792
|
1,084,372
|
8,914,709
|
|||||||||||
Loss
from operations
|
(371,436
|
)
|
(298,678
|
)
|
(1,273,792
|
)
|
(1,084,372
|
)
|
(8,904,839
|
)
|
||||||
Other
income (expense):
|
||||||||||||||||
Change
in fair value of derivative liability related to convertible
notes and
warrants
|
480,852
|
(6,779,546
|
)
|
(84,218
|
)
|
(5,748,227
|
)
|
(5,276,154
|
)
|
|||||||
Interest
expense and financing costs
|
(694,418
|
)
|
(168,671
|
)
|
(1,498,104
|
)
|
(464,939
|
)
|
(3,530,244
|
)
|
||||||
Gain
on extinguishment of debt
|
510,105
|
|||||||||||||||
Acquisition
costs
|
(65,812
|
)
|
||||||||||||||
Loss
before income taxes
|
(585,002
|
)
|
(7,246,895
|
)
|
(2,856,114
|
)
|
(7,297,538
|
)
|
(17,266,944
|
)
|
||||||
Provision
for income taxes
|
(300
|
)
|
||||||||||||||
Net
loss
|
$
|
(585,002
|
)
|
$
|
(7,246,895
|
)
|
$
|
(2,856,114
|
)
|
$
|
(7,297,538
|
)
|
$
|
(17,267,244
|
)
|
|
Net
loss per common share - basic and diluted
|
$
|
(0.00
|
)
|
$
|
(0.06
|
)
|
$
|
(0.02
|
)
|
$
|
(0.06
|
)
|
n/a
|
|||
Weighted
average shares outstanding - basic and diluted
|
237,982,075
|
127,685,236
|
184,062,640
|
126,890,482
|
n/a
|
Deficit
|
Total
|
|||||||||||||||||||||
Accumulated
|
Deficiency
|
|||||||||||||||||||||
Number of
|
Additional
|
During the
|
in
|
|||||||||||||||||||
Common
|
Common
|
Subscription
|
Deferred
|
Paid-in
|
Development
|
Stockholders'
|
||||||||||||||||
Shares
|
Stock
|
Receivable
|
Compensation
|
Capital
|
Stage
|
Equity
|
||||||||||||||||
Balance,
July 9, 1998 (inception)
|
9,272,200
|
$
|
9,272
|
$
|
-
|
$
|
-
|
$
|
(9,272
|
)
|
$
|
-
|
$
|
-
|
||||||||
Issued
stock for subscription receivable at $0.005 per share
|
18,795,000
|
18,795
|
(100,000
|
)
|
81,205
|
-
|
||||||||||||||||
Balance,
December 31, 1998
|
28,067,200
|
28,067
|
(100,000
|
)
|
-
|
71,933
|
-
|
-
|
||||||||||||||
Issued
stock for cash at $0.004 per share
|
1,253,000
|
1,253
|
3,747
|
5,000
|
||||||||||||||||||
Net
loss
|
(5,053
|
)
|
(5,053
|
)
|
||||||||||||||||||
Balance,
December 31, 1999
|
29,320,200
|
29,320
|
(100,000
|
)
|
-
|
75,680
|
(5,053
|
)
|
(53
|
)
|
||||||||||||
Payment
of subscription receivable
|
100,000
|
100,000
|
||||||||||||||||||||
Net
loss
|
(43,641
|
)
|
(43,641
|
)
|
||||||||||||||||||
Balance,
December 31, 2000
|
29,320,200
|
29,320
|
-
|
-
|
75,680
|
(48,694
|
)
|
56,306
|
||||||||||||||
Issued
stock for cash at $0.004 per share
|
250,600
|
251
|
749
|
1,000
|
||||||||||||||||||
Net
loss
|
(522,213
|
)
|
(522,213
|
)
|
||||||||||||||||||
Balance,
December 31, 2001
|
29,570,800
|
29,571
|
-
|
-
|
76,429
|
(570,907
|
)
|
(464,907
|
)
|
|||||||||||||
Issued
stock for cash at $0.13 per share
|
689,150
|
689
|
91,811
|
92,500
|
||||||||||||||||||
Issued
stock for services at $0.06 per share
|
1,591,310
|
1,591
|
101,659
|
103,250
|
||||||||||||||||||
Issued
stock in satisfaction of debt at $0.14 per share
|
1,790,000
|
1,790
|
248,210
|
250,000
|
||||||||||||||||||
Net
loss
|
(646,201
|
)
|
(646,201
|
)
|
||||||||||||||||||
Balance,
December 31, 2002
|
33,641,260
|
33,641
|
-
|
-
|
518,109
|
(1,217,108
|
)
|
(665,358
|
)
|
|||||||||||||
Issued
stock for cash at $0.13 per share
|
930,800
|
931
|
119,069
|
120,000
|
||||||||||||||||||
Net
loss
|
(253,881
|
)
|
(253,881
|
)
|
||||||||||||||||||
Balance,
December 31, 2003
|
34,572,060
|
34,572
|
-
|
-
|
637,178
|
(1,470,989
|
)
|
(799,239
|
)
|
|||||||||||||
Issued
stock for cash at $0.0838 per share
|
238,660
|
239
|
19,761
|
20,000
|
||||||||||||||||||
Issued
stock for services at $0.08 per share
|
500,000
|
500
|
39,500
|
40,000
|
||||||||||||||||||
Issued
stock for cash at $0.1835 per share
|
9,560,596
|
9,561
|
1,485,376
|
1,494,937
|
||||||||||||||||||
Reverse
merger with Grant Ventures, Inc.
|
6,000,000
|
6,000
|
6,000
|
|||||||||||||||||||
Warrants
issued as part of restructuring of debt (89,500 valued at
$0.03779)
|
3,382
|
3,382
|
||||||||||||||||||||
Recognition
of beneficial conversion feature on issuance of note
payable
|
200,000
|
200,000
|
||||||||||||||||||||
Conversion
of note payable and accrued interest at $0.07569 per share
|
2,720,000
|
2,720
|
203,165
|
205,885
|
||||||||||||||||||
Issued
stock in satisfaction of debt at $0.1835 per share
|
249,475
|
249
|
45,530
|
45,779
|
||||||||||||||||||
Exercise
of $0.01 warrants
|
2,403,000
|
2,403
|
21,627
|
24,030
|
||||||||||||||||||
Issued
250,000 warrants for services
|
11,000
|
11,000
|
||||||||||||||||||||
Stock
options issued to employees, directors, consultants
|
(1,523,966
|
)
|
1,523,966
|
-
|
||||||||||||||||||
Vesting
of deferred compensation
|
426,081
|
426,081
|
||||||||||||||||||||
Net
loss
|
(1,910,351
|
)
|
(1,910,351
|
)
|
||||||||||||||||||
Balance,
December 31, 2004
|
56,243,791
|
$
|
56,244
|
$
|
-
|
$
|
(1,097,885
|
)
|
$
|
4,190,485
|
$
|
(3,381,340
|
)
|
$
|
(232,496
|
)
|
Deficit
|
Total
|
|||||||||||||||||||||
Accumulated
|
Deficiency
|
|||||||||||||||||||||
Number of
|
Additional
|
During the
|
in
|
|||||||||||||||||||
Common
|
Common
|
Subscription
|
Deferred
|
Paid-in
|
Development
|
Stockholders'
|
||||||||||||||||
Shares
|
Stock
|
Receivable
|
Compensation
|
Capital
|
Stage
|
Equity
|
||||||||||||||||
Balance,
December 31, 2004
|
56,243,791
|
$
|
56,244
|
$
|
-
|
$
|
(1,097,885
|
)
|
$
|
4,190,485
|
$
|
(3,381,340
|
)
|
$
|
(232,496
|
)
|
||||||
Conversion
of notes payable and accrued interest at $0.092178 per
share
|
1,395,322
|
1,395
|
127,225
|
128,620
|
||||||||||||||||||
Stock
options issued to new director
|
(26,725
|
)
|
26,725
|
-
|
||||||||||||||||||
Value
of 250,000 warrants issued as part of bridge loan
|
65,540
|
65,540
|
||||||||||||||||||||
Shares
issued for services at $0.40 per share
|
500,000
|
500
|
199,500
|
200,000
|
||||||||||||||||||
Stock
options granted to employee
|
(327,197
|
)
|
327,197
|
-
|
||||||||||||||||||
Stock
options exercised
|
50,000
|
50
|
8,950
|
9,000
|
||||||||||||||||||
Reclassify
warrants to liability (restated)
|
(656,607
|
)
|
(656,607
|
)
|
||||||||||||||||||
Shares
issued for legal services at $0.22 per share
|
200,000
|
200
|
43,800
|
44,000
|
||||||||||||||||||
Conversion
of convertible notes payable at conversion rates ranging from
$0.00423 to
$0.0105 per share, including applicable derivative value
|
67,580,405
|
67,581
|
2,708,685
|
2,776,266
|
||||||||||||||||||
Stock
options issued to interim CEO
|
(3,762
|
)
|
3,762
|
-
|
||||||||||||||||||
Shares
issued on exercise of warrant
|
250,000
|
250
|
2,500
|
2,750
|
||||||||||||||||||
Shares
issued at $0.09 on exercise of warrant
|
267,000
|
267
|
2,403
|
2,670
|
||||||||||||||||||
Vesting
of deferred compensation
|
976,987
|
976,987
|
||||||||||||||||||||
Cancellation
of stock options
|
193,275
|
193,275
|
||||||||||||||||||||
Net
loss
|
(7,644,857
|
)
|
(7,644,857
|
)
|
||||||||||||||||||
Balance,
December 31, 2005
|
126,486,518
|
126,487
|
-
|
(285,307
|
)
|
7,050,165
|
(11,026,197
|
)
|
(4,134,852
|
)
|
||||||||||||
Vesting
of deferred compensation
|
84,972
|
84,972
|
||||||||||||||||||||
Reclassification
of deferred compenstion
|
200,335
|
(200,335
|
)
|
-
|
||||||||||||||||||
Vesting
of stock options
|
153,577
|
153,577
|
||||||||||||||||||||
Conversion
of convertible notes at conversion rates ranging from $0.00633
to $0.0278
per share, including applicable derivative value
|
2,594,644
|
2,595
|
241,973
|
244,568
|
||||||||||||||||||
Issued
stock at $0.01 per share in satisfaction of debt
|
5,226,534
|
5,226
|
47,039
|
52,265
|
||||||||||||||||||
Issued
stock at $0.038 per share for services rendered
|
1,150,627
|
1,150
|
163,397
|
164,547
|
||||||||||||||||||
Issued
stock on exercise of options at $0.18 per share
|
150,000
|
150
|
26,850
|
27,000
|
||||||||||||||||||
Repricing
of warrants
|
17,422
|
17,422
|
||||||||||||||||||||
Cashless
exercise of $0.01 warrants, includng applicable derivative
value
|
812,100
|
812
|
114,593
|
115,405
|
||||||||||||||||||
Net
loss
|
(3,384,933
|
)
|
(3,384,933
|
)
|
||||||||||||||||||
Balance,
December 31, 2006
|
136,420,423
|
$
|
136,420
|
$
|
-
|
$
|
-
|
$
|
7,614,681
|
$
|
(14,411,130
|
)
|
$
|
(6,660,029
|
)
|
Deficit
|
Total
|
|||||||||||||||||||||
Accumulated
|
Deficiency
|
|||||||||||||||||||||
Number of
|
Additional
|
During the
|
in
|
|||||||||||||||||||
Common
|
Common
|
Subscription
|
Deferred
|
Paid-in
|
Development
|
Stockholders'
|
||||||||||||||||
Shares
|
Stock
|
Receivable
|
Compensation
|
Capital
|
Stage
|
Equity
|
||||||||||||||||
Balance,
December 31, 2006
|
136,420,423
|
$
|
136,420
|
$
|
-
|
$
|
-
|
$
|
7,614,681
|
$
|
(14,411,130
|
)
|
$
|
(6,660,029
|
)
|
|||||||
Conversion
of convertible notes payable at conversion rates ranging from
$0.0096 to
$0.0387 per share, including applicable derivative value
|
154,118,242
|
154,118
|
6,153,409
|
6,307,527
|
||||||||||||||||||
Issued
stock at $0.0782 per share for services rendered
|
95,000
|
95
|
7,331
|
7,426
|
||||||||||||||||||
Issued
stock at $0.01333 per share in settlement of liability
|
470,250
|
471
|
5,799
|
6,270
|
||||||||||||||||||
Issued
stock at $0.0217 per share for legal services
|
2,075,000
|
2,075
|
42,925
|
45,000
|
||||||||||||||||||
Cashless
exercise of $0.01 warrants, including applicable derivative
value
|
64,879
|
65
|
2,465
|
2,530
|
||||||||||||||||||
Exercise
of warrant at $0.01 per share, including applicable derivative
value
|
98,092
|
98
|
2,306
|
2,404
|
||||||||||||||||||
Issued
stock at $0.06 per share for prior unpaid compensation
|
708,133
|
708
|
41,780
|
42,488
|
||||||||||||||||||
Vesting
of stock options
|
377,801
|
377,801
|
||||||||||||||||||||
Net
loss
|
(2,856,114
|
)
|
(2,856,114
|
)
|
||||||||||||||||||
Balance,
September 30, 2007
|
294,050,019
|
$
|
294,050
|
$
|
-
|
$
|
-
|
$
|
14,248,497
|
$
|
(17,267,244
|
)
|
$
|
(2,724,697
|
)
|
For the
|
||||||||||
Period from
|
||||||||||
July 9, 1998
|
||||||||||
(Inception)
|
||||||||||
For the Nine Months
|
through
|
|||||||||
Ended September 30
|
September 30,
|
|||||||||
2007
|
2006
|
2007
|
||||||||
(Restated)
|
||||||||||
Cash
flows from operating activities:
|
||||||||||
Net
loss
|
$
|
(2,856,114
|
)
|
$
|
(7,297,538
|
)
|
$
|
(17,267,244
|
)
|
|
Adjustments
to reconcile net loss to cash used in operating
activities:
|
||||||||||
Depreciation
and amortization
|
4,533
|
31,404
|
102,061
|
|||||||
Change
in fair value of derivative liabilities related to convertible
notes and
warrants
|
84,218
|
5,748,227
|
5,276,154
|
|||||||
Loss
on abandonment of assets
|
4,304
|
8,094
|
||||||||
Vesting
of stock options
|
377,801
|
212,305
|
2,019,417
|
|||||||
Common
stock or warrants issued in exchange for services
|
101,184
|
565,974
|
||||||||
Cancellation
of stock options
|
193,275
|
|||||||||
Accreted
interest on convertible notes payable
|
1,363,279
|
332,619
|
2,442,243
|
|||||||
Beneficial
conversion feature discount
|
298,507
|
|||||||||
Gain
on extinguishment of debt
|
(510,105
|
)
|
||||||||
Acquisition
costs
|
65,812
|
|||||||||
Change
in working capital components:
|
||||||||||
Accounts
receivable
|
(1,212
|
)
|
51,337
|
(2,550
|
)
|
|||||
Prepaid
expenses
|
(9,792
|
)
|
36,000
|
(11,667
|
)
|
|||||
Deposits
and other assets
|
(19,663
|
)
|
3,822
|
(75,998
|
)
|
|||||
Accounts
payable
|
(229,854
|
)
|
30,122
|
368
|
||||||
Short-term
notes payable
|
(2,398
|
)
|
(6,195
|
)
|
13,125
|
|||||
Accrued
liabilities
|
67,935
|
45,958
|
144,765
|
|||||||
Accrued
interest payable
|
106,101
|
56,777
|
502,387
|
|||||||
Net
cash used in operating activities
|
(1,009,678
|
)
|
(755,162
|
)
|
(6,235,382
|
)
|
||||
Cash
flows from investing activities:
|
||||||||||
Purchases
of furniture and equipment
|
(966
|
)
|
(3,854
|
)
|
(42,334
|
)
|
||||
Net
cash used in investing activities
|
(966
|
)
|
(3,854
|
)
|
(42,334
|
)
|
||||
Cash
flows from financing activities:
|
||||||||||
Proceeds
from sale of common stock and exercise of warrants, net
|
981
|
2,080,039
|
||||||||
Proceeds
from issuance of notes payable, net of origination fees
|
760,000
|
4,252,805
|
||||||||
Other
|
(16,799
|
)
|
||||||||
Net
cash provided by financing activities
|
760,981
|
-
|
6,316,045
|
|||||||
Net
increase (decrease) in cash
|
(249,663
|
)
|
(759,016
|
)
|
38,329
|
|||||
Cash
at beginning of the period
|
287,992
|
800,472
|
-
|
|||||||
Cash
at end of the period
|
$
|
38,329
|
$
|
41,456
|
$
|
38,329
|
Net
Income (Loss)
|
Previously
Reported
|
Change
|
As
Restated
|
|||||||
For
the three months ended September 30, 2006
|
$
|
(7,415,840
|
)
|
$
|
168,945
|
$
|
(7,246,895
|
)
|
||
For
the nine months ended September 30, 2006
|
(7,480,568
|
)
|
183,030
|
(7,297,538
|
)
|
Weighted
|
||||||||||
Average
|
||||||||||
Number
of
|
Exercise
|
|||||||||
Shares
|
Price
|
Expiration
Date
|
||||||||
Balances,
December 31, 2006
|
13,549,432
|
$
|
0.310
|
July
2009 to December 2013
|
||||||
Issued
|
12,000,000
|
$
|
0.065
|
February
2014 to June 2014
|
||||||
Exercised
|
(169,890
|
)
|
$
|
0.010
|
||||||
Balances,
September 30, 2007
|
25,379,542
|
$
|
0.195
|
July
2009 to June 2014
|
Total
Options
|
Vested
Options
|
Unvested
Options
|
|||||||||||||||||
Weighted
|
Weighted
|
Weighted
|
|||||||||||||||||
Average
|
Average
|
Average
|
|||||||||||||||||
Number
of
|
Exercise
|
Number
of
|
Exercise
|
Number
of
|
Exercise
|
||||||||||||||
Shares
|
Price
|
Shares
|
Price
|
Shares
|
Price
|
||||||||||||||
Balances,
December 31, 2006
|
4,620,952
|
$
|
0.170
|
4,037,618
|
$
|
0.170
|
583,334
|
$
|
0.170
|
||||||||||
Grants
|
24,900,000
|
$
|
0.030
|
8,300,006
|
$
|
0.030
|
16,599,994
|
$
|
0.030
|
||||||||||
Forfeitures
|
(1,475,000
|
)
|
$
|
0.165
|
(1,116,666
|
)
|
$
|
0.173
|
(358,334
|
)
|
$
|
0.138
|
|||||||
Vesting
|
|
|
|
233,333
|
$
|
0.110
|
(233,333
|
)
|
$
|
0.110
|
|||||||||
Balances,
September 30, 2007
|
28,045,952
|
$
|
0.045
|
11,454,291
|
$
|
0.066
|
16,591,661
|
$
|
0.030
|
|
December
31,
|
||||||
|
2006
|
2005
|
|||||
ASSETS
|
|||||||
Current
assets:
|
|||||||
Cash
and cash equivalents
|
$
|
287,992
|
$
|
800,472
|
|||
Accounts
receivable
|
1,338
|
72,675
|
|||||
Prepaid
expenses
|
1,875
|
69,125
|
|||||
Deposits
& other assets
|
4,375
|
21,875
|
|||||
Total
current assets
|
295,580
|
964,147
|
|||||
|
|||||||
Property
and equipment, net of accumulated depreciation of $19,922
|
|||||||
and
$12,519 at December 31, 2006 and 2005, respectively (Note
E)
|
10,772
|
14,321
|
|||||
Patents,
net of accumulated amortization of $1,555 and $0 at December
31,
|
|||||||
2006
and December 31, 2005 respectively
|
21,779
|
23,334
|
|||||
Deferred
financing fees, net of accumulated amortization of $25,000
|
|||||||
and
$13,542, at December 31, 2006 and December 31, 2005,
respectively
|
48,908
|
61,458
|
|||||
|
|||||||
Total
assets
|
$
|
377,039
|
$
|
1,063,260
|
|||
|
|||||||
LIABILITIES
AND DEFICIENCY IN STOCKHOLDERS' EQUITY
|
|||||||
Current
liabilities:
|
|||||||
Accounts
payable
|
$
|
276,715
|
$
|
124,846
|
|||
Accrued
liabilities
|
50,000
|
130,555
|
|||||
Accrued
interest payable
|
153,559
|
106,637
|
|||||
Accrued
payroll liabilities
|
-
|
94,680
|
|||||
Notes
payable, current portion (Note G)
|
365,523
|
21,875
|
|||||
Total
current liabilities
|
845,797
|
478,593
|
|||||
|
|||||||
Long-term
liabilities:
|
|||||||
Notes
payable - long term (Note G)
|
-
|
350,000
|
|||||
Convertible
notes payable (Note G)
|
683,015
|
240,491
|
|||||
Derivative
liability related to convertible notes
|
4,233,656
|
3,915,506
|
|||||
Warrant
liability related to convertible notes
|
1,274,600
|
213,522
|
|||||
Total
Liabilities
|
7,037,068
|
5,198,112
|
|||||
Commitments
and contingencies (Note K)
|
-
|
-
|
|||||
Deficiency
in stockholders' equity:
|
|||||||
Preferred
stock, par value: $.001, authorized 20,000,000 shares; no
shares
|
|||||||
issued
and outstanding at December 31, 2006 and 2005 (Note H)
|
-
|
-
|
|||||
Common
stock, par value; $.001, authorized 750,000,000 shares at
|
|||||||
December
31, 2006 and 2005, 136,420,423 and 67,803,070 shares
issued
|
|||||||
and
outstanding at December 31, 2006 and 2005, respectively (Note
H)
|
136,420
|
126,487
|
|||||
Additional
paid in capital
|
7,614,681
|
7,050,165
|
|||||
Deferred
compensation
|
-
|
(285,307
|
)
|
||||
Deficit
accumulated during development stage
|
(14,411,130
|
)
|
(11,026,197
|
)
|
|||
Total
deficiency in stockholders' equity:
|
(6,660,029
|
)
|
(4,134,852
|
)
|
|||
|
|||||||
Total
liabilities and deficiency in stockholders' equity:
|
$
|
377,039
|
$
|
1,063,260
|
|
For the Year Ended December 31,
|
For the Period July
9, 1998 (date of
inception) through
December 31,
|
||||||||
|
2006
|
2005
|
2006
|
|||||||
|
|
|
|
|||||||
Sales
|
$
|
-
|
$
|
72,675
|
$
|
72,675
|
||||
Cost
of Sales
|
-
|
62,805
|
62,805
|
|||||||
Gross
Margin
|
-
|
9,870
|
9,870
|
|||||||
|
||||||||||
Operating
Expenses:
|
||||||||||
General
and administrative
|
1,176,688
|
2,385,740
|
5,901,416
|
|||||||
Depreciation
(Note E)
|
7,403
|
6,662
|
26,806
|
|||||||
Acquisition
cost (Note D)
|
-
|
-
|
65,812
|
|||||||
Research
and development
|
244,189
|
502,325
|
1,712,695
|
|||||||
Total
Operating Expenses
|
1,428,280
|
2,894,727
|
7,706,729
|
|||||||
|
||||||||||
Loss
from Operations
|
(1,428,280
|
)
|
(2,884,857
|
)
|
(7,696,859
|
)
|
||||
|
||||||||||
Other
income (expenses):
|
||||||||||
Gain
on extinguishment of debt (Note G)
|
-
|
-
|
510,105
|
|||||||
Change
in fair value related to adjustment of
|
||||||||||
derivative
and warrant liability to fair value of underlying
securities
|
(1,294,293
|
)
|
(3,897,643
|
)
|
(5,191,936
|
)
|
||||
|
||||||||||
Interest
expense
|
(662,160
|
)
|
(862,257
|
)
|
(2,032,140
|
)
|
||||
|
||||||||||
Loss
before income taxes
|
(3,384,733
|
)
|
(7,644,757
|
)
|
(14,410,830
|
)
|
||||
Income
tax expense
|
(200
|
)
|
(100
|
)
|
(300
|
)
|
||||
Net
loss
|
$
|
(3,384,933
|
)
|
$
|
(7,644,857
|
)
|
$
|
(14,411,130
|
)
|
|
|
||||||||||
Net
loss per common share -
|
||||||||||
basic
and diluted (Note A)
|
$
|
(0.03
|
)
|
$ |
(0.11
|
)
|
n/a
|
|||
Weighted
average shares -
|
||||||||||
basic
and diluted
|
132,810,185
|
67,803,070
|
n/a
|
|
Common
Shares |
Common
Shares Amount |
Subscription
Receivable |
Deferred
Compensation |
Additional
Paid In Capital |
Accumulated
Deficit |
Total
(Deficiency) In Stockholders Equity |
|||||||||||||||
Balance
July 9, 1998
|
|
|
|
|
|
|
|
|||||||||||||||
(date
of inception)
|
9,272,200
|
$
|
9,272
|
$
|
-
|
$
|
-
|
$
|
(9,272
|
)
|
$
|
-
|
$
|
-
|
||||||||
Issued
stock for subscription
|
|
|
|
|
|
|
|
|||||||||||||||
receivable
at $0.005
|
|
|
|
|
|
|
|
|||||||||||||||
per
share
|
18,795,000
|
18,795
|
(100,000
|
)
|
-
|
81,205
|
-
|
-
|
||||||||||||||
Balance,
December 31, 1998
|
28,067,200
|
28,067
|
(100,000
|
)
|
-
|
71,933
|
-
|
-
|
||||||||||||||
Issued
stock for cash
|
|
|
|
|
|
|
|
|||||||||||||||
at
$0.004 per share
|
1,253,000
|
1,253
|
-
|
-
|
3,747
|
-
|
5,000
|
|||||||||||||||
Net
loss
|
-
|
-
|
-
|
-
|
-
|
(5,053
|
)
|
(5,053
|
)
|
|||||||||||||
Balance,
December 31, 1999
|
29,320,200
|
29,320
|
(100,000
|
)
|
-
|
75,680
|
(5,053
|
)
|
(53
|
)
|
||||||||||||
Payment
of subscriptions receivable
|
-
|
-
|
100,000
|
-
|
-
|
-
|
100,000
|
|||||||||||||||
Net
loss
|
-
|
-
|
-
|
-
|
-
|
(43,641
|
)
|
(43,641
|
)
|
|||||||||||||
Balance,
December 31, 2000
|
29,320,200
|
29,320
|
-
|
-
|
75,680
|
(48,694
|
)
|
56,306
|
||||||||||||||
Issued
stock for cash at $0.004 per share
|
250,600
|
251
|
-
|
-
|
749
|
-
|
1,000
|
|||||||||||||||
Net
loss
|
-
|
-
|
-
|
-
|
-
|
(522,213
|
)
|
(522,213
|
)
|
|||||||||||||
Balance,
December 31, 2001
|
29,570,800
|
29,571
|
-
|
-
|
76,429
|
(570,907
|
)
|
(464,907
|
)
|
|||||||||||||
Beneficial
conversion feature on issuance of debt
|
-
|
-
|
-
|
-
|
98,507
|
-
|
98,507
|
|||||||||||||||
Gain
on extinguishment of debt
|
-
|
-
|
-
|
-
|
(98,507
|
)
|
-
|
(98,507
|
)
|
|||||||||||||
Issued
stock for cash at $0.13 per share
|
689,150
|
689
|
-
|
-
|
91,811
|
-
|
92,500
|
|||||||||||||||
Issued
stock for services at $0.06 per share
|
1,591,310
|
1,591
|
-
|
-
|
101,659
|
-
|
103,250
|
|||||||||||||||
Issued
stock in satisfaction of debt at $0.14 per share
|
1,790,000
|
1,790
|
-
|
-
|
248,210
|
-
|
250,000
|
|||||||||||||||
Net
loss
|
-
|
-
|
-
|
-
|
-
|
(646,201
|
)
|
(646,201
|
)
|
|||||||||||||
Balance,
December 31, 2002
|
33,641,260
|
33,641
|
-
|
-
|
518,109
|
(1,217,108
|
)
|
(665,358
|
)
|
|||||||||||||
Issued
stock for cash at $0.13 per share
|
930,800
|
931
|
-
|
-
|
119,069
|
-
|
120,000
|
|||||||||||||||
Net
loss
|
-
|
-
|
-
|
-
|
-
|
(253,881
|
)
|
(253,881
|
)
|
|||||||||||||
Balance,
December 31, 2003
|
34,572,060
|
34,572
|
-
|
-
|
637,178
|
(1,470,989
|
)
|
(799,239
|
)
|
|||||||||||||
Issued
stock for cash at $0.0838 per share
|
238,660
|
239
|
-
|
-
|
19,761
|
-
|
20,000
|
|||||||||||||||
Issued
stock for services at $0.08 per share
|
500,000
|
500
|
-
|
-
|
39,500
|
-
|
40,000
|
|||||||||||||||
Issued
stock for cash at $0.1835 per share
|
9,560,596
|
9,561
|
-
|
-
|
1,485,376
|
-
|
1,494,937
|
|||||||||||||||
Reverse
merger with Grant Ventures, Inc.
|
6,000,000
|
6,000
|
-
|
-
|
-
|
-
|
6,000
|
|||||||||||||||
Warrants
issued as part of restructuring of debt (89,500 valued at
$0.03779)
|
-
|
-
|
-
|
-
|
3,382
|
-
|
3,382
|
|||||||||||||||
Recognition
of beneficial conversion feature on issuance of note
payable
|
-
|
-
|
-
|
-
|
200,000
|
-
|
200,000
|
|||||||||||||||
Conversion
of note payable and accrued interest at $0.07569 per share
|
2,720,000
|
2,720
|
-
|
-
|
203,165
|
-
|
205,885
|
|||||||||||||||
Issued
stock in satisfaction of debt at $0.1835 per share
|
249,475
|
249
|
-
|
-
|
45,530
|
-
|
45,779
|
|||||||||||||||
Exercise
of $0.01 warrants
|
2,403,000
|
2,403
|
-
|
-
|
21,627
|
-
|
24,030
|
|||||||||||||||
Issued
250,000 warrants for services
|
-
|
-
|
-
|
-
|
11,000
|
-
|
11,000
|
|||||||||||||||
Stock
options issued to employees, directors, consultants
|
-
|
-
|
-
|
(1,523,966
|
)
|
1,523,966
|
-
|
-
|
||||||||||||||
Vesting
of deferred compensation
|
-
|
-
|
-
|
426,081
|
-
|
-
|
426,081
|
|||||||||||||||
Net
loss
|
-
|
-
|
-
|
-
|
-
|
(1,910,351
|
)
|
(1,910,351
|
)
|
|||||||||||||
Balance,
December 31, 2004
|
56,243,791
|
56,244
|
-
|
(1,097,885
|
)
|
4,190,485
|
(3,381,340
|
)
|
(232,496
|
)
|
||||||||||||
Conversion
of notes payable and accrued interest at $0.092178 per share on
3/31/05
|
1,395,322
|
1,395
|
-
|
-
|
127,225
|
-
|
128,620
|
|||||||||||||||
Stock
options issued to new director on 2/21/05
|
-
|
-
|
-
|
(26,725
|
)
|
26,725
|
-
|
-
|
||||||||||||||
Value
of 250,000 warrants issued as part of bridge loan on
3/15/05
|
-
|
-
|
-
|
-
|
65,540
|
-
|
65,540
|
|||||||||||||||
Shares
issued 4/28/05 for services at $0.40
|
500,000
|
500
|
-
|
-
|
199,500
|
|
200,000
|
|||||||||||||||
Stock
options granted to employee 4/1/05
|
-
|
-
|
-
|
(327,197
|
)
|
327,197
|
-
|
-
|
||||||||||||||
Stock
options exercised 6/2/05
|
50,000
|
50
|
-
|
-
|
8,950
|
-
|
9,000
|
|||||||||||||||
Reclassify
warrants to liability 6/14/05
|
-
|
-
|
-
|
-
|
(656,607
|
)
|
-
|
(656,607
|
)
|
|||||||||||||
Shares
issued 9/28 for legal services at $0.22
|
200,000
|
200
|
-
|
-
|
43,800
|
|
44,000
|
|||||||||||||||
Partial
conversion of convertible notes payable between 9/8/05 and 12/16/05
at
conversion rates ranging from $0.00423 to $0.0105 per
share
|
67,580,405
|
67,581
|
-
|
-
|
2,708,685
|
-
|
2,776,266
|
|||||||||||||||
Stock
options issued to
|
|
|
|
|
|
|
|
|||||||||||||||
interim
CEO 9/28
|
-
|
-
|
-
|
(3,762
|
)
|
3,762
|
-
|
-
|
||||||||||||||
Shares
issued on exercise
|
|
|
|
|
|
|
|
|||||||||||||||
of
warrant CAMFO II
|
250,000
|
250
|
-
|
-
|
2,500
|
-
|
2,750
|
|||||||||||||||
Shares
issued at $0.09 on exercise of warrant
|
267,000
|
267
|
-
|
-
|
2,403
|
-
|
2,670
|
|||||||||||||||
Vesting
of deferred compensation
|
-
|
-
|
-
|
976,987
|
-
|
-
|
976,987
|
|||||||||||||||
Cancellation
of stock options
|
-
|
-
|
-
|
193,275
|
-
|
-
|
193,275
|
|||||||||||||||
Net
loss for the year
|
-
|
-
|
-
|
-
|
-
|
(7,644,857
|
)
|
(7,644,857
|
)
|
|||||||||||||
Balance,
December 31, 2005
|
126,486,518
|
126,487
|
|
(285,307
|
)
|
7,050,165
|
(11,026,197
|
)
|
(4,134,852
|
)
|
||||||||||||
Vesting
of deferred compensation
|
-
|
-
|
-
|
84,972
|
-
|
-
|
84,972
|
|||||||||||||||
Adjustment
of presentation of Deferred Compensation
|
-
|
-
|
-
|
200,335
|
(200,335
|
)
|
-
|
-
|
||||||||||||||
Stock
option expense
|
-
|
-
|
-
|
-
|
153,577
|
-
|
153,577
|
|||||||||||||||
Partial
conversion of convertible notes payable on 8/1/06 and 10/31/06 at
conversion rates $0.0063 to $0.0278 per share,
respectively
|
2,594,644
|
2,595
|
-
|
-
|
241,973
|
-
|
244,568
|
|||||||||||||||
Issued
stock in satisfaction of debt
|
5,226,534
|
5,226
|
-
|
-
|
47,039
|
-
|
52,265
|
|||||||||||||||
Issued
stock in exchange for services rendered at $$0.038 per
share
|
1,150,627
|
1,150
|
-
|
-
|
163,397
|
-
|
164,547
|
|||||||||||||||
Exercise
of 150,000 options at $0.18 per share
|
150,000
|
150
|
-
|
-
|
26,850
|
-
|
27,000
|
|||||||||||||||
Repricing
of warrants
|
-
|
-
|
-
|
-
|
17,422
|
-
|
17,422
|
|||||||||||||||
Issue
shares on exercise of warrants
|
812,100
|
812
|
-
|
-
|
114,593
|
-
|
115,405
|
|||||||||||||||
Net
loss for the year
|
-
|
-
|
-
|
-
|
-
|
(3,384,933
|
)
|
(3,384,933
|
)
|
|||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||
Balance,
December 31, 2006
|
136,420,423
|
$
|
136,420
|
$
|
-
|
$
|
-
|
$
|
7,614,681
|
$
|
(14,411,130
|
)
|
$
|
(6,660,029
|
)
|
|
For the Year Ended
December 31,
|
For the
Period July 9,
1998 (date of
inception)
through
December 31,
|
||||||||
|
2006
|
2005
|
2006
|
|||||||
Cash
flows from operating activities:
|
||||||||||
Net
loss
|
$
|
(3,384,933
|
)
|
$
|
(7,644,857
|
)
|
$
|
(14,411,130
|
)
|
|
Adjustments
to reconcile net loss to cash used in
operations:
|
||||||||||
Depreciation
(Note E)
|
7,403
|
6,662
|
26,806
|
|||||||
Amortization
|
44,055
|
26,667
|
70,722
|
|||||||
Change
in fair value related to adjustment of derivative and
|
||||||||||
warrant
liability to fair value of underlying securities
|
1,294,293
|
3,897,643
|
5,191,936
|
|||||||
Loss
on abandonment of assets (Note E)
|
-
|
-
|
3,790
|
|||||||
Deferred
compensation (Note J)
|
238,550
|
976,986
|
1,641,616
|
|||||||
Common
stock issued in exchange for services rendered (Note H)
|
-
|
244,000
|
388,250
|
|||||||
Cancellation
of stock options
|
-
|
193,275
|
193,275
|
|||||||
Interest
on convertible notes payable
|
487,430
|
591,534
|
1,078,964
|
|||||||
Warrants
issued in connection with bridge loan
|
-
|
65,540
|
65,540
|
|||||||
Warrants
issued in exchange for services rendered (Note J)
|
-
|
-
|
11,000
|
|||||||
Beneficial
conversion feature discount (Note G)
|
-
|
-
|
298,507
|
|||||||
Gain
on extinguishment of debt (Note G)
|
-
|
-
|
(510,105
|
)
|
||||||
Write
off of accounts payable due to stockholders
|
-
|
(1,230
|
)
|
(2,108
|
)
|
|||||
Acquisition
cost (Note D)
|
-
|
-
|
65,812
|
|||||||
Decrease
(increase) in:
|
||||||||||
Accounts
receivable
|
71,337
|
(69,675
|
)
|
(1,338
|
)
|
|||||
Employee
receivables
|
-
|
334
|
-
|
|||||||
Prepaid
expense
|
67,250
|
(63,912
|
)
|
(1,875
|
)
|
|||||
Deferred
financing costs
|
(12,450
|
)
|
-
|
(12,450
|
)
|
|||||
Deposits
& other
|
-
|
(55,070
|
)
|
(56,335
|
)
|
|||||
(Decrease)
increase in:
|
-
|
|||||||||
Accounts
payable
|
166,417
|
29,007
|
288,736
|
|||||||
Notes
payable
|
(6,352
|
)
|
21,875
|
15,523
|
||||||
Accounts
payable - assumed liabilities
|
-
|
-
|
(17,506
|
)
|
||||||
Accounts
payable - stockholders
|
-
|
-
|
(38,900
|
)
|
||||||
Accrued
expenses
|
(51,726
|
)
|
93,556
|
76,830
|
||||||
Accrued
payroll liabilities
|
(94,680
|
)
|
81,521
|
-
|
||||||
Accrued
interest payable
|
99,188
|
106,981
|
396,286
|
|||||||
Net
cash (used in) operating activities
|
(1,074,218
|
)
|
(1,499,163
|
)
|
(5,238,154
|
)
|
||||
|
||||||||||
Cash
flows from investing activities:
|
||||||||||
Payments
for property and equipment
|
(3,854
|
)
|
(5,743
|
)
|
(41,368
|
)
|
||||
Net
cash used in investing activities
|
(3,854
|
)
|
(5,743
|
)
|
(41,368
|
)
|
||||
|
||||||||||
Cash
flows from financing activities:
|
||||||||||
Proceeds
from sale of common stock, net of costs and fees (Note H)
|
148,170
|
14,420
|
1,919,058
|
|||||||
Net
proceeds from notes payable (Note G)
|
400,000
|
1,925,000
|
3,505,255
|
|||||||
Proceeds
from re-pricing of warrants
|
17,422
|
-
|
17,422
|
|||||||
Proceeds
from related party notes payable
|
-
|
-
|
60,000
|
|||||||
Payments
for related party notes payable
|
-
|
-
|
(34,221
|
)
|
||||||
Proceeds
from stock subscriptions receivable
|
-
|
-
|
100,000
|
|||||||
Net
cash provided by financing activities
|
565,592
|
1,939,420
|
5,567,514
|
|||||||
|
||||||||||
Net
increase (decrease) in cash and cash equivalents
|
(512,480
|
)
|
434,514
|
287,992
|
||||||
Cash
and cash equivalents at beginning of the period
|
800,472
|
365,958
|
-
|
|||||||
Cash
and cash equivalents at end of the period
|
$
|
287,992
|
$
|
800,472
|
$
|
287,992
|
|
2006
|
2005
|
July 9, 1998
(date of
inception)
through
December
31, 2006
|
|||||||
|
|
|
|
|||||||
Cash
paid for interest
|
$
|
-
|
$
|
48,114
|
$
|
116,417
|
||||
Cash
paid for income taxes
|
-
|
-
|
-
|
|||||||
|
||||||||||
Non
Cash Investing and Financing Transactions:
|
||||||||||
Loss
on abandonment of assets
|
-
|
-
|
3,790
|
|||||||
Deferred
compensation
|
238,550
|
976,987
|
1,641,646
|
|||||||
Common
stock issued in exchange for services rendered(H)
|
-
|
244,000
|
144,250
|
|||||||
Warrants
issued in exchange for services rendered
|
-
|
-
|
11,000
|
|||||||
Gain
on extinguishment of debt
|
-
|
-
|
(510,105
|
)
|
||||||
Write
off of accounts payable due to stockholders
|
-
|
(1,230
|
)
|
(2,108
|
)
|
|||||
|
||||||||||
Merger
with Impact:
|
||||||||||
Common
stock retained
|
-
|
-
|
6,000
|
|||||||
Liabilities
assumed in excess of assets acquired
|
-
|
-
|
59,812
|
|||||||
Acquisition
cost recognized
|
-
|
-
|
65,812
|
Line
Item Caption
|
Previously
Reported |
Increase
or
(Decrease)
|
Restated
|
|||||||
Derivative
liability related to convertible notes
|
$
|
2,692,600
|
$
|
1,541,056
|
$
|
4,233,656
|
||||
Warrant
liability related to convertible notes
|
1,103,918
|
170,682
|
1,274,600
|
|||||||
Additional
paid-in capital
|
5,650,271
|
1,964,410
|
7,614,681
|
|||||||
Accumulated
deficit
|
(10,734,982
|
)
|
(3,676,148
|
)
|
(14,411,130
|
)
|
||||
Net
change
|
$
|
(1,288,193
|
)
|
$
|
0
|
$
|
(1,288,193
|
)
|
Line
Item Caption
|
Previously
Reported |
Increase
or (Decrease)
|
Restated
|
|||||||
Derivative
liability related to convertible notes
|
$
|
2,606,377
|
$
|
1,309,129
|
$
|
3,915,506
|
||||
Warrant
liability related to convertible notes
|
161,472
|
52,050
|
213,522
|
|||||||
Additional
paid-in capital
|
5,400,819
|
1,649,346
|
7,050,165
|
|||||||
Accumulated
deficit
|
(8,015,672
|
)
|
(3,010,525
|
)
|
(11,026,197
|
)
|
||||
Net
change
|
$
|
152,996
|
$
|
0
|
$
|
152,996
|
Line
Item Caption
|
Previously
Reported |
Change
|
Restated
|
|||||||
Change
in fair value related to adjustment of derivative and warrant liability
to
fair value of underlying securities - gain (loss)
|
$
|
(628,670
|
)
|
$
|
(665,623
|
)
|
$
|
(1,294,293
|
)
|
|
Net
loss before income taxes
|
$
|
(2,719,110
|
)
|
$
|
(665,623
|
)
|
$
|
(3,384,733
|
)
|
|
Net
loss
|
$
|
(2,719,310
|
)
|
$
|
(665,623
|
)
|
$
|
(3,384,933
|
)
|
|
Net
loss per common share - basic and diluted
|
$
|
(0.02
|
)
|
$
|
(0.01
|
)
|
$
|
(0.03
|
)
|
Line
Item Caption
|
Previously
Reported |
Change
|
Restated
|
|||||||
Change
in fair value related to adjustment of derivative and warrant liability
to
fair value of underlying securities - gain (loss)
|
$
|
(887,118
|
)
|
$
|
(3,010,525
|
)
|
$
|
(3,897,643
|
)
|
|
Net
loss before income taxes
|
$
|
(4,634,232
|
)
|
$
|
(3,010,525
|
)
|
$
|
(7,644,757
|
)
|
|
Net
loss
|
$
|
(4,634,332
|
)
|
$
|
(3,010,525
|
)
|
$
|
(7,644,857
|
)
|
|
Net
loss per common share - basic and diluted
|
$
|
(0.07
|
)
|
$
|
(0.04
|
)
|
$
|
(0.11
|
)
|
Line
Item Caption
|
Previously
Reported |
Change
|
Restated
|
|||||||
Change
in fair value related to adjustment of derivative and warrant liability
to
fair value of underlying securities - gain (loss)
|
$
|
(1,515,788
|
)
|
$
|
(3,676,148
|
)
|
$
|
(5,191,936
|
)
|
|
Net
loss before income taxes
|
$
|
(10,734,682
|
)
|
$
|
(3,676,148
|
)
|
$
|
(14,410,830
|
)
|
|
Net
loss
|
$
|
(10,734,982
|
)
|
$
|
(3,676,148
|
)
|
$
|
(14,411,130
|
)
|
Common
stock retained
|
$
|
6,000
|
||
Assets
acquired
|
-
|
|||
Liabilities
assumed - accounts payable
|
20,034
|
|||
Liabilities
assumed - accounts payable - stockholder
|
39,778
|
|||
Cash
paid
|
-
|
|||
Total
consideration paid/organization cost
|
$
|
65,812
|
|
2006
|
2005
|
|||||
Furniture
and fixtures
|
$
|
23,501
|
$
|
23,501
|
|||
Equipment
|
7,193
|
3,339
|
|||||
|
30,694
|
26,840
|
|||||
Less:
Accumulated Depreciation
|
(19,922
|
)
|
(12,519
|
)
|
|||
|
|||||||
Net
Property and Equipment
|
$
|
10,772
|
$
|
14,321
|
|
December
31, 2006
|
December
31, 2005
|
|||||
10%
note payable, unsecured, originally due on 11/30/2002. The note payable
was in default as of December 31, 2002. The venture capital firm
that
issued the loan has since been placed in receivership. As of December
31,
2003 the note balance was $587,753 with accrued interest payable
of
$141,501. In August 2004, this note for $587,753 and accrued interest
of
$175,787 was restructured into a 3-year convertible note of $350,000
plus
89,500 5-year warrants to purchase additional shares at $0.01 per
share.
The note is convertible into shares of common stock at a conversion
price
of $0.83798 per share. Interest is payable quarterly at 6% per year.
The
89,500 warrants have an option value of $0.0378 per share. The conversion
resulted in a $411,597 gain on extinguishment of debt in
2004.
|
350,000
|
350,000
|
|||||
|
|||||||
$2,000,000
10% and $400,000 6% convertible debenture with interest due quarterly
subject to certain conditions, due three years from the date of the
notes.
The holder has the option to convert unpaid principal of the $2,000,000
notes to the Company's common stock at the lower of (i) $0.40 or
(ii) 43%
of the average of the three lowest intraday trading prices for the
common
stock on a principal market for the twenty trading days before, but
not
including, conversion date, and of the $400,000 notes at the lower
of (i)
$0.15 or (ii) 60% of the average of the three lowest intraday trading
prices for the common stock on a principal market for the twenty
trading
days before, but not including, conversion date . The Company granted
the note holder a security interest in substantially all of
the Company's assets and intellectual property and registration
rights. (see below) In 2006 $44,908 of the $2,000,000 convertible
note was
converted into 2,594,644 shares at an average conversion rate of
$0.017
per share, and in 2005 $470,313 of the $2,000,000 note principal
was
converted into 67,580,405 shares at an average conversion rate of
$0.007
per share.
|
683,015
|
240,491
|
|||||
|
|||||||
6%
note payable, unsecured, interest and principal to be paid in eight
equal
quarterly payments beginning 6/07/05. Final payment was due 3/7/2007
and
remains unpaid.
|
15,523
|
21,875
|
|||||
|
|||||||
Total
notes payable
|
1,048,538
|
612,366
|
|||||
|
|||||||
Less:
current portion
|
(365,523
|
)
|
(21,875
|
)
|
|||
|
|||||||
Balance
notes payable (long term portion)
|
$
|
683,015
|
$
|
590,491
|
|
December
31,
|
||||||
|
2006
(Restated)
|
2005
(Restated)
|
|||||
|
|
|
|||||
Convertible
notes
|
$
|
683,015
|
$
|
240,491
|
|||
Warrant
liability
|
1,274,600
|
213,522
|
|||||
Derivative
liability
|
4,233,656
|
3,915,506
|
|||||
|
|||||||
|
6,191,271
|
4,369,519
|
|||||
|
|||||||
Change
in fair value of warrants and convertible notes
|
(5,191,936
|
)
|
(3,897,643
|
)
|
|||
Credited
to additional paid-in capital upon conversion of notes or exercise
of
warrants
|
1,964,410
|
1,649,347
|
|||||
Accretion
of interest related to convertible debenture
|
(1,078,966
|
)
|
(591,534
|
)
|
|||
Converted
to common shares
|
515,221
|
470,311
|
|||||
|
|||||||
Total
convertible notes
|
$
|
2,400,000
|
$
|
2,000,000
|
|
2006
(Restated)
|
|
2005
(Restated)
|
|
|||
Non
current
|
|
|
|
|
|
||
Net
Operating Loss Carryforwards
|
|
$
|
2,729,867
|
|
$
|
1,883,717
|
|
Accrued
Interest
|
|
|
57,299
|
|
|
38,610
|
|
R&D
Credit
|
|
|
80,342
|
|
|
43,200
|
|
Stock
Options
|
|
|
556,231
|
|
|
595,899
|
|
Unrealized
Loss
|
|
|
2,024,855
|
|
|
1,520,080
|
|
Amortization
|
|
|
-
|
|
|
10,400
|
|
Contribution
Carryover
|
|
|
156
|
|
|
156
|
|
Less
Valuation Allowance
|
|
|
(5,267,056
|
)
|
|
(4,005,835
|
)
|
Total
Deferred Tax Assets
|
|
$
|
181,694
|
|
$
|
86,227
|
|
|
|
|
|
|
|
|
|
Deferred
Tax Liability
|
|
|
|
|
|
|
|
State
Taxes
|
|
$
|
(181,694
|
)
|
$
|
(86,227
|
)
|
Total
Deferred Tax Liabilities
|
|
$
|
(181,694
|
)
|
$
|
(86,227
|
)
|
Net
Deferred Tax Assets
|
|
$
|
0
|
|
$
|
0
|
|
|
|
2006
|
|
||||||||||
|
Federal
|
|
Utah
|
|
Other
|
|
Total
|
|
|||||
Provision
for income tax
|
|
|
|
|
|
|
|
|
|
||||
Current
provision
|
|
$
|
-
|
|
$
|
200
|
|
|
|
|
$
|
200
|
|
Deferred
provision
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred
tax- beginning of year
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
Deferred
tax - end of year
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
Change
in deferred tax provision
|
|
|
-
|
|
|
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
provision
|
|
$
|
-
|
|
$
|
200
|
|
$
|
-
|
|
$
|
200
|
|
|
|
2005
|
|
||||||||||
|
Federal
|
|
Utah
|
|
Other
|
|
Total
|
|
|||||
Provision
for income tax
|
|
|
|
|
|
|
|
|
|
||||
Current
provision
|
|
$
|
-
|
|
$
|
100
|
|
|
|
|
$
|
100
|
|
Deferred
provision
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred
tax- beginning of year
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
Deferred
tax - end of year
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
Change
in deferred tax provision
|
|
|
-
|
|
|
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
provision
|
|
$
|
-
|
|
$
|
100
|
|
$
|
-
|
|
$
|
100
|
|
Calculation
of rate of taxes on income
|
|
2006
|
|
2005
|
|
||
Tax
@ statutory rate
|
|
|
34
|
%
|
|
34
|
%
|
|
|
|
|
|
|
|
|
Permanent
differences:
|
|
|
|
|
|
|
|
R&D
credit
|
|
|
1
|
%
|
|
1
|
%
|
State
tax (net of fed benefit)
|
|
|
3
|
%
|
|
3
|
%
|
Change
in valuation allowance
|
|
|
-38
|
%
|
|
-38
|
%
|
Total
|
|
|
0
|
|
|
0
|
%
|
Options
Outstanding
|
|
Options
Exercisable
|
|
||||||||||||||
Exercise Prices
|
|
Number Outstanding
|
|
Weighted Average
Remaining
Contractual Life
(Years)
|
|
Weighed Average
Exercise Price
|
|
Number Exercisable
|
|
Weighted Average
Exercise Price
|
|
||||||
$
|
0.18
|
|
|
4,020,952
|
|
|
7.5
|
|
|
|
|
|
3,637,618
|
|
|
|
|
$
|
0.05
|
|
|
500,000
|
|
|
9.4
|
|
|
|
|
|
366,667
|
|
|
|
|
$
|
0.018
|
|
|
100,000
|
|
|
9.4
|
|
|
|
|
|
33,333
|
|
|
|
|
|
|
|
|
4,620,952
|
|
|
7.8
|
|
$
|
0.17
|
|
|
4,037,618
|
|
$
|
0.17
|
|
|
|
Number of
options
|
|
Weighted
average exercise
price
|
|
||
Outstanding
at December 31, 2004 (613,150 options exerciseable at weighted average
exercise price of $ 0.18)
|
|
|
5,243,254
|
|
$
|
0.18
|
|
Granted
(weighted average fair value $ 0.38)
|
|
|
950,000
|
|
$
|
0.19
|
|
Exercised
(total fair value $6,264)
|
|
|
(50,000
|
)
|
$
|
0.18
|
|
Cancelled
|
|
|
(1,972,302
|
)
|
$
|
0.18
|
|
Outstanding
at December 31, 2005 (3,187,618 options exerciseable at weighted
average
exercise price of $ 0.18)
|
|
|
4,170,952
|
|
$
|
0.18
|
|
Granted
(weighted average fair value $ 0.012)
|
|
|
600,000
|
|
$
|
0.05
|
|
Exercised
(total fair value $27,000)
|
|
|
(150,000
|
)
|
$
|
0.18
|
|
Cancelled
|
|
|
-
|
|
|
-
|
|
Outstanding
at December 31, 2006 (4,037,618 options exerciseable at weighted
average
exercise price of $ 0.17)
|
|
|
4,620,952
|
|
$
|
0.17
|
|
Nonvested
Options
|
|
Number of
options
|
|
Weighted
average grant
date fair value
|
|
||
Nonvested
at December 31, 2004
|
|
|
4,629,604
|
|
$
|
0.31
|
|
Granted
|
|
|
950,000
|
|
$
|
0.38
|
|
Vested
|
|
|
(2,918,968
|
)
|
$
|
0.27
|
|
Forfeited
|
|
|
(1,677,302
|
)
|
$
|
0.20
|
|
Nonvested
at December 31, 2005
|
|
|
983,334
|
|
$
|
0.66
|
|
Granted
|
|
|
600,000
|
|
$
|
0.01
|
|
Vested
|
|
|
(1,000,000
|
)
|
$
|
0.37
|
|
Forfeited
|
|
|
-
|
|
|
-
|
|
Nonvested
at December 31, 2006
|
|
|
583,334
|
|
$
|
0.49
|
|
|
|
2006
|
|
2005
|
|
||
Significant
assumptions (weighted-average):
|
|
|
|
|
|
||
Risk-free
interest rate at grant date
|
|
|
4.9
|
%
|
|
3.6
|
%
|
Expected
stock price volatility
|
|
|
201
|
%
|
|
107
|
%
|
Expected
dividend payout
|
|
|
0
|
%
|
|
0
|
%
|
Expected
option life-years based on management’s estimate (a)
|
|
|
3yrs
|
|
|
3yrs
|
|
Warrants
Outstanding & Exercisable
|
|
||||||||||
|
Exercise
Prices
|
|
Number
Outstanding
|
|
Weighted Average Remaining
Contractual Life (Years)
|
|
Weighed Average Exercise
Price
|
|
|||
$
|
0.01
|
|
|
550,935
|
|
|
2.6
|
|
$
|
0.01
|
|
$
|
0.14
|
|
|
4,000,000
|
|
|
7.0
|
|
$
|
0.14
|
|
$
|
0.18
|
|
|
1,306,191
|
|
|
2.6
|
|
$
|
0.18
|
|
$
|
0.45
|
|
|
7,692,306
|
|
|
3.6
|
|
$
|
0.45
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13,549,432
|
|
|
4.5
|
|
$
|
0.31
|
|
|
|
Number
of
Shares
|
|
Weighted
Average Exercise
Price
|
|
||
Outstanding
at December 31, 2004
|
|
|
2,979,704
|
|
$
|
0.16
|
|
Granted
|
|
|
7,942,306
|
|
$
|
0.45
|
|
Exercised
|
|
|
(517,000
|
)
|
$
|
0.01
|
|
Canceled
or expired
|
|
|
-
|
|
|
-
|
|
Outstanding
at December 31, 2005
|
|
|
10,405,010
|
|
$
|
0.38
|
|
Granted
|
|
|
4,000,000
|
|
$
|
0.14
|
|
Exercised
|
|
|
(855,578
|
)
|
$
|
0.01
|
|
Canceled
or expired
|
|
|
-
|
|
|
-
|
|
Outstanding
at December 31, 2006
|
|
|
13,549,432
|
|
$
|
0.31
|
|
|
|
2006
|
|
2005
|
|
||
Significant
assumptions (weighted-average):
|
|
|
|
|
|
|
|
Risk-free
interest rate at grant date
|
|
|
4.7
|
%
|
|
3.6
|
%
|
Expected
stock price volatility
|
|
|
213
|
%
|
|
107
|
%
|
Expected
dividend payout
|
|
|
0
|
%
|
|
0
|
%
|
Expected
option life-years based on management’s estimate (a)
|
|
|
3
to 7 yrs
|
|
|
3yrs
|
|
Year
|
|
Amount
|
|
|
2007
|
|
$
|
48,000
|
|
2008
|
|
|
48,000
|
|
2009
|
|
|
48,000
|
|
2010
|
|
|
48,000
|
|
2011
|
|
|
48,000
|
|
2012
and after
|
|
|
504,000
|
|
|
|
$
|
744,000
|
|
Securities
and Exchange Commission Registration Fee
|
$
|
21.01
|
Printing
Fees and Expenses
|
$
|
1,000.00
|
Legal
Fees and Expenses
|
$
|
50,000.00
|
Accounting
Fees and Expenses
|
$
|
50,000.00
|
Miscellaneous
|
$
|
5,000.00
|
Exhibit
No.
|
Description
|
|
2.1
|
Agreement
and Plan of Merger, dated as of July 6, 2004, by and among Grant
Ventures, Inc., Impact Acquisition Corporation and Impact Diagnostics,
Inc. (incorporated by reference to Form SB-2 filed with the SEC
on
September 30, 2004).
|
|
3.1
|
Articles
of Incorporation of North Ridge Corporation, filed with the Secretary
of
State of Nevada on January 31, 2000 (incorporated by reference
to Form
SB-2 filed with the SEC on September 30, 2004).
|
|
3.2
|
Certificate
of Amendment to Articles of Incorporation of North Ridge Corporation,
changing its name to Grant Ventures, Inc. and changing its authorized
capital to 50,000,000 shares, par value $0.001 per share, filed
with the
Secretary of State of Nevada on May 30, 2001 (incorporated by reference
to
Form SB-2 filed with the SEC on September 30, 2004).
|
|
3.3
|
Form
of Amended and Restated Articles of Incorporation of Grant Ventures,
Inc.
(incorporated by reference to Form SB-2 filed with the SEC on September
30, 2004).
|
|
3.4
|
Articles
of Merger for the merger of Impact Diagnostics, Inc. (Utah) and
Impact
Acquisitions Corporation (Utah), filed with the Secretary of State
of Utah
on July 30, 2004 (incorporated by reference to Form SB-2 filed
with the
SEC on September 30, 2004).
|
|
3.5
|
Bylaws
of Grant Life Sciences, Inc. (incorporated by reference to Form
SB-2/A
filed with the SEC on January 25, 2005).
|
|
Opinion
of Sichenzia Ross Friedman Ference LLP (filed
herewith).
|
||
10.1
|
2004
Stock Incentive Plan of Grant Ventures, Inc. (incorporated by reference
to
Form SB-2 filed with the SEC on September 30, 2004).
|
|
10.2
|
Incentive
Stock Option Agreement, dated as of July 6, 2004, between Impact
Diagnostics, Inc. and Stan Yakatan. (incorporated by reference
to Form
SB-2 filed with the SEC on September 30, 2004).
|
|
10.3
|
Incentive
Stock Option Agreement, dated as of July 6, 2004, between Impact
Diagnostics, Inc. and John C. Wilson (incorporated by reference
to Form
SB-2 filed with the SEC on September 30, 2004).
|
|
10.4
|
2007
Stock Incentive Plan of Grant Life Sciences, Inc.
|
|
10.5
|
Employment
Agreement between Michael L. Ahlin and Impact Diagnostics, Inc.,
dated
January 1, 2004, as amended by the Amendment of Employment Agreement,
dated July 1, 2004. (incorporated by reference to Form SB-2 filed
with the
SEC on September 30, 2004).
|
|
10.6
|
Securities
Purchase Agreement dated December 27, 2006 by and among the Company
and
New Millennium Capital Partners II, LLC, AJW Qualified Partners,
LLC, AJW
Offshore, Ltd. and AJW Partners, LLC (incorporated by reference
to Form
8-K filed with SEC on January 3, 2007).
|
|
10.7
|
Form
of Callable Secured Convertible Note dated December 27, 2006 (incorporated
by reference to Form 8-K filed with SEC on January 3,
2007).
|
|
10.8
|
Form
of Stock Purchase Warrant dated December 27, 2006 (incorporated
by
reference to Form 8-K filed with SEC on January 3,
2007).
|
|
10.9
|
Registration
Rights Agreement dated December 27, 2006 by and among the Company
and New
Millennium Capital Partners II, LLC, AJW Qualified Partners, LLC,
AJW
Offshore, Ltd. and AJW Partners, LLC (incorporated by reference
to Form
8-K filed with SEC on January 3, 2007).
|
|
10.10
|
Intellectual
Property Security Agreement dated December 27, 2006 by and among
the
Company and New Millennium Capital Partners II, LLC, AJW Qualified
Partners, LLC, AJW Offshore, Ltd. and AJW Partners, LLC (incorporated
by
reference to Form 8-K filed with SEC on January 3,
2007).
|
|
10.11
|
Securities
Purchase Agreement dated February 7, 2007 by and among the Company
and New
Millennium Capital Partners II, LLC, AJW Qualified Partners, LLC,
AJW
Offshore, Ltd. and AJW Partners, LLC (incorporated by reference to
Form 8-K/A filed with SEC on February 13, 2007).
|
|
10.12
|
Form
of Callable Secured Convertible Note dated February 7, 2007 (incorporated
by reference to Form 8-K/A filed with SEC on February 13,
2007).
|
|
10.13
|
Form
of Stock Purchase Warrant dated February 7, 2007 (incorporated
by
reference to Form 8-K/A filed with SEC on February 13,
2007).
|
|
10.14
|
Registration
Rights Agreement dated February 7, 2007 by and among the Company
and New
Millennium Capital Partners II, LLC, AJW Qualified Partners, LLC,
AJW
Offshore, Ltd. and AJW Partners, LLC (incorporated by reference
to Form
8-K/A filed with SEC on February 13, 2007).
|
|
10.15
|
Security
Agreement dated February 7, 2007 by and among the Company and New
Millennium Capital Partners II, LLC, AJW Qualified Partners, LLC,
AJW
Offshore, Ltd. and AJW Partners, LLC (incorporated by reference
to Form
8-K/A filed with SEC on February 13, 2007).
|
|
10.16
|
Intellectual
Property Security Agreement dated February 7, 2007 by and among
the
Company and New Millennium Capital Partners II, LLC, AJW Qualified
Partners, LLC, AJW Offshore, Ltd. and AJW Partners, LLC (incorporated
by
reference to Form 8-K/A filed with SEC on February 13,
2007).
|
|
10.17
|
Securities
Purchase Agreement dated March 7, 2007 by and among the Company
and New
Millennium Capital Partners II, LLC, AJW Qualified Partners, LLC,
AJW
Offshore, Ltd. and AJW Partners, LLC (incorporated by reference
to Form
8-K filed with SEC on March 13, 2007).
|
|
10.18
|
Form
of Callable Secured Convertible Note dated March 7, 2007 (incorporated
by
reference to Form 8-K filed with SEC on March 13,
2007).
|
|
10.19
|
Form
of Stock Purchase Warrant dated March 7, 2007 (incorporated by
reference
to Form 8-K filed with SEC on March 13, 2007).
|
|
10.20
|
Registration
Rights Agreement dated March 7, 2007 by and among the Company and
New
Millennium Capital Partners II, LLC, AJW Qualified Partners, LLC,
AJW
Offshore, Ltd. and AJW Partners, LLC (incorporated by reference
to Form
8-K filed with SEC on March 13, 2007).
|
|
10.21
|
Security
Agreement dated March 7, 2007 by and among the Company and New
Millennium
Capital Partners II, LLC, AJW Qualified Partners, LLC, AJW Offshore,
Ltd.
and AJW Partners, LLC (incorporated by reference to Form 8-K filed
with
SEC on March 13, 2007).
|
10.22
|
Intellectual
Property Security Agreement dated March 7, 2007 by and among the
Company
and New Millennium Capital Partners II, LLC, AJW Qualified Partners,
LLC,
AJW Offshore, Ltd. and AJW Partners, LLC (incorporated by reference
to
Form 8-K filed with SEC on March 13, 2007).
|
|
10.23
|
Employment
Agreement dated April 9, 2007 between Doyle Judd and Grant Life
Sciences,
Inc.
|
|
10.24
|
Securities
Purchase Agreement dated June 15, 2007 by and among the Company
and New
Millennium Capital Partners II, LLC, AJW Master Fund, Ltd. and
AJW
Partners, LLC (incorporated by reference to Form 8-K filed with
SEC on
June 22, 2007).
|
|
10.25
|
Form
of Callable Secured Convertible Note dated June 15, 2007 (incorporated
by
reference to Form 8-K filed with SEC on June 22, 2007).
|
|
10.26
|
Form
of Stock Purchase Warrant dated June 15, 2007 (incorporated by
reference
to Form 8-K filed with SEC on June 22, 2007).
|
|
10.27
|
Registration
Rights Agreement dated June 15, 2007 by and among the Company and
New
Millennium Capital Partners II, LLC, AJW Master Fund, Ltd. and
AJW
Partners, LLC (incorporated by reference to Form 8-K filed with
SEC on
June 22, 2007).
|
|
10.28
|
Security
Agreement dated June 15, 2007 by and among the Company and New
Millennium
Capital Partners II, LLC, AJW Master Fund, Ltd. and AJW Partners,
LLC
(incorporated by reference to Form 8-K filed with SEC on June 22,
2007).
|
|
10.29
|
Intellectual
Property Security Agreement dated June 15, 2007 by and among the
Company
and New Millennium Capital Partners II, LLC, AJW Master Fund, Ltd.
and AJW
Partners, LLC (incorporated by reference to Form 8-K filed with
SEC on
June 22, 2007).
|
|
10.30
|
Exclusive
License Purchase Agreement, dated November 6, 2007 by and among
the
Company and Mr. Sveshnikov and Mr. Kiselev (incorporated by reference
to
Form 8-K filed with SEC on November 16, 2007).
|
|
10.31
|
Exclusive
License Purchase Agreement, dated November 10, 2007 by and among
the
Company and Alphagenics Diaco Biotechnologies S.r.l. (incorporated
by
reference to Form 8-K filed with SEC on November 16,
2007).
|
|
10.32
|
Securities
Purchase Agreement dated November 27, 2007 by and among the Company
and
New Millennium Capital Partners II, LLC, AJW Master Fund, Ltd.
and AJW
Partners, LLC (incorporated by reference to Form 8-K filed with
SEC on
November 30, 2007).
|
|
10.33
|
Form
of Callable Secured Convertible Note dated November 27, 2007 (incorporated
by reference to Form 8-K filed with SEC on November 30,
2007).
|
|
10.34
|
Form
of Stock Purchase Warrant dated November 27, 2007 (incorporated
by
reference to Form 8-K filed with SEC on November 30,
2007).
|
|
10.35
|
Registration
Rights Agreement dated November 27, 2007 by and among the Company
and New
Millennium Capital Partners II, LLC, AJW Master Fund, Ltd. and
AJW
Partners, LLC (incorporated by reference to Form 8-K filed with
SEC on
November 30, 2007).
|
|
10.36
|
Security
Agreement dated November 27, 2007 by and among the Company and
New
Millennium Capital Partners II, LLC, AJW Master Fund, Ltd. and
AJW
Partners, LLC (incorporated by reference to Form 8-K filed with
SEC on
November 30, 2007).
|
|
10.37
|
Intellectual
Property Security Agreement dated November 27, 2007 by and among
the
Company and New Millennium Capital Partners II, LLC, AJW Master
Fund, Ltd.
and AJW Partners, LLC (incorporated by reference to Form 8-K filed
with
SEC on November 30, 2007).
|
|
14.1
|
Code
of Ethics (incorporated by reference herein to the Annual Report
on Form
10-KSB filed on March 31, 2005).
|
|
16.1
|
Letter
from Singer Lewak Greenbaum & Goldstein LLP, dated April 30, 2007
(incorporated by reference to Form 8-K filed with SEC on April
30,
2007).
|
|
21.1
|
Subsidiaries
of Grant Life Sciences, Inc. (incorporated by reference to Form
SB-2 filed
with the SEC on September 30, 2004).
|
|
23.1
|
Singer
Lewak Greenbaum & Goldstein LLP (filed herewith).
|
|
23.2
|
Consent
of Sichenzia Ross Friedman Ference LLP (see exhibit 5.1).
|
GRANT
LIFE SCIENCES, INC.
|
||||||
|
By: |
/s/
Dr. Hun-Chi Lin
|
||||
Dr.
Hun-Chi Lin
|
||||||
President
and Director (principal executive officer)
|
|
By: |
/s/
Doyle R. Judd
|
||||
Doyle
R. Judd
|
||||||
Chief
Financial Officer (principal financial and accounting
officer)
|
Signature
|
Title
|
Date
|
||
/s/
Stan Yakatan.
|
Chairman
of the Board
|
December
27, 2007
|
||
Stan
Yakatan
|
||||
/s/
Dr. Hun-Chi Lin
|
President,
Chief Scientific Officer and Director
|
December
27, 2007
|
||
Dr.
Hun-Chi Lin
|
(principal executive officer) | |||
/s/
Doyle R. Judd
|
Chief
Financial Officer (principal financial and
|
December
27, 2007
|
||
Doyle
R. Judd
|
accounting officer) | |||
/s/
Michael Ahlin
|
Vice
President and Director
|
December
27, 2007
|
||
Michael
Ahlin
|
||||
/s/
Jack Levine
|
Director
|
December
27, 2007
|
||
Jack
Levine
|