·
|
7,101,266
shares of common stock sold in a 2008 private placement;
|
·
|
5,309,386
shares of common stock underlying common stock purchase warrants, which
includes 4,689,291, and 620,095 shares of common stock underlying warrants
issued in conjunction with an October 2008 financing and bridge loans we
undertook in July 2007, respectively; and
|
|
·
|
620,095
shares of common stock underlying the 2007 convertible notes that were
converted and issued as of October 19, 2009.
|
Page
|
|
Prospectus
Summary
|
1
|
Risk
Factors
|
3
|
Special Note Regarding
Forward-Looking Statements
|
12
|
Use
of Proceeds
|
13
|
Determination of Offering Price
|
13
|
Market
Price of and Dividends on the Registrant’s Common Equity and Related
Stockholder Matters
|
14
|
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
|
18
|
Description
of Business
|
31
|
Legal Proceedings
|
51
|
Description
of Property
|
51
|
Directors, Executive Officers,
Promoters and Control Persons
|
52
|
Executive
Compensation
|
56
|
Corporate Governance
|
61
|
Certain
Relationships and Related Transactions
|
62
|
Selling Security Holders
|
62
|
Plan
of Distribution
|
67
|
Security Ownership of Certain
Beneficial Owners and Management
|
69
|
Description
of Securities
|
71
|
Disclosure of Commission Position
on Indemnification for Securities Act Liabilities
|
74
|
Where
You Can Find More Information
|
77
|
Experts
|
77
|
Legal
Matters and Interests of Named Experts
|
77
|
Financial Information
|
79
|
|
·
|
7,372,813
shares of common stock issuable upon the exercise of warrants having a
range of exercise prices from $.02 to $1.67 per share (consisting of
5,309,386 shares of common stock underlying the warrants we are
registering pursuant to this registration statement, 1,250,000 shares
underlying warrants issued in a private placement in 2009, a warrant
for 200,000 shares at $.65 per share issued in conjunction with
a convertible debt financing in 2009 and 613,427 shares of common stock
reserved for issuance upon the exercise of outstanding warrants granted to
certain other investors and consultants.
|
|
·
|
outstanding
options to purchase 1,496,174 shares of our common stock;
|
|
·
|
40,298 shares
of common stock remaining reserved for issuance under our 2008 Equity
Incentive Plan; and
|
|
·
|
514,286
shares subject to issuance upon conversion of certain notes.
|
·
|
7,101,266
shares of common stock issued in a 2008 private financing;
|
|
·
|
5,309,386
shares of common stock underlying common stock purchase warrants, which
includes 620,095 shares of common stock underlying warrants issued in
conjunction with a bridge loan we undertook in July 2007; and
|
|
·
|
620,095
shares of common stock underlying the 2007 convertible notes that were
converted and issued as of October 19, 2009.
|
·
|
Raise
capital;
|
·
|
Develop
and implement our business plan in a timely and effective
manner;
|
·
|
Be
successful in uncertain markets;
|
·
|
Respond
effectively to competitive
pressures;
|
·
|
Successfully
address intellectual property issues of
others;
|
·
|
Protect
and expand our intellectual property rights;
and
|
·
|
Continue
to develop and upgrade our
products.
|
·
|
the
willingness and ability of customers to adopt new
technologies;
|
·
|
our
ability to convince prospective strategic partners and customers that our
technology is an attractive alternative to conventional methods used by
the medical industry;
|
·
|
our
ability to select and execute agreements with effective distributors and
manufacturers representatives to market and sell our product; and
|
·
|
our
ability to assure customer use of the BioDrain proprietary cleaning fluid.
|
·
|
our
ability to raise capital when we need
it;
|
|
·
|
our
ability to market and distribute or sell our Fluid Management System (FMS)
and related products; and
|
|
·
|
our
ability to protect our intellectual property and operate our business
without infringing upon the intellectual property rights of
others.
|
(i)
|
incentive
stock options, as defined in Section 422 of the Internal Revenue Code of
1986 (the “Code”);
|
(ii)
|
nonqualified
stock options, defined as any option granted under the Plan other than an
incentive stock option;
|
(iii)
|
stock
appreciation rights (“SARs”), defined as an award granted under the Plan
that is exercisable either in lieu of options, in addition to options,
independent of options or in any combination thereof, which, upon
exercise, entitles the holder to receive payment of an amount determined
by multiplying (a) the difference between the fair market value of a share
on the date of exercise and the exercise price established by the
administrator of the Plan on the date of grant by (b) the number of shares
with respect to which the SAR is exercised, the payment of which will be
made in cash or stock; or
|
(iv)
|
restricted
stock, defined as stock granted under the Plan that is subject to
restrictions on sale, transfer, pledge, or
assignment.
|
Expense
Item
|
Amount
|
Total
|
||||||
Expected expenses in connection
with our current offering
|
225,200 | |||||||
SEC
registration fee
|
200 | |||||||
Printing
fees
|
30,000 | |||||||
Legal
fees and expenses
|
80,000 | |||||||
Accounting fees and
expenses
|
60,000 | |||||||
Miscellaneous
|
55,000 | |||||||
Financing
fees owed in connection with our current offering (1)
|
0 | |||||||
Accounts
payable:
|
640,000 | |||||||
Marshall C.
Ryan
|
100,000 | |||||||
Richardson
& Patel LLP
|
200,000 | |||||||
Complete
Automation
|
25,000 | |||||||
TriVirix
|
22,000 | |||||||
Evergreen
Medical
|
20,000 | |||||||
Olsen
Thielen, CPAs
|
35,000 | |||||||
Larkin
Hoffman
|
87,000 | |||||||
Various
accounts payable
|
121,000 | |||||||
Andcor Companies,
Inc.
|
50,000 | |||||||
Sales, marketing, administrative,
operations and other operating expenses
|
1,200,000 | |||||||
Market expansion to Europe and
Pacific Rim
|
500,000 | |||||||
Personnel
additions
|
200,000 | |||||||
Miscellaneous
|
100,000 | |||||||
Total
|
$ | 2,885,200 |
Payment
Due by Period as of December 31
|
||||||||||||||||||||
Total
|
Less than 1
Year
|
1-3 Years
|
4-5 Years
|
After 5
Years
|
||||||||||||||||
Long
Term Debt
|
$ | 234,601 | $ | 73,620 | $ | 60,981 | $ | 100,000 | ||||||||||||
Operating
Leases
|
150,000 | 59,000 | 56,000 | |||||||||||||||||
Capital Leases
|
— | — | — | — | — | |||||||||||||||
Total
Contractual Cash Obligations
|
$ | 384,601 | $ | 132,620 | $ | 116,981 | $ | 100,000 |
December 31,
2009
|
December 31,
2008
|
|||||||
Notes
payable to seven individuals due April 2008 including 8% fixed interest.
The notes were convertible into 620,095 shares of the Company’s common
stock and automatically converted as of October 19, 2009, the effective
date of the Company’s Registration Statement on Form S-1.
|
$ | 0 | $ | 170,000 | ||||
Note
payable to bank in monthly installments of $1,275/including variable
interest at 2% above the prevailing prime rate (3.25% at December 31,
2008) to August 2011, when the remaining balance is payable. The note is
personally guaranteed by former executives of the Company.
|
24,601 | 38,183 | ||||||
Notes
payable to two individuals, net of discounts of $17,438 and $25,487 with
interest only payments at 12% to March 2012, when the remaining balance is
payable. The notes are convertible into 285,715 shares of common stock at
$.35 per share.
|
82,562 | 73,843 | ||||||
Note
payable issued on October 26, 2009 to the parents of one our officers, net
of a $27,435 discount, with interest at 8% to October 26, 2011 and
convertible into 200,000 shares of common stock at $.50 per share.
|
72,565 | |||||||
- | 4,000 | |||||||
Total
|
179,728 | 286,026 | ||||||
Less
amount due within one year
|
63,620 | 187,620 | ||||||
Long-Term
Debt
|
$ | 116,108 | $ | 98,406 |
Stock Options (1)
|
Warrants (1)
|
|||||||||||||||
Number of
Shares
|
Average
Exercise
Price
|
Number of
Shares
|
Average
Exercise
Price
|
|||||||||||||
Outstanding
at December 31, 2005
|
17,956 | $ | 1.67 | 20,950 | $ | 2.62 | ||||||||||
Issued
|
23,942 | 1.67 | 71,826 | 0.85 | ||||||||||||
Outstanding
at December 31, 2006
|
41,898 | $ | 1.67 | 92,776 | $ | 1.25 | ||||||||||
Issued
|
5,984 | 1.67 | 28,502 | 0.35 | ||||||||||||
Outstanding
at December 31, 2007
|
47,882 | $ | 1.67 | 121,278 | $ | 1.04 | ||||||||||
Issued
|
1,243,292 | 0.20 | 5,075,204 | 0.45 | ||||||||||||
Expired
|
(11,971 | ) | 3.76 | |||||||||||||
Outstanding
at December 31, 2008
|
1,291,174 | $ | 0.26 | 5,184,511 | 0.45 | |||||||||||
Issued
|
205,000 | 0.37 | 2,188,302 | 0.65 | ||||||||||||
Outstanding
at December 31, 2009
|
1,496,174 | 0.27 | 7,372,813 | 0.49 |
(1)
|
Adjusted
for the reverse stock splits in total at June 6, 2008 and October 20,
2008. There were no options or warrants exercised in the periods.
|
Range of Exercise Prices
|
Shares
|
Weighted
Average
Remaining
Life
|
||||||
Options
|
||||||||
$0.01
|
|
543,292
|
|
8.43
|
||||
$0.35
|
875,000
|
3.61
|
||||||
$0.50
|
30,000
|
2.87
|
||||||
$1.67
|
47,882
|
1.50
|
||||||
Total
|
1,496,174
|
|||||||
Warrants
|
||||||||
$0.02
|
71,826
|
4.45
|
||||||
$0.35
|
798,597
|
2.40
|
||||||
$0.46
|
4,972,498
|
1.62
|
||||||
$0.65
|
1,485,000
|
2.48
|
||||||
$1.67
|
44,892
|
1.69
|
||||||
Total
|
7,372,813
|
Before
|
Number
of
Shares
Outstanding
After
|
Reverse
Split
Ratio
|
||||||||||
As
of June 30, 2008:
|
||||||||||||
-
original shareholders
|
1,376,105 | (1) | 1,096,935 | 1.2545 | ||||||||
-
new investors,
|
3,720,293 | 3,720,293 | ||||||||||
other Total
|
5,096,398 | 4,817,228 | ||||||||||
As
of September 30, 2008:
|
||||||||||||
-
original shareholders
|
1,096,935 | 1,096,935 | ||||||||||
-
new investors,
|
6,997,842 | 6,997,842 | ||||||||||
other Total
|
8,094,237 | 8,094,237 | ||||||||||
As
of October 20, 2008:
|
||||||||||||
-
original shareholders
|
1,096,935 | 823,676 | 1.33177 | |||||||||
-
new investors,
|
7,307,165 | 7,307,165 | ||||||||||
other Total
|
8,403,560 | 8,130,841 | ||||||||||
As
of October 30, 2008 (closing date):
|
||||||||||||
-
original shareholders
|
823,676 | |||||||||||
-
new investors,
|
7,307,165 | |||||||||||
other Total
|
8,130,841 |
|
(1)
|
1,376,105
divided by 1.670705 equals 823,676.
|
Feature
|
BioDrain
Medical
|
Stryker
|
Cardinal
Health
|
DeRoyal
|
Dornoch
|
MD
Technologies
|
||||||
Portable to Bedside vs.
Fixed Installation
|
Fixed
|
Portable
|
Portable
|
Fixed
|
Portable
|
Fixed
|
||||||
Uses
Canisters
|
No
|
Yes
|
Yes
|
Yes
|
Yes
|
No
|
||||||
Secondary Installed Device
Required for Fluid Disposal
|
No
|
Yes
|
Yes
|
Yes
|
Yes
|
No
|
||||||
Numeric
Fluid Volume Measurement
|
Yes
|
Yes
|
No
|
No
|
Yes
|
Optional
|
||||||
Unlimited Fluid
Capacity
|
Yes
|
No
|
No
|
No
|
No
|
Yes
|
||||||
Installation
Requirements
|
||||||||||||
-
Water
|
No
|
Yes
|
Yes
|
Yes
|
Yes
|
No
|
||||||
-
Sewer
|
Yes
|
Yes
|
Yes
|
Yes
|
Yes
|
Yes
|
||||||
-
Vacuum
|
|
Yes
|
|
No
|
|
No
|
|
No
|
|
No
|
|
Yes
|
|
·
|
Minimal Human
Interaction. The wall-mounted FMS provides for a small internal
reservoir that keeps surgical waste isolated from medical personnel and
disposes the medical waste directly into the hospital sanitary sewer with
minimal medical personnel interaction. This minimal interaction is
facilitated by the automated electronic controls and computerized LCD
touch-screen allowing for simple and safe single touch operation of the
FMS.
|
|
·
|
Minimizes
Exposure. The FMS minimizes surgical team and cleaning crew
exposure to bloodborne pathogens, as the system is hands-free and fully
automated with electronic controls with regards to handling any waste
fluid. The FMS provides advanced fluid management technology in that it
eliminates the use of canisters, traditional or powered, for fluid
collection, is directly connected to the hospital sanitary sewer, provides
continuous flow of waste fluids from the operative field, allows
visualization of those fluids prior to disposal and provides measurement
of disposed fluids. It does not require any transport to and from the
operating room or any secondary procedure such as attachment to a
companion device for disposal of the waste fluids.
|
|
·
|
Fluid
Measurement. The FMS volume measurement allows for in-process,
accurate measurement of blood/saline suctioned during the operative
procedure, and eliminates much of the estimation of fluid loss currently
practiced in the operating room. This will be particularly important in
minimally invasive surgical procedures, where accounting for all fluids,
including saline added for the procedure, is vital to the operation. The
surgical team can view in real time the color of the extracted or
evacuated fluid through the viewing window on the FMS.
|
|
·
|
Disposable Cleaning
Kit. A single-use, disposable cleaning kit that is used for the
automated cleaning cycle at the conclusion of each procedure prepares the
FMS for the next use, reducing operating room turnover time. The cleaning
kit includes a BioDrain proprietary cleaning fluid for cleaning the
internal tubing, pathways and chamber within the FMS unit and a disposable
external manifold required for each surgical procedure. The cleaning
solution bottle is attached to the FMS with a cleaning fluid adapter which
is designed to mate with the special connector on the FMS. One manifold
will be supplied with each bottle of cleaning fluid, attached to the
bottle for user convenience in securing all consumables needed for each
use of the FMS. The disposable cleaning fluid bottle collapses at the end
of the cleaning cycle rendering it unusable, therefore, it cannot be
refilled with any other solution. The instructions for use clearly state
that the FMS cleaning fluid, and only the FMS cleaning fluid, must be used
with the FMS following each surgical case. The cleaning fluid should be a
substantial revenue generator for the life of the FMS.
|
|
·
|
Ease of Use.
The FMS simply connects to the existing suction tubing from the operative
field (causing no change to the current operative methods). Pressing the
START button on
the FMS touch screen causes the suction tip to operate similarly to
preexisting systems, thereby minimizing the learning curve for operation
at the surgical site.
|
·
|
Installation.
BioDrain will arrange installation of the FMS through a partnership or
group of partnerships. Such partnerships will include, but not be limited
to, distribution partners, manufacturer's representatives, hospital supply
companies and the like. We will train our partners and standardize the
procedure to ensure the seamless installation of our products. The FMS is
designed for minimal interruption of operating room and surgical room
utilization. Plug-and-play features of the design allow for almost
immediate connection and hook up to hospital utilities for wall-hung units
allowing for quick start-up post installation.
|
·
|
Sales Channel
Partners. The FMS will be sold to end-users through a combination
of independent stocking distributors, manufacturers’ representatives and,
possibly later, direct sales personnel. All personnel involved in direct
contact with the end-user will have extensive training and will be
approved by BioDrain. Exclusive agreements will be in place between
BioDrain and the sales channel partners outlining stocking expectations,
sales objectives, target accounts, and the like. Contractual agreements
with the sales channel partners will be reviewed on an annual basis and
could possibly be terminated at any time by BioDrain based on certain
specified conditions.
|
·
|
Competitive
Pricing. Estimated end-user pricing is expected to be in the range
of $12,000 - $15,000 list per system (one per operating room -
installation extra) and $15 - $20 per unit retail for the proprietary
cleaning kit to the U.S. hospital market. The distributor or channel
partner then sets the final retail price based on quantity discounts for
multiple installations.
|
|
·
|
Develop a complete line of
wall-installed fluid evacuation systems (“FMS”) for use in hospitals and
free standing surgery centers as well as clinics and physicians’
offices. Initially, we have developed the FMS to work in hospital
operating rooms and surgical centers. This device was developed for use
with the wall vacuum suction currently installed in hospitals.
Opportunities for future products include an FMS developed for
post-operation and recovery rooms with multiple inlet ports and multiple
volume measurements.
|
|
·
|
Provide products that greatly
reduce worker and patient exposure to harmful materials present in
infectious fluids and that contribute to an adverse working environment. As
one of the few stand-alone surgical fluid disposal systems directly
connected to the sanitary sewer, the FMS could advance the manner in which
such material is collected, measured and disposed of in operating rooms,
post-operating recovery, emergency rooms and intensive care settings by
eliminating the need to transport a device to the patient bedside and
remove it for emptying and cleaning at the end of the procedure. The cost
of such exposures, measured in terms of human suffering, disease
management costs, lost productivity, liability or litigation, will be,
when properly leveraged, the strongest motivating factor for facilities
looking at investing in the FMS line of
products..
|
|
·
|
Utilize experienced
independent distributors and manufacturers’ representatives of medical
products to achieve the desired market penetration. Contacts have
been established with several existing medical products distributors and
manufacturers’ representatives and interest has been generated regarding
the sales of the BioDrain FMS and cleaning kits. In addition to their
normal sales practices, the distributors will carry a significant
inventory of cleaning kits for their current customers and could purchase
an FMS for demonstration to new potential customers.
|
|
·
|
Continue to utilize operating
room consultants, builders and architects as referrals to hospitals and
day surgery centers. To date, referrals have been received from
this group resulting in several potential sales and a potential beta site.
These referrals have shortened the time frame for contacting and
demonstrating the FMS to potential customers as well as providing us with
valuable responses to the FMS from the customer base, the vast majority of
which have been extremely positive to
date.
|
|
·
|
Utilize a Medical Advisory
Board to assist in market penetration. We have a Medical Advisory
Board consisting of a respected surgeon, two operating room consultants
and a nurse anesthetist to assist us in understanding the needs of our
market and ways to better serve that market. From time to time executive
management may elect to change the composition of the Medical Advisory
Board, including but not limited to, expanding the size of the Medical
Advisory Board.
|
|
·
|
Employing
a lean operating structure, while utilizing the latest trends and
technologies in manufacturing and marketing, to achieve both market share
growth and projected profitability.
|
|
·
|
Providing
a leasing program and/or “pay per use” program as purchasing
alternatives.
|
|
·
|
Providing
service contracts to establish an additional revenue
stream.
|
|
·
|
Utilizing
the international manufacturing experience of our management team to
develop international sources of supply and manufacturing to take
advantage of the lower cost of labor and materials while still obtaining
excellent quality. While cost is not a major consideration in the roll-out
of leading edge products we believe that being a low cost provider will be
important over time.
|
|
·
|
Offering
an innovative warranty program that is contingent on the exclusive use of
our disposable cleaning kit to insure the success of our after-market
disposable products.
|
|
·
|
Direct Disposal Through the
Sanitary Sewer. In virtually all municipalities, the disposal of
liquid blood may be done directly to the sanitary sewer where it is
treated by the local waste management facility. This practice is approved
and recommended by the EPA. In most cases, these municipalities
specifically request that disposed bio-materials not be treated with any
known anti-bacterial agents such as glutalderhyde, as these agents not
only neutralize potentially infectious agents but also work to defeat the
bacterial agents employed by the waste treatment facilities themselves.
Disposal through this method is fraught with potential exposure to the
service workers, putting them at risk for direct contact with these
potentially infectious agents through spillage of the contents or via
splash when the liquid is poured into a hopper - a specially designated
sink for the disposal of infectious fluids. Once the infectious fluids are
disposed of into the hopper, the empty canister is sent to central
processing for re-sterilization (glass and certain plastics) or for
disposal in the biohazardous/infectious waste generated by the hospital
(red-bagged).
|
|
·
|
Conversion to Gel for Red-Bag
Disposal. In many hospital systems, the handling of liquid bodily
waste has become a liability issue due to worker exposure incidents and in
some cases has even been a point of contention during nurse contract
negotiations. Industry has responded to concerns of nurses over splash and
spillage contamination by developing a powder that, when added to the
fluid in the canisters, produces a viscous, gel-like substance that can be
handled more safely. After the case is completed and final blood loss is
calculated, a port on the top of each canister is opened and the powder is
poured into it. It takes several minutes for the gel to form, after which
the canisters are placed on a service cart and removed to the red-bag
disposal area for disposal with the other infectious waste. There are four
major drawbacks to this system:
|
o
|
It
does not ensure protection for healthcare workers, as there remains the
potential for splash when the top of the canister is
opened.
|
o
|
Based
on industry pricing data, the total cost per canister increases by
approximately $2.00.
|
o
|
Disposal
costs to the hospital increase dramatically as shipping, handling and
landfill costs are based upon weight rather than volume in most
municipalities. The weight of an empty 2,500 ml canister is approximately
one pound. A canister and its gelled contents weigh approximately 7.5
pounds.
|
o
|
The
canister filled with gelled fluid must be disposed; it cannot be cleaned
and re-sterilized for future use.
|
·
|
OSHA
(Occupational Safety and Health
Administration)
|
·
|
EPA
(Environmental Protection Agency)
|
·
|
DOT
(Department of Transportation)
|
·
|
JCAHO
(Joint Commission of Accreditation of
Hospitals)
|
·
|
NFPA
(National Fire Protection
Association)
|
·
|
AIA
(American Institute of Architects)
|
·
|
AORN
(Association of Operating Room
Nurses)
|
·
|
Specific
state, county, hospital or institution
guidelines
|
Name
|
Age
|
Position
Held
|
||
Lawrence
W. Gadbaw
|
72
|
Chairman
of the Board of Directors
|
||
Kevin
R. Davidson
|
50
|
President,
Chief Executive Officer, Chief Financial Officer and Director
|
||
Chad
A. Ruwe
|
45
|
Chief
Operating Officer and Director
|
||
Jess
R. Carsello
|
48
|
Vice
President of Sales
|
||
James
E. Dauwalter
|
58
|
Director
|
||
Peter
L. Morawetz
|
82
|
Director
|
||
Thomas
J. McGoldrick
|
68
|
Director
|
||
Andrew
P. Reding
|
40
|
Director
|
|
1)
|
had
any bankruptcy petition filed by or against any business of which such
person was a general partner or executive officer, either at the time of
the bankruptcy or within two years prior to that time,
|
|
2)
|
had
been convicted in a criminal proceeding and none of our directors or
executive officers is subject to a pending criminal proceeding,
|
|
3)
|
has
been subject to any order, judgment, or decree, not subsequently reversed,
suspended or vacated, of any court of competent jurisdiction, permanently
or temporarily enjoining, barring, suspending or otherwise limiting his
involvement in any type of business, securities, futures, commodities or
banking activities, or
|
|
4)
|
has
been found by a court of competent jurisdiction (in a civil action), the
Securities and Exchange Commission or the Commodity Futures Trading
Commission to have violated a federal or state securities or commodities
law, and the judgment has not been reversed, suspended, or vacated.
|
Non-
Equity
|
Nonquali-
fied
|
|||||||||||||||||||||||||||||
(3)
Stock
|
(4)
Option
|
Incentive
Plan
Compen-
|
Deferred
Compen-
sation
|
Total
|
||||||||||||||||||||||||||
Name and Principal Position
|
Year
|
Salary
|
Bonus
|
Awards
|
Awards
|
sation
|
Earnings
|
Compensation
|
||||||||||||||||||||||
Kevin R. Davidson
|
2009
|
$
|
170,000
|
$
|
-
|
$
|
150,000
|
$
|
-
|
$
|
-
|
$
|
320,000
|
|||||||||||||||||
President, Chief
|
2008
|
$
|
160,000
|
$
|
25,000
|
$
|
-
|
$
|
186,307
|
$
|
-
|
$
|
-
|
$
|
371,307
|
|||||||||||||||
Executive Officer and Chief Financial Officer
|
||||||||||||||||||||||||||||||
Chad A. Ruwe (1)
|
2009
|
$
|
135,000
|
$
|
-
|
$
|
100,000
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
235,000
|
|||||||||||||||
Chief Operating Officer
|
2008
|
$
|
80,375
|
$
|
15,000
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
95,375
|
|||||||||||||||
Kirsten Doerfert (2)
|
2009
|
$
|
115,208
|
$
|
-
|
$
|
37,500
|
$
|
-
|
$
|
152,708
|
|||||||||||||||||||
Vice President Sales and Marketing
|
2008
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
(1)
|
Mr.
Ruwe joined the Company as Executive Vice President of Operations in June
2008 and became Chief Operating Officer in 2009.
|
(2)
|
Ms.
Doerfert joined the Company in February 2009 and terminated her employment
on January 31, 2010.
|
(3)
|
Restricted
stock awards were granted to management and directors under the 2008
Equity Incentive Plan on August 24, 2009. The value of the restricted
stock was determined to be $.50 per common share on the date of the grant
as determined pursuant to FASB ASC 718 Compensation- Stock Compensation.
|
(4)
|
Represents
the full value of an option to purchase 80,000 shares at $.35 per share
that will be issued when the Company raises a minimum of $3 million in
additional equity. The value expressed represents the actual compensation
cost recognized during 2008 as determined pursuant to FASB ASC 718 Compensation- Stock Compensation utilizing
the assumptions discussed in Note 3, “Stockholders’ Deficit, Stock Options
and Warrants,” in the Notes to Financial Statements included in this
prospectus.
|
Option Awards
|
Stock Awards
|
||||||||||||||||||||
Equity
|
Equity
|
||||||||||||||||||||
Incentive
|
Incentive
|
||||||||||||||||||||
Number of
|
Number of
|
Plan
|
Plan
|
||||||||||||||||||
Securities
|
Securities
|
Awards;
|
Awards;
|
||||||||||||||||||
Underlying
|
Underlying
|
Option
|
Option
|
Number
|
Number
|
||||||||||||||||
Grant
|
Options
|
Options
|
Exercise
|
Expiration
|
of Shares
|
of Shares
|
|||||||||||||||
Date
|
Exercisable
|
Unexercisable
|
Price
|
Date
|
Vested
|
Unvested
|
|||||||||||||||
Kevin R. Davidson
|
6/5/2008
|
543,292 | $ | 0.01 |
6/5/2018
|
||||||||||||||||
6/11/2008
|
80,000 | $ | 0.35 |
6/11/2013
|
|||||||||||||||||
8/24/2009
|
300,000 | ||||||||||||||||||||
Chad A. Ruwe
|
6/16/2008
|
200,000 | 50,000 | $ | 0.35 |
6/16/2013
|
200,000 | ||||||||||||||
8/24/2009
|
|||||||||||||||||||||
Kirsten Doerfert
|
2/1/2009
|
60,000 | 40,000 | $ | 0.35 |
2/1/2014
|
75,000 | ||||||||||||||
8/24/2009
|
|
d.
|
any
breach by Employee of his fiduciary duties and obligations to us or any
act or omission of Employee constituting a breach of his obligations
contained in the confidentiality and non-competition agreements entered
into by and between the Company and the Employee;
and
|
Name (1)
|
Fees Earned
or Paid
in Cash
|
Stock
Awards
(2)
|
Option
Awards
(1)(2)
|
Total
($)
|
||||||||||||
Lawrence
W. Gadbaw
|
$ | 48,000 | $ | 5,728 | $ | 53,728 | ||||||||||
Peter
L. Morawetz
|
$ | 50,000 | $ | 22,658 | $ | 72,658 | ||||||||||
Thomas
J. McGoldrick
|
$ | 20,000 | $ | 20,000 | ||||||||||||
Andrew
P. Reding
|
$ | 10,000 | $ | 10,000 |
(1)
|
Mr.
Gadbaw received $2,000 per month as compensation for serving as Chairman
of the Board, $2,000 per month as payment under a Separation Agreement and
Release dated August 13, 2008 and an option to purchase 30,000 shares at
$.50 per share on November 13, 2009. The value of the option was
determined to be $5,728 in accordance with FASB ASC 718 Compensation-Stock Compensation using the
Black-Scholes option valuation model and, because the option was
immediately vested, this amount was expensed in full during fiscal 2009 in
accordance with FASB ASC 718 Compensation-Stock
Compensation.
|
(2)
|
Mr.
Morawetz received 100,000 shares of restricted stock on August 24, 2009,
with a value of $50,000, as compensation for his prior years’ service on
the Board. In addition, the Company agreed to grant Mr. Morawetz an option
to buy 75,000 shares at $.35 per share upon the Company raising an
additional $3 million in equity in return for his agreement to forgive
approximately $85,000 in consulting fees that had accrued in prior years.
The value of the option was determined to be $22,658 in accordance with
FASB ASC 718 Compensation-Stock
Compensation, using the Black-Scholes option valuation model
and this amount was expensed in full during fiscal 2009. Mr. McGoldrick
received 40,000 shares of restricted stock and Mr. Reding received 20,000
shares of restricted stock on August 24, 2009 as compensation for their
prior years’ service on the Board. The stock was determined to have a
value of $.50 per share or $20,000 and $10,000, respectively, for Mr.
McGoldrick and Mr. Reding.
|
·
|
Shares
of common stock resulting from conversion, as of October 19, 2009, of a
convertible bridge loan and accrued interest and penalties from seven
investors who loaned us $170,000 in July 2007. The note was converted into
620,095 shares of common stock and the accrued interest and penalties
was converted into 315,351 shares of common stock. The 315,351 shares are
not registered shares. The lenders also hold warrants to
purchase 620,095 shares of common stock at $.35 per share;
|
|
·
|
4,552,862
shares of common stock and 4,552,862 shares of common stock underlying
warrants (at an exercise price per share of $0.46) to 33 investors
pursuant to an equity private placement from June 2007 to October 2008 for
$0.35 per share for an aggregate of approximately $1.6 million;
|
|
·
|
547,285
shares of common stock and 136,429 warrants to purchase shares of common
stock to consultants who provided services in connection with such equity
private placement; and
|
|
·
|
Shares
of common stock issued pursuant to a binding term sheet with a consultant
pursuant to which the consultant would assist us in obtaining bridge
financing and subsequent equity financing and the consultant and its
assigns received 2,001,119 shares of common stock in satisfaction of such
obligation.
|
Name of Selling Shareholder
|
Number of
Shares
Owned
Before
Offering(1)
|
Number of
Shares
Underlying
Warrants,
Options
and
Convertible debt
Owned
Before
Offering
|
Number of
Shares
Offered in
this
Offering(1)
|
Number of
Shares
Owned
After
Offering(2)
|
Percentage
Owned
After
Offering(2)
|
|||||||||||||||
Caron
Partners LP(3) (25)(30)(31)
|
666,500 | 210,000 | 446,500 | 220,000 | 1.8 | % | ||||||||||||||
Marc
I. Abrams (25)(31)
|
57,142 | 28,571 | 57,142 | 0 | 0 | |||||||||||||||
Douglas
J. Gold (21) (25) (27)(31)
|
232,142 | 28,571 | 232,142 | 0 | 0 | |||||||||||||||
Stuart
A. Liner (25)(31)
|
142,858 | 71,429 | 142,858 | 0 | 0 | |||||||||||||||
Steven
M. Gold and Sheila A. Gold (25)(31)
|
142,858 | 71,429 | 142,858 | 0 | 0 | |||||||||||||||
Tangiers
Investors, L.P.(4) (25)(31)
|
285,714 | 142,857 | 285,714 | 0 | 0 | |||||||||||||||
Jerome
M. Cowan (25)(31)
|
142,858 | 71,429 | 142,858 | 0 | 0 | |||||||||||||||
Jeremy
Roll (25) (26)(3 1)
|
68,573 | 40,001 | 68,573 | 0 | 0 | |||||||||||||||
Bernard
Vosika and Twyla Vosika (25)(31)
|
142,858 | 71,429 | 142,858 | 0 | 0 | |||||||||||||||
Sally
Maslon & Naomi Maslon JTWROS (25)(31)
|
57,142 | 28,571 | 57,142 | 0 | 0 | |||||||||||||||
Michael
Sobeck (25)(31)
|
28,572 | 14,286 | 28,572 | 0 | 0 | |||||||||||||||
Cavalier
Consulting Corp.(5) (25)(31)
|
142,858 | 71,429 | 142,858 | 0 | 0 | |||||||||||||||
RP
Capital(6) (21) (25)(31)
|
326,848 | 142,857 | 326,848 | 0 | 0 | |||||||||||||||
Brian
Weitman (25)(31)
|
64,028 | 21,429 | 64,028 | 0 | 0 | |||||||||||||||
Bellajule
Partners LP(7) (25)(31)
|
173,858 | 71,429 | 173,858 | 0 | 0 | |||||||||||||||
Morris
Esquenazi (25(31))
|
200,000 | 100,000 | 200,000 | 0 | 0 | |||||||||||||||
Schwartz
Holding (25)(28)(31)
|
1,000,000 | 500,000 | 1,000,000 | 0 | 0 | |||||||||||||||
Jack
Farbman and Thelma Farbman (25)(31)(34)
|
313,000 | 130,000 | 200,000 | 113,0000 | * | |||||||||||||||
Morrie
R. Rubin (25)(31)
|
275,,000 | 50,000 | 100,000 | 175,0000 | 1.4 | % | ||||||||||||||
Lee
M. Terpstra and Orlando Stephenson (25)(30)(31)
|
200,000 | 100,000 | 200,000 | 0 | 0 | |||||||||||||||
Bernard
Puder Revocable Trust (25)(31)
|
860,000 | 430,000 | 860,000 | 0 | 0 | |||||||||||||||
Thomas
J. Klas (25)(31)
|
142,858 | 71,429 | 142,858 | 0 | 0 | |||||||||||||||
Chad
A. Ruwe(22) (25) (30)(31)
|
1,692,858 | 821,429 | 1,142,858 | 500,000 | (8) | 3.9 | % | |||||||||||||
Peter
Abramowicz (25)(31)
|
114,286 | 57,143 | 114,286 | 0 | 0 | |||||||||||||||
Scott
R. Storick (25)(31)
|
200,000 | 100,000 | 200,000 | 0 | 0 | |||||||||||||||
James R. Taylor, IV(25)(31)(33) | 1,342,858 | 771,429 | 1,142,858 | 200,000 | 1.6 | % | ||||||||||||||
Citigroup Global Markets Inc. as IRA Custodian FBO John D. Villas (25)(30)(31) | 242,858 | 121,429 | 142,858 | 100,000 | * | |||||||||||||||
Gregory
B. Graves (25)(30)(31)
|
125,714 | 62,857 | 85,714 | 40,000 | * | |||||||||||||||
James
E. Dauwalter Living Trust dated 12/11/01(9) (25) (29)(30)(31)(33)
|
1,822,858 | 1,001,429 | 1,142,858 | 680,000 | 5.2 | % | ||||||||||||||
Stan
Geyer Living Trust dated 10/15/2001, as amended, Stan Geyer & Beverly
Geyer, Trustees(10) (25)(31)
|
142,858 | 71,429 | 142,858 | 0 | 0 |
Name of Selling Shareholder
|
Number
of
Shares
Owned
Before
Offering(1)
|
Number of
Shares
Underlying
Warrants,
Options and Convertible debt Owned
Before
Offering
|
Number
of
Shares
Offered in
this
Offering(1)
|
Number of
Shares
Owned
After
Offering(2)
|
Percentage
Owned
After
Offering(2)
|
|||||||||||||||
Fenton
Fitzpatrick (25)(31)
|
17,142 | 8,571 | 17,142 | 0 | 0 | |||||||||||||||
Peter
Persad (25)(31)
|
142,858 | 71,429 | 142,858 | 0 | 0 | |||||||||||||||
Nimish
Patel(11) (21) (24)
|
526,789 | 45,595 | 503,601 | 23,188 | * | |||||||||||||||
Erick
Richardson(12) (21) (24)
|
513,921 | 45,595 | 490,733 | 23,188 | * | |||||||||||||||
Core
Fund Management, LP(13) (24)
|
457,512 | 182,381 | 364,762 | 92,750 | * | |||||||||||||||
James
Jensen(14) (24)
|
457,512 | 182,381 | 364,762 | 92,750 | * | |||||||||||||||
Steve
Andress(15) (24)
|
91,502 | 36,476 | 72,952 | 18,550 | * | |||||||||||||||
Kendall
Morrison(16) (24)
|
91,502 | 36,476 | 72,952 | 18,550 | * | |||||||||||||||
EGATNIV,
LLC(17) (24)
|
241,467 | 91,191 | 196,092 | 46,375 | * | |||||||||||||||
Thomas
Pronesti(23) (26)
|
55,964 | 55,964 | 0 | 0 | ||||||||||||||||
Craig
Kulman(23) (26)
|
38,821 | 38,821 | 0 | 0 | ||||||||||||||||
Kulman
IR LLC(1 8)(23) (26)(36)
|
225,000 | 125,000 | 100,000 | * | ||||||||||||||||
Cross
Street Partners, Inc.(19)(23) (26)(35)
|
525,000 | 150,000 | 125,000 | 400,000 | 3.3 | % | ||||||||||||||
Bill
Glaser(23) (26)
|
250,000 | 125,000 | 250,000 | 0 | 0 | |||||||||||||||
Ryan
Hong(21) (27)
|
57,404 | 57,404 | 0 | 0 | ||||||||||||||||
Richardson
& Patel, LLP(20) (27)
|
60,714 | 60,714 | 0 | 0 | ||||||||||||||||
Sean
Fitzpatrick (27)
|
150,000 | 150,000 | 0 | 0 | ||||||||||||||||
David
Baker (27)(32)
|
625,000 | 400,000 | 225,000 | 400,000 | 3.2 | % | ||||||||||||||
Si
Phillips (27)
|
50,000 | 50,000 | 0 | 0 | ||||||||||||||||
Cameron
Broumand (27)
|
35,000 | 35,000 | 0 | 0 | ||||||||||||||||
Sylvia
Karayan(21) (27)
|
10,000 | 10,000 | 0 | 0 | ||||||||||||||||
Jason
Cavalier (27)
|
15,000 | 15,000 | 0 | 0 | ||||||||||||||||
Greg
Suess (27)
|
104,114 | 104,114 | 0 | 0 | ||||||||||||||||
Ben
Padnos (27)
|
100,000 | 100,000 | 0 | 0 | ||||||||||||||||
Mark
Abdou (27)
|
32,907 | 32,907 | 0 | 0 | ||||||||||||||||
Addison
Adams(21) (27)
|
8,227 | 8,227 | 0 | 0 | ||||||||||||||||
Michael
Cavalier (27)
|
8,227 | 8,227 | 0 | 0 | ||||||||||||||||
Mick
Cavalier
|
8,227 | 8,227 | 0 | 0 | ||||||||||||||||
Francis
Chen (21) (27)
|
2,334 | 2,334 | 0 | 0 | ||||||||||||||||
Doug
Croxall (27)
|
6,170 | 6,170 | 0 | 0 | ||||||||||||||||
Jennifer
& Michael Donohue (21) (27)
|
28,009 | 28,009 | 0 | 0 | ||||||||||||||||
Dan
Estrin (27)
|
823 | 823 | 0 | 0 | ||||||||||||||||
Kevin
Friedmann(21) (27)
|
1,440 | 1,440 | 0 | 0 | ||||||||||||||||
Sylvia
Karayan(21) (27)
|
1,646 | 1,646 | 0 | 0 | ||||||||||||||||
Abdul
Ladha (27)
|
4,114 | 4,114 | 0 | 0 | ||||||||||||||||
Jody
Samuels(21) (27)
|
8,227 | 8,227 | 0 | 0 | ||||||||||||||||
Yossi
Stern (27)
|
10,284 | 10,284 | 0 | 0 | ||||||||||||||||
Steve
Yakubov
|
10,284 | 10,284 | 0 | 0 | ||||||||||||||||
TOTAL | 16,274,098 | 6,949,386 | 13,030,747 | 3,243,351 | 19.7 | % |
(23)
|
The
shareholder has assisted the Company in obtaining financing or investor
relations services.
|
(28)
|
The
natural person with voting and dispositive powers for this stockholder is
Charles I. Schwartz.
|
·
|
ordinary brokerage
transactions and transactions in which the broker-dealer solicits
purchasers;
|
·
|
block
trades in which the broker-dealer will attempt to sell the shares as agent
but may position and resell a portion of the block as principal to
facilitate the transaction;
|
·
|
purchases by a
broker-dealer as principal and resale by the broker-dealer for its
account;
|
·
|
an
exchange distribution in accordance with the rules of the applicable
exchange;
|
·
|
privately negotiated
transactions;
|
·
|
settlement of short
sales entered into after the effective date of the registration statement
of which this prospectus is a part; broker-dealers may agree with the
selling shareholders to sell a specified number of such shares at a
stipulated price per share; through the writing or settlement of options
or other hedging transactions, whether through an options exchange or
otherwise; a combination of any such methods of sale; or
|
·
|
any
other method permitted pursuant to applicable law.
|
|
•
|
Each
person known to us to beneficially own 5% or more of our common stock and
those shareholders who would beneficially own 5% or more of our common
stock except for a 61 day notice of intent to exercise warrants (see Note
11 of this beneficial ownership table);
|
|
•
|
Each
executive officer named in the Summary Compensation Table in this Report
are collectively referred to as the “Named Executive Officers;”
|
|
•
|
Each
of our directors; and
|
|
•
|
All
of our executive officers (as that term is defined under the rules and
regulations of the SEC) and directors as a group.
|
Name of Beneficial Owner
|
Amount and
Nature of
Beneficial
Ownership
|
Percent
of
Class
|
||||||
|
||||||||
Lawrence
W. Gadbaw (1)
|
169,563 | 1.4 | % | |||||
Kevin
R. Davidson (2)
|
876,725 | 7.0 | % | |||||
Chad
A. Ruwe (3)(11)
|
1,021,429 | 8.4 | % | |||||
Kirsten
Doerfert (14)
|
150,000 | 1.2 | % | |||||
Jess
Carsello (15)
|
8,332 | 0.1 | % | |||||
Peter
L. Morawetz (4)
|
211,245 | 1.8 | % | |||||
Thomas
J. McGoldrick (5)
|
67,447 | 0.6 | % | |||||
Andrew
P. Reding (6)
|
47,447 | 0.4 | % | |||||
James
Dauwalter Living Trust (9)(11)
|
1,051,429 | 8.6 | % | |||||
Carl
Schwartz (7)(11)
|
500,000 | 4.2 | % | |||||
Bernard
Puder Revocable Trust (8)
|
430,000 | 3.6 | % | |||||
James
R. Taylor IV (10) (11)
|
771,429 | 6.3 | % | |||||
Nimish
Patel (12)
|
710,780 | 5.9 | % | |||||
Erick
Richardson (13)
|
697,912 | 5.8 | % | |||||
Total
|
6,713,738 | 49.9 | % | |||||
All
directors and executive officers as a group
(9
persons)
|
3,453,617 | 26.4 | % |
|
(1)
|
Includes
139,563 shares of common stock and an option to purchase 30,000 shares of
common stock at a price of $.50 per share. Does not include an option to
purchase 160,000 shares of common stock at $.35 per shares to be issued
upon the Company raising an additional $3 million in equity.
|
|
(2)
|
Includes
(i) 33,433 shares of common stock, (ii) 300,000 shares of restricted stock
issued August 24, 2009 under the 2008 Equity Incentive Plan and (iii)
options to acquire up to an additional 543,292 shares of common stock of
the Company, all of which are presently exercisable. Does not include an
option to purchase 80,000 shares of common stock at $.35 per shares to be
issued upon the Company raising an additional $3 million in equity.
|
|
(3)
|
Includes
621,429 shares of common stock, 200,000 shares of restricted stock issued
August 24, 2009 under the 2008 Equity Incentive Plan and options to
acquire an additional 200,000 shares of common stock at $.35 per share
that are presently exercisable. Does not include options to purchase
50,000 shares of common stock at $.35 per share that are not exercisable
until achievement of certain performance targets as provided in Mr. Ruwe’s
employment agreement, and does not include warrants to purchase 621,429
shares of common stock that are not currently exercisable.
|
|
(4)
|
Includes
111,245 shares of common stock and 100,000 shares of restricted stock,
issued August 24, 2009 under the 2008 Equity Incentive Plan, but does not
include an option to purchase 75,000 shares of common stock at $.35 per
share to be issued upon the Company raising an additional $3 million in
equity.
|
|
(5)
|
Includes
3,506 shares of common stock and 40,000 restricted shares, issued August
24, 2009 under the 2008 Equity Incentive Plan, and an option to acquire up
to 23,941 shares of common stock, which are presently exercisable, granted
pursuant to a director stock option agreement by and between Mr.
McGoldrick and the Company
|
|
(6)
|
Includes
3,506 shares of common stock and 20,000 restricted shares, issued August
24, 2009 under the 2008 Equity Incentive Plan, and an option to acquire up
to 23,941 shares of common stock, which are presently exercisable, granted
pursuant to a director stock option agreement by and between Mr. Reding
and the Company.
|
|
(7)
|
Includes
500,000 shares of common stock but does not include 500,000 shares of
common stock underlying a warrant at $.46 per share that is not currently
exercisable.
|
|
(8)
|
Includes
430,000 shares of common stock but does not include 430,000 shares of
common stock underlying a warrant at $.46 per share that is not currently
exercisable.
|
|
(9)
|
Includes
771,429 shares of common stock but does not include 771,429 shares of
common stock underlying warrants at $.46 per share and $.65 per share that
are not exercisable. Includes 200,000 shares of common stock underlying a
$50,000 convertible debt agreement based upon an estimated conversion
price of $.25 per share. Also includes an option to purchase
30,000 shares of common stock and 50,000 restricted shares, issued August
24, 2009 under the 2008 Equity Incentive Plan, held by David Dauwalter,
the son of James Dauwalter. Does not include an option to purchase
20,000 shares of common stock held by David Dauwalter because such
option vests only upon achieving certain performance conditions and is,
therefore, not exercisable within 60 days. James Dauwalter disavows any
ownership or control over the shares and options held by David Dauwalter.
|
(10)
|
Includes
571,429 shares of common stock and 200,000 shares of common stock
underlying a $50,000 convertible debt agreement based upon an estimated
conversion price of $.25 per share but does not include 571,429 shares of
common stock underlying a warrant at $.46 per share that is not currently
exercisable.
|
(11)
|
These
warrants are fully vested. However, they include a clause that prohibits
the warrants to be exercised if it would cause the holdings of such equity
holder to be in excess of 4.99% of our total outstanding shares of common
stock. The warrant holder may amend the clause to eliminate this
requirement. However, such amendment will not take effect until the
61st
day after notice has been given. Consequently they cannot exercise their
warrants within 60 days of the current date, and those warrants are not
included in the total outstanding and percentage of outstanding shares.
|
(12)
|
Consists
of 665,185 shares of common stock, including 142,857 shares of common
stock held by RP Capital LLC, for which Nimish Patel and Erick Richardson
have shared voting and dispositive control, and 45,595 shares of common
stock underlying warrants. Does not include a warrant to purchase 142,857
shares of common stock held by RP Capital LLC because these warrants are
not exercisable within 60 days. Does not include 60,714 shares of common
stock held by Richardson & Patel LLP. The voting and dispositive
control of such shares are held by Mr. Douglas Gold.
|
(13)
|
Consists
of 652,317 shares of common stock, including 142,857 shares of common
stock held by RP Capital LLC, for which Nimish Patel and Erick Richardson
have shared voting and dispositive control, and 45,595 shares of common
stock underlying warrants. Does not include a warrant to purchase 142,857
shares of common stock held by RP Capital LLC because these warrants are
not exercisable within 60 days. Does not include 60,714 shares of common
stock held by Richardson & Patel LLP. The voting and dispositive
control of such shares are held by Mr. Douglas Gold.
|
(14)
|
Includes
a warrant to purchase 15,000 shares of common stock at $.46 per share, an
option to purchase 60,000 shares of common stock at $.35 per share and
75,000 restricted shares issued August 24, 2009 under the 2008 Equity
Incentive Plan. Does not include an option to purchase 40,000 shares of
common stock at $.35 per share that are not excercisable until achievement
of certain performance targets as provided in Ms. Doerfert’s employment
agreement. Ms. Doerfert terminated her employment on January 31, 2010.
|
(15)
|
Includes
an option to purchase 8,332 shares of common stock at $.50 per share,
under a 150,000 share stock option agreement issued to Mr. Carsello on
February 2, 2010, under the Company’s 2008 Equity Incentive
Plan. Does not include 141,688 shares of common stock under the
stock option agreement that have not vested. The option vests
at 4,167 shares per month for the first 35 months of employment and 4,190
shares in month 36.
|
Number of
securities to be
issued upon
exercise of
outstanding
restricted stock,
warrants and options
|
Weighted-average
exercise price of
outstanding
options,
warrants
|
Number of
securities
remaining
available for future
issuance under
equity
compensation
plans (excluding
securities reflected
in column (a))
|
||||||||||
(a)
|
(b)
|
(c)
|
||||||||||
Equity
compensation plans approved by security holders (1)
|
935,107
|
$
|
0.367
|
40,298
|
||||||||
Equity
compensation plans not approved by security holders (2)
|
1,396,174
|
$
|
0.237
|
-
|
||||||||
TOTAL
|
2,331,281
|
$
|
0.247
|
40,298
|
(1)
|
Includes
816,900 shares of restricted stock and 18,207 warrant shares issued under
the 2008 Equity Incentive Plan.
|
|
(2)
|
The
Company issued stock options to purchase 1,291,174 shares to employees and
directors prior to the adoption of the 2008 Equity Incentive Plan and
stock options to purchase 105,000 shares outside of the 2008 Equity
Incentive Plan after the Plan was adopted.
|
Conversion
Price 0.274151 shares of:
|
||||||||
Name
|
Amount
|
Stock
|
||||||
Core
Fund Mgmt LP
|
$ | 50,000 | 182,381 | |||||
C.
James Jensen
|
50,000 | 182,381 | ||||||
Steve
Andress
|
10,000 | 36,476 | ||||||
Kendall
Morrison
|
10,000 | 36,476 | ||||||
EGATNIV,
LLC
|
25,000 | 91,191 | ||||||
Erick
Richardson
|
12,500 | 45,595 | ||||||
Nimish
Patel
|
12,500 | 45,595 | ||||||
Total
|
$ | 170,000 | 620,095 |
(1)
|
has
not been indemnified by another organization or employee benefit plan for
the same judgments, penalties, fines, including, without limitation,
excise taxes assessed against the person with respect to an employee
benefit plan, settlements, and reasonable expenses, including attorneys’
fees and disbursements, incurred by the person in connection with the
proceeding with respect to the same acts or
omissions;
|
(2)
|
acted
in good faith;
|
(3)
|
received
no improper personal benefit and Section 302A.255, if applicable, has been
satisfied;
|
(4)
|
in
the case of a criminal proceeding, had no reasonable cause to believe the
conduct was unlawful; and
|
(5)
|
in
the case of acts or omissions occurring in the person’s performance in the
official capacity of director or, for a person not a director, in the
official capacity of officer, board committee member or employee,
reasonably believed that the conduct was in the best interests of the
corporation or, in the case of performance by a director, officer or
employee of the corporation involving service as a director, officer,
partner, trustee, employee or agent of another organization or employee
benefit plan, reasonably believed that the conduct was not opposed to the
best interests of the corporation. If the person’s acts or omissions
complained of in the proceeding relate to conduct as a director, officer,
trustee, employee, or agent of an employee benefit plan, the conduct is
not considered to be opposed to the best interests of the corporation if
the person reasonably believed that the conduct was in the best interests
of the participants or beneficiaries of the employee benefit plan.
|
(1)
|
by
the board by a majority of a quorum, if the directors who are at the time
parties to the proceeding are not counted for determining either a
majority or the presence of a
quorum;
|
(2)
|
if
a quorum under clause (1) cannot be obtained, by a majority of a committee
of the board, consisting solely of two or more directors not at the time
parties to the proceeding, duly designated to act in the matter by a
majority of the full board including directors who are
parties;
|
(3)
|
if
a determination is not made under clause (1) or (2), by special legal
counsel, selected either by a majority of the board or a committee by vote
pursuant to clause (1) or (2) or, if the requisite quorum of the full
board cannot be obtained and the committee cannot be established, by a
majority of the full board including directors who are
parties;
|
(4)
|
if
a determination is not made under clauses (1) to (3), by the affirmative
vote of the shareholders required by Section 302A.437 of the Minnesota
Statutes, but the shares held by parties to the proceeding must not be
counted in determining the presence of a quorum and are not considered to
be present and entitled to vote on the determination;
or
|
(5)
|
if
an adverse determination is made under clauses (1) to (4) or under
paragraph (b), or if no determination is made under clauses (1) to (4) or
under paragraph (b) within 60 days after (i) the later to occur of the
termination of a proceeding or a written request for indemnification to
the corporation or (ii) a written request for an advance of expenses, as
the case may be, by a court in this state, which may be the same court in
which the proceeding involving the person’s liability took place, upon
application of the person and any notice the court requires. The person
seeking indemnification or payment or reimbursement of expenses pursuant
to this clause has the burden of establishing that the person is entitled
to indemnification or payment or reimbursement of
expenses.
|
Page
|
||||
Financial
Statements:
|
||||
Report
of Independent Registered Public Accounting Firm
|
F-1
|
|||
Balance
Sheets
|
F-2
|
|||
Statements
of Operations
|
F-3
|
|||
Statements
of Changes in Stockholders’ Deficit
|
F-4
|
|||
Statements
of Cash Flows
|
F-5
|
|||
Notes
to Financial Statements
|
F-6
|
December
31,
|
December
31,
|
|||||||
2009
|
2008
|
|||||||
ASSETS
|
||||||||
Current Assets: | ||||||||
Cash
|
$ | 16,632 | $ | 463,838 | ||||
Accounts
receivable
|
15,737 | - | ||||||
Prepaid
expense and other assets
|
3,801 | 7,974 | ||||||
Restricted
cash in escrow (See Note 4)
|
103,333 | 163,333 | ||||||
Total
Current Assets
|
139,503 | 635,145 | ||||||
Fixed
assets, net
|
9,260 | 11,689 | ||||||
Intangibles,
net
|
141,532 | 142,145 | ||||||
Total
Assets
|
$ | 290,295 | $ | 788,979 | ||||
LIABILITIES AND SHAREHOLDERS'
DEFICIT
|
||||||||
Current
Liabilities:
|
||||||||
Current
portion of bank debt (See Note 8)
|
$ | 13,620 | $ | 17,620 | ||||
Current
portion of convertible debt
|
50,000 | 170,000 | ||||||
Accounts
payable
|
814,137 | 497,150 | ||||||
Shares
due investors under registration payment arrangement
|
355,124 | - | ||||||
Accrued
expenses
|
201,490 | 305,248 | ||||||
Convertible
debenture
|
10,000 | 10,000 | ||||||
Total
Current Liabilities
|
1,444,371 | 1,000,018 | ||||||
Long
term debt and convertible debt, net of discounts of $44,873 and $26,157
(See Note 8)
|
116,108 | 98,406 | ||||||
Liability
for equity-linked financial instruments (See Note 11)
|
1,071,847 | - | ||||||
Shareholders
’ Deficit:
|
||||||||
Common
stock, par value $.01, 40,000,000 authorized, 11,383,121 and 8,130,841
outstanding
|
113,831 | 81,308 | ||||||
Additional
paid-in capital
|
3,573,506 | 2,753,039 | ||||||
Deficit
accumulated during development stage
|
(6,029,368 | ) | (3,143,792 | ) | ||||
Total
Shareholder' Deficit
|
(2,342,031 | ) | (309,445 | ) | ||||
Total
Liabilities and Shareholders' Deficit
|
$ | 290,295 | $ | 788,979 |
Period
From
|
||||||||||||
April 23,
2002
|
||||||||||||
(Inception)
|
||||||||||||
Twelve Months Ended
December 31,
|
To
December
31,
|
|||||||||||
2009
|
2008
|
2009
|
||||||||||
Revenue
|
$
|
15,737
|
$
|
-
|
$
|
15,737
|
||||||
Cost
of goods sold
|
7,000
|
7,000
|
||||||||||
Gross
margin
|
8,737
|
-
|
8,737
|
|||||||||
General
and administrative expense
|
1,598,286
|
1,316,398
|
4,028,427
|
|||||||||
Operations
expense
|
447,000
|
321,205
|
900,874
|
|||||||||
Sales
and marketing expense
|
407,101
|
35,682
|
456,176
|
|||||||||
Interest
expense
|
78,938
|
89,343
|
289,640
|
|||||||||
Loss
(gain) on valuation of equity-linked financial instruments
|
369,642
|
-
|
362,988
|
|||||||||
Total
expense
|
2,900,967
|
1,762,628
|
6,038,105
|
|||||||||
Net
loss available to common shareholders
|
$
|
2,892,230
|
$
|
1,762,628
|
$
|
6,029,368
|
||||||
Loss
per common share basic and diluted
|
$
|
0.31
|
$
|
0.41
|
$
|
2.56
|
||||||
Weighted
average shares used in computation, basic and diluted
|
9,475,369
|
4,335,162
|
2,355,376
|
Shares
|
Amount
|
Paid
in Capital
|
Deficit
|
Total
|
||||||||||||||||
Issuance
of common stock 9/1/02, $.0167 (1)
|
598,549
|
$
|
5,985
|
$
|
4,015
|
$
|
-
|
$
|
10,000
|
|||||||||||
-
|
||||||||||||||||||||
Issuance
of common stock 10/23/02, $1.67/share
|
2,993
|
30
|
4,970
|
5,000
|
||||||||||||||||
Net
loss
|
(51,057
|
)
|
(51,057
|
)
|
||||||||||||||||
Balance
12/31/02
|
601,542
|
$
|
6,015
|
$
|
8,985
|
$
|
(51,057
|
)
|
$
|
(36,057
|
)
|
|||||||||
Issuance
of common stock 2/12/03, $.0167 (2)
|
23,942
|
239
|
161
|
400
|
||||||||||||||||
Issuance
of common stock 6/11&12,$1.67 (3)
|
21,548
|
216
|
34,784
|
35,000
|
||||||||||||||||
Net
Loss
|
(90,461
|
)
|
(90,461
|
)
|
||||||||||||||||
Balance
12/31/03
|
647,032
|
$
|
6,470
|
$
|
43,930
|
$
|
(141,518
|
)
|
$
|
(91,118
|
)
|
|||||||||
Issuance
of common stock 5/25/04, $.0167 (4)
|
6,567
|
66
|
44
|
110
|
||||||||||||||||
Net
Loss
|
(90,353
|
)
|
(90,353
|
)
|
||||||||||||||||
Balance
12/31/04
|
653,599
|
$
|
6,536
|
$
|
43,974
|
$
|
(231,871
|
)
|
$
|
(181,361
|
)
|
|||||||||
Issuance
of common stock 12/14/05, $.0167 (5)
|
14,964
|
150
|
100
|
250
|
||||||||||||||||
Vested
stock options and warrants
|
2,793
|
2,793
|
||||||||||||||||||
Net
Loss
|
(123,852
|
)
|
(123,852
|
)
|
||||||||||||||||
Balance
12/31/05
|
668,563
|
$
|
6,686
|
$
|
46,867
|
$
|
(355,723
|
)
|
$
|
(302,170
|
)
|
|||||||||
Issuance
of common stock 5/16 & 8/8, $.0167 (6)
|
86,869
|
869
|
582
|
1,451
|
||||||||||||||||
Issuance
of common stock 10/19 & 23, $.0167 (7)
|
38,906
|
389
|
261
|
650
|
||||||||||||||||
Issuance
of common stock 12/01, $1.67 (8)
|
28,739
|
287
|
44,523
|
44,810
|
||||||||||||||||
Vested
stock options and warrants
|
13,644
|
13,644
|
||||||||||||||||||
Net
Loss
|
(273,026
|
)
|
(273,026
|
)
|
||||||||||||||||
Balance
12/31/06
|
823,077
|
$
|
8,231
|
$
|
105,877
|
$
|
(628,749
|
)
|
$
|
(514,641
|
)
|
|||||||||
Issuance
of common stock 1/30/07 @ 1.67 (9)
|
599
|
6
|
994
|
1,000
|
||||||||||||||||
Value
of equity instruments issued with debt
|
132,938
|
132,938
|
||||||||||||||||||
Capital
contributions resulting from waivers of debt
|
346,714
|
346,714
|
||||||||||||||||||
Vested
stock options and warrants
|
73,907
|
73,907
|
||||||||||||||||||
Net
loss
|
(752,415
|
)
|
(752,415
|
)
|
||||||||||||||||
Balance
12/31/07
|
823,676
|
$
|
8,237
|
$
|
660,430
|
$
|
(1,381,164
|
)
|
$
|
(712,497
|
)
|
|||||||||
Issuance
of common stock 6/11 to 9/30, $.35 (10)
|
4,552,862
|
45,528
|
1,547,974
|
1,593,502
|
||||||||||||||||
Shares
issued to finders, agents and attorneys
|
2,012,690
|
20,127
|
(20,127
|
)
|
-
|
|||||||||||||||
Shares
issued to pay direct legal fees
|
285,714
|
2,857
|
(2,857
|
)
|
||||||||||||||||
Issuance
of common due to antidilution provisions
|
205,899
|
2,059
|
(2,059
|
)
|
-
|
|||||||||||||||
Shares
issued to pay investor relations services 6/23/08, $.35
|
250,000
|
2,500
|
85,000
|
87,500
|
||||||||||||||||
Vested
stock options and warrants
|
354,994
|
354,994
|
||||||||||||||||||
Capital
contributions resulting from conversion of accrued liabilities
|
129,684
|
129,684
|
||||||||||||||||||
Net
loss
|
(1,762,628
|
)
|
(1,762,628
|
)
|
||||||||||||||||
Balance
12/31/08
|
8,130,841
|
$
|
81,308
|
$
|
2,753,039
|
$
|
(3,143,792
|
)
|
$
|
(309,445
|
)
|
|||||||||
Cumulative
effect of adoption of EITF 07-5
|
(486,564
|
)
|
6,654
|
(479,910
|
)
|
|||||||||||||||
Vested
stock options and warrants
|
111,835
|
111,835
|
||||||||||||||||||
Shares
issued 3/20/09 to pay for fund raising
|
125,000
|
1,250
|
(1,250
|
)
|
-
|
|||||||||||||||
Shares
issued under PPM in April 2009, $.50
|
700,000
|
7,000
|
343,000
|
350,000
|
||||||||||||||||
Shares
issued under PPM in May 2009, $.50
|
220,000
|
2,200
|
107,800
|
110,000
|
||||||||||||||||
Shares
issued under PPM in June 2009, $.50
|
50,000
|
500
|
24,500
|
25,000
|
||||||||||||||||
Shares
issued under PPM in August 2009, $.50
|
80,000
|
800
|
39,200
|
40,000
|
||||||||||||||||
Shares
issued under PPM in September 2009, $.50
|
150,000
|
1,500
|
73,500
|
75,000
|
||||||||||||||||
Shares
issued to directors, management and consultant in August 2009, $.50
|
797,810
|
7,978
|
390,927
|
398,905
|
||||||||||||||||
Shares
issued to finder in September 2009, $.50
|
100,000
|
1,000
|
49,000
|
50,000
|
||||||||||||||||
Shares
issued under PPM in November 2009, $.50
|
50,000
|
500
|
24,500
|
25,000
|
||||||||||||||||
Capital
contributions resulting from conversion of accrued liabilities
|
84,600
|
84,600
|
||||||||||||||||||
Value
of equity-linked financial instruments issued in connection with PPMs
|
(222,296
|
)
|
(222,296
|
)
|
||||||||||||||||
Value
of equity instruments issued with debt
|
30,150
|
30,150
|
||||||||||||||||||
Shares
issued to consultant for fund raising
|
30,000
|
300
|
(300
|
)
|
-
|
|||||||||||||||
Shares
issued upon conversion of debt and interest, $.27
|
935,446
|
9,355
|
247,099
|
256,454
|
||||||||||||||||
Shares
issued upon conversion of shareholder note, $.35
|
14,024
|
140
|
4,766
|
4,906
|
||||||||||||||||
Net
Loss
|
$
|
(2,892,230
|
)
|
(2,892,230
|
)
|
|||||||||||||||
Balance
12/31/09
|
11,383,121
|
$
|
113,831
|
$
|
3,573,506
|
$
|
(6,029,368
|
)
|
$
|
(2,342,021
|
)
|
(1)
|
Founders
shares, 1,000,000 pre-split
|
(2)
|
23,492
(40,000 pre-split) shares valued at $.0167 per share as compensation for
loan guarantees by management
|
(3)
|
Investment
including 670 shares issued as a 10% finders fee
|
(4)
|
For
payment of patent legal fees
|
(5)
|
Compensation
for loan guarantees by management
|
(6)
|
For
vendor contractual consideration
|
(7)
|
Employment
agreements
|
(8)
|
Investment
|
(9)
|
Conversion
of convertible notes by management
|
(10)
|
Investment,
"October 2008 financing".
|
April 23,
|
||||||||||||
2002
|
||||||||||||
Twelve Months
|
(Inception)
|
|||||||||||
Ended
December 31,
|
To December 31,
|
|||||||||||
2009
|
2008
|
2009
|
||||||||||
Cash
flow from operating activities:
|
||||||||||||
Net
loss
|
$
|
(2,892,230
|
)
|
$
|
(1,762,628
|
)
|
$
|
(6,029,368
|
)
|
|||
Adjustments
to reconcile net loss to
|
||||||||||||
net
cash used in operating activities:
|
||||||||||||
Depreciation
|
3,042
|
569
|
3,961
|
|||||||||
Vested
stock options and warrants
|
111,835
|
354,994
|
557,153
|
|||||||||
Stock
issued for management and consulting services
|
448,905
|
87,500
|
536,405
|
|||||||||
Stock
based registration payments
|
355,124
|
355,124
|
||||||||||
Conversion
of accrued liabilites to capital
|
84,600
|
129,684
|
560,998
|
|||||||||
Amortization
of debt discount
|
11,435
|
38,948
|
118,216
|
|||||||||
Loss
on valuation of equity-linked instruments
|
369,642
|
-
|
362,988
|
|||||||||
Changes
in assets and liabilities:
|
||||||||||||
Accounts
receivable
|
(15,737
|
)
|
-
|
(15,737
|
)
|
|||||||
Prepaid
expense and other
|
4,173
|
(3,417
|
)
|
(3,801
|
)
|
|||||||
Notes
payable to shareholders
|
(4,000
|
)
|
-
|
(14,973
|
)
|
|||||||
Accounts
payable
|
316,987
|
290,003
|
814,137
|
|||||||||
Accrued
expenses
|
(103,761
|
)
|
(36,181
|
)
|
201,491
|
|||||||
Net
cash used in operating activities:
|
(1,309,985
|
)
|
(900,528
|
)
|
(2,553,390
|
)
|
||||||
Cash
flow from investing activities:
|
||||||||||||
Purchase
of fixed assets
|
-
|
(12,258
|
)
|
(12,258
|
)
|
|||||||
Purchase
of intangibles
|
- |
(29,599
|
)
|
(142,495
|
)
|
|||||||
Net
cash used in investing activities
|
-
|
(41,857
|
)
|
(154,753
|
)
|
|||||||
Cash
flow from financing activities:
|
||||||||||||
Proceeds
from long term debt
|
100,000
|
-
|
521,505
|
|||||||||
Principal
payments on long term debt
|
(183,581
|
)
|
(28,125
|
)
|
(271,930
|
)
|
||||||
Restricted
cash in escrow
|
60,000
|
(163,333
|
)
|
(103,333
|
)
|
|||||||
Debt
converted to common stock
|
174,000
|
-
|
174,000
|
|||||||||
Accrued
interest converted to stock
|
87,360
|
- |
87,360
|
|||||||||
Issuance
of common stock
|
625,000
|
1,593,502
|
2,317,173
|
|||||||||
Net
cash provided by financing activities
|
862,779
|
1,402,044
|
2,724,775
|
|||||||||
Net
increase (decrease) in cash
|
(447,206
|
)
|
459,659
|
16,632
|
||||||||
Cash
at beginning of period
|
463,838
|
4,179
|
-
|
|||||||||
Cash
at end of period
|
$
|
16,632
|
$
|
463,838
|
$
|
16,632
|
Years
|
|||
Computers
and office equipment
|
3
|
||
Furniture
and fixtures
|
5
|
Stock Options (1)
|
Warrants (1)
|
|||||||||||||||
Number of
Shares
|
Average
Exercise
Price
|
Number of
Shares
|
Average
Exercise
Price
|
|||||||||||||
Outstanding
at December 31, 2005
|
17,956
|
$
|
1.67
|
20,950
|
$
|
2.62
|
||||||||||
Issued
|
23,942
|
1.67
|
71,826
|
0.85
|
||||||||||||
Outstanding
at December 31, 2006
|
41,898
|
$
|
1.67
|
92,776
|
$
|
1.25
|
||||||||||
Issued
|
5,984
|
1.67
|
28,502
|
0.35
|
||||||||||||
Outstanding
at December 31, 2007
|
47,882
|
$
|
1.67
|
121,278
|
$
|
1.04
|
||||||||||
Issued
|
1,243,292
|
0.20
|
5,075,204
|
0.45
|
||||||||||||
Expired
|
(11,971
|
)
|
3.76
|
|||||||||||||
Outstanding
at December 31, 2008
|
1,291,174
|
$
|
0.26
|
5,184,511
|
$
|
0.45
|
||||||||||
Issued
|
205,000
|
0.37
|
2,188,302
|
0.65
|
||||||||||||
Outstanding
at December 31, 2009
|
1,496,174
|
$
|
0.27
|
7,372,813
|
$
|
0.49
|
(1)
|
Adjusted
for the reverse stock splits in total at June 6, 2008 and October 20,
2008. There were no options or warrants exercised in the periods.
|
Year
|
Options
|
Fair Value
|
Fair value vested
|
|||||||||
2005
|
17,956
|
$
|
0.671
|
$
|
1,673
|
|||||||
2006
|
23,942
|
$
|
0.682
|
$
|
12,919
|
|||||||
2007
|
5,984
|
$
|
0.687
|
$
|
71,038
|
|||||||
2008
|
1,243,292
|
$
|
0.232
|
$
|
220,287
|
|||||||
2009
|
205,000
|
$
|
0.243
|
$
|
52,272
|
|||||||
Total
|
1,496,174
|
$
|
0.207
|
$
|
358,189
|
Range of Exercise Prices
|
Shares
|
Weighted
Average
Remaining
Life
|
||||||
Options
|
||||||||
$0.01
|
|
543,292
|
$
|
8.43
|
||||
$0.35
|
875,000
|
3.61
|
||||||
$0.50
|
30,000
|
2.87
|
||||||
$1.67
|
47,882
|
1.50
|
||||||
Total
|
1,496,174
|
|||||||
Warrants
|
||||||||
$0.02
|
71,826
|
$
|
4.45
|
|||||
$0.35
|
798,597
|
2.40
|
||||||
$0.46
|
4,972,498
|
1.62
|
||||||
$0.65
|
1,485,000
|
2.48
|
||||||
$1.67
|
44,892
|
1.69
|
||||||
Total
|
7,372,813
|
Year
|
Shares
|
Price
|
||||||
2005
|
17,956
|
$
|
1.67
|
|||||
2006
|
23,942
|
1.67
|
||||||
2007
|
5,984
|
.35-1.67
|
||||||
2008
|
1,243,292
|
.01-.35
|
||||||
2009
|
205,000
|
.35-.50
|
||||||
Total
|
1,496,174
|
$
|
.01-$1.67
|
|||||
Warrants:
|
||||||||
Year
|
Shares
|
Price
|
||||||
2005
|
8,979
|
$
|
1.67
|
|||||
2006
|
71,826
|
.02-1.67
|
||||||
2007
|
28,502
|
.35
|
||||||
2008
|
5,075,204
|
.02-.46
|
||||||
2009
|
2,188,302
|
.35-.65
|
||||||
Total
|
7,372,813
|
$
|
.02-$1.67
|
From
|
||||||||||||
Twelve Months Ended
|
April 23, 2002
|
|||||||||||
December 31,
|
(Inception) To
|
|||||||||||
2009
|
2008
|
December 31, 2009
|
||||||||||
Numerator
|
||||||||||||
Net
Loss available in basic and diluted calculation
|
$
|
2,892,230
|
$
|
1,762,628
|
$
|
6,029,368
|
||||||
Denominator
|
|
|||||||||||
Weighted
average common shares oustanding-basic
|
9,475,369
|
4,335,162
|
2,355,376
|
|||||||||
Effect
of dilutive stock options and warrants (1)
|
-
|
-
|
-
|
|||||||||
Weighted
average common shares outstanding-diluted
|
9,475,369
|
4,335,162
|
2,355,376
|
|||||||||
Loss
per common share-basic and diluted
|
$
|
0.31
|
$
|
0.41
|
$
|
2.56
|
December 31,
|
December 31 ,
|
|||||||
2009
|
2008
|
|||||||
Deferred
Tax Asset:
|
||||||||
Net
Operating Loss
|
$
|
1,278,000
|
$
|
747,000
|
||||
Total
Deferred Tax Asset
|
1,278,000
|
747,000
|
||||||
Less
Valuation Allowance
|
1,278,000
|
747,000
|
||||||
Net
Deferred Income Taxes
|
$
|
—
|
$
|
—
|
December 31,
2009
|
December 31,
2008
|
|||||||
Notes
payable to seven individuals due April 2008 including 8% fixed interest.
The notes were convertible into 620,095 shares of the Company’s common
stock and automatically converted as of October 19, 2009, the effective
date of the Company’s registration statement.
|
$
|
-
|
$
|
170,000
|
||||
Note
payable to bank in monthly installments of $1,275/including variable
interest at 2% above the prevailing prime rate (3.25% at December 31,
2008) to August 2011 when the remaining balance is payable. The note is
personally guaranteed by former executives of the Company.
|
24,601
|
38,183
|
||||||
Notes
payable to two individuals, net of discounts of $17,438 and $25,487 with
interest only payments at 12% to March 2012 when the remaining balance is
payable. The notes are convertible into 285,715 shares of stock in the
Company at $.35 per share.
|
82,562
|
73,843
|
||||||
Note
payable issued on October 26, 2009 to the parents of one our officers, net
of a $27,435 discount, with interest at 8% to October 26, 2011 and
convertible into 200,000 shares of common stock at $.50 per share.
|
72,565
|
- | ||||||
Notes
payable to four shareholders of the Company that are overdue. The notes
converted into 11,432 shares of stock in the Company at $.35 per share on
October 31, 2009.
|
-
|
4,000
|
||||||
Total
|
179,728
|
286,026
|
||||||
Less
amount due within one year
|
63,620
|
187,620
|
||||||
Long-Term
Debt
|
$
|
116,108
|
$
|
98,406
|
2010 -
|
$
|
73,620
|
||
2011 -
|
$
|
60,981
|
||
2012 -
|
$
|
100,000
|
||
2013 -
|
$
|
0
|
||
2014
|
$
|
0
|
2010
|
29,000
|
|||
2011
|
30,000
|
|||
2012
|
30,000
|
|||
2013
|
26,000
|
|||
2014
|
0
|
Stock
price
|
$.35
to $.50
|
|
Exercise
price
|
$.46
to $.65
|
|
Expected
life
|
2.00
to 3.00 years
|
|
Expected
volatility
|
63%
to 66%
|
|
Assumed
dividend rate
|
-%
|
|
Risk
free interest rate
|
.895%
to 1.375%
|
Initial
|
Annual
|
Value at
|
||||||||||
Value
|
Gain (Loss)
|
12/31/2009
|
||||||||||
January
1, 2009 Adoption
|
$
|
479,910
|
$
|
(390,368
|
)
|
$
|
870,278
|
|||||
Warrants
issued in quarter ended 6/30/09
|
169,854
|
20,847
|
149,007
|
|||||||||
Warrants
issued in quarter ended 9/30/09
|
39,743
|
(738
|
)
|
40,481
|
||||||||
Warrants
issued in quarter ended 12/31/09
|
12,698
|
617
|
12,081
|
|||||||||
Total
|
$
|
702,205
|
$
|
(369,642
|
)
|
$
|
1,071,847
|