Delaware
|
13-3301899
|
(State
or other jurisdiction of incorporation or organization)
|
(I.R.S.
Employer Identification No.)
|
|
Page
|
Item
1. Financial Statements
|
|
F-1
|
|
F-2
|
|
F-3
to F-10
|
|
F-11
to F12
|
|
F-13
to F-19
|
|
3
|
|
Item
3. Controls and Procedures
|
8
|
|
|
PART
II Other Information
|
|
|
|
Item
1. Legal Proceedings
|
9
|
9
|
|
Item
3. Defaults Upon Senior Securities
|
10
|
10
|
|
Item
5. Other Information
|
10
|
Item
6. Exhibits
|
10
|
|
|
11
|
Current
assets
|
|
|||
|
|
|||
Cash
and cash equivalents
|
$ |
871,987
|
||
Prepaid
services and other current assets (Note 1)
|
33,921
|
|||
Salary
advance (Note 1)
|
3,000
|
|||
|
||||
Total
current assets
|
908,908
|
|||
|
||||
Furniture
and equipment, net of accumulated depreciation of $21,544 (Note
2)
|
26,553
|
|||
Deposits
and other assets (Note 1)
|
2,260 | |||
|
||||
Total
assets
|
$ |
937,721
|
||
|
||||
Liabilities
and Stockholders' Equity
|
||||
Current
liabilities
|
||||
Accounts
payable and accrued liabilities (Note 4)
|
$ |
664,820
|
||
Total
current liabilities
|
664,820
|
|||
|
||||
Commitments
and Contingencies
|
-
|
|||
|
||||
Stockholders'
Equity
|
||||
Preferred
stock, $0.001 par value:
|
||||
10,000,000 shares authorized, no shares issued and
outstanding
|
-
|
|||
Common
stock, $0.001 par value; 250,000,000 shares
authorized;
|
||||
114,322,539 shares issued and outstanding at September 30, 2007
(Note
6)
|
114,323
|
|||
Additional
paid-in capital
|
17,858,988
|
|||
Deficit
accumulated during the development stage
|
(17,700,410
|
) | ||
Total
stockholders’ equity
|
272,901
|
|||
|
||||
Total
liabilities and stockholders' equity
|
$ |
937,721
|
|
For
the Three Months Ended
September
30,
|
For
the Nine Months Ended
September
30,
|
For
the Period October 30, 2002 to
|
|||||||||||||||||
|
2007
|
2006
|
2007
|
2006
|
September
30, 2007
|
|||||||||||||||
Revenues
|
$ |
-
|
$ |
-
|
$ |
-
|
$ |
-
|
$ |
-
|
||||||||||
|
||||||||||||||||||||
Operating
expenses:
|
||||||||||||||||||||
|
||||||||||||||||||||
Selling,
general and administrative expenses
|
2,447,782
|
598,045
|
4,463,800
|
1,761,161
|
15,033,418
|
|||||||||||||||
Merger
fees and costs
|
-
|
-
|
-
|
-
|
350,000
|
|||||||||||||||
Financing
cost
|
-
|
-
|
-
|
-
|
90,000
|
|||||||||||||||
Impairment
of intangible asset costs
|
-
|
-
|
-
|
-
|
6,393
|
|||||||||||||||
Total
operating expenses
|
2,447,782
|
598,045
|
4,463,800
|
1,761,161
|
15,479,811
|
|||||||||||||||
|
||||||||||||||||||||
Operating
loss
|
(2,447,782 | ) | (598,045 | ) | (4,463,800 | ) | (1,761,161 | ) | (15,479,811 | ) | ||||||||||
|
||||||||||||||||||||
Other
expense:
|
||||||||||||||||||||
Cost
of penalty for late registration of shares
|
-
|
-
|
-
|
(438,601 | ) |
2,192,160
|
||||||||||||||
(Gain)
loss from marking to market - warrant portion of penalty for late
registration of shares
|
-
|
(76,750 | ) |
-
|
(123,505 | ) | (378,198 | ) | ||||||||||||
(Gain)
loss from marketing to market - stock portion of penalty for late
registration of shares
|
-
|
(373,572 | ) |
-
|
(445,673 | ) | (760,058 | ) | ||||||||||||
Interest
(income) expense, net
|
(10,221 | ) |
32,290
|
(57,899 | ) |
47,181
|
1,157,366
|
|||||||||||||
|
||||||||||||||||||||
Total
other (income) expense
|
(10,221 | ) | (418,032 | ) | (57,899 | ) | (960,598 | ) |
2,211,270
|
|||||||||||
|
||||||||||||||||||||
Income
(loss) before income taxes
|
(2,437,561 | ) | (180,013 | ) | (4,405,901 | ) | (800,563 | ) | (17,691,081 | ) | ||||||||||
|
||||||||||||||||||||
Provision
for income taxes
|
(1,214 | ) |
-
|
(9,329 | ) |
-
|
(9,329 | ) | ||||||||||||
|
||||||||||||||||||||
Net
(loss)
|
$ | (2,438,775 | ) | $ | (180,013 | ) | $ | (4,415,230 | ) | $ | (800,563 | ) | $ | (17,700,410 | ) | |||||
|
||||||||||||||||||||
Net
income (loss) per share - basic and diluted
|
$ | (0.02 | ) | $ | (0.00 | ) | $ | (0.04 | ) | $ | (0.01 | ) | $ | (0.34 | ) | |||||
|
||||||||||||||||||||
Weighted
average shares outstanding -
|
||||||||||||||||||||
basic
and diluted
|
114,322,539
|
71,429,544
|
114,188,044
|
70,165,289
|
51,487,987
|
|
|
|
Additional
|
|
Common
|
|
|
||||||||||||||||||||
|
Common
Stock
|
Paid-In
|
Deferred
|
Stock
|
Accumulated
|
|
|||||||||||||||||||||
|
Shares
|
Amount
|
Capital
|
Compensation
|
Subscribed
|
Deficit
|
Total
|
||||||||||||||||||||
Balance
at October 30, 2002 (date of inception)
|
-
|
$ |
-
|
$ |
-
|
$ |
-
|
$ |
-
|
$ |
-
|
$ |
-
|
||||||||||||||
|
|||||||||||||||||||||||||||
Shares
of common stock issued at $0.0006 per share to founders for license
of
proprietary right in December 2002
|
16,612,276
|
16,612
|
(7,362 | ) |
-
|
-
|
-
|
9,250
|
|||||||||||||||||||
|
|||||||||||||||||||||||||||
Shares
of common stock issued at $0.0006 per share to founders for services
rendered in December 2002
|
1,405,310
|
1,405
|
(623 | ) |
-
|
-
|
-
|
782
|
|||||||||||||||||||
|
|||||||||||||||||||||||||||
Shares
of common stock issued at $0.1671 per share to consultants for
services
rendered in December 2002
|
53,878
|
54
|
8,946
|
(9,000 | ) |
-
|
-
|
-
|
|||||||||||||||||||
|
|||||||||||||||||||||||||||
Sale
of common stock for cash at $0.1671 per share in December
2002
|
185,578
|
186
|
30,815
|
-
|
-
|
-
|
31,001
|
||||||||||||||||||||
|
|||||||||||||||||||||||||||
Net
loss for the period from inception (October 30, 2002) to December
31,
2002
|
-
|
-
|
-
|
-
|
-
|
(45,918 | ) | (45,918 | ) | ||||||||||||||||||
|
|||||||||||||||||||||||||||
Balance
at December 31, 2002 (reflective of stock splits)
|
18,257,042
|
$ |
18,257
|
$ |
31,776
|
$ | (9,000 | ) | $ |
-
|
$ | (45,918 | ) | $ | (4,885 | ) |
|
|
|
Additional
|
|
Common
|
|
|
||||||||||||||||||||
|
Common
Stock
|
Paid-In
|
Deferred
|
Stock
|
Accumulated
|
|
|||||||||||||||||||||
|
Shares
|
Amount
|
Capital
|
Compensation
|
Subscribed
|
Deficit
|
Total
|
||||||||||||||||||||
|
|
|
Shares
granted to consultants at $0.1392 per share for services rendered
in
January 2003
|
|
|
98,776
|
|
|
|
99
|
|
|
|
13,651
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
13,750
|
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Sale
of shares of common stock for cash at $0.1517 per share in January
2003
|
|
|
329,552
|
|
|
|
330
|
|
|
|
49,670
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
50,000
|
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Shares
granted to consultants at $0.1392 per share for services rendered
in March
2003
|
|
|
154,450
|
|
|
|
154
|
|
|
|
21,346
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
21,500
|
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Conversion
of notes payable to common stock at $0.1392 per share in April
2003
|
|
|
1,436,736
|
|
|
|
1,437
|
|
|
|
198,563
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
200,000
|
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Shares
granted to consultants at $0.1413 per share for services rendered
in April
2003
|
|
|
14,368
|
|
|
|
14
|
|
|
|
2,016
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
2,030
|
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Sale
of shares of common stock for cash at $0.2784 per share in May
2003
|
|
|
17,960
|
|
|
|
18
|
|
|
|
4,982
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
5,000
|
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Sales
of shares of common stock for cash at $0.2784 per share in June
2003
|
|
|
35,918
|
|
|
|
36
|
|
|
|
9,964
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
10,000
|
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Conversion
of notes payable to common stock at $0.1392 per share in June
2003
|
|
|
718,368
|
|
|
|
718
|
|
|
|
99,282
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
100,000
|
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Beneficial
conversion feature associated with notes issued in June
2003
|
|
|
-
|
|
|
|
-
|
|
|
|
60,560
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
60,560
|
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Amortization
of deferred compensation
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
9,000
|
|
|
|
-
|
|
|
|
-
|
|
|
|
9,000
|
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Costs
of GPN Merger in July 2003
|
|
|
2,368,130
|
|
|
|
2,368
|
|
|
|
(123,168
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(120,799
|
)
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Value
of warrants issued with extended notes payable in October
2003
|
|
|
-
|
|
|
|
-
|
|
|
|
189,937
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
189,937
|
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Value
of Company warrants issued in conjunction with fourth quarter notes
payable issued October through December 2003
|
|
|
-
|
|
|
|
-
|
|
|
|
207,457
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
207,457
|
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Value
of warrants contributed by founders in conjunction with fourth
quarter
notes payable issued October through December 2003
|
|
|
-
|
|
|
|
-
|
|
|
|
183,543
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
183,543
|
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Value
of warrants issued for services in October through December
2003
|
|
|
-
|
|
|
|
-
|
|
|
|
85,861
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
85,861
|
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Net
loss for the twelve month period ended December 31,
2003
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(1,856,702
|
)
|
|
|
(1,856,702
|
)
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Balance
at December 31, 2003
|
|
|
23,431,300
|
|
|
$
|
23,431
|
|
|
$
|
1,035,441
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
(1,902,620
|
)
|
|
$
|
(843,748
|
)
|
|
|
|
Additional
|
|
Common
|
|
|
||||||||||||||||||||
|
Common
Stock
|
Paid-In
|
Deferred
|
Stock
|
Accumulated
|
|
|||||||||||||||||||||
|
Shares
|
Amount
|
Capital
|
Compensation
|
Subscribed
|
Deficit
|
Total
|
||||||||||||||||||||
|
|
|
Shares
granted at $1.00 per share pursuant to the Senior Note Agreement
in
January 2004
|
|
|
600,000
|
|
|
|
600
|
|
|
|
599,400
|
|
|
|
(600,000
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Shares
issued at $1.00 per share to a consultant for services rendered
in January
2004
|
|
|
800,000
|
|
|
|
800
|
|
|
|
799,200
|
|
|
|
(800,000
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Shares
issued to a consultant at $0.62 per share for services rendered
in
February 2004
|
|
|
40,000
|
|
|
|
40
|
|
|
|
24,760
|
|
|
|
(24,800
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Shares
issued to a consultant at $0.40 per share for services rendered
in March
2004
|
|
|
1,051,600
|
|
|
|
1,051
|
|
|
|
419,589
|
|
|
|
(420,640
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Shares
issued to a consultant at $0.50 per share for services rendered
in March
2004
|
|
|
500,000
|
|
|
|
500
|
|
|
|
249,500
|
|
|
|
(250,000
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Shares
sold for cash at $0.15 per share in March, 2004
|
|
|
8,000
|
|
|
|
8
|
|
|
|
1,192
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
1,200
|
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Shares
issued at $0.50 per share to consultants for services rendered
in March
2004
|
|
|
20,000
|
|
|
|
20
|
|
|
|
9,980
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
10,000
|
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Shares
issued to a consultant at $0.40 per share for services rendered
in March
2004
|
|
|
2,000
|
|
|
|
2
|
|
|
|
798
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
800
|
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Shares
issued to consultants at $0.32 per share for services rendered
in March
2004
|
|
|
91,600
|
|
|
|
92
|
|
|
|
29,220
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
29,312
|
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Shares
to be issued to consultant at $0.41 per share in April 2004 for
services
to be rendered through March 2005
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(82,000
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
(82,000
|
)
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Shares
granted pursuant to the New Senior Note Agreement in April
2004
|
|
|
600,000
|
|
|
|
600
|
|
|
|
149,400
|
|
|
|
(150,000
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
Additional
|
|
Common
|
|
|
||||||||||||||||||||
|
Common
Stock
|
Paid-In
|
Deferred
|
Stock
|
Accumulated
|
|
|||||||||||||||||||||
|
Shares
|
Amount
|
Capital
|
Compensation
|
Subscribed
|
Deficit
|
Total
|
||||||||||||||||||||
|
|
|
Shares
issued to officer at $0.32 per share for services rendered in April
2004
|
|
|
200,000
|
|
|
|
200
|
|
|
|
63,800
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
64,000
|
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Conversion
of Note Payable to common stock at $0.10 per share in May
2004
|
|
|
350,000
|
|
|
|
350
|
|
|
|
34,650
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
35,000
|
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Beneficial
Conversion Feature associated with note payable in May
2004
|
|
|
-
|
|
|
|
-
|
|
|
|
35,000
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
35,000
|
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Issuance
of warrants to officers and founder for services rendered in May
2004
|
|
|
-
|
|
|
|
-
|
|
|
|
269,208
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
269,208
|
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Shares
to a consultant at $0.20 per share as a due diligence fee in May
2004
|
|
|
125,000
|
|
|
|
125
|
|
|
|
24,875
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
25,000
|
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Shares
issued to a consultant at $1.00 per share for services to be rendered
over
twelve months beginning May 2004
|
|
|
500,000
|
|
|
|
500
|
|
|
|
499,500
|
|
|
|
(500,000
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Beneficial
Conversion Feature associated with notes payable issued in June
2004
|
|
|
-
|
|
|
|
-
|
|
|
|
3,000
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
3,000
|
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Issuance
of warrants to note holders in April, May, and June
2004
|
|
|
-
|
|
|
|
-
|
|
|
|
17,915
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
17,915
|
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Issuance
of warrants to employees and consultants for services rendered
in April
through June 2004
|
|
|
-
|
|
|
|
-
|
|
|
|
8,318
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
8,318
|
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Shares
issued in July to a consultant at $0.10 for services to be rendered
through July 2005
|
|
|
250,000
|
|
|
|
250
|
|
|
|
24,750
|
|
|
|
(25,000
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Shares
issued to a consultant in July and September at $0.41 per share
for
services to be rendered through April 2005
|
|
|
200,000
|
|
|
|
200
|
|
|
|
81,800
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
82,000
|
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Shares
issued to a consultant in September at $0.12 to $0.22 for services
rendered through September 2004
|
|
|
127,276
|
|
|
|
127
|
|
|
|
16,782
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
16,909
|
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Shares
issued in July to September 2004 as interest on note
payable
|
|
|
300,000
|
|
|
|
300
|
|
|
|
35,700
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
36,000
|
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Issuance
of warrants with notes payable in July and August
2004
|
|
|
-
|
|
|
|
-
|
|
|
|
72,252
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
72,252
|
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Accrued
deferred compensation in August 2004 to a consultant for 100,000
shares at
$0.10 per share, committed but unissued
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(10,000
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
(10,000
|
)
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Shares
issued in August 2004 at $0.14 to a consultant for services to
be
performed through October 2004
|
|
|
100,000
|
|
|
|
100
|
|
|
|
13,900
|
|
|
|
(14,000
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional
|
|
Common
|
|
|
||||||||||||||||||||
|
Common
Stock
|
Paid-In
|
Deferred
|
Stock
|
Accumulated
|
|
|||||||||||||||||||||
|
Shares
|
Amount
|
Capital
|
Compensation
|
Subscribed
|
Deficit
|
Total
|
||||||||||||||||||||
|
|
|
Shares
issued in August 2004 at $0.125 per share for conversion of $30,000
demand
loan
|
|
|
240,000
|
|
|
|
240
|
|
|
|
29,760
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
30,000
|
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Shares
issued in August 2004 at $0.16 per share to a consultant for services
provided.
|
|
|
125,000
|
|
|
|
125
|
|
|
|
19,875
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
20,000
|
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Shares
issued in October 2004 to employees at $0.16 to $0.25 per
share
|
|
|
48,804
|
|
|
|
49
|
|
|
|
8,335
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
8,384
|
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Commitment
to issue 100,000 shares of stock to a consultant at $0.23 per share
for
services to be provided through September 2005
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(23,000
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
(23,000
|
)
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Sale
of stock for cash in October at $0.125 per share, net of costs
of
$298,155
|
|
|
18,160,000
|
|
|
|
18,160
|
|
|
|
1,345,763
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
1,363,923
|
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Value
of warrants issued with sale of common stock in October, net of
costs
|
|
|
-
|
|
|
|
-
|
|
|
|
607,922
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
607,922
|
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Issuance
of warrant to officer in October, 2004
|
|
|
-
|
|
|
|
-
|
|
|
|
112,697
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
112,697
|
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Issuance
of stock to investment bankers in October 2004 for commissions
earned
|
|
|
4,900,000
|
|
|
|
4,900
|
|
|
|
(4,900
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Conversion
of accounts payable to stock in October at $0.125 per
share
|
|
|
1,257,746
|
|
|
|
1,258
|
|
|
|
107,382
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
108,640
|
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Value
of warrants issued with accounts payable conversions
|
|
|
-
|
|
|
|
-
|
|
|
|
48,579
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
48,579
|
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Conversion
of demand loan to stock in October at $0.11 per
share
|
|
|
93,300
|
|
|
|
93
|
|
|
|
10,170
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
10,263
|
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Forgiveness
of notes payable in October 2004
|
|
|
-
|
|
|
|
-
|
|
|
|
36,785
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
36,785
|
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Issuance
of stock to officer and director at $0.125 per share in October
for
conversion of liability
|
|
|
1,440,000
|
|
|
|
1,440
|
|
|
|
122,493
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
123,933
|
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Value
of warrants issued with officer and director conversion of
liabilities
|
|
|
-
|
|
|
|
-
|
|
|
|
56,067
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
56,067
|
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Conversion
of debt and accrued interest to common stock at $0.075 to $0.125
per
share
|
|
|
6,703,151
|
|
|
|
6,703
|
|
|
|
417,514
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
424,217
|
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Value
of warrants issued with conversion of debt
|
|
|
-
|
|
|
|
-
|
|
|
|
191,111
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
191,111
|
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Conversion
of note payable in October into common stock at $0.075 per
share
|
|
|
67,616
|
|
|
|
68
|
|
|
|
4,932
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
5,000
|
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Issuance
of warrants to note holders in October 2004
|
|
|
-
|
|
|
|
-
|
|
|
|
112,562
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
112,562
|
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Value
of shares issued to CFO as compensation
|
|
|
100,000
|
|
|
|
100
|
|
|
|
34,900
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
35,000
|
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Value
of warrants issued to members of advisory committees in November
and
December
|
|
|
-
|
|
|
|
-
|
|
|
|
16,348
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
16,348
|
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Beneficial
conversion feature associated with notes payable
|
|
|
-
|
|
|
|
-
|
|
|
|
124,709
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
124,709
|
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Shares
issued per conversion of Note Payable - correction
|
|
|
(9,002
|
)
|
|
|
(9
|
)
|
|
|
9
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Amortization
of deferred compensation through December 31, 2004
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
2,729,454
|
|
|
|
-
|
|
|
|
-
|
|
|
|
2,729,454
|
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Loss
for the twelve months ended December 31, 2004
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(5,305,407
|
)
|
|
|
(5,305,407
|
)
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Balance
at December 31, 2004
|
|
|
62,423,391
|
|
|
$
|
62,423
|
|
|
$
|
7,922,943
|
|
|
$
|
(169,986
|
)
|
|
$
|
-
|
|
|
$
|
(7,208,027
|
)
|
|
$
|
607,353
|
|
|
|
|
Additional
|
|
Common
|
|
|
||||||||||||||||||||
|
Common
Stock
|
Paid-In
|
Deferred
|
Stock
|
Accumulated
|
|
|||||||||||||||||||||
|
Shares
|
Amount
|
Capital
|
Compensation
|
Subscribed
|
Deficit
|
Total
|
||||||||||||||||||||
|
|
|
Sale
of shares of common stock for cash at $0.20 per share in March
2005 for
warrant exercise, net of costs
|
|
|
6,600,778
|
|
|
|
6,600
|
|
|
|
1,184,256
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
1,190,856
|
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Value
of warrants issued to members of advisory committees in
March
2005
|
|
|
-
|
|
|
|
-
|
|
|
|
137,049
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
137,049
|
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Deferred
compensation in February 2005 to a consultant for 50,000 shares
of common
stock at $0.65 per share.
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(32,500
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
(32,500
|
)
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Warrants
exercised at $0.05 per share in June 2003
|
|
|
80,000
|
|
|
|
80
|
|
|
|
3,920
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
4,000
|
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Value
of warrants issued to members of advisory committee in June
2005
|
|
|
-
|
|
|
|
-
|
|
|
|
70,781
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
70,781
|
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Value
of warrants issued to investors and service providers in June
2005
|
|
|
-
|
|
|
|
-
|
|
|
|
32,991
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
32,991
|
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Issuance
of 232,153 shares of common stock in July 2005 for conversion of
notes
payable
|
|
|
232,153
|
|
|
|
232
|
|
|
|
64,771
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
65,003
|
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Issuance
of 100,000 shares of common stock in August 2005 to a consultant
for
services provided
|
|
|
100,000
|
|
|
|
100
|
|
|
|
9,900
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
10,000
|
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Value
of warrants issued to advisory committee in September 2005 for
services
|
|
|
-
|
|
|
|
-
|
|
|
|
20,491
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
20,491
|
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Amortization
of deferred comp for the twelve months ended December,
2005
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
199,726
|
|
|
|
-
|
|
|
|
-
|
|
|
|
199,726
|
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Value
of warrants issued in October and December 2005 to investors and
service
providers
|
|
|
-
|
|
|
|
-
|
|
|
|
18,399
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
18,399
|
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Loss
for the year ended December 31,2005
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
(4,591,107
|
)
|
|
|
(4,591,107
|
)
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Balance
at December 31, 2005
|
|
|
69,436,322
|
|
|
$
|
69,435
|
|
|
$
|
9,465,501
|
|
|
$
|
(2,760
|
)
|
|
$
|
-
|
|
|
$
|
(11,799,134
|
)
|
|
$
|
(2,266,958
|
)
|
|
|
|
Additional
|
|
Common
|
|
|
||||||||||||||||||||
|
Common
Stock
|
Paid-In
|
Deferred
|
Stock
|
Accumulated
|
|
|||||||||||||||||||||
|
Shares
|
Amount
|
Capital
|
Compensation
|
Subscribed
|
Deficit
|
Total
|
||||||||||||||||||||
|
|
|
Issuance
of 100,000 shares to officer, previously accrued
|
|
|
100,000
|
|
|
|
100
|
|
|
|
41,316
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
41,416
|
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Value
of warrants issued to members of advisory committee in March
2006
|
|
|
-
|
|
|
|
-
|
|
|
|
8,399
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
8,399
|
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Amortization
of deferred compensation for the three months ended March 31,
2006
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
2,760
|
|
|
|
-
|
|
|
|
-
|
|
|
|
2,760
|
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Issuance
of common stock in May 2006 to a consultant for services
provided
|
|
|
34,464
|
|
|
|
35
|
|
|
|
16,162
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
16,197
|
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Conversion
of accrued interest to common stock at $0.125 per share in May,
2006
|
|
|
19,288
|
|
|
|
19
|
|
|
|
2,392
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
2,411
|
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Conversion
of accrued interest to common stock at $0.125 per share in May,
2006
|
|
|
16,324
|
|
|
|
16
|
|
|
|
2,025
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
2,041
|
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Conversion
of accrued interest to common stock at $0.10 per share in May,
2006
|
|
|
13,454
|
|
|
|
14
|
|
|
|
1,341
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
1,355
|
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Common
stock issued pursuant to the exercise of warrants at $0.09 per
share in
June 2006
|
|
|
5,000
|
|
|
|
5
|
|
|
|
445
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
450
|
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Value
of warrants issued to members of advisory committee in June
2006
|
|
|
-
|
|
|
|
-
|
|
|
|
8,820
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
8,820
|
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Value
of warrants issued to members of advisory committee in September
2006
|
|
|
-
|
|
|
|
-
|
|
|
|
3,495
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
3,495
|
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Value
of warrants issued to officers
|
|
|
-
|
|
|
|
-
|
|
|
|
50,874
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
50,874
|
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Issuance
of penalty Common Stock, previously accrued
|
|
|
4,150,798
|
|
|
|
4,151
|
|
|
|
867,514
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
871,665
|
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Issuance
of penalty warrants, previously accrued
|
|
|
-
|
|
|
|
-
|
|
|
|
182,239
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
182,239
|
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Value
of options issued to officer
|
|
|
-
|
|
|
|
-
|
|
|
|
78,802
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
78,802
|
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Value
of warrants issued to members of advisory committee in December
2006
|
|
|
-
|
|
|
|
-
|
|
|
|
1,974
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
1,974
|
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Issuance
of Common Stock for cash
|
|
|
34,266,250
|
|
|
|
34,267
|
|
|
|
4,579,282
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
4,613,549
|
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Common
stock to be issued as commission for equity fund
raising
|
|
|
-
|
|
|
|
-
|
|
|
|
(5,483
|
)
|
|
|
-
|
|
|
|
5,483
|
|
|
|
-
|
|
|
|
-
|
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Value
of options issued to officer
|
|
|
-
|
|
|
|
-
|
|
|
|
32,120
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
32,120
|
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Value
of options issued to officer
|
|
|
-
|
|
|
|
-
|
|
|
|
185,472
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
185,472
|
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Loss
for the year ended December 31, 2006
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(1,486,046
|
)
|
|
|
(1,486,046
|
)
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Balance
at December 31, 2006
|
|
|
108,041,900
|
|
|
$
|
108,042
|
|
|
$
|
15,522,690
|
|
|
$
|
-
|
|
|
$
|
5,483
|
|
|
$
|
(13,285,180
|
)
|
|
$
|
2,351,035
|
|
|
|
|
Additional
|
|
Common
|
|
|
||||||||||||||||||||
|
Common
Stock
|
Paid-In
|
Deferred
|
Stock
|
Accumulated
|
|
|||||||||||||||||||||
|
Shares
|
Amount
|
Capital
|
Compensation
|
Subscribed
|
Deficit
|
Total
|
||||||||||||||||||||
|
|
|
Common
stock issued as commission for equity fund raising
|
5,482,600
|
5,483
|
-
|
-
|
(5,483 | ) |
-
|
-
|
||||||||||||||||||||
|
||||||||||||||||||||||||||||
Common
stock issued to consultant in January, 2007 at $0.15 per
share
|
298,039
|
298
|
44,408
|
-
|
-
|
-
|
44,706
|
|||||||||||||||||||||
|
||||||||||||||||||||||||||||
Common
stock issued to consultants in January, 2007 at $0.155 per
share
|
400,000
|
400
|
61,600
|
-
|
-
|
-
|
62,000
|
|||||||||||||||||||||
|
||||||||||||||||||||||||||||
Common
stock issued to consultants in January, 2007 at $0.15 per
share
|
100,000
|
100
|
14,900
|
-
|
-
|
-
|
15,000
|
|||||||||||||||||||||
|
||||||||||||||||||||||||||||
Value
of options issued to officer in January, February and March
2007
|
-
|
-
|
181,440
|
-
|
-
|
-
|
181,440
|
|||||||||||||||||||||
|
||||||||||||||||||||||||||||
Value
of options issued to employee in January, 2007
|
-
|
-
|
1,302
|
-
|
-
|
-
|
1,302
|
|||||||||||||||||||||
|
||||||||||||||||||||||||||||
Loss
for the three months ended March 31, 2007
|
-
|
-
|
-
|
-
|
-
|
(861,359 | ) | (861,359 | ) | |||||||||||||||||||
|
||||||||||||||||||||||||||||
Balance
at March 31, 2007
|
114,322,539
|
$ |
114,323
|
$ |
15,826,340
|
$ |
-
|
$ |
-
|
$ | (14,146,539 | ) | $ |
1,794,124
|
||||||||||||||
|
||||||||||||||||||||||||||||
Value
of options issued to officer in January, February and March
2007
|
-
|
-
|
183,456
|
-
|
-
|
-
|
183,456
|
|||||||||||||||||||||
|
||||||||||||||||||||||||||||
Value
of options issued to employee in January 2007
|
-
|
-
|
1,302
|
-
|
-
|
-
|
1,302
|
|||||||||||||||||||||
|
||||||||||||||||||||||||||||
Value
of warrants issued to a consultant in April 2007
|
-
|
-
|
89,800
|
-
|
-
|
-
|
89,800
|
|||||||||||||||||||||
|
||||||||||||||||||||||||||||
Loss
for the three months ended June 30, 2007
|
-
|
-
|
-
|
-
|
-
|
(1,115,096 | ) | (1,115,096 | ) | |||||||||||||||||||
|
||||||||||||||||||||||||||||
Balance
at June 30, 2007
|
114,322,539
|
$ |
114,323
|
$ |
16,100,898
|
$ |
-
|
$ |
-
|
$ | (15,261,635 | ) | $ |
953,586
|
||||||||||||||
|
||||||||||||||||||||||||||||
Value
of options issued to employee in January 2007
|
1,466
|
1,466
|
||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||
Value
of options issued to officer in January, February and March
2007
|
106,561
|
106,561
|
||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||
Value
of options issued to employees in July 2007
|
996,133
|
996,133
|
||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||
Value
of options issued to directors in July 2007
|
537,833
|
537,833
|
||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||
Value
of options issued to consultants in July 2007
|
77,499
|
77,499
|
||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||
Value
of warrants issued to a consultant in April 2007
|
38,599
|
38,599
|
||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||
Loss
for the three months ended September 30, 2007
|
-
|
-
|
-
|
-
|
-
|
(2,438,775 | ) | (2,438,755 | ) | |||||||||||||||||||
|
||||||||||||||||||||||||||||
Balance
at September 30, 2007
|
114,322,539
|
$ |
114,323
|
$ |
17,858,989
|
$ |
-
|
$ |
-
|
$ | (17,700,410 | ) | $ |
272,902
|
|
For
the Nine Months Ended September 30,
|
|
|
For
the Period October 30, 2002 to
|
|
||||||
|
2007
|
|
|
2006
|
|
|
September
30, 2007
|
|
|||
Cash
flows from operating activities:
|
|
|
|
|
|
|
|
|
|||
Net
loss
|
$
|
(4,415,230
|
)
|
|
$
|
(800,563
|
)
|
|
$
|
(17,700,410
|
)
|
Adjustments
to reconcile net loss to net
|
|
|
|
|
|
|
|
|
|
|
|
cash
used in operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
Non-cash
compensation
|
|
2,292,390
|
|
|
|
144,087
|
|
|
|
6,611,906
|
|
Cost
of penalty for late registration of shares - stock
portion
|
|
-
|
|
|
|
(360,197
|
)
|
|
|
1,631,726
|
|
Cost
of penalty for late registration of shares - warrant
portion
|
|
-
|
|
|
|
(78,404
|
)
|
|
|
560,434
|
|
(Gain)
loss from marking to market - stock portion of penalty
for
late registration of shares
|
|
-
|
|
|
|
(445,673
|
)
|
|
|
(760,058
|
)
|
(Gain)
loss from marking to market - warrant portion of penalty
for
late registration of shares
|
|
-
|
|
|
|
(123,505
|
)
|
|
|
(378,198
|
)
|
Legal
fees for note payable
|
|
-
|
|
|
|
20,125
|
|
|
|
20,125
|
|
Placement
fees for note payable
|
|
-
|
|
|
|
65,000
|
|
|
|
65,000
|
|
Impairment
of intangible asset
|
|
-
|
|
|
|
-
|
|
|
|
6,393
|
|
Interest
expense
|
|
-
|
|
|
|
-
|
|
|
|
156,407
|
|
Amortization
of discount on notes payable
|
|
-
|
|
|
|
-
|
|
|
|
1,006,935
|
|
Depreciation
and amortization
|
|
9,303
|
|
|
|
5,885
|
|
|
|
46,902
|
|
Changes
in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
Prepaid
services and other assets
|
|
43,978
|
|
|
|
28,048
|
|
|
|
8,820
|
|
Accounts
payable and accrued expenses
|
|
248,557
|
|
|
|
571,918
|
|
|
|
910,574
|
|
Salary
advance
|
|
(1,500
|
)
|
|
|
-
|
|
|
|
(3,000
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
cash used in operating activities
|
|
(1,822,502
|
)
|
|
|
(973,279
|
)
|
|
|
(7,816,444
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash
flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition
of property and equipment
|
|
(7,614
|
)
|
|
|
(22,587
|
)
|
|
|
(48,098
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
cash used in investing activities
|
|
(7,614
|
)
|
|
|
(22,587
|
)
|
|
|
(48,098
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash
flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds
from notes payable and cash advances
|
|
-
|
|
|
|
719,875
|
|
|
|
1,953,375
|
|
Principal
payments on notes payable and demand loans
|
|
(50,000
|
)
|
|
|
-
|
|
|
|
(1,094,747
|
)
|
Shares
of stock sold for cash
|
|
-
|
|
|
|
-
|
|
|
|
7,873,451
|
|
Proceeds
from exercise of warrant
|
|
-
|
|
|
|
450
|
|
|
|
4,450
|
|
Officer
repayment of amounts paid on his behalf
|
|
-
|
|
|
|
-
|
|
|
|
19,880
|
|
Cash
paid on behalf of officer
|
|
-
|
|
|
|
-
|
|
|
|
(19,880
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
cash provided by financing activities
|
|
(50,000
|
)
|
|
|
720,325
|
|
|
|
8,736,529
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
increase (decrease) in cash and cash equivalents
|
|
(1,880,116
|
)
|
|
|
(275,541
|
)
|
|
|
871,987
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash
and cash equivalents at beginning of period
|
|
2,752,103
|
|
|
|
265,860
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash
and cash equivalents at end of period
|
$
|
871,987
|
|
|
$
|
(9,681)
|
|
|
$
|
871,987
|
|
|
For
the Nine Months Ended September 30,
|
|
|
For
the Period October 30, 2002 to
|
|||
|
2007
|
|
|
2006
|
|
|
September
30, 2007
|
Supplemental
disclosures of cash flow information:
|
|
|
|
|||||||||
|
|
|
|
|||||||||
Cash
paid during the period for:
|
|
|
|
|||||||||
Interest
|
$ |
9,737
|
$ |
1,027
|
$ |
89,790
|
||||||
|
||||||||||||
Taxes
|
$ |
-
|
$ |
-
|
$ |
8,115
|
||||||
|
||||||||||||
Acquisition
and capital restructure:
|
||||||||||||
Assets
acquired
|
-
|
-
|
-
|
|||||||||
Liabilities
assumed
|
-
|
-
|
(120,799 | ) | ||||||||
Common
stock retained
|
-
|
-
|
(2,369 | ) | ||||||||
Adjustment
to additional paid-in capital
|
-
|
-
|
123,168
|
|||||||||
Organization
costs
|
-
|
-
|
350,000
|
|||||||||
Total
consideration paid
|
$ |
-
|
$ |
-
|
$ |
350,000.00
|
||||||
|
||||||||||||
Common
stock issued in exchange for proprietary rights
|
$ |
-
|
$ |
-
|
$ |
9,250
|
||||||
|
||||||||||||
Common
stock issued in exchange for services
|
$ |
77,000
|
$ |
16,198
|
$ |
3,018,483
|
||||||
|
||||||||||||
Common
stock issued in exchange for previously incurred debt and accrued
interest
|
$ |
-
|
$ |
5,807
|
$ |
1,066,401
|
||||||
|
||||||||||||
Common
stock issued in exchange as interest
|
$ |
-
|
$ |
-
|
$ |
36,000
|
||||||
|
||||||||||||
Amortization
of beneficial conversion feature
|
$ |
-
|
$ |
-
|
$ |
223,269
|
||||||
|
||||||||||||
Stock
options and warrants issued in exchange for services
rendered
|
$ |
2,215,390
|
$ |
786,605
|
$ |
3,335,039
|
||||||
|
||||||||||||
Debt
and accrued interest forgiveness from note holders
|
$ |
-
|
$ |
-
|
$ |
36,785
|
||||||
|
||||||||||||
Common
stock issued in satisfaction of amounts due to an Officer and a
Director
|
$ |
-
|
$ |
-
|
$ |
180,000
|
||||||
|
||||||||||||
Common
stock issued in satisfaction of accounts payable
|
$ |
-
|
$ |
-
|
$ |
157,219
|
||||||
|
||||||||||||
Deferred
compensation to a consultant accrued in March 2005
|
$ |
-
|
$ |
-
|
$ |
2,630,761
|
||||||
|
||||||||||||
Amortization
of deferred compensation
|
$ |
-
|
$ |
46,552
|
$ |
202,486
|
||||||
|
||||||||||||
Fair
value of common stock and warrants in payable in connection with
late
filing of registration statement
|
$ |
-
|
$ |
1,053,904
|
$ |
3,684,664
|
||||||
|
||||||||||||
Gain
from marking to market - stock portion of penalty for late registration
of
shares
|
$ |
-
|
$ | (805,870 | ) | $ | (1,124,255 | ) | ||||
|
||||||||||||
Gain
from marking to market - warrant portion of penalty for late registration
of shares
|
$ |
-
|
$ | (201,910 | ) | $ | (456,603 | ) | ||||
|
||||||||||||
Impairment
of intangible asset
|
$ |
-
|
$ |
-
|
$ |
6,393
|
||||||
|
||||||||||||
Issuance
of stock to Officer, previously accrued
|
$ |
-
|
$ |
41,416
|
$ |
41,416
|
||||||
|
||||||||||||
Value
of warrants issued to members of advisory board
|
$ |
-
|
$ |
20,714
|
$ |
22,688
|
||||||
|
||||||||||||
Services
for note payable
|
$ |
-
|
$ |
-
|
$ |
9,750
|
||||||
|
||||||||||||
Issuance
of shares for accounts payable
|
$ |
44,706
|
$ |
-
|
$ |
44,706
|
||||||
|
||||||||||||
Stock
issued as commission for equity fund raising
|
$ |
5,483
|
$ |
-
|
$ |
5,483
|
|
Options
|
Weighted
Average
Exercise
Price
|
||||||
Outstanding
at December 31, 2006
|
5,914,212
|
$ |
0.50
|
|||||
Issued
|
10,100,000
|
0.17
|
||||||
Exercised
|
-
|
-
|
||||||
Forfeited
or expired
|
-
|
-
|
||||||
Outstanding
at September 30, 2007
|
16,014,212
|
$ |
0.30
|
|||||
|
||||||||
Non-vested
at September 30, 2007
|
137,500
|
$ |
0.16
|
|||||
Exercisable
at September 30, 2007
|
15,876,712
|
$ |
0.30
|
Prepaid
insurance
|
$ |
2,278
|
|
Prepaid
expenses
|
31,643
|
||
|
$ |
33,921
|
Computer
equipment
|
3
years
|
Laboratory
equipment
|
3
years
|
Furniture
|
7
years
|
Office
Equipment
|
$ |
41,950
|
||
Office
furniture and fixtures
|
6,147
|
|||
|
48,097
|
|||
Accumulated
depreciation
|
(21,544 | ) | ||
Total
|
$ |
26,553
|
Accounts
payable and accrued liabilities
|
$ |
603,731
|
|
Accounts
payable - shell company
|
34,926
|
||
Credit
cards payable
|
19,750
|
||
Interest
payable
|
3,213
|
||
State
income tax payable
|
3,200
|
||
|
$ |
664,820
|
Warrants
Outstanding
|
Warrants
Exercisable
|
||||||||||||||||||||
|
|
Weighted
|
|
|
Weighted
|
||||||||||||||||
|
|
Average
|
Weighted
|
|
Average
|
||||||||||||||||
|
|
Remaining
|
Average
|
|
Remaining
|
||||||||||||||||
Exercise
|
Number
|
Contractual
|
Exercise
|
Number
|
Contractual
|
||||||||||||||||
Prices
|
Outstanding
|
Life
(years)
|
Price
|
Exercisable
|
Life
(years)
|
||||||||||||||||
$ |
.05-.10
|
574,780
|
1.72
|
$ |
.05-.10
|
574,780
|
1.72
|
||||||||||||||
.125-.22
|
2,514,319
|
3.29
|
.125-.22
|
1,920,569
|
2.90
|
||||||||||||||||
.23-.56
|
31,447,434
|
3.47
|
.23-.56
|
28,676,597
|
3.36
|
||||||||||||||||
1.00
|
677,564
|
1.19
|
1.00
|
677,564
|
1.19
|
||||||||||||||||
2.00
|
6,550
|
1.83
|
2.00
|
6,550
|
1.83
|
||||||||||||||||
35,220,647
|
3.38
|
31,856,060
|
3.26
|
|
Number
of Shares
(post-split)
|
Weighted
Average
Price
Per Share
(post-split)
|
|||||
Outstanding
at December 31, 2006
|
30,651,547
|
$ |
0.37
|
||||
Granted
|
5,000,000
|
0.28
|
|||||
Exercised
|
-
|
-
|
|||||
Cancelled
or expired
|
(430,900 | ) |
0.37
|
||||
Outstanding
at September 30, 2007
|
35,220,647
|
$ |
0.35
|
|
2007
|
|
2006
|
Significant
assumptions (weighted-average):
|
|
|
|
Risk-free
interest rate at grant date
|
4.75%
|
|
4.50%
to 4.75%
|
Expected
stock price volatility
|
87.71%
|
|
93%
to 73%
|
Expected
dividend payout
|
-
|
|
-
|
Expected
option life-years (a)
|
3
to 5
|
|
3
to 5
|
Options
Outstanding
|
Options
Exercisable
|
|||||||||||||||||||||
Exercise
Prices
|
Number
Outstanding
|
Weighted
Average Remaining Contractual Life (years)
|
Weighted
Average Exercise Price
|
Number
Exercisable
|
Weighted
Average Remaining Contractual Life (years)
|
|||||||||||||||||
$ |
0.128-0.22
|
13,800,000
|
7.97
|
$ |
0.128-0.22
|
13,737,500
|
8.07
|
|||||||||||||||
0.23
|
1,896,970
|
3.79
|
0.23
|
1,896,970
|
3.79
|
|||||||||||||||||
0.31
|
1,000
|
3.21
|
0.31
|
1,000
|
3.21
|
|||||||||||||||||
0.33
|
103,030
|
2.89
|
0.33
|
103,030
|
2.89
|
|||||||||||||||||
0.44
|
150,000
|
2.75
|
0.44
|
150,000
|
2.75
|
|||||||||||||||||
25.00
|
63,212
|
2.50
|
25.00
|
63,212
|
2.50
|
|||||||||||||||||
16,014,212
|
15,951,712
|
|
Number
of Shares
|
Weighted
Average
Price
Per Share
|
|||||
Outstanding
at December 31, 2006
|
5,914,212
|
$ |
0.50
|
||||
Granted
|
10,100,000
|
0.17
|
|||||
Exercised
|
-
|
-
|
|||||
Expired
|
-
|
-
|
|||||
Outstanding
at September 30, 2007
|
16,014,212
|
$ |
0.30
|
||||
|
|||||||
Non-vested
at September 30, 2007
|
137,500
|
$ |
0.06
|
||||
Exercisable
September 30, 2007
|
15,876,712
|
$ |
0.30
|
|
|
31.1
|
Certification
of Chief Executive Officer pursuant to Item 601(b)(31) of Regulation
S-B,
as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of
2002.
|
|
|
31.2
|
Certification
of Chief Financial Officer pursuant to Item 601(b)(31) of Regulation
S-B,
as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of
2002.
|
|
|
32.1
|
Certifications
of Chief Executive Officer pursuant to 18 U.S.C. Section 1350 as
adopted
pursuant to Section 906 of the Sarbanes-Oxley Act of
2002.*
|
|
|
32.2
|
Certifications
of Chief Financial Officer pursuant to 18 U.S.C. Section 1350 as
adopted
pursuant to Section 906 of the Sarbanes-Oxley Act of
2002.*
|
|
|
|
IR
BioSciences Holdings, Inc.
|
|
|
|
|
|
|
|
By:
|
/s/
Michael K.
Wilhelm
|
|
|
|
Michael
K. Wilhelm
|
|
|
|
President,
Chief Executive Officer
|
|
|
|
|
|