NEVADA |
87-0564472 |
------ |
---------- |
(State
or Other Jurisdiction of incorporation or organization) |
(I.R.S.
Employer Identification No.) |
Date
of |
Date
of | ||
Positions |
Election
or |
Termination | |
Name |
Held |
Designation |
Resignation |
---- |
---- |
----------- |
----------- |
Jon
Fullenkamp |
CEO/President |
9/04 |
* |
Director |
1/04 |
* | |
Harold
Gregg |
Director/Interim
CEO |
4/03 |
1/04 |
Secretary/Treasurer |
|||
Richard
Zinman |
CEO |
5/03 |
10/03 |
George
Sharp |
Various
Interim ** |
12/03 |
3/04 |
TJ
Culbertson |
CEO/Director |
10/03 |
3/04 |
Secretary/Treasurer |
Quarter
ended |
High |
Low |
June
30, 2003 |
$2.50 |
$0.03 |
September
30, 2003 |
$0.74 |
$0.35 |
December
31, 2003 |
$0.46 |
$0.15 |
March
31, 2004 |
$0.50 |
$0.13 |
June
30, 2004 |
0.40 |
0.12 |
September
30, 2004 |
0.17 |
0.07 |
December
31, 2004 |
0.11 |
0.05 |
Report
of Independent Registered Public Accounting Firm |
12 |
Consolidated
Balance Sheet as of December 31, 2004 |
13 |
Consolidated
Statements of Operations for the Years Ended December 31, 2004 and
2003, |
|
and
for the Period from Inception, January 7, 1982 through December 31,
2004 |
14 |
Consolidated
Statements of Stockholders’ Equity (Deficit) for the Period from
Inception, |
|
January
7, 1982 through December 31, 2002, and for the Years Ended |
|
December
31, 2004 and 2003 |
15 |
Consolidated
Statements of Cash Flows for the Years Ended December 31, 2004 and
2003, |
|
and
for the Period from Inception, January 7, 1982 through December 31,
2004 |
18 |
Notes
to the Consolidated Financial Statements |
19 |
ASSETS |
||||
CURRENT
ASSETS: |
||||
Cash |
$ -
|
|||
Prepaid
assets |
246
|
|||
Total
current assets |
246
|
|||
Property
and equipment, net of accumulated depreciation of $369 |
1,924
|
|||
|
||||
Total
assets |
$
2,170 |
|||
LIABILITIES
AND STOCKHOLDERS' DEFICIT |
||||
CURRENT
LIABILITIES: |
||||
Accounts
payable |
$
18,070 |
|||
Payable
- related party |
147,927
|
|||
Accrued
expenses and liabilities |
148,792
|
|||
Accrued
liability - related party |
110,000
|
|||
Total
current liabilities |
424,789
|
|||
Total
liabilities |
424,789
|
|||
Commitments
and contingencies (Notes 6 and 8) |
||||
Stockholders'
deficit: |
||||
Common
stock, $.001 par value; 100,000,000 share authorized; |
||||
22,100,258
issued and outstanding |
22,100
|
|||
Additional
paid-in-capital |
1,977,463
|
|||
Accumulated
deficit |
(2,422,182) |
|||
Total
stockholders' deficit |
(422,619) |
|||
Total
liabilities and stockholders' deficit |
$
2,170 |
|||
For
the period |
|||||||
of
Inception, |
|||||||
from
January 7, |
|||||||
For
the Year Ended |
1982
through |
||||||
December
31, |
December
31, |
||||||
2004
|
2003
|
2004
|
|||||
Revenues |
$ -
|
$ -
|
$ -
|
||||
Costs
and expenses: |
|||||||
General
and administrative expenses |
111,340
|
95,930
|
430,433
|
||||
Consulting |
1,304,450
|
393,032
|
1,697,482
|
||||
Wages
and salaries |
144,000
|
104,000
|
248,000
|
||||
Operating
loss |
(1,559,790) |
(592,962) |
(2,375,915) |
||||
Other
income and (expenses): |
|||||||
Loss
from reduction in debt |
(48,363) |
-
|
(48,363) |
||||
Other
income |
2,096
|
-
|
2,096
|
||||
Net
loss |
$
(1,606,057) |
$
(592,962) |
$
(2,422,182) |
||||
Basic
and dilutive net loss per share |
$
(0.08) |
$
(0.05) |
|||||
Weighted
average number |
|||||||
of
shares outstanding |
20,841,351
|
11,732,910
|
|||||
Accumulated
|
|||||||
Deficit
|
|||||||
Additional
|
During
|
||||||
Common
Stock |
Paid-in
|
Development
|
|||||
Shares
|
Amount
|
Capital
|
Stage
|
Total
| |||
Balances
at January 7, 1982 |
-
|
$ -
|
$ -
|
$ -
|
$ -
| ||
Common
stock issued for cash at $7.50 per share |
6,000
|
6
|
45,000
|
-
|
45,006
| ||
Common
stock issued for cash at $0.39 per share |
168,503
|
169
|
65,819
|
-
|
65,988
| ||
Net
loss from inception on January 7, 1982 |
|||||||
through
December 31, 1982 |
-
|
-
|
-
|
(39,597) |
(39,597) | ||
Balances
at December 31, 1982 |
174,503
|
175
|
110,819
|
(39,597) |
71,397
| ||
Net
loss for the year ended December. 31, 1983 |
-
|
-
|
-
|
(71,397) |
(71,397) | ||
Balances
at December 31, 1983 |
174,503
|
175
|
110,819
|
(110,994) |
-
| ||
Common
stock issued for cash at $25.00 per share |
57
|
-
|
1,425
|
-
|
1,425
| ||
Common
stock issued for cash at $25.00 per share |
3
|
-
|
75
|
-
|
75
| ||
Common
stock issued for cash at $0.025 per share |
1,580,000
|
1,580
|
38,373
|
-
|
39,953
| ||
Net
loss for the year ended December 31, 1984 |
-
|
-
|
-
|
-
|
-
| ||
Balances
at December 31, 1984 |
1,754,563
|
1,755
|
150,692
|
(110,994) |
41,453
| ||
Cancellation
of common stock |
(1,296,132) |
(1,297) |
-
|
-
|
(1,297) | ||
Net
loss for the year ended December 31, 1985 |
-
|
-
|
-
|
-
|
-
| ||
Balances
at December 31, 1985 |
458,431
|
458
|
150,692
|
(110,994) |
40,156
| ||
Net
loss for the year ended December 31, 1986 |
-
|
-
|
-
|
-
|
-
| ||
Balances
at December 31, 1986 |
458,431
|
458
|
150,692
|
(110,994) |
40,156
| ||
Net
loss for the year ended December 31, 1987 |
-
|
-
|
-
|
-
|
-
| ||
Balances
at December 31, 1987 |
458,431
|
458
|
150,692
|
(110,994) |
40,156
| ||
Net
loss for the year ended December 31, 1988 |
-
|
-
|
-
|
-
|
-
| ||
Balances
at December 31, 1988 |
458,431
|
458
|
150,692
|
(110,994) |
40,156
| ||
Net
loss for the year ended December 31, 1989 |
-
|
-
|
-
|
-
|
-
| ||
Balances
at December 31, 1989 |
458,431
|
458
|
150,692
|
(110,994) |
40,156
| ||
Net
loss for the year ended December 31, 1990 |
-
|
-
|
-
|
-
|
-
| ||
Balances
at December 31, 1990 |
458,431
|
458
|
150,692
|
(110,994) |
40,156
| ||
Net
loss for the year ended December 31, 1991 |
-
|
-
|
-
|
-
|
-
| ||
Balances
at December 31, 1991 |
458,431
|
458
|
150,692
|
(110,994) |
40,156
| ||
Net
loss for the year ended December 31, 1992 |
-
|
-
|
-
|
-
|
-
| ||
Balances
at December 31, 1992 |
458,431
|
$
458 |
$
150,692 |
$
(110,994) |
$
40,156 |
Accumulated
|
|||||||
Deficit
|
|||||||
Additional
|
During
|
||||||
Common
Stock |
Paid-in
|
Development
|
|||||
Shares
|
Amount
|
Capital
|
Stage
|
Total
| |||
Balances
at December 31, 1992 |
458,431
|
$
458 |
$
150,692 |
$
(110,994) |
$
40,156 | ||
Net
loss for the year ended December 31, 1993 |
-
|
-
|
-
|
-
|
-
| ||
Balances
at December 31, 1993 |
458,431
|
458
|
150,692
|
(110,994) |
40,156
| ||
Cancellation
of common stock |
(316,000) |
(316) |
-
|
-
|
(316) | ||
Net
loss for the year ended December 31, 1994 |
-
|
-
|
-
|
(6,656) |
(6,656) | ||
Balances
at December 31, 1994 |
142,431
|
142
|
150,692
|
(117,650) |
33,184
| ||
Common
stock issued for cash at $0.001 per share |
2,357,895
|
2,358
|
-
|
-
|
2,358
| ||
Net
loss for the year ended December 31, 1995 |
-
|
-
|
-
|
(49,097) |
(49,097) | ||
Balances
at December 31, 1995 |
2,500,326
|
2,500
|
150,692
|
(166,747) |
(13,555) | ||
Common
stock issued for cash at $0.001 per share |
120,000
|
120
|
-
|
-
|
120
| ||
Net
loss for the year ended December 31, 1996 |
-
|
-
|
-
|
(1,681) |
(1,681) | ||
Balances
at December 31, 1996 |
2,620,326
|
2,620
|
150,692
|
(168,428) |
(15,116) | ||
Net
loss for the year ended December 31, 1997 |
-
|
-
|
-
|
(3,517) |
(3,517) | ||
Balances
at December 31, 1997 |
2,620,326
|
2,620
|
150,692
|
(171,945) |
(18,633) | ||
Net
loss for the year ended December 31, 1998 |
-
|
-
|
-
|
(2,479) |
(2,479) | ||
Balances
at December 31, 1998 |
2,620,326
|
2,620
|
150,692
|
(174,424) |
(21,112) | ||
Net
loss for the year ended December 31, 1999 |
-
|
-
|
-
|
(6,307) |
(6,307) | ||
Balances
at December 31, 1999 |
2,620,326
|
2,620
|
150,692
|
(180,731) |
(27,419) | ||
Net
loss for the year ended December 31, 2000 |
-
|
-
|
-
|
(9,011) |
(9,011) | ||
Balances
at December 31, 2000 |
2,620,326
|
2,620
|
150,692
|
(189,742) |
(36,430) | ||
Net
loss for the year ended December 31, 2001 |
-
|
-
|
-
|
(19,461) |
(19,461) | ||
Balances
at December 31, 2001 |
2,620,326
|
2,620
|
150,692
|
(209,203) |
(55,891) | ||
Contributed
capital for rent and other compensation |
-
|
-
|
1,950
|
-
|
1,950
| ||
Net
loss for the year ended December 31, 2002 |
-
|
-
|
-
|
(13,960) |
(13,960) | ||
Balances
at December 31, 2002 |
2,620,326
|
$
2,620 |
$
152,642 |
$
(223,163) |
$
(67,901) |
Accumulated
|
|||||||
Deficit
|
|||||||
Additional
|
During
|
||||||
Common
Stock |
Paid-in
|
Development
|
|||||
Shares
|
Amount
|
Capital
|
Stage
|
Total
| |||
Balances
at December 31, 2002 |
2,620,326
|
$
2,620 |
$
152,642 |
$
(223,163) |
|
$
(67,901) | |
Contributed
capital for rent and officer compensation |
-
|
-
|
488
|
-
|
488
| ||
Capital
contributed by shareholders through forgiveness |
|||||||
of
accounts payable and interest |
-
|
77,415
|
-
|
77,415
| |||
Common
stock issued for services $0.025 per share |
13,389,932
|
13,390
|
321,358
|
-
|
334,748
| ||
Common
stock issued for legal services |
|||||||
at
$0.61 per share |
100,000
|
100
|
60,900
|
-
|
61,000
| ||
Common
stock issued for consulting services |
|||||||
at
$0.47 per share |
10,000
|
10
|
4,690
|
-
|
4,700
| ||
Net
loss for the year ended December 31, 2003 |
-
|
-
|
-
|
(592,962) |
(592,962) | ||
Balances
at December 31, 2003 |
16,120,258
|
16,120
|
617,493
|
(816,125) |
(182,512) | ||
Common
stock issued for services at $0.16 per share |
1,000,000
|
1,000
|
159,000
|
-
|
160,000
| ||
Common
stock issued for services at $0.17 per share |
1,800,000
|
1,800
|
304,200
|
-
|
306,000
| ||
Common
stock issued for services at $0.165 per share |
800,000
|
800
|
131,200
|
-
|
132,000
| ||
Common
stock issued for services at $0.215 per share |
30,000
|
30
|
6,420
|
-
|
6,450
| ||
Common
stock issued for debt at $0.45 per share |
150,000
|
150
|
67,350
|
-
|
67,500
| ||
Common
stock issued for services at $0.40 per share |
300,000
|
300
|
119,700
|
-
|
120,000
| ||
Common
stock issued for services at $0.34 per share |
700,000
|
700
|
237,300
|
-
|
238,000
| ||
Common
stock issued for services at $0.41 per share |
300,000
|
300
|
122,700
|
-
|
123,000
| ||
Common
stock issued for services at $0.27 per share |
300,000
|
300
|
80,700
|
-
|
81,000
| ||
Common
stock issued for services at $0.22 per share |
600,000
|
600
|
131,400
|
-
|
132,000
| ||
Net
loss for the year ended December 31, 2004 |
-
|
-
|
-
|
(1,606,057) |
(1,606,057) | ||
Balances
at December 31, 2004 |
22,100,258
|
$
22,100 |
$
1,977,463 |
$
(2,422,182) |
# |
$
(422,619) | |
Accumulated
|
|||||||
Deficit
|
|||||||
Additional
|
During
|
||||||
Common
Stock |
Paid-in
|
Development
|
|||||
Shares
|
Amount
|
Capital
|
Stage
|
Total
| |||
Balances
at December 31, 2002 |
2,620,326
|
$
2,620 |
$
152,642 |
$
(223,163) |
|
$
(67,901) | |
Contributed
capital for rent and officer compensation |
-
|
-
|
488
|
-
|
488
| ||
Capital
contributed by shareholders through forgiveness |
|||||||
of
accounts payable and interest |
-
|
77,415
|
-
|
77,415
| |||
Common
stock issued for services $0.025 per share |
13,389,932
|
13,390
|
321,358
|
-
|
334,748
| ||
Common
stock issued for legal services |
|||||||
at
$0.61 per share |
100,000
|
100
|
60,900
|
-
|
61,000
| ||
Common
stock issued for consulting services |
|||||||
at
$0.47 per share |
10,000
|
10
|
4,690
|
-
|
4,700
| ||
Net
loss for the year ended December 31, 2003 |
-
|
-
|
-
|
(592,962) |
(592,962) | ||
Balances
at December 31, 2003 |
16,120,258
|
16,120
|
617,493
|
(816,125) |
(182,512) | ||
Common
stock issued for services at $0.16 per share |
1,000,000
|
1,000
|
159,000
|
-
|
160,000
| ||
Common
stock issued for services at $0.17 per share |
1,800,000
|
1,800
|
304,200
|
-
|
306,000
| ||
Common
stock issued for services at $0.165 per share |
800,000
|
800
|
131,200
|
-
|
132,000
| ||
Common
stock issued for services at $0.215 per share |
30,000
|
30
|
6,420
|
-
|
6,450
| ||
Common
stock issued for debt at $0.45 per share |
150,000
|
150
|
67,350
|
-
|
67,500
| ||
Common
stock issued for services at $0.40 per share |
300,000
|
300
|
119,700
|
-
|
120,000
| ||
Common
stock issued for services at $0.34 per share |
700,000
|
700
|
237,300
|
-
|
238,000
| ||
Common
stock issued for services at $0.41 per share |
300,000
|
300
|
122,700
|
-
|
123,000
| ||
Common
stock issued for services at $0.27 per share |
300,000
|
300
|
80,700
|
-
|
81,000
| ||
Common
stock issued for services at $0.22 per share |
600,000
|
600
|
131,400
|
-
|
132,000
| ||
Net
loss for the year ended December 31, 2004 |
-
|
-
|
-
|
(1,606,057) |
(1,606,057) | ||
Balances
at December 31, 2004 |
22,100,258
|
$
22,100 |
$
1,977,463 |
$
(2,422,182) |
# |
$
(422,619) | |
For
the period | ||||||||
of
Inception, | ||||||||
from
January 7, | ||||||||
For
the Years |
1982
through | |||||||
Ended
December 31, |
December
31, | |||||||
2004
|
2003
|
2004
| ||||||
Cash
flows from operating activities: |
||||||||
Net
loss |
$
(1,606,057) |
$
(592,962) |
$
(2,422,182) | |||||
Adjustments
to reconcile net loss to net cash |
||||||||
Used
in operating activities: |
||||||||
Depreciation
and amortization |
289
|
80
|
369
| |||||
Loss
from reduction of debt |
48,363
|
-
|
48,363
| |||||
Common
stock issued for services rendered |
1,298,450
|
400,448
|
1,701,436
| |||||
Contributed
capital for rent and officer compensation |
-
|
488
|
2,438
| |||||
Changes
in operating assets and liabilities: |
||||||||
Increase
in prepaid expenses |
(246) |
-
|
(246) | |||||
Increase
in accounts payable and |
||||||||
payable
- related |
114,058
|
84,590
|
266,550
| |||||
Increase
in accrued liabilities and |
||||||||
accrued
liabilites - related |
146,836
|
107,956
|
254,792
| |||||
Net
cash provided by (used in) operating activities |
1,693
|
600
|
(148,480) | |||||
Cash
flows from investing activities: |
||||||||
Purchases
of fixed assets |
(1,693) |
(600) |
(2,293) | |||||
Net
cash used in investing activities |
(1,693) |
(600) |
(2,293) | |||||
Cash
flows from financing activities: |
||||||||
Proceeds
from sale of common stock |
-
|
-
|
150,773
| |||||
Net
cash provided by financing activities |
-
|
-
|
150,773
| |||||
Net
increase (decrease) in cash |
-
|
-
|
-
| |||||
Cash
at beginning of period |
-
|
-
|
-
| |||||
Cash
at end of period |
$ -
|
$ -
|
$ -
| |||||
SUPPLEMENTAL
DISCLOSURE OF |
||||||||
CASH
FLOW INFORMATION: |
||||||||
Interest
Paid |
$ -
|
$ -
|
$ -
| |||||
Taxes
|
$ -
|
$ -
|
$ -
| |||||
Stock
issued for services |
$
1,298,450 |
$
400,448 |
$
1,701,436 | |||||
Contributed
capital for rent and officer compensation |
$ -
|
$
488 |
$
2,438 | |||||
Contributed
capital by shareholders |
$ -
|
$
77,415 |
$
77,415 |
NOTE
2 - |
SUMMARY
OF SIGNIFICANT ACCOUNTING POLICIES |
2004 |
2003 | |||
Basic
and diluted net loss per share: |
||||
Numerator:
|
||||
Net
loss |
$
(1,606,057) |
$
(592,962) | ||
Denominator:
|
||||
Basic
and diluted weighted average |
||||
number
of common shares outstanding |
20,841,351
|
11,732,910
| ||
Basic
and diluted net loss per share |
$
(0.08) |
$
(0.05) |
2004 |
2003 | |||
Deferred
income tax assets: |
||||
Net
operating loss carry forwards |
$
163,750 |
$
84,900 | ||
Deferred
income tax liabilities: |
||||
Depreciation
|
(430) |
-
| ||
Valuation
allowance |
(163,320) |
(84,900) | ||
Total
|
$ -
|
$ -
| ||
2004 |
2003 | ||
Book
income |
$
(626,360) |
$
(206,705) | |
State
tax |
(40) |
(100) | |
Loss
on debt |
18,860
|
-
| |
Other
|
-
|
230
| |
Stock
for services |
506,395
|
131,625
| |
Accrued
payroll |
10,076
|
31,200
| |
Valuation
allowance |
91,069
|
43,750
| |
$ -
|
$ -
| ||
Description |
Years |
|
|
Furniture
and fixtures |
7 |
Computer
hardware and software |
3-5 |
NOTE
5 - |
GOING
CONCERN |
Exhibits*
Number
------
(i)
4/22/2003
Change in Control
5/09/2003
Clarification of our Authorized Shares
(ii)
Where Incorporated In This Annual Report
6/30/2003
Form S-8
|