DELAWARE
|
13-3301899
|
|
(State
or Other Jurisdiction of Incorporation or Organization)
|
(I.R.S.
Employer Identification No.)
|
|
8777 E. Via De Ventura, Suite 280,
Scottsdale, AZ
|
85258
|
|
(Address
of Principal Executive Offices)
|
(Zip
Code)
|
Large
accelerated filer ¨
|
|
Accelerated
filer ¨
|
Non-accelerated
filer ¨ (Do
not check is a smaller reporting company)
|
Smaller reporting company
x
|
Page
|
||
PART I. FINANCIAL
INFORMATION
|
||
ITEM
1.
|
||
F-1
|
||
F-2
|
||
F-3
|
||
F-15
|
||
F-17
|
||
ITEM
2.
|
3
|
|
ITEM
3.
|
7
|
|
ITEM
4.
|
7
|
|
PART II OTHER
INFORMATION
|
||
ITEM
1.
|
9
|
|
ITEM
1A.
|
9
|
|
ITEM
2.
|
9
|
|
ITEM
3.
|
9
|
|
ITEM
4.
|
9
|
|
ITEM
5.
|
9
|
|
ITEM
6.
|
9
|
|
10
|
March
31,
|
December
31,
|
|||||||
2009
|
2008
|
|||||||
Assets
|
(unaudited)
|
|||||||
Current
assets
|
||||||||
Cash
and cash equivalents
|
$
|
2,217,726
|
$
|
3,158,226
|
||||
Prepaid
services and other current assets (note 1)
|
188,964
|
222,018
|
||||||
Total
current assets
|
2,406,690
|
3,380,244
|
||||||
Deposits
and other assets (note 1)
|
7,378
|
7,378
|
||||||
Furniture
and equipment, net of accumulated depreciation of
|
||||||||
$80,962
and $75,480, respectively (note 2)
|
37,365
|
41,347
|
||||||
Total
assets
|
$
|
2,451,433
|
$
|
3,428,969
|
||||
Liabilities
and Stockholders' Deficit
|
||||||||
Current
liabilities
|
||||||||
Accounts
payable and accrued liabilities (note 4)
|
$
|
750,650
|
$
|
862,926
|
||||
Current
portion of notes payable (note 5)
|
1,500,000
|
1,500,000
|
||||||
Redemption
option liability
|
75,000
|
-
|
||||||
Total
current liabilities
|
2,325,650
|
2,362,926
|
||||||
Derivative
liability (note 6)
|
1,486,900
|
-
|
||||||
Notes
payable, net of discount of $3,364,053 (note 5)
|
3,604,836
|
5,293,952
|
||||||
Total
liabilities
|
7,417,386
|
7,656,878
|
||||||
Commitments
and contingencies
|
-
|
-
|
||||||
Stockholders'
deficit
|
||||||||
Preferred
stock, $0.001 par value:
|
||||||||
10,000,000
shares authorized, no shares issued and outstanding
|
-
|
-
|
||||||
Common
stock, $0.001 par value: 100,000,000 shares authorized;
|
||||||||
13,097,525
shares and 12,264,191 shares issued and outstanding
|
||||||||
at
March 31, 2009 and December 31, 2008, respectively
|
13,098
|
12,265
|
||||||
Additional
paid-in capital
|
18,459,152
|
20,066,317
|
||||||
Common
stock subscribed (note 7)
|
-
|
250,000
|
||||||
Deficit
Accumulated during the Development Stage
|
(23,438,203
|
)
|
(24,556,491
|
)
|
||||
Total
stockholder's deficit
|
(4,965,953
|
)
|
(4,227,909
|
)
|
||||
Total
liabilities and stockholder’s deficit
|
$
|
2,451,433
|
$
|
3,428,969
|
For
the Three
Months
Ended
March
31, 2009
|
For
the Three
Months
Ended
March
31, 2008
|
Cumulative
from Inception
(October
30, 2002)
March
31, 2009
|
||||||||||
Revenue
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||
Operating
expenses:
|
||||||||||||
Selling,
general and administrative expenses
|
844,910
|
1,176,907
|
21,954,864
|
|||||||||
Merger
fees and costs
|
-
|
-
|
350,000
|
|||||||||
Impairment
of intangible asset
|
-
|
-
|
6,393
|
|||||||||
Total
operating expenses
|
844,910
|
1,176,907
|
22,311,257
|
|||||||||
Operating
loss
|
(844,910
|
)
|
(1,176,907
|
)
|
(22,311,257
|
)
|
||||||
Other
expense:
|
||||||||||||
Cost
of penalty for late registration of shares
|
-
|
-
|
2,192,160
|
|||||||||
(Gain)
loss from marking to market - warrant portion
|
||||||||||||
of
penalty for late registration of shares
|
-
|
-
|
(378,198
|
)
|
||||||||
(Gain)
loss from marketing to market - stock portion
|
||||||||||||
of
penalty for late registration of shares
|
-
|
-
|
(760,058
|
)
|
||||||||
(Gain) loss from change in fair value of derivative
liability
|
732,295
|
-
|
(2,840,670
|
) | ||||||||
Financing
cost
|
31,250
|
-
|
300,625
|
|
||||||||
Interest
(income) expense, net
|
532,592
|
46,327
|
2,602,543
|
|||||||||
Total other (income) expense
|
1,296,137
|
46,327
|
1,116,402
|
|||||||||
|
||||||||||||
Loss
before income taxes
|
(2,141,047
|
)
|
(1,223,234
|
)
|
(23,427,659
|
)
|
||||||
Provision
for income taxes
|
-
|
-
|
(10,544
|
)
|
||||||||
Net
loss
|
$
|
(2,141,047
|
)
|
$
|
(1,223,234
|
)
|
$
|
(23,438,203
|
)
|
|||
Net
loss per share - basic and diluted
|
$
|
(0.16
|
)
|
$
|
(0.11
|
)
|
$
|
(3.26
|
)
|
|||
Weighted
average shares outstanding -
|
||||||||||||
basic
and diluted
|
13,041,969
|
11,488,517
|
7,189,421
|
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 $0.006 per share to founders for license of
proprietary right in December 2002
|
1,661,228
|
1,661
|
7,589
|
-
|
-
|
-
|
9,250
|
|||||||||||||||||||||
Shares
of common stock issued at $0.006 per share to founders for services
rendered in December 2002
|
140,531
|
141
|
641
|
-
|
-
|
-
|
782
|
|||||||||||||||||||||
Shares
of common stock issued at $1.671 per share to consultants for services
rendered in December 2002
|
5,388
|
5
|
8,995
|
(9,000
|
)
|
-
|
-
|
-
|
||||||||||||||||||||
Sale
of common stock for cash at $1.671 per share in December
2002
|
18,558
|
19
|
30,982
|
-
|
-
|
-
|
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)
|
1,825,704
|
$
|
1,826
|
$
|
48,207
|
$
|
(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 $1.392 per share for services rendered in
January 2003
|
9,878
|
10
|
13,740
|
-
|
-
|
-
|
13,750
|
|||||||||||||||||||||
Sale
of shares of common stock for cash at $1.517 per share in January
2003
|
32,955
|
33
|
49,967
|
-
|
-
|
-
|
50,000
|
|||||||||||||||||||||
Shares
granted to consultants at $1.392 per share for services rendered in March
2003
|
15,445
|
15
|
21,485
|
-
|
-
|
-
|
21,500
|
|||||||||||||||||||||
Conversion
of notes payable to common stock at $1.392 per share in April
2003
|
143,674
|
144
|
199,856
|
-
|
-
|
-
|
200,000
|
|||||||||||||||||||||
Shares
granted to consultants at $1.413 per share for services rendered in April
2003
|
1,437
|
1
|
2,029
|
-
|
-
|
-
|
2,030
|
|||||||||||||||||||||
Sale
of shares of common stock for cash at $2.784 per share in May
2003
|
1,796
|
2
|
4,998
|
-
|
-
|
-
|
5,000
|
|||||||||||||||||||||
Sales
of shares of common stock for cash at $2.784 per share in June
2003
|
3,592
|
4
|
9,996
|
-
|
-
|
-
|
10,000
|
|||||||||||||||||||||
Conversion
of notes payable to common stock at $1.392 per share in June
2003
|
71,837
|
72
|
99,928
|
-
|
-
|
-
|
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
|
236,813
|
237
|
(121,036
|
)
|
-
|
-
|
-
|
(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
|
2,343,130
|
$
|
2,343
|
$
|
1,056,529
|
$
|
-
|
$
|
-
|
$
|
(1,902,620
|
)
|
$
|
(843,748
|
)
|
Additional
|
|
Common
|
|
|||||||||||||||||||||||||
Common
Stock
|
Paid-In
|
Deferred
|
Stock
|
Accumulated
|
||||||||||||||||||||||||
Shares
|
Amount
|
Capital
|
Compensation
|
Subscribed
|
Deficit
|
Total
|
||||||||||||||||||||||
Shares
granted at $10.00 per share pursuant to the Senior Note Agreement in
January 2004
|
60,000
|
60
|
599,940
|
(600,000
|
)
|
-
|
-
|
-
|
||||||||||||||||||||
Shares
issued at $10.00 per share to a consultant for services rendered in
January 2004
|
80,000
|
80
|
799,920
|
(800,000
|
)
|
-
|
-
|
-
|
||||||||||||||||||||
Shares
issued to a consultant at $6.20 per share for services rendered in
February 2004
|
4,000
|
4
|
24,796
|
(24,800
|
)
|
-
|
-
|
-
|
||||||||||||||||||||
Shares
issued to a consultant at $4.00 per share for services rendered in March
2004
|
105,160
|
105
|
420,535
|
(420,640
|
)
|
-
|
-
|
-
|
||||||||||||||||||||
Shares
issued to a consultant at $5.00 per share for services rendered in March
2004
|
50,000
|
50
|
249,950
|
(250,000
|
)
|
-
|
-
|
-
|
||||||||||||||||||||
Shares
sold for cash at $1.50 per share in March, 2004
|
800
|
1
|
1,199
|
-
|
-
|
-
|
1,200
|
|||||||||||||||||||||
Shares
issued at $5.00 per share to consultants for services rendered in March
2004
|
2,000
|
2
|
9,998
|
-
|
-
|
-
|
10,000
|
|||||||||||||||||||||
Shares
issued to a consultant at $4.00 per share for services rendered
in March 2004
|
200
|
0
|
800
|
-
|
-
|
-
|
800
|
|||||||||||||||||||||
Shares
issued to consultants at $3.20 per share for services rendered in March
2004
|
9,160
|
9
|
29,303
|
-
|
-
|
-
|
29,312
|
|||||||||||||||||||||
Shares
to be issued to consultant at $4.10 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
|
60,000
|
60
|
149,940
|
(150,000
|
)
|
-
|
-
|
-
|
||||||||||||||||||||
Shares
issued to officer at $3.20 per share for services rendered in
April 2004
|
20,000
|
20
|
63,980
|
-
|
-
|
-
|
64,000
|
|||||||||||||||||||||
Conversion
of Note Payable to common stock at $1.00 per share in May
2004
|
35,000
|
35
|
34,965
|
-
|
-
|
-
|
35,000
|
Additional
|
|
Common
|
|
|||||||||||||||||||||||||
Common
Stock
|
Paid-In
|
Deferred
|
Stock
|
Accumulated
|
||||||||||||||||||||||||
Shares
|
Amount
|
Capital
|
Compensation
|
Subscribed
|
Deficit
|
Total
|
||||||||||||||||||||||
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 $2.00 per share as a due diligence fee in May
2004
|
12,500
|
13
|
24,988
|
-
|
-
|
-
|
25,000
|
|||||||||||||||||||||
Shares
issued to a consultant at $10.00 per share for services to be rendered
over twelve months beginning May 2004
|
50,000
|
50
|
499,950
|
(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 $1.00 for services to be
rendered through July 2005
|
25,000
|
25
|
24,975
|
(25,000
|
)
|
-
|
-
|
-
|
||||||||||||||||||||
Shares
issued to a consultant in July and September at $4.10 per share for
services to be rendered through April 2005
|
20,000
|
20
|
81,980
|
-
|
-
|
-
|
82,000
|
|||||||||||||||||||||
Shares
issued to a consultant in September at $1.20 to $2.20 for
services rendered through September 2004
|
12,728
|
13
|
16,896
|
-
|
-
|
-
|
16,909
|
|||||||||||||||||||||
Shares
issued in July to September 2004 as interest on note
payable
|
30,000
|
30
|
35,970
|
-
|
-
|
-
|
36,000
|
|||||||||||||||||||||
Issuance
of warrants with notes payable in July and August 2004
|
-
|
-
|
72,252
|
-
|
-
|
-
|
72,252
|
Additional
|
Common
|
|
||||||||||||||||||||||||||
Common
Stock
|
Paid-In
|
Deferred
|
Stock
|
Accumulated
|
||||||||||||||||||||||||
Shares
|
Amount
|
Capital
|
Compensation
|
Subscribed
|
Deficit
|
Total
|
||||||||||||||||||||||
Accrued
deferred compensation in August 2004 to a consultant for 10,000 shares at
$1.00 per share, committed but unissued
|
-
|
-
|
-
|
(10,000
|
)
|
-
|
-
|
(10,000
|
)
|
|||||||||||||||||||
Shares
issued in August 2004 at $1.40 to a consultant for services to be
performed through October 2004
|
10,000
|
10
|
13,990
|
(14,000
|
)
|
-
|
-
|
-
|
||||||||||||||||||||
Shares
issued in August 2004 at $1.25 per share for conversion of $30,000 demand
loan
|
24,000
|
24
|
29,976
|
-
|
-
|
-
|
30,000
|
|||||||||||||||||||||
Shares
issued in August 2004 at $1.60 per share to a consultant for services
provided.
|
12,500
|
13
|
19,988
|
-
|
-
|
-
|
20,000
|
|||||||||||||||||||||
Shares
issued to employees in September, 2004 at $1.60 to $2.50 per
share
|
4,880
|
5
|
8,379
|
-
|
-
|
-
|
8,384
|
|||||||||||||||||||||
Commitment
to issue 10,000 shares of stock to a consultant in September, 2004 at
$2.30 per share for services to be provided through September
2005
|
-
|
-
|
-
|
(23,000
|
)
|
-
|
-
|
(23,000
|
)
|
|||||||||||||||||||
Sale
of stock for cash in October at $1.25 per share, net of costs of
$298,155
|
1,816,000
|
1,816
|
1,362,107
|
-
|
-
|
-
|
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
|
490,000
|
490
|
(490
|
)
|
-
|
-
|
-
|
-
|
||||||||||||||||||||
Conversion
of accounts payable to stock in October, 2004 at $1.25 per
share
|
125,775
|
126
|
108,514
|
-
|
-
|
-
|
108,640
|
|||||||||||||||||||||
Value
of warrants issued with accounts payable conversions in October,
2004
|
-
|
-
|
48,579
|
-
|
-
|
-
|
48,579
|
|||||||||||||||||||||
Conversion
of demand loan to stock in October, 2004 at $1.10 per
share
|
9,330
|
9
|
10,254
|
-
|
-
|
-
|
10,263
|
|||||||||||||||||||||
Forgiveness
of notes payable in October, 2004
|
-
|
-
|
36,785
|
-
|
-
|
-
|
36,785
|
Additional
|
|
Common
|
|
|||||||||||||||||||||||||
Common
Stock
|
Paid-In
|
Deferred
|
Stock
|
Accumulated
|
||||||||||||||||||||||||
Shares
|
Amount
|
Capital
|
Compensation
|
Subscribed
|
Deficit
|
Total
|
||||||||||||||||||||||
Issuance
of stock to officer and director at $1.25 per share in October,
2004 for conversion of liability
|
144,000
|
144
|
123,789
|
-
|
-
|
-
|
123,933
|
|||||||||||||||||||||
Value
of warrants issued with officer and director conversion of liabilities in
October, 2004
|
-
|
-
|
56,067
|
-
|
-
|
-
|
56,067
|
|||||||||||||||||||||
Conversion
of debt and accrued interest to common stock at $0.75 to $1.25 per share
in October, 2004
|
670,315
|
670
|
423,547
|
-
|
-
|
-
|
424,217
|
|||||||||||||||||||||
Value
of warrants issued with conversion of debt in October,
2004
|
-
|
-
|
191,111
|
-
|
-
|
-
|
191,111
|
|||||||||||||||||||||
Conversion
of Note Payable of $5,000 plus accrued interest of $71 in October,
2004
|
6,761
|
7
|
4,993
|
-
|
-
|
-
|
5,000
|
|||||||||||||||||||||
Issuance
of warrants to note holders in October, 2004
|
-
|
-
|
112,562
|
-
|
-
|
-
|
112,562
|
|||||||||||||||||||||
Value
of shares issued to CFO as compensation in December, 2004
|
10,000
|
10
|
34,990
|
-
|
-
|
-
|
35,000
|
|||||||||||||||||||||
Value
of warrants issued to members of advisory committees in November and
December, 2004
|
-
|
-
|
16,348
|
-
|
-
|
-
|
16,348
|
|||||||||||||||||||||
Beneficial
conversion feature associated with notes payable in December,
2004
|
-
|
-
|
124,709
|
-
|
-
|
-
|
124,709
|
|||||||||||||||||||||
Shares
issued in error to be cancelled in December, 2004
|
(900
|
)
|
(1
|
)
|
1
|
-
|
-
|
-
|
0
|
|||||||||||||||||||
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
|
6,242,339
|
$
|
6,242
|
$
|
7,979,124
|
$
|
(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 $2.00 per share in March 2005 for
warrant exercise, net of costs
|
660,078
|
660
|
1,190,196
|
-
|
-
|
-
|
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 5,000 shares of common
stock at $6.50 per share.
|
-
|
-
|
-
|
(32,500
|
)
|
-
|
-
|
(32,500
|
)
|
|||||||||||||||||||
Warrants
exercised at $0.50 per share in June 2003
|
8,000
|
8
|
3,992
|
-
|
-
|
-
|
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 23,215 shares of common stock in July 2005 for conversion of notes
payable
|
23,215
|
23
|
64,980
|
-
|
-
|
-
|
65,003
|
|||||||||||||||||||||
Issuance
of 10,000 shares of common stock in August 2005 to a consultant
for services provided
|
10,000
|
10
|
9,990
|
-
|
-
|
-
|
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
|
)
|
|||||||||||||||||||
6,943,632
|
$
|
6,943
|
$
|
9,527,993
|
$
|
(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 10,000 shares to officer, previously accrued in March,
2006
|
10,000
|
10
|
41,406
|
-
|
-
|
-
|
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
|
3,446
|
3
|
16,194
|
-
|
-
|
-
|
16,197
|
|||||||||||||||||||||
Conversion
of accrued interest to common stock at $1.25 per share in May,
2006
|
1,929
|
2
|
2,409
|
-
|
-
|
-
|
2,411
|
|||||||||||||||||||||
Conversion
of accrued interest to common stock at $1.25 per share in May,
2006
|
1,632
|
2
|
2,039
|
-
|
-
|
-
|
2,041
|
|||||||||||||||||||||
Conversion
of accrued interest to common stock at $1.00 per share in May,
2006
|
1,345
|
1
|
1,354
|
-
|
-
|
-
|
1,355
|
|||||||||||||||||||||
Common
stock issued pursuant to the exercise of warrants at $0.90 per share in
June 2006
|
500
|
1
|
450
|
-
|
-
|
-
|
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 in September, 2010
|
-
|
-
|
50,874
|
-
|
-
|
-
|
50,874
|
|||||||||||||||||||||
Issuance
of penalty Common Stock, previously accrued in August,
2006
|
415,080
|
415
|
871,250
|
-
|
-
|
-
|
871,665
|
|||||||||||||||||||||
Issuance
of penalty warrants, previously accrued in August, 2006
|
-
|
-
|
182,239
|
-
|
-
|
-
|
182,239
|
|||||||||||||||||||||
Value
of options issued to officer in September, 2006
|
-
|
-
|
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 in December, 2006
|
3,426,625
|
3,427
|
4,610,122
|
-
|
-
|
-
|
4,613,549
|
|||||||||||||||||||||
Common
stock to be issued as commission for equity fund raising in December,
2006
|
-
|
-
|
(5,483
|
)
|
-
|
5,483
|
-
|
-
|
||||||||||||||||||||
Value
of options issued to officer in October, 2006
|
-
|
-
|
185,472
|
-
|
-
|
-
|
185,472
|
|||||||||||||||||||||
Value
of shares issued to officer in March, 2006
|
-
|
-
|
32,120
|
-
|
-
|
-
|
32,120
|
|||||||||||||||||||||
Loss
for the year ended December 31, 2006
|
-
|
-
|
-
|
-
|
-
|
(1,486,046
|
)
|
(1,486,046
|
)
|
|||||||||||||||||||
10,804,190
|
$
|
10,804
|
$
|
15,619,928
|
$
|
-
|
$
|
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 in January,
2007
|
548,260
|
548
|
4,935
|
-
|
(5,483
|
)
|
-
|
-
|
||||||||||||||||||||
Common
stock issued to consultant in January 2007 at $1.50 per
share
|
29,804
|
30
|
44,676
|
-
|
-
|
-
|
44,706
|
|||||||||||||||||||||
Common
stock issued to consultants in January 2007 at $1.55 per
share
|
40,000
|
40
|
61,960
|
-
|
-
|
-
|
62,000
|
|||||||||||||||||||||
Common
stock issued to consultants in January 2007 at $1.50 per
share
|
10,000
|
10
|
14,990
|
-
|
-
|
-
|
15,000
|
|||||||||||||||||||||
Value
of options issued to officer in January, February and March
2007
|
-
|
-
|
471,457
|
-
|
-
|
-
|
471,457
|
|||||||||||||||||||||
Value
of options issued to employee in January 2007
|
-
|
-
|
5,426
|
-
|
-
|
-
|
5,426
|
|||||||||||||||||||||
Value
of warrants issued to consultant in April 2007
|
-
|
-
|
166,998
|
-
|
-
|
-
|
166,998
|
|||||||||||||||||||||
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
|
-
|
-
|
80,996
|
-
|
-
|
-
|
80,996
|
|||||||||||||||||||||
Common
stock to be issued for consulting services in 2008 at $1.10 per share in
November, 2007
|
-
|
-
|
-
|
-
|
33,000
|
-
|
33,000
|
|||||||||||||||||||||
Common
stock to be issued for finders fee in 2008 at $1.20 per share in November,
2007
|
-
|
-
|
-
|
-
|
120,000
|
-
|
120,000
|
|||||||||||||||||||||
Loss
for the year ended December 31, 2007
|
-
|
-
|
-
|
-
|
-
|
(5,463,958
|
)
|
(5,463,958
|
)
|
|||||||||||||||||||
11,432,254
|
$
|
11,432
|
$
|
18,005,332
|
$
|
-
|
$
|
153,000
|
$
|
(18,749,138
|
)
|
$
|
(579,374
|
)
|
Additional
|
|
Common
|
|
|||||||||||||||||||||||||
Common
Stock
|
Paid-In
|
Deferred
|
Stock
|
Accumulated
|
||||||||||||||||||||||||
Shares
|
Amount
|
Capital
|
Compensation
|
Subscribed
|
Deficit
|
Total
|
||||||||||||||||||||||
Common
stock issued for consulting services previously accrued in November
2007
|
30,000
|
30
|
32,970
|
-
|
(33,000
|
)
|
-
|
-
|
||||||||||||||||||||
Common
stock issued for finders fee previously accrued in November
2007
|
100,000
|
100
|
119,900
|
-
|
(120,000
|
)
|
-
|
-
|
||||||||||||||||||||
Value
of warrants issued pursuant to convertible debt agreement in January
2008
|
-
|
-
|
226,754
|
-
|
-
|
-
|
226,754
|
|||||||||||||||||||||
Adjustment
to value of warrants issued in January 2008 due to decrease in exercise
price
|
-
|
-
|
60,092
|
-
|
-
|
-
|
60,092
|
|||||||||||||||||||||
Value
of options issued to advisory board in March 2008
|
-
|
-
|
3,729
|
-
|
-
|
-
|
3.729
|
|||||||||||||||||||||
Value
of options issued to employee in January 2007
|
-
|
-
|
5,428
|
-
|
-
|
-
|
5,428
|
|||||||||||||||||||||
Value
of options issued to consultants in July 2007
|
-
|
-
|
6,994
|
-
|
-
|
-
|
6,994
|
|||||||||||||||||||||
Common
stock issued for March 2008 interest payment at $0.488 per
share
|
39,500
|
39
|
19,237
|
-
|
-
|
-
|
19,276
|
|||||||||||||||||||||
Value
of options issued to employees in March 2008
|
-
|
-
|
1,708
|
-
|
-
|
-
|
1,708
|
|||||||||||||||||||||
Value
of options issued to a Director in March 2008
|
-
|
-
|
19,625
|
-
|
-
|
-
|
19,625
|
Additional
|
|
Common
|
|
|||||||||||||||||||||||||
Common
Stock
|
Paid-In
|
Deferred
|
Stock
|
Accumulated
|
||||||||||||||||||||||||
Shares
|
Amount
|
Capital
|
Compensation
|
Subscribed
|
Deficit
|
Total
|
||||||||||||||||||||||
Common
stock issued for June 2008 interest payment at $0.699 per share in July
2008
|
28,220
|
28
|
19,698
|
-
|
-
|
-
|
19,726
|
|||||||||||||||||||||
Common
stock issued for June 2008 interest payment at $0.699 per share in July
2008
|
2,822
|
3
|
1,969
|
-
|
-
|
-
|
1,972
|
|||||||||||||||||||||
Common
stock issued for interest payment at $0.33032 per share in August
2008
|
95,825
|
96
|
31,557
|
-
|
-
|
-
|
31,653
|
|||||||||||||||||||||
Common
stock issued for interest payment at $0.33032 per share in August
2008
|
2,228
|
2
|
734
|
-
|
-
|
-
|
736
|
|||||||||||||||||||||
Common
stock issued for interest payment at $0.33032 per share in August
2008
|
124,794
|
125
|
41,097
|
-
|
-
|
-
|
41,222
|
|||||||||||||||||||||
Common
stock issued for pre-payment of interest payment at $0.33032 per share in
August 2008
|
162,721
|
163
|
53,587
|
-
|
-
|
-
|
53,750
|
|||||||||||||||||||||
Common
stock issued for pre-payment of interest payment at $0.33032 per share in
August 2008
|
3,785
|
4
|
1,246
|
-
|
-
|
-
|
1,250
|
|||||||||||||||||||||
Common
stock issued for pre-payment of interest payment at $0.33032 per share in
August 2008
|
211,916
|
212
|
69,788
|
-
|
-
|
-
|
70,000
|
|||||||||||||||||||||
Common
stock issued pursuant to the exercise of warrants at $0.375 per share in
June and July 2008
|
30,000
|
30
|
11,220
|
-
|
-
|
-
|
11,250
|
|||||||||||||||||||||
Common
stock issued for rounding due to reverse stock split in August
2008
|
126
|
1
|
(1
|
)
|
-
|
-
|
-
|
-
|
||||||||||||||||||||
Common
stock subscribed pursuant to agreement for capital raise in August
2008
|
-
|
-
|
-
|
-
|
250,000
|
-
|
250,000
|
|||||||||||||||||||||
Value
of warrants issued pursuant to convertible debt agreement in August
2008
|
-
|
-
|
286,846
|
-
|
-
|
-
|
286,846
|
|||||||||||||||||||||
Value
of warrants issued pursuant to convertible debt agreement in August
2008
|
-
|
-
|
427,628
|
-
|
-
|
-
|
427,628
|
|||||||||||||||||||||
Value
of warrants issued pursuant to convertible debt agreement in August
2008
|
-
|
-
|
9,946
|
-
|
-
|
-
|
9,946
|
|||||||||||||||||||||
Value
of warrants issued pursuant to convertible debt agreement in August
2008
|
-
|
-
|
556,949
|
-
|
-
|
-
|
556,949
|
|||||||||||||||||||||
Value
of options issued to directors in November 2008
|
-
|
-
|
52,284
|
-
|
-
|
-
|
52,284
|
|||||||||||||||||||||
Loss
for the year ended December 31, 2008
|
-
|
-
|
-
|
-
|
-
|
(5,807,353
|
)
|
(5,807,353
|
)
|
|||||||||||||||||||
12,264,191
|
$
|
12,265
|
$
|
20,066,317
|
$
|
-
|
$
|
250,000
|
$
|
(24,556,491
|
)
|
$
|
(4,227,909
|
)
|
Additional
|
|
Common
|
|
|||||||||||||||||||||||||
Common
Stock
|
Paid-In
|
Deferred
|
Stock
|
Accumulated
|
||||||||||||||||||||||||
Shares
|
Amount
|
Capital
|
Compensation
|
Subscribed
|
Deficit
|
Total
|
||||||||||||||||||||||
Cumulative
effect of change in accounting principle - January 1, 2009
reclassification of embedded feature of equity-linked financial instrument
to derivative liability
|
-
|
-
|
(1,856,576
|
)
|
-
|
-
|
3,259,335
|
|
1,402,759
|
|
||||||||||||||||||
Common
stock issued pursuant to agreement for capital raise previously accrued in
August 2008 at $0.30 per share
|
833,334
|
833
|
249,167
|
-
|
(250,000
|
)
|
-
|
-
|
||||||||||||||||||||
Value
of options issued to employees in March 2008
|
-
|
-
|
244
|
-
|
-
|
-
|
244
|
|||||||||||||||||||||
Loss
for the three months ended March 31, 2009
|
-
|
-
|
-
|
-
|
-
|
(2,141,047
|
)
|
(2,141,047
|
)
|
|||||||||||||||||||
Balance
at March 31, 2009
|
13,097,525
|
$
|
13,098
|
$
|
18,459,152
|
$
|
-
|
$
|
-
|
$
|
(23,438,203
|
)
|
$
|
(4,965,953
|
)
|
For
the Three
Months
Ended
March
31,
2009
|
For
the Three
Months
Ended
March
31, 2008
|
Cumulative
from
Inception
(October
30, 2002) to
March
31, 2009
|
||||||||||
Cash
flows from operating activities:
|
||||||||||||
Net
loss
|
$
|
(2,141,047
|
)
|
$
|
(1,223,234
|
)
|
$
|
(23,438,203
|
)
|
|||
Adjustments
to reconcile net loss to net cash used in operating
|
||||||||||||
activities:
|
||||||||||||
Non-cash
compensation
|
244
|
55,432
|
7,148,371
|
|||||||||
Cost
of penalty for late registration of shares - stock portion
|
-
|
-
|
1,631,726
|
|||||||||
Cost
of penalty for late registration of shares - warrant
portion
|
-
|
-
|
560,434
|
|||||||||
(Gain)
loss from marking to market - stock portion of penalty
|
||||||||||||
for
late registration of shares
|
-
|
-
|
(760,058
|
)
|
||||||||
(Gain)
loss from marking to market - warrant portion of penalty
|
||||||||||||
for
late registration of shares
|
-
|
-
|
(378,198
|
)
|
||||||||
Change
in fair value of derivative liability
|
732,295
|
-
|
(2,840,670
|
) | ||||||||
Legal
fees for note payable
|
-
|
-
|
20,125
|
|||||||||
Placement
fees for note payable
|
-
|
-
|
65,000
|
|||||||||
Impairment
of intangible asset
|
-
|
-
|
6,393
|
|||||||||
Interest
expense
|
200,000
|
-
|
774,880
|
|||||||||
Amortization
of discount on notes payable
|
268,248
|
18,896
|
1,807,093
|
|||||||||
Redemption
Option Liability
|
75,000
|
-
|
75,000
|
|||||||||
Depreciation
and amortization
|
5,482
|
3,993
|
74,569
|
|||||||||
Changes
in operating assets and liabilities:
|
||||||||||||
Increase
in deposits
|
-
|
-
|
(4,868
|
)
|
||||||||
Decrease
in prepaid services and other assets
|
33,054
|
35,831
|
103,526
|
|||||||||
Increase
/ (Decrease) in accounts payable and accrued expenses
|
(112,276
|
)
|
(239,972
|
)
|
996,404
|
|||||||
Net
cash used in operating activities
|
(939,000
|
)
|
(1,349,054
|
)
|
(14,158,476
|
)
|
||||||
Cash
flows from investing activities:
|
||||||||||||
Acquisition
of property and equipment
|
(1,500
|
)
|
(1,597
|
)
|
(86,577
|
)
|
||||||
Net
cash used in investing activities
|
(1,500
|
)
|
(1,597
|
)
|
(86,577
|
)
|
||||||
Cash
flows from financing activities:
|
||||||||||||
Proceeds
from notes payable
|
-
|
1,825,000
|
9,668,375
|
|||||||||
Principal
payments on notes payable and demand loans
|
-
|
-
|
(1,094,747
|
)
|
||||||||
Shares
of stock sold for cash
|
-
|
-
|
7,873,451
|
|||||||||
Proceeds
from exercise of warrant
|
-
|
-
|
15,700
|
|||||||||
Officer
repayment of amounts paid on his behalf
|
-
|
-
|
19,880
|
|||||||||
Cash
paid on behalf of officer
|
-
|
-
|
(19,880
|
)
|
||||||||
Net
cash provided by financing activities
|
-
|
1,825,000
|
16,462,779
|
|||||||||
Net
increase (decrease) in cash and cash equivalents
|
(940,500
|
)
|
474,349
|
2,217,726
|
||||||||
Cash
and cash equivalents at beginning of period
|
3,158,226
|
221,120
|
-
|
|||||||||
Cash
and cash equivalents at end of period
|
$
|
2,217,726
|
$
|
695,469
|
$
|
2,217,726
|
For
the Three Months
Ended |
For
the Three Months
Ended |
Cumulative from
Inception |
||||||||||
Supplemental
disclosures of cash flow information:
|
||||||||||||
Cash
paid during the period for:
|
||||||||||||
Interest
|
$
|
-
|
$
|
19,299
|
$
|
127,051
|
||||||
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
|
||||||
Common
stock issued in exchange for proprietary rights
|
$
|
-
|
$
|
-
|
$
|
9,250
|
||||||
Common
stock issued in exchange for services
|
$
|
-
|
$
|
33,000
|
$
|
3,177,483
|
||||||
Common
stock issued in exchange for previously incurred debt and accrued
interest
|
$
|
-
|
$
|
-
|
$
|
1,066,401
|
||||||
Common
stock issued in exchange as interest
|
$
|
-
|
$
|
-
|
$
|
150,585
|
||||||
Amortization
of beneficial conversion feature
|
$
|
-
|
$
|
-
|
$
|
223,269
|
||||||
Stock
options and warrants issued in exchange for services
rendered
|
$
|
244
|
$
|
43,453
|
$
|
3,718,504
|
||||||
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
|
$
|
-
|
$
|
-
|
$
|
202,486
|
||||||
Fair
value of common stock and warrants in connection
|
||||||||||||
with
the late filing of registration statement
|
$
|
-
|
$
|
-
|
$
|
3,684,664
|
||||||
|
||||||||||||
Gain
from marking to market - stock portion of penalty for late
registration of shares
|
$
|
-
|
$
|
-
|
$
|
(1,124,255
|
)
|
|||||
Gain
from marking to market - warrant portion of penalty for late
registration of shares
|
$
|
-
|
$
|
-
|
$
|
(456,603
|
)
|
|||||
Impairment
of intangible asset
|
$
|
-
|
$
|
-
|
$
|
6,393
|
||||||
Issuance
of stock to officer, previously accrued
|
$
|
-
|
$
|
-
|
$
|
41,416
|
||||||
Value
of options issued to members of advisory board
|
$
|
-
|
$
|
3,729
|
$
|
3,729
|
||||||
Value
of warrants issued to members of advisory board
|
$
|
-
|
$
|
-
|
$
|
22,688
|
||||||
Services
for note payable
|
$
|
-
|
$
|
-
|
$
|
9,750
|
||||||
Issuance
of shares for accounts payable
|
$
|
-
|
$
|
-
|
$
|
44,706
|
||||||
Stock
issued as commission for equity fundraising
|
$
|
-
|
$
|
1,000
|
$
|
5,483
|
||||||
Value
of warrants issued for financing
|
$
|
-
|
$
|
226,754
|
$
|
1,568,215
|
||||||
Revaluation
of derivative liability
|
$
|
732,295
|
$
|
-
|
$
|
(2,840,670
|
) |
Options
|
Weighted
Average
Exercise
Price
|
|||||||
Outstanding
at December 31, 2008
|
1,791,168
|
$
|
2.65
|
|||||
Issued
|
-
|
-
|
||||||
Exercised
|
-
|
-
|
||||||
Forfeited
or expired
|
-
|
-
|
||||||
Outstanding
at March 31, 2009
|
1,791,168
|
$
|
2.65
|
|||||
Non-vested
at March 31,
2009
|
-
|
$
|
-
|
|||||
Exercisable
at March 31, 2009
|
1,791,168
|
$
|
2.65
|
March
31,
2009 |
December
31,
2008 |
|||||||
Prepaid
monitoring fees
|
$
|
109,375
|
$
|
140,625
|
||||
Prepaid
insurance
|
31,179
|
44,929
|
||||||
Prepaid
services
|
40,500
|
22,834
|
||||||
Prepaid
car lease
|
7,910
|
11,865
|
||||||
Salary
advance
|
-
|
1,765
|
||||||
Total prepaid services and other current assets
|
$
|
188,964
|
$
|
222,018
|
Computer
equipment
|
3
years
|
Laboratory
equipment
|
3
years
|
Website
|
5
years
|
Furniture
|
7
years
|
March
31,
2009 |
December
31,
2008 |
|||||||
Office
Equipment
|
$
|
49,909
|
$
|
49,909
|
||||
Office
Fixtures and Furniture
|
30,568
|
30,568
|
||||||
Website
|
28,600
|
27,100
|
||||||
Licensed
Proprietary Rights
|
9,250
|
9,250
|
||||||
118,327
|
116,827
|
|||||||
Accumulated
Depreciation and Amortization
|
(80,962
|
)
|
(75,480
|
)
|
||||
$
|
37,365
|
$
|
41,347
|
March
31,
2009 |
December
31,
2008 |
|||||||
Accounts
payable and accrued liabilities
|
$
|
662,590
|
$
|
776,319
|
||||
Accounts
payable - Pre-merger
|
34,926
|
34,926
|
||||||
Interest
payable
|
3,215
|
3,215
|
||||||
Accrued
payroll
|
8,090
|
-
|
||||||
Credit
cards
|
38,629
|
45,266
|
||||||
State
income tax payable
|
3,200
|
3,200
|
||||||
$
|
750,650
|
$
|
862,926
|
March
31,
2009
|
December
31,
2008
|
|||||||
YA
Global Investments, L.P. Debentures
|
$
|
3,000,000
|
$
|
3,000,000
|
||||
Note
Issued To YA Global Investments, L.P. For Accrued Interest
|
218,889
|
143,889
|
||||||
Brencourt
Advisors, LLC Debentures
|
5,000,000
|
5,000,000
|
||||||
Note
Issued To Brencourt Advisors, LLC For Accrued Interest
|
250,000
|
125,000
|
||||||
Less:
Debt discount
|
(3,364,053
|
) |
(1,474,937
|
) | ||||
Total
note payable
|
$
|
5,104,863
|
$
|
6,793,952
|
||||
Less:
current portion of notes payable
|
1,500,000
|
1,500,000
|
||||||
Total
long term portion of notes payable
|
$
|
3,604,836
|
$
|
5,293,952
|
For
the twelve months ended December 31,
|
Amount
|
|||
2009
|
$
|
1,500,000
|
||
2010
|
1,500,000
|
|||
2011
|
||||
2012
|
||||
2013
and beyond
|
5,468,889
|
|||
$
|
8,468,889
|
Level 1
—
|
Inputs
are unadjusted, quoted prices in active markets for identical assets or
liabilities at the measurement date;
|
Level 2
—
|
Inputs
other than Level 1 inputs that are either directly or indirectly
observable; and
|
Level
3 —
|
Unobservable
inputs, for which little or no market data exist, therefore requiring an
entity to develop its own
assumptions.
|
Quoted
prices in
|
||||||||||||||||
active
markets for
|
Significant
other
|
Significant
|
||||||||||||||
identical
assets
|
observable
inputs
|
unobservable
inputs
|
||||||||||||||
Total
|
(Level
1)
|
(Level
2)
|
(Level
3)
|
|||||||||||||
Notes
payable
|
$
|
5,104,863
|
||||||||||||||
Derivative
liability
|
$ |
1,486,900
|
January
1,
|
March
31,
|
|||||||
2009
|
2009
|
|||||||
Expected
volatility
|
189.77
|
%
|
315.34
|
%
|
||||
Expected
life (years)
|
4.40-5.51
|
4.15-5.26
|
||||||
Risk
free interest rate
|
1.13
|
%
|
1.31
|
%
|
||||
Forfeiture
rate
|
-
|
-
|
||||||
Dividend
rate
|
-
|
-
|
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)
|
|||||||||||||||||
$
|
0.10-2.20
|
1,558,000
|
6.81
|
$
|
0.10-2.20
|
1,558,000
|
6.81
|
|||||||||||||||
2.30-2.50
|
201,444
|
2.27
|
2.30-2.50
|
201,444
|
2.27
|
|||||||||||||||||
3.10
|
100
|
1.70
|
3.10
|
100
|
1.70
|
|||||||||||||||||
3.30
|
10,303
|
1.39
|
3.30
|
10,303
|
1.39
|
|||||||||||||||||
4.40
|
15,000
|
1.25
|
4.40
|
15,000
|
1.25
|
|||||||||||||||||
250.00
|
6,321
|
1.00
|
250.00
|
6,321
|
1.00
|
|||||||||||||||||
1,791,168
|
6.20
|
1,791,168
|
6.20
|
Number
of Shares
|
Weighted
Average
Price
Per Share
|
||||||
Outstanding
at December 31, 2008
|
1,791,168
|
$
|
2.65
|
||||
Granted
|
-
|
-
|
|||||
Exercised
|
-
|
-
|
|||||
Expired
|
-
|
-
|
|||||
Outstanding
at March 31, 2009
|
1,791,168
|
$
|
2.65
|
||||
Non-vested
at March 31, 2009
|
-
|
$
|
-
|
||||
Exercisable
March 31, 2009
|
1,791,168
|
$
|
2.65
|
2009
|
2008
|
||
Risk-free
interest rate at grant date
|
1.31%
|
2.50
to 4.25%
|
|
Expected
stock price volatility
|
315.3%
|
92.8%
|
|
Expected
dividend payout
|
-
|
-
|
|
Expected
option life-years
|
3
to 5
|
3
to 5
|
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)
|
|||||||||||||||
$
|
0.50-1.00
|
19,080
|
0.33
|
$
|
0.50-1.00
|
19,080
|
0.33
|
|||||||||||||
1.25-2.20
|
4,106,675
|
4.40
|
1.25-2.20
|
4,106,675
|
4.40
|
|||||||||||||||
2.30-5.60
|
2,783,017
|
1.93
|
2.30-5.60
|
2,783,017
|
1.93
|
|||||||||||||||
10.00
|
9,000
|
0.48
|
10.00
|
9,000
|
0.48
|
|||||||||||||||
20.00
|
655
|
0.32
|
20.00
|
655
|
0.32
|
|||||||||||||||
6,918,427
|
3.39
|
6,918,427
|
3.39
|
Number
of Shares
|
Weighted
Average
Price
Per Share
|
||||||
Outstanding
at December 31, 2008
|
7,020,975
|
$
|
2.66
|
||||
Granted
|
-
|
-
|
|||||
Exercised
|
-
|
-
|
|||||
Cancelled
or expired
|
(102,548
|
)
|
2.26
|
||||
Outstanding
at March 31, 2009
|
6,918,427
|
$
|
2.67
|
31.1
|
|
31.2
|
|
32.1
|
|
32.2
|
IR
BioSciences Holdings, Inc.
|
||
|
|
|
By:
|
/s/ Michael K.
Wilhelm
|
|
Michael
K. Wilhelm
|
||
President,
Chief Executive Officer
|
||
/s/ John N.
Fermanis
|
||
John
N. Fermanis
|
||
Chief
Financial Officer
|