These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
Colorado
|
84-1044583
|
|
(State or other jurisdiction of incorporation or organization)
|
(I.R.S. Employer Identification No.)
|
| Large accelerated filer o | Accelerated filer o | Non-accelerated filer o | Smaller reporting company x |
|
Page of
Form 10-Q
|
||
|
Item 1.
|
Financial Statements:
|
|
|
Condensed Consolidated Balance Sheets
|
1
|
|
|
Condensed Consolidated Statements of Operations
|
2
|
|
|
Condensed Consolidated Statements of Cash Flows
|
3 – 4
|
|
|
Condensed Consolidated Statements of Shareholders’ Equity (Deficit)
|
5
|
|
|
Notes to Condensed Consolidated Financial Statements
|
6 – 17
|
|
|
Item 2.
|
Management's Discussion and Analysis of Financial Condition
and Results of Operations
|
18
|
|
Item 4.
|
Controls and Procedures, Evaluation of Disclosure Controls and Procedures
|
22
|
| Page | ||
|
Item 1.
|
Legal Proceedings
|
23
|
|
Item 2.
|
Unregistered Sales of Equity Securities and Use of Proceeds.
|
23
|
|
Item 3.
|
Defaults Upon Senior Securities
|
23
|
|
Item 4.
|
Submission of Matters to a Vote of Security Holders
|
23
|
|
Item 5.
|
Other Information
|
23
|
|
Item 6.
|
Exhibits
|
23
|
| Signatures | 24 |
|
ASSETS
|
||||||||
|
September 30, 2011
|
December 31, 2010
|
|||||||
|
CURRENT ASSETS
|
||||||||
|
Cash and cash equivalents
|
$ | 3,685 | $ | 1,822 | ||||
|
Advances to employees
|
1,659 | 1,659 | ||||||
|
TOTAL CURRENT ASSETS
|
5,344 | 3,481 | ||||||
|
PROPERTY AND EQUIPMENT
|
||||||||
|
Computer equipment
|
4,124 | 4,124 | ||||||
|
Website Design
|
37,500 | - | ||||||
|
Accumulated depreciation
|
(10,065 | ) | (1,220 | ) | ||||
|
PROPERTY AND EQUIPMENT, NET
|
31,559 | 2,904 | ||||||
|
OTHER ASSETS
|
||||||||
|
Patents and trademarks, net accumulated amortization
of $33 and $0, respectively
|
617 | 650 | ||||||
|
Deposits
|
600 | 600 | ||||||
|
TOTAL ASSETS
|
$ | 38,120 | $ | 7,635 | ||||
|
LIABILITIES AND SHAREHOLDERS' DEFICIT
|
||||||||
|
CURRENT LIABILITIES
|
||||||||
|
Accounts payable and accrued expenses
|
$ | 824,517 | $ | 683,859 | ||||
|
Accounts payable, related party
|
229,043 | 183,896 | ||||||
|
Interest payable
|
778,650 | 646,102 | ||||||
|
Accrued officers' salaries
|
355,000 | 180,000 | ||||||
|
Accrued payroll taxes
|
325,423 | 291,863 | ||||||
|
Current portion of settlement payable, shareholder
|
32,500 | 30,000 | ||||||
|
Derivative liability
|
2,049,252 | 1,886,224 | ||||||
|
Due to officer
|
454,353 | 324,669 | ||||||
|
Advance from International Card Establishment, Inc.
|
50,000 | 50,000 | ||||||
|
Note payable - Legacy Investors
|
518,000 | 518,000 | ||||||
|
Note payable - Maricopa Equity Management
Corporation
|
100,000 | 100,000 | ||||||
|
Note payable, unrelated party
|
60,000 | 50,000 | ||||||
|
Note payable, convertible, unrelated party, net of discount of
$0 and $104,167, respectively
|
250,000 | 145,833 | ||||||
|
Current portion of notes payable, related-party, convertible
|
185,000 | 150,000 | ||||||
|
Current portion of notes payable, related-party
|
24,990 | 39,990 | ||||||
|
TOTAL CURRENT LIABILITIES
|
6,236,728 | 5,280,436 | ||||||
|
LONG-TERM LIABILITIES
|
||||||||
|
Settlement payable, shareholder
|
27,500 | 50,000 | ||||||
|
Notes payable, unrelated party, net of discount of $222,450
and $0, respectively
|
27,550 | - | ||||||
|
Notes payable, related-party, convertible
|
15,000 | 50,000 | ||||||
|
Notes payable, related-party, net of discount of $194,363
and $93,750, respectively
|
123,727 | 131,841 | ||||||
|
TOTAL LIABILITIES
|
6,430,505 | 5,512,277 | ||||||
|
SHAREHOLDERS' EQUITY (DEFICIT):
|
||||||||
|
Common stock, no par value; 60,000,000 shares authorized;
52,124,408 and 58,104,408 shares issued and outstanding
|
7,431,783 | 7,415,783 | ||||||
|
Additional paid-in capital
|
58,647 | (11,039 | ) | |||||
|
Deficit accumulated during the development stage
|
(13,882,815 | ) | (12,909,386 | ) | ||||
|
TOTAL SHAREHOLDERS' DEFICIT
|
(6,392,385 | ) | (5,504,642 | ) | ||||
|
TOTAL LIABILITIES AND SHAREHOLDERS' DEFICIT
|
$ | 38,120 | $ | 7,635 | ||||
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
August 29, 2001
(Date of Inception)
|
||||||||||||||||||
|
2011
|
2010
|
2011
|
2010
|
September 30, 2011
|
||||||||||||||||
|
REVENUE
|
$ | (36 | ) | $ | 85 | $ | 48 | $ | 387 | $ | 816 | |||||||||
|
COST OF SALES
|
- | - | - | - | - | |||||||||||||||
|
GROSS PROFIT
|
(36 | ) | 85 | 48 | 387 | 816 | ||||||||||||||
|
OPERATING EXPENSES:
|
||||||||||||||||||||
|
Consulting and outside services
|
5,641 | 12,375 | 17,480 | 100,439 | 2,970,625 | |||||||||||||||
|
Advertising
|
4,640 | 7,025 | 13,233 | 9,842 | 592,638 | |||||||||||||||
|
Legal services
|
- | - | - | - | 952,073 | |||||||||||||||
|
Rent
|
- | - | - | - | 514,936 | |||||||||||||||
|
Guaranteed payments
|
- | - | - | - | 512,958 | |||||||||||||||
|
Officers' salaries
|
150,000 | 120,000 | 410,000 | 460,000 | 1,785,000 | |||||||||||||||
|
Salaries and wages
|
- | - | - | - | 1,192,927 | |||||||||||||||
|
Other operating expenses
|
109,346 | 82,415 | 373,035 | 619,355 | 3,772,838 | |||||||||||||||
|
TOTAL OPERATING EXPENSES
|
269,627 | 221,815 | 813,748 | 1,189,636 | 12,293,995 | |||||||||||||||
|
LOSS FROM OPERATIONS
|
(269,663 | ) | (221,730 | ) | (813,700 | ) | (1,189,249 | ) | (12,293,179 | ) | ||||||||||
|
OTHER INCOME AND (EXPENSES):
|
||||||||||||||||||||
|
Sublease rental income
|
- | - | - | - | 55,979 | |||||||||||||||
|
Interest income
|
- | - | - | - | 6,768 | |||||||||||||||
|
Change in value of derivative liability
|
(235,318 | ) | (47,672 | ) | 610,115 | (568,452 | ) | 290,058 | ||||||||||||
|
Other miscellaneous income (expense)
|
- | - | - | - | 106,512 | |||||||||||||||
|
Interest expense
|
(198,114 | ) | (110,485 | ) | (769,844 | ) | (218,783 | ) | (2,048,953 | ) | ||||||||||
|
TOTAL OTHER INCOME (EXPENSE)
|
(433,432 | ) | (158,157 | ) | (159,729 | ) | (787,235 | ) | (1,589,636 | ) | ||||||||||
|
NET LOSS
|
$ | (703,095 | ) | $ | (379,887 | ) | $ | (973,429 | ) | $ | (1,976,484 | ) | $ | (13,882,815 | ) | |||||
|
Basic and diluted loss per share
|
$ | (0.01 | ) | $ | (0.01 | ) | $ | (0.02 | ) | $ | (0.03 | ) | ||||||||
|
Weighted average shares
outstanding (basic and diluted)
|
50,624,408 | 57,816,886 | 53,752,796 | 57,145,900 | ||||||||||||||||
|
Nine Months Ended September 30,
|
August 29, 2001
(Date of Inception)
|
|||||||||||
|
2011
|
2010
|
September 30, 2011
|
||||||||||
|
CASH FLOW FROM OPERATING ACTIVITIES
|
||||||||||||
|
Net loss
|
$ | (973,429 | ) | $ | (1,976,484 | ) | $ | (13,882,815 | ) | |||
|
Adjustments to reconcile net loss to
net cash used in operating activities:
|
||||||||||||
|
Depreciation and amortization
|
8,878 | 746 | 247,490 | |||||||||
|
Loss on disposal of property and equipment
|
- | - | 1,404 | |||||||||
|
Amortization of loan discount
|
623,933 | 102,083 | 1,016,645 | |||||||||
|
Stock-based compensation
|
- | 288,000 | 427,090 | |||||||||
|
Change in value of derivative liability
|
(610,115 | ) | 568,452 | (290,058 | ) | |||||||
|
Issuance of common stock for loan costs
|
- | - | 110,000 | |||||||||
|
Issuance of warrants for services
|
- | 254,800 | 254,800 | |||||||||
|
Issuance of warrants as loan costs
|
- | - | 85,734 | |||||||||
|
Issuance of common stock for services
|
- | 3,000 | 1,441,222 | |||||||||
|
Gain on settlement of accounts payable
|
- | - | (23,435 | ) | ||||||||
|
(Increase) decrease in:
|
||||||||||||
|
Advances to Employees
|
- | - | (1,659 | ) | ||||||||
|
Deposits
|
- | - | (600 | ) | ||||||||
|
Increase (decrease) in:
|
||||||||||||
|
Accounts payable and accrued expenses
|
219,364 | 22,137 | 1,502,056 | |||||||||
|
Accrued officers' salaries
|
400,000 | 460,000 | 1,730,000 | |||||||||
|
Interest payable
|
132,548 | 114,772 | 982,009 | |||||||||
|
Settlement payable
|
(20,000 | ) | (2,500 | ) | (30,000 | ) | ||||||
|
NET CASH USED IN OPERATING ACTIVITIES
|
(218,821 | ) | (164,994 | ) | (6,430,117 | ) | ||||||
|
CASH FLOW FROM INVESTING ACTIVITES
|
||||||||||||
|
Acquistion of property and equipment
|
(37,500 | ) | (3,212 | ) | (236,071 | ) | ||||||
|
NET CASH USED IN INVESTING ACTIVITIES
|
(37,500 | ) | (3,212 | ) | (236,071 | ) | ||||||
|
CASH FLOW FROM FINANCING ACTIVITIES
|
||||||||||||
|
Proceeds from shareholder advances
|
1,350 | 22,300 | 1,463,477 | |||||||||
|
Repayments of shareholder advances
|
(96,666 | ) | (240,001 | ) | (2,211,637 | ) | ||||||
|
Proceeds from ICE advance
|
- | - | 50,000 | |||||||||
|
Proceeds from note payable-Legacy Investors
|
- | - | 451,428 | |||||||||
|
Proceeds from note payable-Maricopa Equity Management
|
- | - | 100,000 | |||||||||
|
Proceeds from convertible notes payable, related-party
|
- | - | 1,283,699 | |||||||||
|
Proceeds from note payable, unrelated party
|
260,000 | - | 310,000 | |||||||||
|
Proceeds from note payable, convertible, unrelated party
|
- | 250,000 | 250,000 | |||||||||
|
Proceeds from notes payable, related-party
|
125,000 | 30,000 | 444,990 | |||||||||
|
Repayments of notes payable, related-party
|
(47,500 | ) | (39,410 | ) | (86,910 | ) | ||||||
|
Proceeds from sale of common stock
|
16,000 | 171,000 | 4,579,115 | |||||||||
|
Write-off of payable
|
- | - | 35,711 | |||||||||
|
NET CASH PROVIDED BY FINANCING ACTIVITIES
|
258,184 | 193,889 | 6,669,873 | |||||||||
|
NET INCREASE IN CASH
|
1,863 | 25,683 | 3,685 | |||||||||
|
CASH AT BEGINNING OF THE YEAR
|
1,822 | 6,900 | - | |||||||||
|
CASH AT END OF YEAR
|
$ | 3,685 | $ | 32,583 | $ | 3,685 | ||||||
|
SUPPLEMENTAL DISCLOSURES
|
||||||||||||
|
Interest paid in cash
|
$ | 4,778 | $ | 1,400 | $ | 56,814 | ||||||
|
NON-CASH ACTIVITIES
|
|
During the year ended December 31, 2010, the Company entered into a separation agreement with an officer and shareholder of the Company whereby the Company agreed to pay the shareholder $90,000 and the shareholder agreed to forgive the balance due to him, including accrued salaries, of $387,664.
|
|
During the year ended December 31, 2009, the Company converted $35,711 owed to an officer into equity.
|
|
During the year ended December 31, 2008, the Company issued 1,154,380 shares of common stock for the settlement of $139,945 payable to a related party. As a result the company recorded a gain on settlement of accounts payable of $23,435.
|
|
Accrued interest in the amounts of $0, $0 and $158,261 were capitalized to amounts due to officers for the periods ended September 30, 2011 and 2010, and for the period from August 29, 2001 (inception) through June 30, 2011, respectively. Repayments of amounts due to officers includes payments of accrued interest.
|
|
During the year ended December 31, 2005, convertible debt in the amount of $1,098,699 plus the
related accrued interest of $39,330 was converted into 998,635 shares of common stock.
|
|
Out of the $1,000,000 debentures from Legacy Investors, $106,572 was used to pay loan related
fees, and $442,000 remained in an escrow account at December 31, 2004. During the year ended
December 31, 2005, the escrow funds were returned to Legacy Investors.
|
|
Common Stock
|
Additional
Paid in
|
Accumulated
|
||||||||||||||||||
|
Shares
|
Amount
|
Capital
|
Deficit
|
Total
|
||||||||||||||||
|
BALANCE, AUGUST 29, 2001
|
||||||||||||||||||||
|
(Date of Inception)
|
- | $ | - | $ | - | $ | - | $ | - | |||||||||||
|
Issuance for cash, 2001
|
2,066,717 | 200,833 | - | - | 200,833 | |||||||||||||||
|
Issuance for cash, 2002
|
10,703,678 | 1,040,129 | - | - | 1,040,129 | |||||||||||||||
|
Net loss
|
- | - | - | (1,182,273 | ) | (1,182,273 | ) | |||||||||||||
|
BALANCE, DECEMBER 31, 2002
|
12,770,395 | 1,240,962 | - | (1,182,273 | ) | 58,689 | ||||||||||||||
|
Issuance for cash, 2003
|
4,846,930 | 471,000 | - | - | 471,000 | |||||||||||||||
|
Net loss
|
- | - | - | (1,608,882 | ) | (1,608,882 | ) | |||||||||||||
|
BALANCE, DECEMBER 31, 2003
|
17,617,325 | 1,711,962 | - | (2,791,155 | ) | (1,079,193 | ) | |||||||||||||
|
Net loss
|
- | - | - | (1,058,911 | ) | (1,058,911 | ) | |||||||||||||
|
BALANCE, DECEMBER 31, 2004
|
17,617,325 | 1,711,962 | - | (3,850,066 | ) | (2,138,104 | ) | |||||||||||||
|
Issuance for cash, 2005
|
561,764 | 277,000 | - | - | 277,000 | |||||||||||||||
|
Stock based compensation, 2005
|
- | - | 106,839 | - | 106,839 | |||||||||||||||
|
Issuance for consideration of loan, 2005
|
100,000 | 110,000 | - | - | 110,000 | |||||||||||||||
|
Conversion of notes payable, 2005
|
998,635 | 1,138,029 | - | - | 1,138,029 | |||||||||||||||
|
Warrants issued in connection with
notes payable, 2005
|
- | - | 85,734 | - | 85,734 | |||||||||||||||
|
Recapitalization of common equity, note 5
|
1,615,000 | - | - | - | - | |||||||||||||||
|
Net loss
|
- | - | - | (1,668,498 | ) | (1,668,498 | ) | |||||||||||||
|
BALANCE, DECEMBER 31, 2005
|
20,892,724 | 3,236,991 | 192,573 | (5,518,564 | ) | (2,089,000 | ) | |||||||||||||
|
Issuance for cash, 2006
|
803,179 | 855,600 | - | - | 855,600 | |||||||||||||||
|
Stock based compensation, 2006
|
- | - | 16,401 | - | 16,401 | |||||||||||||||
|
Issuance of common stock, 2006
|
550,000 | - | - | - | - | |||||||||||||||
|
Payment on subscription receivable, 2006
|
- | 428,000 | - | - | 428,000 | |||||||||||||||
|
Issuance for services, 2006
|
120,000 | - | - | - | - | |||||||||||||||
|
Net loss
|
- | - | - | (1,280,821 | ) | (1,280,821 | ) | |||||||||||||
|
BALANCE, DECEMBER 31, 2006
|
22,365,903 | 4,520,591 | 208,974 | (6,799,385 | ) | (2,069,820 | ) | |||||||||||||
|
Issuance for cash, 2007
|
5,704,583 | 714,100 | - | - | 714,100 | |||||||||||||||
|
Issuance for services, 2007
|
40,000 | 10,000 | - | - | 10,000 | |||||||||||||||
|
Payment on subscription receivable, 2007
|
- | 23,000 | - | - | 23,000 | |||||||||||||||
|
Issuance of common stock, 2007
|
166,667 | - | - | - | - | |||||||||||||||
|
Net loss
|
- | - | - | (788,596 | ) | (788,596 | ) | |||||||||||||
|
BALANCE, DECEMBER 31, 2007
|
28,277,153 | 5,267,691 | 208,974 | (7,587,981 | ) | (2,111,316 | ) | |||||||||||||
|
Payment on subscriptions receivable, 2008
|
- | 25,000 | - | - | 25,000 | |||||||||||||||
|
Issuance for cash, 2008
|
4,387,500 | 176,000 | - | - | 176,000 | |||||||||||||||
|
Issuance for services, 2008
|
15,654,650 | 1,453,222 | - | - | 1,453,222 | |||||||||||||||
|
Issuance for settlement of liability, 2008
|
1,154,380 | 130,945 | - | - | 130,945 | |||||||||||||||
|
Loan discount on convertible debt, 2008
|
- | - | 150,000 | - | 150,000 | |||||||||||||||
|
Derivative liability, 2008
|
- | - | (222,575 | ) | - | (222,575 | ) | |||||||||||||
|
Net Loss
|
- | - | - | (1,896,782 | ) | (1,896,782 | ) | |||||||||||||
|
BALANCE, DECEMBER 31, 2008
|
49,473,683 | 7,052,858 | 136,399 | (9,484,763 | ) | (2,295,506 | ) | |||||||||||||
|
Issuance for cash, 2009
|
2,325,834 | 34,925 | - | - | 34,925 | |||||||||||||||
|
Issuance in conjunction with debt, 2009
|
4,000,000 | 137,000 | - | - | 137,000 | |||||||||||||||
|
Capital contribution from officer, non-cash, 2009
|
- | - | 35,711 | - | 35,711 | |||||||||||||||
|
Derivative liability, 2009
|
- | - | (134,110 | ) | - | (134,110 | ) | |||||||||||||
|
Loan discount on debt, 2009
|
- | - | 53,629 | - | 53,629 | |||||||||||||||
|
Net Loss
|
- | - | - | (1,135,283 | ) | (1,135,283 | ) | |||||||||||||
|
BALANCE, DECEMBER 31, 2009
|
55,799,517 | 7,224,783 | 91,629 | (10,620,046 | ) | (3,303,634 | ) | |||||||||||||
|
Issuance for cash, 2010
|
2,244,891 | 188,000 | - | - | 188,000 | |||||||||||||||
|
Issuance for services, 2010
|
60,000 | 3,000 | - | - | 3,000 | |||||||||||||||
|
Derivative liability, 2010
|
- | - | (1,209,482 | ) | - | (1,209,482 | ) | |||||||||||||
|
Loan discount on debt, 2010
|
- | - | 250,000 | - | 250,000 | |||||||||||||||
|
Settlement of liability, 2010
|
- | - | 297,664 | - | 297,664 | |||||||||||||||
|
Stock-based compensation, 2010
|
- | - | 304,350 | - | 304,350 | |||||||||||||||
|
Warrants issued for services, 2010
|
- | - | 254,800 | - | 254,800 | |||||||||||||||
|
Net Loss
|
- | - | - | (2,289,340 | ) | (2,289,340 | ) | |||||||||||||
|
BALANCE, DECEMBER 31, 2010
|
58,104,408 | 7,415,783 | (11,039 | ) | (12,909,386 | ) | (5,504,642 | ) | ||||||||||||
|
Issuance for cash, 2011
|
320,000 | 16,000 | - | - | 16,000 | |||||||||||||||
|
Issuance in conjunction with debt, 2011
|
3,250,000 | - | - | - | - | |||||||||||||||
|
Derivative liability, 2011
|
- | - | (13,768 | ) | - | (13,768 | ) | |||||||||||||
|
Loan discount on debt, 2011
|
- | - | 83,454 | - | 83,454 | |||||||||||||||
|
Cancelled and returned shares, 2011
|
(9,550,000 | ) | - | - | - | - | ||||||||||||||
|
Net Loss
|
- | - | - | (973,429 | ) | (973,429 | ) | |||||||||||||
|
BALANCE, SEPTEMBER 30, 2011
|
52,124,408 | $ | 7,431,783 | $ | 58,647 | $ | (13,882,815 | ) | $ | (6,392,385 | ) | |||||||||
|
Level Input:
|
Input Definition:
|
|
|
Level 1
|
Inputs are unadjusted, quoted prices for identical assets or liabilities in
active markets at the measurement date.
|
|
|
|
||
|
Level 2
|
Inputs, other than quoted prices included in Level I, that are observable
for the asset or liability through corroboration with market data at the
measurement date.
|
|
|
|
||
|
Level 3
|
Unobservable inputs that reflect management's best estimate of what
market participants would use in pricing the asset or liability at the
measurement date.
|
|
September 30, 2011
|
||||||||||||||||
|
Level 1
|
Level 2
|
Level 3
|
Total
|
|||||||||||||
|
Derivative liability
|
$ | - | $ | - | $ | 2,049,252 | $ | 2,049,252 | ||||||||
|
December 31, 2010
|
||||||||||||||||
|
Level 1
|
Level 2
|
Level 3
|
Total
|
|||||||||||||
|
Derivative liability
|
$ | - | $ | - | $ | 1,886,224 | $ | 1,886,224 | ||||||||
|
September 30, 2011
|
December 31, 2010
|
|||
|
Risk free interest rate
|
0.01% - 1.0%
|
0.145-%-2.125%
|
||
|
Volatility
|
100%
|
100%
|
||
|
Term
|
0.01 - 4.90 Years
|
0.01 - 4.58 Years
|
||
|
Dividend yield
|
0.00%
|
0.00%
|
|
Value at December 31, 2009
|
$ | 135,705 | ||
|
Reclassification of financial instrument
from equity to liabilities
|
1,209,482 | |||
|
Increase in value of derivative liability
|
541,037 | |||
|
Value at December 31, 2010
|
$ | 1,886,224 | ||
|
Reclassification of financial instrument
from equity to liabilities
|
773,143 | |||
|
Decrease in value of derivative liability
|
(610,115 | ) | ||
|
Value at September 30, 2011
|
$ | 2,049,252 |
|
Classification
|
Useful Life
|
|
|
Computer equipment
|
3 Years
|
|
|
Website design
|
3 Years
|
|
|
Patents and trademarks
|
15 Years
|
|
Related Party
|
Unrelated Party
|
Total
|
||||||||||
|
2012
|
$ | 209,990 | $ | 978,000 | $ | 1,187,990 | ||||||
|
2013
|
5,000 | - | 5,000 | |||||||||
|
2014
|
20,000 | - | 20,000 | |||||||||
|
2015
|
183,090 | - | 183,090 | |||||||||
|
2016
|
125,000 | 225,000 | 350,000 | |||||||||
|
Thereafter
|
- | 25,000 | 25,000 | |||||||||
| 543,080 | 1,228,000 | 1,771,080 | ||||||||||
|
Less loan discount
|
194,363 | 222,450 | 416,813 | |||||||||
|
Net loan balance
|
$ | 348,717 | $ | 1,005,550 | $ | 1,354,267 | ||||||
|
Number of
Options
|
Weighted-
Average
|
|||||||
|
Outstanding at January 1, 2010
|
2,925,000 | $ | 0.28 | |||||
|
Granted
|
3,000,000 | 0.08 | ||||||
|
Exercised
|
- | - | ||||||
|
Forfeited
|
- | - | ||||||
|
Outstanding at December 31, 2010
|
5,925,000 | 0.18 | ||||||
|
Granted
|
2,500,000 | 0.10 | ||||||
|
Exercised
|
- | - | ||||||
|
Forfeited
|
- | - | ||||||
|
Outstanding at September 30, 2011
|
8,425,000 | $ | 0.16 | |||||
|
Exercisable at September 30, 2011
|
3,925,000 | $ | 0.22 | |||||
|
Exercise
Price
|
Shares
Outstanding
|
Weighted-
Average
|
Weighted-
Average
|
Shares
Exercisable
|
Weighted-
Average
|
||||||||||||||
| $ | 1.25 | 325,000 |
0.25 years
|
$ | 1.25 | 325,000 | $ | 1.25 | |||||||||||
| $ | 1.75 | 100,000 |
0.25 years
|
$ | 1.75 | 100,000 | $ | 1.75 | |||||||||||
| $ | 0.10 | 2,500,000 |
3.00 years
|
$ | 0.10 | 500,000 | $ | 0.10 | |||||||||||
| $ | 0.08 | 3,000,000 |
3.35 years
|
$ | 0.08 | 3,000,000 | $ | 0.08 | |||||||||||
| $ | 0.10 | 2,500,000 |
4.67 years
|
$ | 0.10 | - | N/A | ||||||||||||
| 8,425,000 | 3,925,000 | ||||||||||||||||||
|
Exercise
Prices
|
Number of
Warrants
|
Weighted-
Average
|
|||||
| $ | 0.01 - $0.15 | 25,991,613 |
2.50 years
|
||||
| $ | 0.20 - $0.50 | 5,888,334 |
2.05 years
|
||||
| $ | 1.10 - $1.75 | 186,665 |
0.52 years
|
||||
|
Total warrants outstanding:
|
32,066,612 | ||||||
| 31.1 | Certification by the Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. |
| 31.2 | Certification by the President pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. |
| 32.1 | Certification by the Chief Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. |
| 32.2 | Certification by the President pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. |
|
101.INS
|
XBRL Instance Document
|
|
101.SCH
|
XBRL Schema Document
|
|
101.CAL
|
XBRL Calculation Linkbase Document
|
|
101.DEF
|
XBRL Definition Linkbase Document
|
|
101.LAB
|
XBRL Label Linkbase Document
|
|
101.PRE
|
XBRL Presentation Linkbase Document
|
|
Dated: November 11, 2011
|
CARDIFF INTERNATIONAL, INC. | |
| By |
/s/ Daniel Thompson
|
|
|
Chief Executive Officer
|
||
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|