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.
|
x
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
For the fiscal year ended December 31, 2011
|
||
|
OR
|
||
|
o
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
Delaware
|
36-3688583
|
|
|
(State of other jurisdiction of incorporation or organization)
|
(I.R.S. Employer Identification No.)
|
|
|
30251 Golden Lantern
Suite E, PMB 411
Laguna Niguel, CA
|
92677-5993
|
|
|
(Address of Principal Executive Offices)
|
(Zip Code)
|
|
Large Accelerated Filer
o
|
Accelerated Filer
o
|
||
|
Non-Accelerated Filer
o
|
Smaller Reporting Company
x
|
|
Item Number and Caption
|
Page
|
|
|
Forward-Looking Statements
|
ii
|
|
|
Explanatory Note
|
iii
|
|
|
PART I
|
||
|
Item 1.
|
Description of the Business
|
1
|
|
Item 1A.
|
Risk Factors and Uncertainties
|
3
|
|
Item 2.
|
Description of Property
|
4
|
|
Item 3.
|
Legal Proceedings
|
4
|
|
Item 4.
|
Mine Safety Disclosures
|
4
|
|
PART II
|
||
|
Item 5.
|
Market for Common Equity and Related Stockholder Matters
|
5
|
|
Item 6
|
Selected Financial Data
|
6
|
|
Item 7.
|
Management’s Discussion and Analysis
|
6
|
|
Item 8.
|
Financial Statements
|
8
|
|
Item 9.
|
Changes in and Disagreements with Accountants on Accounting and Financial Disclosure
|
8
|
|
Item 9A.
|
Controls and Procedures
|
8
|
|
PART III
|
||
|
Item 10.
|
Directors, Executive Officers, Promoters and Control Persons;Compliance with Section 16(a) of the Exchange Act
|
10
|
|
Item 11.
|
Executive Compensation
|
11
|
|
Item 12.
|
Security Ownership of Certain Beneficial Owners and Management
|
12
|
|
Item 13.
|
Certain Relationships and Related Transactions
|
13
|
|
Item 14.
|
Principal Accountant Fees & Services
|
14
|
|
Item 15.
|
Exhibits and Reports on form 10-K
|
15
|
| Signatures | 18 | |
|
•
|
Our ability to raise sufficient capital to fund the development of our technology and continue to fund operating expenses;
|
|
|
•
|
Our ability to get our technology to work in accordance with our technical specifications;
|
|
|
•
|
Our ability to attract customers to our products once they are developed;
|
|
|
•
|
Our ability to attract and retain the necessary personnel with the expertise needed to ensure that we can operate the Company effectively.
|
|
|
•
|
Actions or inactions of third-party contractors and vendors;
|
|
|
•
|
Our ability to successfully patent and protect our intellectual property.
|
|
|
•
|
The potential that our competitors will get their products to market ahead of us.
|
|
|
•
|
General economic conditions.
|
|
2011:
|
High
|
Low
|
||
|
First Quarter
|
$0.06
|
$0.03
|
||
|
Second Quarter
|
$0.05
|
$0.03
|
||
|
Third Quarter
|
$0.06
|
$0.02
|
||
|
Fourth Quarter
|
$0.05
|
$0.01
|
||
|
2010:
|
High
|
Low
|
||
|
First Quarter
|
$0.05
|
$0.03
|
||
|
Second Quarter
|
$0.04
|
$0.01
|
||
|
Third Quarter
|
$0.07
|
$0.02
|
||
|
Fourth Quarter
|
$0.08
|
$0.03
|
||
|
Name
|
Officer or Board
|
Number of Shares
|
Share Price
|
Option Price
|
Total Cost
|
Date
|
No. of
Years
|
|
Kendall Gray & Lind Garff JTWROS (c)
|
No
|
250,000
|
$0.15
|
$37,500
|
2/22/2011
|
||
|
Bierwolf Morrill & Nilson PLLC (b)
|
No
|
50,000
|
$0.13
|
$6,730
|
3/11/2011
|
||
|
Jermiah Cox (f)
|
No
|
44,000
|
$0.25
|
$11,000
|
9/28/2011
|
||
|
David Hardman (a)
|
No
|
87,293
|
$0.15
|
$13,325
|
9/28/2011
|
||
|
Anthony Begum (d) (e)
|
No
|
300,000
|
$0.10
|
$30,000
|
9/28/2011
|
||
|
Anthony Begum (a)
|
No
|
139,000
|
$0.10
|
$13,900
|
10/6/2011
|
||
|
Anthony Begum (a)
|
No
|
161,000
|
$0.10
|
$16,100
|
10/6/2011
|
||
|
Yesco LLC (b)
|
No
|
10,000
|
$0.25
|
$2,500
|
12/30/201
|
|
|
·
|
The Company may not obtain the equity funding or short-term borrowings necessary to market and launch its mobile applications.
|
|
|
·
|
The product launch may take longer to implement than planned or may not be successful.
|
|
|
•
|
The small size of our Company limits our ability to achieve the desired level of separation of internal controls and financial reporting. We do have a separate CEO and CFO, plus an Audit Committee to review and oversee the financial policies and procedures of the Company, which does achieve a degree of separation. However, until such time as the Company is able to hire a Controller, we do not believe we meet the full requirement for separation.
|
|
|
•
|
We have not achieved the desired level of documentation of our internal controls and procedures. When the Company obtains sufficient funding, this documentation will be strengthened through utilizing a third party consulting firm to assist management with its internal control documentation and further help to limit the possibility of any lapse in controls occurring.
|
|
|
•
|
We have not achieved the desired level of corporate governance with regard to our monitoring and ensuring compliance with key controls including regard to our authorized shares for preferred stock and in ensuring that stock certificates are issued to subscribers in a timely manner.
|
|
|
•
|
We have not achieved the desired level of corporate governance to ensure that our accounting for all of our contractual and other agreements is in accordance with all of the relevant terms and conditions. Because of our limited capital resources, we sometimes formalize our agreements with certain contractors after the work is performed when additional resources become available to pay for the services.
|
|
|
o
|
Pertain to the maintenance of records in reasonable detail accurately that fairly reflect the transactions and dispositions of the Company's assets;
|
|
|
o
|
Provide reasonable assurance that transactions are recorded as necessary to permit preparation of the financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures are being made only in accordance with authorizations of management and the Board of Directors; and
|
|
|
o
|
Provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the Company's assets that could have a material effect on the financial statements.
|
|
Director's Name
|
Age
|
Office
|
Term Expires
|
|
Paul G. Begum
|
68
|
Chairman/CEO
|
Future shareholder meeting
|
|
Robert A. Campbell
|
67
|
COO and CFO
|
Future shareholder meeting
|
|
Jerry P. Wright
|
58
|
Director
|
Future shareholder meeting
|
|
(a)
|
(b)
|
(c)
|
(d)
|
(e)
|
(f)
|
(g)
|
(h)
|
(i)
|
|||||||||
|
Securities
|
|||||||||||||||||
|
Name and
Principal Position
|
Year
Ended
Dec 31,
|
Salary
|
Bonus
|
Other
Annual
Compen
sation
|
Restricted
Stock
Award(s)
|
Underlying
Options
/
SAR’s
|
LTIP
|
All Other
Compen
sation
|
|||||||||
|
Paul G. Begum
Chairman/CEO |
2011
|
$ 6,750 | $ 0 | $ 0 | $ 0 | $ 0 | $ 0 | $ 0 | |||||||||
|
Robert Campbell
COO |
2011
|
$ 0 | $ 0 | $ 0 | $ 0 | $ 0 | $ 0 | $ 0 |
|
Name
|
Shares Acquired
on exercise
|
Value Realized ($)
|
Number of Securities Underlying
Unexercised Options |
Value of Unexercised in-the-money options ($) (a)
|
|||||||||||||||
|
Exercisable
|
Unexercisable
|
Exercisable
|
Unexercisable
|
||||||||||||||||
|
Paul G. Begum
|
0 | $ 0 | $ 0 | $ 0 | $ 0 | $ 0 | |||||||||||||
|
Robert A. Campbell
|
0 | $ 0 | $ 0 | $ 0 | $ 0 | $ 0 | |||||||||||||
|
Jerry P. Wright
|
0 | $ 0 | $ 0 | $ 0 | $ 0 | $ 0 | |||||||||||||
|
Name and Address
|
Nature of
|
Shares
|
Percent of
|
|||||||
|
of Beneficial Owners
|
Ownership
|
Owned
|
Common
|
|||||||
|
Directos and Executive Officers
|
||||||||||
|
Paul G. Begum (through PSF Inc.)
|
Direct
|
10,450,230 | ||||||||
|
30251 Golden Latern
|
Preferred
|
18,367,476 | ||||||||
|
Suite E, PMB 411
|
Options/Warrants
|
|||||||||
|
Laguna Niquel, CA 92677
|
Total
|
28,817,706 | 45.11 | % | ||||||
|
Robert A. Campbell
|
Direct
|
4,741,000 | ||||||||
|
991 Rippey Sreet
|
Preferred
|
|||||||||
|
El Cajon, CA 92020
|
Options/Warrants
|
|||||||||
|
Total
|
4,741,000 | 7.42 | % | |||||||
|
Terry Warner
|
Direct
|
4,607,262 | ||||||||
|
(through Mahalo, LLC and Zedeka, LLC)
|
Preferred
|
|||||||||
|
Options/Warrants
|
||||||||||
|
Total
|
4,607,262 | 7.21 | % | |||||||
|
Total
|
38,165,968 | 59.74 | % | |||||||
|
From
|
Principal Balance as of
12/31/2010
|
Borrowings
|
Repayments
|
Principal Balance as of
12/31/2011
|
||||||||||||
|
Paul G. Begum
(through PSF Inc.)
|
$ | 6,500 | $ | 5,200 | $ | 11,700 | $ | - | ||||||||
|
Paul G. Begum
(through Tree of Stars, Inc)
|
5,000 | 5,000 | - | |||||||||||||
|
Robert A. Campbell
|
33,450 | 1,000 | 34,450 | - | ||||||||||||
|
Total
|
$ | 44,950 | $ | 6,200 | $ | 51,150 | $ | - | ||||||||
|
Service
|
2011
|
2010
|
||||||
|
Audit Fees
|
$ | 20,245 | $ | 8,500 | ||||
|
Audit-Related Fees
|
- | - | ||||||
|
Tax Fees
|
930 | - | ||||||
|
All Other Fees
|
- | - | ||||||
|
Total
|
$ | 21,175 | $ | 8,500 | ||||
| Page | |
|
Report of Independent Registered Public Accountants
|
F-3
|
|
Balance Sheets
|
|
|
December 31, 2011 and 2010
|
F-4
|
|
Statements of Operations
|
|
|
For the Years Ended December 31, 2011 and 2010 and for the Cumulative Period from July 5, 1996 (inception of development stage) to December 31, 2011
|
F-5
|
|
Statement of Stockholders’ Equity
|
|
|
From July 5, 1996 (inception of development stage) to December 31, 2011
|
F-6
|
|
Statements of Cash Flows
|
|
|
For the Years Ended December 31, 2011 and 2010 and for the Cumulative Period from July 5, 1996 (inception of development stage) to December 31, 2011
|
F-11
|
|
Notes to the Financial Statements
|
F-13
|
|
Exhibit
Number
|
Title of Document
|
|
3.01
|
Restated Certificate of Incorporation of Klever Marketing, Inc. a Delaware corporation (1)
|
|
3.02
|
Certificate of Designation of Rights, Privileges and Preferences: Rights of A Class Voting Preferred Stock, Series 1, of Klever Marketing, Inc., dated February 7, 2000 (2)
|
|
3.03
|
Bylaws, as amended (2)
|
|
4.01
|
Amended Certificate of Designation of Rights, Privileges and Preferences: Rights of A Class of Voting Preferred Stock, Series 1, of Klever Marketing, Inc., Dated February 7, 2000 (3)
|
|
4.02
|
Certificate of Designation of Rights, Privileges and Preferences of Class B Voting Preferred Stock, of Klever Marketing, Inc., dated September 24, 2000 (3)
|
|
4.03
|
Certificate of Designation of Rights, Privileges and Preferences of Class C Voting Preferred Stock, of Klever Marketing, Inc., dated January 2, 2001 (3)
|
|
4.04
|
Certificate of Designation of Rights, Privileges and Preferences of Class D Voting Preferred Stock, of Klever Marketing, Inc., dated June 14, 2002 (5)
|
|
4.05
|
Amendment to the Certificates of Designation of Rights, Privileges and Preferences of Class A, B, and C Voting Preferred Stock, of Klever Marketing, Inc., dated June 12, 2002 (5)
|
|
10.01
|
Separation Agreement between Paul G. Begum and the Registrant, dated January 8, 2001 (2)
|
|
10.02
|
Stock Incentive Plan, effective June 1, 1998 (2)
|
|
10.03
|
Amended and Restated Promissory Note (Secured) of the Registrant payable to Presidio Investments, LLC, dated June 27, 2000, with Financing Statement and Exhibit “A” (2)
|
|
10.04
|
Intercreditor Agreement between Seabury Investors III, Limited Partnership, The Olson Foundation, Presidio Investments, LLC, and the Registrant dated August 27, 2001 (4)
|
|
10.05
|
Asset purchase agreement dated August 27, 2004 (6)
|
|
10.06
|
Software Development Works Agreement between Klever Marketing, Inc. and Qualzoom Inc. dated August 15, 2010 (7)
|
|
10.07
|
Software Development Agreement between Klever Marketing, Inc. and Briabe Media Inc. September 22, 2010 (7)
|
|
31.1
|
Certification Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
31.2
|
Certification Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
32.1
|
Certification Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
32.2
|
Certification 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
|
|
(b)
|
Reports Filed on Form 8-K
|
|
KLEVER MARKETING, INC.
|
|||
|
Dated:
March 30, 2012
|
By:
|
/s/ Paul G. Begum | |
| Paul G. Begum | |||
|
Chairman and CEO
|
|||
|
Signature
|
Title
|
|
||
|
/s/
Paul G. Begum
|
Chairman and CEO
|
|||
|
Paul G. Begum
|
||||
|
/s/
Robert A. Campbell
|
COO and CFO
|
|
||
|
Robert A. Campbell
|
||||
|
/s/
Jerry P. Wright
|
Director
|
|
||
|
Jerry P. Wright
|
|
Report of Independent Registered Public Accounting Firm
|
F-3
|
|
Balance Sheets
|
F-4
|
|
Statements of Operations
|
F-5
|
|
Statements of Stockholders’ Equity (Deficit)
|
F-6
|
|
Statements of Cash Flows
|
F-11
|
|
Notes to the Financial Statements
|
F-13
|
|
ASSETS
|
||||||||
|
December 31,
|
||||||||
|
2011
|
2010
|
|||||||
|
CURRENT ASSETS
|
||||||||
|
Cash
|
$ | 177,873 | $ | 1,071 | ||||
|
Prepaid expenses
|
- | 35 | ||||||
|
Total Current Assets
|
177,873 | 1,106 | ||||||
|
FIXED ASSETS
|
||||||||
|
Capitalized software development
|
191,120 | 72,500 | ||||||
|
Less accumulated depreciation
|
- | - | ||||||
|
Total Fixed Assets
|
191,120 | 72,500 | ||||||
|
OTHER ASSETS
|
||||||||
|
Intangibles, net
|
28,124 | 550 | ||||||
|
Total Other Assets
|
28,124 | 550 | ||||||
|
TOTAL ASSETS
|
$ | 397,117 | $ | 74,156 | ||||
|
LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)
|
||||||||
|
CURRENT LIABILITIES
|
||||||||
|
Accounts payable
|
$ | 455,860 | $ | 502,884 | ||||
|
Accrued liabilities
|
807,788 | 516,348 | ||||||
|
Preferred stock dividends
|
323,968 | 385,144 | ||||||
|
Related party notes payable
|
- | 44,950 | ||||||
|
Notes payable
|
15,000 | 15,000 | ||||||
|
Stock deposits
|
- | 11,000 | ||||||
|
Total Current Liabilities
|
1,602,616 | 1,475,326 | ||||||
|
Total Liabilities
|
1,602,616 | 1,475,326 | ||||||
|
STOCKHOLDERS' EQUITY (DEFICIT)
|
||||||||
|
Convertible preferred stock - Class A (par value $0.01; 150,000 shares authorized;101,134 and 93,056 issued and outstanding at December 31, 2011 and December 31, 2010, respectively); aggregate liquidation preference of $2,629,484.
|
1,011 | 931 | ||||||
|
Convertible preferred stock - Class B (par value $0.01; 125,000 shares authorized;76,651 and 70,529 issued and outstanding at December 31, 2011 and December 31, 2010, respectively); aggregate liquidation preference of $1,303,067.
|
767 | 705 | ||||||
|
Convertible preferred stock - Class C (par value $0.01; 200,000 shares authorized;
134,774 and 124,010 issued and outstanding at December 31, 2011 and December 31, 2010, respectively); aggregate liquidation preference of $889,508.
|
1,348 | 1,240 | ||||||
|
Common stock (par value $0.01), 250,000,000 shares authorized,
45,512,933 and 45,921,640 shares issued and outstanding, at December 31, 2011 and December 31, 2010, respectively
|
455,129 | 459,216 | ||||||
|
Treasury stock, 100,000 shares at December 31, 2011 and 2010
|
(1,000 | ) | (1,000 | ) | ||||
|
Due from related party payable in common stock
|
(16,100 | ) | - | |||||
|
Paid in capital in excess of par value
|
16,601,968 | 16,595,001 | ||||||
|
Retained deficit
|
(3,333,785 | ) | (3,333,785 | ) | ||||
|
Deficit accumulated during development stage
|
(14,914,837 | ) | (15,123,478 | ) | ||||
|
Total Stockholders' Equity (Deficit)
|
(1,205,499 | ) | (1,401,170 | ) | ||||
|
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)
|
$ | 397,117 | $ | 74,156 | ||||
|
Unaudited
|
||||||||||||
|
2011
|
2010
|
From Inception of Development Stage On July 5, 1996 Through December 31, 2011
|
||||||||||
|
REVENUES
|
$ | - | $ | - | $ | 256,000 | ||||||
|
EXPENSES
|
||||||||||||
|
Sales and marketing
|
- | - | 163,306 | |||||||||
|
General and administrative
|
455,865 | 379,145 | 11,698,277 | |||||||||
|
Research and development
|
27,063 | 95,225 | 4,770,093 | |||||||||
|
Total Expenses
|
482,928 | 474,370 | 16,631,676 | |||||||||
|
OTHER INCOME (EXPENSE)
|
||||||||||||
|
Other income
|
177,000 | - | 685,751 | |||||||||
|
Interest income
|
250 | - | 19,152 | |||||||||
|
Interest expense
|
(44,378 | ) | (20,612 | ) | (2,690,240 | ) | ||||||
|
Forgiveness of debt
|
67,566 | 102,422 | 466,953 | |||||||||
|
Gain on sale of assets
|
492,031 | - | 518,978 | |||||||||
|
Capital gain on sale of investments
|
- | - | 191,492 | |||||||||
|
Total Other Income (Expense)
|
692,469 | 81,810 | (807,914 | ) | ||||||||
|
NET INCOME (LOSS) BEFORE INCOME TAXES
|
209,541 | (392,560 | ) | (17,183,590 | ) | |||||||
|
INCOME TAXES
|
900 | 441 | 2,641 | |||||||||
|
NET INCOME (LOSS) BEFORE EXTRAORDINARY ITEMS
|
208,641 | (393,001 | ) | (17,186,231 | ) | |||||||
|
EXTRAORDINARY ITEM - TROUBLED DEBT RESTRUCTURING
|
- | - | 2,271,394 | |||||||||
|
NET INCOME (LOSS)
|
$ | 208,641 | $ | (393,001 | ) | $ | (14,914,837 | ) | ||||
|
BASIC EARNINGS PER COMMON SHARE
|
$ | - | $ | (0.01 | ) | |||||||
|
FULLY DILUTED EARNINGS PER COMMON SHARE
|
$ | - | $ | (0.01 | ) | |||||||
|
WEIGHTED AVERAGE NUMBER OF C
OMMON SHARES OUTSTANDING - BASIC
|
45,150,293 | 44,208,928 | ||||||||||
|
WEIGHTED AVERAGE NUMBER OF
COMMON SHARES OUTSTANDING - DILUTED
|
63,343,152 | 44,208,928 | ||||||||||
|
Preferred Stock
|
Common Stock
|
Common
Stock
to be
|
Subscription
|
Treasury
|
Paid in
Capital in Excess of
|
Retained
|
Deficit Accumulated During Development
|
Total Stockholders' Equity
|
||||||||||||||||||||||||||||||||||||
|
Shares
|
Amount
|
Shares
|
Amount
|
Issued
|
Receivable
|
Stock
|
Par Value
|
Deficit
|
Stage
|
(Deficit)
|
||||||||||||||||||||||||||||||||||
|
Balance, December 31, 1995 (Unaudited)
|
247,100 | $ | 2,471 | 12,210,949 | $ | 122,109 | $ | - | $ | - | $ | - | $ | 74,022,028 | $ | (103,351,248 | ) | $ | - | $ | (29,204,640 | ) | ||||||||||||||||||||||
|
January 1996, shares issued in connection with merger
|
(247,100 | ) | (2,471 | ) | (3,784,905 | ) | (37,849 | ) | 5,059 | - | - | (70,257,358 | ) | 100,017,463 | - | 29,724,844 | ||||||||||||||||||||||||||||
|
Shares issued for cash at $0.50-$3.00 per share
|
- | - | 314,287 | 3,143 | - | - | - | 507,932 | - | - | 511,075 | |||||||||||||||||||||||||||||||||
|
Shares issued in exercise of options at $1.00-$1.25 per share
|
- | - | 130,000 | 1,300 | - | - | - | 136,200 | - | - | 137,500 | |||||||||||||||||||||||||||||||||
|
Shares issued for services at $1.25 per share
|
- | - | 14,282 | 143 | - | - | - | 17,710 | - | - | 17,853 | |||||||||||||||||||||||||||||||||
|
Shares issued for receivable at $1.00-$3.00 per share
|
- | - | - | - | 407 | - | - | 101,543 | - | - | 101,950 | |||||||||||||||||||||||||||||||||
|
Shares issued to officer and employee for patents
|
- | - | - | - | 2,250 | - | - | 130,500 | - | - | 132,750 | |||||||||||||||||||||||||||||||||
|
Net loss in the year ended December 31, 1996
|
- | - | - | - | - | - | - | - | - | (831,814 | ) | (831,814 | ) | |||||||||||||||||||||||||||||||
|
Balance, December 31, 1996 (Unaudited)
|
- | - | 8,884,613 | 88,846 | 7,716 | - | - | 4,658,555 | (3,333,785 | ) | (831,814 | ) | 589,518 | |||||||||||||||||||||||||||||||
|
Shares issued for cash at $0.01 - $3.00 per share
|
- | - | 228,150 | 2,282 | 49 | - | - | 449,976 | - | - | 452,307 | |||||||||||||||||||||||||||||||||
|
Shares issued to officers for loans at $0.08 - $1.82 per share
|
- | - | 249,444 | 2,494 | - | - | - | 74,287 | - | - | 76,781 | |||||||||||||||||||||||||||||||||
|
Shares issues for services at $0.50 - $2.59 per share
|
- | - | 10,398 | 104 | - | - | - | 7,391 | - | - | 7,495 | |||||||||||||||||||||||||||||||||
|
Share issued to officers for patents
|
- | - | 260,813 | 2,608 | (2,250 | ) | - | - | 1,892 | - | - | 2,250 | ||||||||||||||||||||||||||||||||
|
Shares issued for cash and receivables at $1.75 - $2.00 per share
|
- | - | 58,286 | 583 | (100 | ) | - | - | 85,267 | - | - | 85,750 | ||||||||||||||||||||||||||||||||
|
Shares issued to Videocart creditors
|
- | - | 97,610 | 976 | (976 | ) | - | - | - | - | - | |||||||||||||||||||||||||||||||||
|
Shares issued for research and development at par
|
- | - | - | - | 464 | - | - | - | - | - | 464 | |||||||||||||||||||||||||||||||||
|
Shares issued for employee compensation at $2.50 per share
|
- | - | 6,000 | 60 | - | - | - | 14,940 | - | - | 15,000 | |||||||||||||||||||||||||||||||||
|
Net loss for the year ended December 31, 1997
|
- | - | - | - | - | - | - | - | - | (755,594 | ) | (755,594 | ) | |||||||||||||||||||||||||||||||
|
Balance, December 31, 1997
|
- | - | 9,795,314 | 97,953 | 4,903 | - | - | 5,292,308 | (3,333,785 | ) | (1,587,408 | ) | 473,971 | |||||||||||||||||||||||||||||||
|
Shares issued for cash at $1.50 - $3.00 per share
|
294,059 | 2,941 | (100 | ) | - | 612,416 | 615,257 | |||||||||||||||||||||||||||||||||||||
|
Shares issued for services at $2.00 - $7.80 per share
|
- | - | 13,648 | 136 | - | - | - | 43,590 | - | - | 43,726 | |||||||||||||||||||||||||||||||||
|
Shares issued for employee compensation at $2.19 - $3.06 per share
|
- | - | 4,363 | 44 | - | - | - | 9,954 | - | - | 9,998 | |||||||||||||||||||||||||||||||||
|
Shares issued for accounts receivable at $1.50 - $2.12 per share
|
- | - | 129,437 | 1,294 | - | - | - | 209,671 | - | - | 210,965 | |||||||||||||||||||||||||||||||||
|
Shares issued for 1,500 shares of Avtel stock at $3.00 per share
|
- | - | 4,125 | 41 | - | - | - | 12,334 | - | - | 12,375 | |||||||||||||||||||||||||||||||||
|
Shares issued for research and development contract
|
- | - | 46,366 | 464 | (464 | ) | - | - | - | - | - | - | ||||||||||||||||||||||||||||||||
|
Shares issued to officer for patent at $2.94 per share
|
- | - | 150,000 | 1,500 | 250 | - | - | 512,313 | - | - | 514,063 | |||||||||||||||||||||||||||||||||
|
Shares returned at $1.58 per share
|
- | - | (42,493 | ) | (425 | ) | - | - | - | (66,667 | ) | - | - | (67,092 | ) | |||||||||||||||||||||||||||||
|
Net loss for the year ended December 31, 1998
|
- | - | - | - | - | - | - | - | - | (1,496,926 | ) | (1,496,926 | ) | |||||||||||||||||||||||||||||||
|
Balance, December 31, 1998 (Unaudited)
|
- | $ | - | 10,394,819 | $ | 103,948 | $ | 4,589 | $ | - | $ | - | $ | 6,625,919 | $ | (3,333,785 | ) | $ | (3,084,334 | ) | $ | 316,337 | ||||||||||||||||||||||
|
Preferred
Stock
|
Common Stock
|
Common
Stock
to be
|
Subscription
|
Treasury
|
Paid in Capital in
Excess of
|
Retained
|
Deficit Accumulated
During Development
|
Total
Stockholders' Equity
|
||||||||||||||||||||||||||||||||||||
|
Shares
|
Amount
|
Shares
|
Amount
|
Issued
|
Receivable
|
Stock
|
Par Value
|
Deficit
|
Stage
|
(Deficit)
|
||||||||||||||||||||||||||||||||||
|
Balance, December 31, 1998 (Unaudited)
|
-
|
$
|
-
|
10,394,819
|
$
|
103,948
|
$
|
4,589
|
$
|
-
|
$
|
-
|
$
|
6,625,919
|
$
|
(3,333,785
|
)
|
$
|
(3,084,334
|
)
|
$
|
316,337
|
||||||||||||||||||||||
|
Shares issued for cash at $1.96 - $3.00 per share
|
-
|
-
|
701,525
|
7,015
|
-
|
-
|
-
|
1,649,949
|
-
|
-
|
1,656,964
|
|||||||||||||||||||||||||||||||||
|
Shares issued for employee compensation at $1.95 - $2.34 per share
|
-
|
-
|
2,995
|
30
|
-
|
-
|
-
|
6,187
|
-
|
-
|
6,217
|
|||||||||||||||||||||||||||||||||
|
Shares issued for exercise of options at $0.52 - $0.86 per share
|
-
|
-
|
238,271
|
2,383
|
-
|
-
|
-
|
200,342
|
-
|
-
|
202,725
|
|||||||||||||||||||||||||||||||||
|
Shares returned at $0.67 - $1.58 per share
|
-
|
-
|
(62,489
|
)
|
(625
|
)
|
-
|
-
|
-
|
(107,047
|
)
|
-
|
-
|
(107,672
|
)
|
|||||||||||||||||||||||||||||
|
Net loss for the year ended December 31, 1999
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(1,734,623
|
)
|
(1,734,623
|
)
|
|||||||||||||||||||||||||||||||
|
Balance, December 31, 1999 (Unaudited)
|
-
|
-
|
11,275,121
|
112,751
|
4,589
|
-
|
-
|
8,375,350
|
(3,333,785
|
)
|
(4,818,957
|
)
|
339,948
|
|||||||||||||||||||||||||||||||
|
Shares issued for cash at $1.07 - $2.75 per share
|
-
|
-
|
279,742
|
2,798
|
-
|
-
|
-
|
532,754
|
-
|
-
|
535,552
|
|||||||||||||||||||||||||||||||||
|
Preferred shares issued for cash at $17-$26 per share
|
84,576
|
846
|
-
|
-
|
-
|
-
|
-
|
1,827,529
|
-
|
-
|
1,828,375
|
|||||||||||||||||||||||||||||||||
|
Shares issued for employee compensation at $3.99 per share
|
-
|
-
|
74,608
|
746
|
-
|
-
|
-
|
296,939
|
-
|
-
|
297,685
|
|||||||||||||||||||||||||||||||||
|
Shares issued for exercise of stock options at $0.86 - $1.07 per share
|
-
|
-
|
597,778
|
5,978
|
-
|
-
|
-
|
511,931
|
-
|
-
|
517,909
|
|||||||||||||||||||||||||||||||||
|
Shares issued for accounts payable at $2.75 - $3.00 per share
|
-
|
-
|
9,488
|
95
|
-
|
-
|
-
|
26,649
|
-
|
-
|
26,744
|
|||||||||||||||||||||||||||||||||
|
Paid-in capital from treasury stock transaction
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
16,180
|
-
|
-
|
16,180
|
|||||||||||||||||||||||||||||||||
|
Shares canceled and converted to preferred shares at $2.75 per share
|
-
|
-
|
(100,000
|
)
|
(1,000
|
)
|
-
|
-
|
-
|
(274,000
|
)
|
-
|
-
|
(275,000
|
)
|
|||||||||||||||||||||||||||||
|
Conversion of note payable to preferred shares at $26 per share
|
9,615
|
96
|
-
|
-
|
-
|
-
|
-
|
249,904
|
-
|
-
|
250,000
|
|||||||||||||||||||||||||||||||||
|
Shares issued that were paid for in 1997
|
-
|
-
|
23,334
|
233
|
(233
|
)
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||||
|
Shares issued for services at $0.89 per share
|
-
|
-
|
2,697
|
27
|
-
|
-
|
-
|
2,373
|
-
|
-
|
2,400
|
|||||||||||||||||||||||||||||||||
|
Shares returned at $1.73 - $2.12 per share
|
-
|
-
|
(10,000
|
)
|
(100
|
)
|
-
|
-
|
-
|
(19,150
|
)
|
-
|
-
|
(19,250
|
)
|
|||||||||||||||||||||||||||||
|
Net loss for the year ended December 31, 2000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(4,066,283
|
)
|
(4,066,283
|
)
|
|||||||||||||||||||||||||||||||
|
Balance, December 31, 2000 (Unaudited)
|
94,191
|
942
|
12,152,768
|
121,528
|
4,356
|
-
|
-
|
11,546,459
|
(3,333,785
|
)
|
(8,885,240
|
)
|
(545,740
|
)
|
||||||||||||||||||||||||||||||
|
Shares issued for cash at $0.82 per share
|
-
|
-
|
4,685
|
47
|
-
|
-
|
-
|
3,795
|
-
|
-
|
3,842
|
|||||||||||||||||||||||||||||||||
|
Preferred shares issued for cash at $6.60 per share
|
6,061
|
60
|
-
|
-
|
-
|
-
|
-
|
39,940
|
-
|
-
|
40,000
|
|||||||||||||||||||||||||||||||||
|
Preferred shares issued for payment of note payable at $6.60 per share
|
68,182
|
682
|
-
|
-
|
-
|
-
|
-
|
449,318
|
-
|
-
|
450,000
|
|||||||||||||||||||||||||||||||||
|
Shares canceled for nonpayment
|
-
|
-
|
(4,694
|
)
|
(47
|
)
|
-
|
-
|
-
|
(9,903
|
)
|
-
|
-
|
(9,950
|
)
|
|||||||||||||||||||||||||||||
|
Shares issued for research and development expenses at $1.00 per share
|
-
|
-
|
15,000
|
150
|
-
|
-
|
-
|
14,850
|
-
|
-
|
15,000
|
|||||||||||||||||||||||||||||||||
|
Shares issued for general and administrative expenses at $0.66 per share
|
-
|
-
|
507,048
|
5,070
|
-
|
-
|
-
|
329,581
|
-
|
-
|
334,651
|
|||||||||||||||||||||||||||||||||
|
Shares returned to Company for accounts receivable of $98,375
|
-
|
-
|
-
|
-
|
-
|
(1,000
|
)
|
(97,375
|
)
|
-
|
-
|
(98,375
|
)
|
|||||||||||||||||||||||||||||||
|
Net loss for the year ended December 31, 2001
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(2,342,405
|
)
|
(2,342,405
|
)
|
|||||||||||||||||||||||||||||||
|
Balance, December 31, 2001 (Unaudited)
|
168,434
|
$
|
1,684
|
12,674,807
|
$
|
126,748
|
$
|
4,356
|
$
|
-
|
$
|
(1,000
|
)
|
$
|
12,276,665
|
$
|
(3,333,785
|
)
|
$
|
(11,227,645
|
)
|
$
|
(2,152,977
|
)
|
||||||||||||||||||||
|
Preferred Stock
|
Common Stock
|
Common
Stock
to be
|
Subscripti
on
|
Treasury
|
Paid in Capital in Excess of
|
Retained
|
Deficit Accumulated During Development
|
Total Stockholders' Equity
|
||||||||||||||||||||||||||||||||||||
|
Shares
|
Amount
|
Shares
|
Amount
|
Issued
|
Receivable
|
Stock
|
Par Value
|
Deficit
|
Stage
|
(Deficit)
|
||||||||||||||||||||||||||||||||||
|
Balance, December 31, 2001 (Unaudited)
|
168,434 | $ | 1,684 | 12,674,807 | $ | 126,748 | $ | 4,356 | $ | - | $ | (1,000 | ) | $ | 12,276,665 | $ | (3,333,785 | ) | $ | (11,227,645 | ) | $ | (2,152,977 | ) | ||||||||||||||||||||
|
Shares canceled for services not rendered
|
- | - | (304,229 | ) | (3,042 | ) | - | - | - | (197,749 | ) | - | - | (200,791 | ) | |||||||||||||||||||||||||||||
|
Cash received for shares that have not yet been issued
|
- | - | - | - | 3,333 | - | - | 21,667 | - | - | 25,000 | |||||||||||||||||||||||||||||||||
|
Net loss for the year ended December 31, 2002
|
- | - | - | - | - | - | - | - | - | (1,025,837 | ) | (1,025,837 | ) | |||||||||||||||||||||||||||||||
|
Balance, December 31, 2002 (Unaudited)
|
168,434 | 1,684 | 12,370,578 | 123,706 | 7,689 | - | (1,000 | ) | 12,100,583 | (3,333,785 | ) | (12,253,482 | ) | (3,354,605 | ) | |||||||||||||||||||||||||||||
|
Shares issued for cash at $0.05 - $0.75 per share
|
- | - | 2,580,000 | 25,800 | (3,333 | ) | - | - | 151,033 | - | - | 173,500 | ||||||||||||||||||||||||||||||||
|
Shares issued to S&C Medical at $0.05 per share
|
- | - | 3,000,000 | 30,000 | - | - | - | 120,000 | - | - | 150,000 | |||||||||||||||||||||||||||||||||
|
Shares issued for notes payable at $0.04 - $0.05 per share
|
- | - | 11,259,786 | 112,598 | - | - | - | 446,642 | - | - | 559,240 | |||||||||||||||||||||||||||||||||
|
Shares issued for accounts payable at $0.01 - $0.10 per share
|
- | - | 4,200,000 | 42,000 | - | - | - | 96,000 | - | - | 138,000 | |||||||||||||||||||||||||||||||||
|
Shares authorized for expense at $0.03 per share - not issued
|
- | - | - | - | 9,545 | - | - | 19,090 | - | - | 28,635 | |||||||||||||||||||||||||||||||||
|
Shares authorized for payment of accounts payable at $0.21 per share - not issued
|
- | - | - | - | 56 | - | - | 1,115 | - | - | 1,171 | |||||||||||||||||||||||||||||||||
|
Net loss for the year ended December 31, 2003
|
- | - | - | - | - | - | - | - | - | (1,361,753 | ) | (1,361,753 | ) | |||||||||||||||||||||||||||||||
|
Balance, December 31, 2003 (Unaudited)
|
168,434 | 1,684 | 33,410,364 | 334,104 | 13,957 | - | (1,000 | ) | 12,934,463 | (3,333,785 | ) | (13,615,235 | ) | (3,665,812 | ) | |||||||||||||||||||||||||||||
|
Shares issued for cash at $0.036-$0.15 per share
|
- | - | 770,000 | 7,700 | - | - | - | 57,420 | - | - | 65,120 | |||||||||||||||||||||||||||||||||
|
Shares issued for accounts payable at $0.05-$0.23 per share
|
- | - | 391,939 | 3,919 | - | - | - | 27,306 | - | - | 31,225 | |||||||||||||||||||||||||||||||||
|
Shares issued for expenses at $0.04-$0.23 per share
|
- | - | 1,910,604 | 19,106 | (9,203 | ) | - | - | 108,325 | - | - | 118,228 | ||||||||||||||||||||||||||||||||
|
Authorized shares issued
|
- | - | 5,571 | 56 | (56 | ) | - | - | - | - | - | - | ||||||||||||||||||||||||||||||||
|
Shares issued for settlement of liabilities
|
- | - | 152,142 | 1,521 | - | - | - | 36,514 | - | - | 38,035 | |||||||||||||||||||||||||||||||||
|
Net loss for the year ended December 31, 2004
|
- | - | - | - | - | - | - | - | - | (632,293 | ) | (632,293 | ) | |||||||||||||||||||||||||||||||
|
Balance of December 31, 2004 (Unaudited)
|
168,484 | 1,684 | 36,640,620 | 366,406 | 4,698 | - | (1,000 | ) | 13,164,028 | (3,333,785 | ) | (14,247,528 | ) | (4,045,497 | ) | |||||||||||||||||||||||||||||
|
Shares issued for cash at $0.028-$0.25 per share
|
- | - | 1,790,000 | 17,900 | - | - | - | 254,726 | - | - | 272,626 | |||||||||||||||||||||||||||||||||
|
Shares issued for expenses at $0.25 per share
|
- | - | 92,500 | 925 | - | - | - | 22,200 | - | - | 23,125 | |||||||||||||||||||||||||||||||||
|
Net loss for the year ended December 31, 2005
|
- | - | - | - | - | - | - | - | - | (736,913 | ) | (736,913 | ) | |||||||||||||||||||||||||||||||
|
Balance, December 31, 2005 (Unaudited)
|
168,434 | 1,684 | 38,523,120 | 385,231 | 4,698 | - | (1,000 | ) | 13,440,954 | (3,333,785 | ) | (14,984,441 | ) | (4,486,659 | ) | |||||||||||||||||||||||||||||
|
Shares issued for general and administrative expenses at $0.25 per share
|
- | - | 2,788 | 29 | - | - | - | 669 | - | - | 698 | |||||||||||||||||||||||||||||||||
|
Shares issued for cash at $0.25 per share
|
- | - | 586,000 | 5,860 | - | - | - | 140,640 | - | - | 146,500 | |||||||||||||||||||||||||||||||||
|
Shares issued for accounts payable at $0.25 per share
|
- | - | 71,956 | 719 | - | - | - | 17,270 | - | - | 17,989 | |||||||||||||||||||||||||||||||||
|
Compensation expense from issuance of stock options
|
- | - | - | - | - | - | - | 43,653 | - | - | 43,653 | |||||||||||||||||||||||||||||||||
|
Net loss for the year ended December 31, 2006
|
- | - | - | - | - | - | - | - | - | (850,440 | ) | (850,440 | ) | |||||||||||||||||||||||||||||||
|
Balance, December 31, 2006 (Unaudited)
|
168,434 | $ | 1,684 | 39,183,864 | $ | 391,839 | $ | 4,698 | $ | - | $ | (1,000 | ) | $ | 13,643,186 | $ | (3,333,785 | ) | $ | (15,834,881 | ) | $ | (5,128,259 | ) | ||||||||||||||||||||
|
Preferred Stock
|
Common Stock
|
Common
Stock
to be
|
Subscription
|
Treasury
|
Capital in Excess of
|
Retained
|
Deficit Accumulated During Development
|
Total Stockholders' Equity
|
||||||||||||||||||||||||||||||||||||
|
Shares
|
Amount
|
Shares
|
Amount
|
Issued
|
Receivable
|
Stock
|
Par Value
|
Deficit
|
Stage
|
(Deficit)
|
||||||||||||||||||||||||||||||||||
|
Balance, December 31, 2006 (Unaudited)
|
168,434 | $ | 1,684 | 39,183,864 | $ | 391,839 | $ | 4,698 | $ | - | $ | (1,000 | ) | $ | 13,643,186 | $ | (3,333,785 | ) | $ | (15,834,881 | ) | $ | (5,128,259 | ) | ||||||||||||||||||||
|
Shares issued for general and administrative expenses at $0.03-$0.05 per share
|
- | - | 450,000 | 4,500 | - | - | - | 13,000 | - | - | 17,500 | |||||||||||||||||||||||||||||||||
|
Shares issued for cash at $0.25 per share
|
- | - | 1,090,000 | 10,900 | - | - | - | 261,600 | - | - | 272,500 | |||||||||||||||||||||||||||||||||
|
Shares issued for accounts payable at $0.25 per share
|
- | - | 67,988 | 680 | - | - | - | 16,315 | - | - | 16,995 | |||||||||||||||||||||||||||||||||
|
Shares issued for notes payable at $0.25 per share
|
- | - | 8,281,016 | 82,810 | - | - | - | 1,987,444 | - | - | 2,070,254 | |||||||||||||||||||||||||||||||||
|
Shares issued for accrued interest at $0.25 per share
|
- | - | 62,101 | 621 | - | - | - | 14,905 | - | - | 15,526 | |||||||||||||||||||||||||||||||||
|
Shares returned to treasury and cancelled
|
- | - | (2,416,666 | ) | (24,167 | ) | - | - | - | 24,167 | - | - | - | |||||||||||||||||||||||||||||||
|
Compensation expense from issuance of stock options
|
- | - | - | - | - | - | - | 19,891 | - | - | 19,891 | |||||||||||||||||||||||||||||||||
|
Net income for the year ended, December 31, 2007
|
- | - | - | - | - | - | - | - | - | 1,563,898 | 1,563,898 | |||||||||||||||||||||||||||||||||
|
Balance, December 31, 2007 (Unaudited)
|
168,434 | 1,684 | 46,718,303 | 467,183 | 4,698 | - | (1,000 | ) | 15,980,508 | (3,333,785 | ) | (14,270,983 | ) | (1,151,695 | ) | |||||||||||||||||||||||||||||
|
Preferred stock issued as dividends
|
119,161 | 1,192 | - | - | - | - | - | (1,192 | ) | - | - | - | ||||||||||||||||||||||||||||||||
|
Stock cancellation
|
- | - | (5,170,000 | ) | (51,700 | ) | - | - | - | 51,700 | - | - | - | |||||||||||||||||||||||||||||||
|
Shares issued for cash at $0.05 per share
|
- | - | 700,000 | 7,000 | - | (23,000 | ) | - | 28,000 | - | - | 12,000 | ||||||||||||||||||||||||||||||||
|
Authorized shares issued
|
- | - | - | - | (4,698 | ) | - | - | 4,698 | - | - | - | ||||||||||||||||||||||||||||||||
|
Net income for the year ending December 31, 2008
|
- | - | - | - | - | - | - | - | - | 95,917 | 95,917 | |||||||||||||||||||||||||||||||||
|
Balance, December 31, 2008 (Unaudited)
|
287,595 | 2,876 | 42,248,303 | 422,483 | - | (23,000 | ) | (1,000 | ) | 16,063,714 | (3,333,785 | ) | (14,175,066 | ) | (1,043,778 | ) | ||||||||||||||||||||||||||||
|
Cash received from shares issued in prior year
|
- | - | - | - | - | 23,000 | - | - | - | - | 23,000 | |||||||||||||||||||||||||||||||||
|
Common stock issued for cash at $0.30 per share
|
- | - | 1,500,093 | 15,001 | - | - | - | 435,027 | - | - | 450,028 | |||||||||||||||||||||||||||||||||
|
Common stock issued for services at $0.25 per share
|
- | - | 150,000 | 1,500 | - | - | - | 36,000 | - | - | 37,500 | |||||||||||||||||||||||||||||||||
|
Stock cancellation (Note 6)
|
- | - | (400,000 | ) | (4,000 | ) | - | - | - | (11,556 | ) | - | - | (15,556 | ) | |||||||||||||||||||||||||||||
|
Common stock issued in lieu of debt at $0.30 per share
|
- | - | 80,734 | 807 | - | - | - | 23,413 | - | - | 24,220 | |||||||||||||||||||||||||||||||||
|
Common stock issued in for services at $0.30 per share
|
- | - | 11,000 | 110 | - | - | - | 3,190 | - | - | 3,300 | |||||||||||||||||||||||||||||||||
|
Compensation expense from issuance of stock options
|
- | - | - | - | - | - | - | 2,121 | - | - | 2,121 | |||||||||||||||||||||||||||||||||
|
Net loss for the year ending December 31, 2009
|
- | - | - | - | - | - | - | - | - | (555,411 | ) | (555,411 | ) | |||||||||||||||||||||||||||||||
|
Balance, December 31, 2009
|
287,595 | $ | 2,876 | 43,590,130 | $ | 435,901 | $ | - | $ | - | $ | (1,000 | ) | $ | 16,551,909 | $ | (3,333,785 | ) | $ | (14,730,477 | ) | $ | (1,074,576 | ) | ||||||||||||||||||||
|
Cash received from shares issued in prior year
|
- | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||||||||||||
|
Common stock issued for cash at $0.15 per share
|
- | - | 500,000 | 5,000 | - | - | - | 70,000 | - | - | 75,000 | |||||||||||||||||||||||||||||||||
|
Common stock issued for services at $0.06 per share to a perspective lender
|
150,000 | 1,500 | 7,500 | 9,000 | ||||||||||||||||||||||||||||||||||||||||
|
Common stock issued for services at $0.15 per share
|
- | - | 1,150,000 | 11,500 | - | - | - | 161,000 | - | - | 172,500 | |||||||||||||||||||||||||||||||||
|
Common stock issued for services at $0.20 per share
|
- | - | 33,938 | 339 | - | - | - | 6,449 | - | - | 6,788 | |||||||||||||||||||||||||||||||||
|
Common stock issued for services at $0.25 per share
|
- | - | 60,000 | 600 | - | - | - | 14,400 | - | - | 15,000 | |||||||||||||||||||||||||||||||||
|
Common stock issued in lieu of debt at $0.25 per share
|
- | - | 437,572 | 4,376 | - | - | - | 105,017 | - | - | 109,393 | |||||||||||||||||||||||||||||||||
|
Services contributed by officers
|
- | - | - | - | - | - | 60,000 | - | - | 60,000 | ||||||||||||||||||||||||||||||||||
|
Accrual for preferred stock dividend
|
(385,144 | ) | (385,144 | ) | ||||||||||||||||||||||||||||||||||||||||
|
Issuance of warrants for services
|
- | - | - | - | - | - | - | 3,870 | - | - | 3,870 | |||||||||||||||||||||||||||||||||
|
Net Profit for the year ending December 31, 2010
|
- | - | - | - | - | - | - | - | - | (393,001 | ) | (393,001 | ) | |||||||||||||||||||||||||||||||
|
Balance, December 31, 2010
|
287,595 | $ | 2,876 | 45,921,640 | $ | 459,216 | $ | - | $ | - | $ | (1,000 | ) | $ | 16,595,001 | $ | (3,333,785 | ) | $ | (15,123,478 | ) | $ | (1,401,170 | ) | ||||||||||||||||||||
|
Preferred
Stock
|
Common Stock
|
Common
Stock
to be
|
Related Party
|
Treasury
|
Capital in Excess of
|
Retained
|
Deficit Accumulated During Development
|
Total Stockholders' Equity
|
||||||||||||||||||||||||||||||||||||
|
Shares
|
Amount
|
Shares
|
Amount
|
Issued
|
Receivable
|
Stock
|
Par Value
|
Deficit
|
Stage
|
(Deficit)
|
||||||||||||||||||||||||||||||||||
|
Balance, December 31, 2010
|
287,595 | $ | 2,876 | 45,921,640 | $ | 459,216 | $ | - | $ | - | $ | (1,000 | ) | $ | 16,595,001 | $ | (3,333,785 | ) | $ | (15,123,478 | ) | $ | (1,401,170 | ) | ||||||||||||||||||||
|
Common stock issued for cash at $0.15 per share
|
- | - | 250,000 | 2,500 | - | - | 35,000.00 | - | - | 37,500 | ||||||||||||||||||||||||||||||||||
|
Stock cancellation
|
- | - | (1,150,000 | ) | (11,500 | ) | - | - | - | (147,500.00 | ) | - | - | (159,000 | ) | |||||||||||||||||||||||||||||
|
Common stock issued for accounts payable at $0.1346 per share
|
- | - | 50,000 | 500 | - | - | - | 6,230.00 | - | - | 6,730 | |||||||||||||||||||||||||||||||||
|
Common stock issued for stock deposit at $0.25 per share
|
- | - | 44,000 | 440 | - | - | - | 10,560.00 | - | - | 11,000 | |||||||||||||||||||||||||||||||||
|
Common stock issued for accounts payable at $0.20 per share
|
- | - | 1,688 | 17 | - | - | - | 321.00 | - | - | 338 | |||||||||||||||||||||||||||||||||
|
Common stock issued for services at $0.20 per share
|
- | - | 938 | 9 | - | - | - | 178.00 | - | - | 187 | |||||||||||||||||||||||||||||||||
|
Common stock issued for services at $0.15 per share
|
- | - | 84,667 | 847 | - | - | - | 11,852.00 | - | - | 12,699 | |||||||||||||||||||||||||||||||||
|
Common stock issued for services at $0.10 per share
|
- | - | 300,000 | 3,000 | - | - | - | 27,000.00 | - | - | 30,000 | |||||||||||||||||||||||||||||||||
|
Common stock issued for accounts payable at $0.25 per share
|
- | - | 10,000 | 100 | - | - | - | 2,400.00 | - | - | 2,500 | |||||||||||||||||||||||||||||||||
|
Preferred stock issued as dividends
|
24,964 | 250 | - | - | - | - | - | 384,894.00 | - | - | 385,144 | |||||||||||||||||||||||||||||||||
|
Accrual for preferred stock dividend
|
- | - | - | - | - | - | - | (323,968.00 | ) | - | - | (323,968 | ) | |||||||||||||||||||||||||||||||
|
Due from related party payable in common stock
|
- | - | - | - | - | (16,100 | ) | - | - | - | (16,100 | ) | ||||||||||||||||||||||||||||||||
|
Net income for the year ending December 31, 2011
|
- | - | - | - | - | - | - | - | - | 208,641 | 208,641 | |||||||||||||||||||||||||||||||||
|
Balance, December 31, 2011
|
312,559 | $ | 3,126 | 45,512,933 | $ | 455,129 | $ | - | $ | (16,100 | ) | $ | (1,000 | ) | $ | 16,601,968 | $ | (3,333,785 | ) | $ | (14,914,837 | ) | $ | (1,205,499 | ) | |||||||||||||||||||
|
Unaudited
|
||||||||||||
|
From
|
||||||||||||
|
Inception of
|
||||||||||||
|
Development
|
||||||||||||
|
Stage On
|
||||||||||||
|
July 5, 1996
|
||||||||||||
|
For the Year Ended
|
Through
|
|||||||||||
|
December 31,
|
December 31,
|
|||||||||||
|
2011
|
2010
|
2011
|
||||||||||
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
||||||||||||
|
Net income (loss)
|
$ | 208,641 | $ | (393,001 | ) | $ | (14,914,837 | ) | ||||
|
Adjustments to reconcile net loss to net cash used by operating activities:
|
||||||||||||
|
Stock issued for general and administrative
|
28,986 | 195,788 | 1,270,556 | |||||||||
|
Stock issued for research and development
|
- | - | 62,850 | |||||||||
|
Stock returned for services not rendered
|
(175,100 | ) | - | (391,446 | ) | |||||||
|
(Gain) loss on sale/disposal of assets
|
(492,031 | ) | - | (5,495 | ) | |||||||
|
Compensation expense from stock options and warrants
|
- | 3,870 | 95,782 | |||||||||
|
Stock issued for interest
|
- | - | 135,226 | |||||||||
|
Stock issued for accounts payable
|
- | - | 243,458 | |||||||||
|
Deferred income
|
- | - | (214,000 | ) | ||||||||
|
Depreciation and amortization
|
- | - | 1,912,883 | |||||||||
|
Write-off bad debts
|
- | - | 15,000 | |||||||||
|
Debt forgiveness
|
(67,566 | ) | (102,422 | ) | (174,825 | ) | ||||||
|
Services contributed by officers
|
- | 60,000 | 60,000 | |||||||||
|
Changes in operating assets and liabilities:
|
||||||||||||
|
(Increase) decrease in accounts receivable
|
- | - | 62,281 | |||||||||
|
(Increase) decrease in other assets and prepaids
|
35 | (35 | ) | 89,238 | ||||||||
|
(Increase) in deferred stock offering costs
|
20,000 | - | ||||||||||
|
Increase (decrease) in accounts payable
|
30,110 | 126,519 | 464,010 | |||||||||
|
Increase (decrease) in accrued liabilities
|
291,440 | 14,911 | 887,377 | |||||||||
|
Net Cash Used by Operating Activities
|
(175,485 | ) | (74,370 | ) | (10,401,942 | ) | ||||||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||||||
|
Acquisition/sale of equipment, net
|
- | - | (587,801 | ) | ||||||||
|
Capitalized software development costs
|
(104,720 | ) | (65,000 | ) | (169,720 | ) | ||||||
|
Proceeds from sale of intangibles
|
492,031 | (550 | ) | 516,570 | ||||||||
|
Acquisition of intangibles
|
(27,574 | ) | - | (27,574 | ) | |||||||
|
Acquisition/sale of stock, net
|
- | - | 12,375 | |||||||||
|
Net Cash Provided (Used) by Investing Activities
|
$ | 359,737 | $ | (65,550 | ) | $ | (256,150 | ) | ||||
|
Unaudited
|
||||||||||||
|
From
|
||||||||||||
|
Inception of
|
||||||||||||
|
Development
|
||||||||||||
|
Stage On
|
||||||||||||
|
July 5, 1996
|
||||||||||||
|
For the Year Ended
|
Through
|
|||||||||||
|
December 31,
|
December 31,
|
|||||||||||
|
2011
|
2010
|
2011
|
||||||||||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||||||
|
Stock deposit
|
$ | - | $ | - | $ | 11,000 | ||||||
|
Stock subscription received
|
- | - | 23,000 | |||||||||
|
Proceeds from capital stock issued
|
37,500 | 75,000 | 7,612,701 | |||||||||
|
(Payments)/proceeds from loans
|
(44,950 | ) | 44,950 | 3,473,252 | ||||||||
|
Change in line-of-credit
|
- | - | 4,837 | |||||||||
|
Loan receivables
|
- | - | (15,000 | ) | ||||||||
|
Principal payments on lease obligations
|
- | - | (18,769 | ) | ||||||||
|
Cash payments on note payable
|
- | - | (279,730 | ) | ||||||||
|
Net Cash Provided by Financing Activities
|
(7,450 | ) | 119,950 | 10,811,291 | ||||||||
|
NET INCREASE (DECREASE) IN CASH
|
176,802 | (19,970 | ) | 153,199 | ||||||||
|
CASH AT BEGINNING OF PERIOD
|
1,071 | 21,041 | 24,674 | |||||||||
|
CASH AT END OF PERIOD
|
$ | 177,873 | $ | 1,071 | $ | 177,873 | ||||||
|
SUPPLEMENTAL DISCLOSURES
|
||||||||||||
|
Cash Paid For:
|
||||||||||||
|
Interest
|
$ | - | $ | - | $ | 3,326 | ||||||
|
Income taxes
|
$ | 100 | $ | 441 | $ | 1,841 | ||||||
|
Non-Cash Transactions for Investing and Financing Activities:
|
||||||||||||
|
Common stock issued to pay accounts payable
|
$ | 9,568 | $ | - | ||||||||
|
Common stock issued to for stock deposit
|
$ | 11,000 | $ | - | ||||||||
|
Common stock issued in lieu of debt
|
$ | - | $ | 30,000 | ||||||||
|
Common stock issued in lieu of debt with related parties
|
$ | - | $ | 9,000 | ||||||||
|
Common stock issued for capitalized software development consulting services to a related party
|
$ | 13,900 | $ | - | ||||||||
|
Common stock issued to pay accrued liabilities
|
$ | - | $ | 70,393 | ||||||||
|
Accrual for preferred stock dividends payable with preferred shares
|
$ | 323,968 | $ | 385,144 | ||||||||
|
Preferred stock issued to pay preferred stock dividends
|
$ | 385,144 | $ | - | ||||||||
|
Computer equipment
|
3 years
|
|
Office furniture and fixtures
|
5-7 years
|
|
December 31,
|
||||||||
|
2011
|
2010
|
|||||||
|
Numerator:
|
||||||||
|
Income (loss) before extraordinary items
|
$ | 208,641 | $ | (393,001 | ) | |||
|
Income from extraordinary items, net of tax
|
- | - | ||||||
|
Net income (loss)
|
$ | 208,641 | $ | (393,001 | ) | |||
|
Denominator:
|
||||||||
|
Weighted-average common shares outstanding
|
||||||||
|
Basic
|
45,150,293 | 44,208,928 | ||||||
|
Conversion of preferred rights
|
18,192,859 | - | ||||||
|
Diluted
|
63,343,152 | 44,208,928 | ||||||
|
Income (loss) per share
|
||||||||
|
Basic
|
||||||||
|
Income (loss) before extraordinary items
|
$ | 0.00 | $ | (0.01 | ) | |||
|
Income from extraordinary items, net of tax
|
- | - | ||||||
|
Net income (loss)
|
$ | 0.00 | $ | (0.01 | ) | |||
|
Diluted
|
||||||||
|
Income (loss) before extraordinary items
|
$ | 0.00 | $ | (0.01 | ) | |||
|
Income from extraordinary items, net of tax
|
- | - | ||||||
|
Net income (loss)
|
$ | 0.00 | $ | (0.01 | ) | |||
|
December 31,
|
||||||||
|
2011
|
2010
|
|||||||
|
Deferred tax asset:
|
||||||||
|
NOL carryforward
|
$ | 5,781,946 | $ | 6,065,291 | ||||
|
Valuation allowance
|
(5,781,946 | ) | (6,065,291 | ) | ||||
|
Total
|
$ | - | $ | - | ||||
|
December 31,
|
||||||||
|
2011
|
2010
|
|||||||
|
Current income tax expense (benefit):
|
||||||||
|
Federal
|
$ | - | $ | - | ||||
|
State
|
900 | 441 | ||||||
|
Current tax expense
|
$ | 900 | $ | 441 | ||||
|
Deferred tax expense (benefit) arising from:
|
||||||||
|
Valuation allowance
|
(332,863 | ) | $ | (62,757 | ) | |||
|
Net operating loss carryforward
|
283,345 | 62,757 | ||||||
|
Other
|
49,518 | - | ||||||
|
Net deferred tax assets
|
$ | - | $ | - | ||||
|
Income tax provision
|
$ | 900 | $ | 441 | ||||
|
December 31,
|
||||||||
|
Related party notes payable
|
2011
|
2010
|
||||||
|
6% notes payable to a companies controlled
by Company's CEO. Due on demand.
|
$ | - | $ | 11,500 | ||||
|
6% note payable to the Company's
COO. Due on demand.
|
- | $ | 33,450 | |||||
|
Total related party notes payable
|
- | 44,950 | ||||||
|
Third party notes payable
|
||||||||
|
8% note payable to an individual. Due on
demand.
|
15,000 | 15,000 | ||||||
|
Total third party notes payable
|
15,000 | 15,000 | ||||||
|
Total notes payable
|
$ | 15,000 | $ | 59,950 | ||||
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 |
|---|