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.
|
Wyoming
|
83-0459707
|
|
|
(State or other jurisdiction of incorporation or organization)
|
(I.R.S. Employer Identification No.)
|
|
|
120 N. Washington Square, Suite 805,
Lansing, Michigan
|
48933
|
|
|
(Address of principal executive offices)
|
(Zip Code)
|
|
Large accelerated filer
|
o
|
Accelerated filer
|
o
|
|
Non-accelerated filer
|
o
|
Smaller reporting company
|
þ
|
|
(Do not check if a smaller reporting company)
|
|||
|
PAGE
|
|||||
|
PART I
|
3
|
||||
|
ITEM 1.
|
DESCRIPTION OF BUSINESS
|
3
|
|||
|
ITEM 2.
|
DESCRIPTION OF PROPERTY
|
8
|
|||
|
ITEM 3.
|
LEGAL PROCEEDINGS
|
8
|
|||
|
ITEM 4.
|
MINE SAFETY DISCLOSURES
|
8
|
|||
|
PART II
|
8
|
||||
|
ITEM 5.
|
MARKET FOR REGISTRANT’S COMMON EQUITY; RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES
|
8
|
|||
|
ITEM 7.
|
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|
9
|
|||
|
ITEM 8.
|
FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
|
F-1
|
|||
|
ITEM 9.
|
CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE
|
13
|
|||
|
ITEM 9A.
|
CONTROLS AND PROCEDURES
|
13
|
|||
|
ITEM 9B.
|
OTHER INFORMATION
|
14
|
|||
|
PART III
|
15
|
||||
|
ITEM 10.
|
DIRECTORS, EXECUTIVE OFFICERS AND CORPORATE GOVERNANCE
|
15
|
|||
|
ITEM 11.
|
EXECUTIVE COMPENSATION
|
16
|
|||
|
ITEM 12.
|
SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS
|
18
|
|||
|
ITEM 13.
|
CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS, AND DIRECTOR INDEPENDENCE
|
19
|
|||
|
ITEM 14.
|
PRINCIPAL ACCOUNTANT FEES AND SERVICES
|
20
|
|||
|
PART IV
|
21
|
||||
|
ITEM 15.
|
EXHIBITS
|
21
|
|||
|
SIGNATURES
|
22
|
||||
|
●
|
Within 30 days of the date of this agreement, a warrant for six hundred thousand shares of the Company’s common stock to be exercisable on the 14 month anniversary of this agreement for a period of 12 months with a cashless exercise provision.
|
|
●
|
Within 30 days of the date of this agreement, a warrant for one million shares of the Company’s common stock to be exercisable on the 20 month anniversary of this agreement for a period of 12 months with a cashless exercise provision.
|
|
●
|
Within 30 days of the date of this agreement, a warrant for two million shares of the Company’s common stock to be exercisable on the 32 month anniversary of this agreement for a period of 12 months with a cashless exercise provision.
|
|
●
|
Based on the consultants reaching two sets of benchmarks, two separate warrants for one million five hundred thousand shares of the Company’s common stock to be exercisable on the 28 month anniversary of this agreement for a period of 12 months with a cashless exercise provision.
|
|
●
|
On the three year anniversary, assuming the consultant acted in good faith and the Company’s board of directors approval, a warrant for one million five hundred thousand shares of the Company’s common stock to be exercisable on the 28 month anniversary of this agreement for a period of 12 months with a cashless exercise provision.
|
|
●
|
Medical textiles;
|
|
●
|
Geotextiles;
|
|
●
|
Textiles used in Defense and Military;
|
|
●
|
Safe and Protective Clothing;
|
|
●
|
Filtration Textiles;
|
|
●
|
Textiles used in Transportation;
|
|
●
|
Textiles used in Buildings;
|
|
●
|
Composites with Textile Structure;
|
|
●
|
Functional and Sportive Textiles.
|
|
Material Toughness
1
|
Tensile Strength
2
|
Weight
3
|
||||||||||
|
Dragline spider silk
|
120,000-160,000
|
1,100-2,900
|
1.18-1.36
|
|||||||||
|
Steel
|
2,000-6,000
|
300-2,000
|
7.84
|
|||||||||
|
Low Price
|
High Price
|
|||||||
|
Fourth Quarter 2013
|
$
|
0.0465
|
$
|
0.065
|
||||
|
Third Quarter 2013
|
$
|
0.051
|
$
|
0.086
|
||||
|
Second Quarter 2013
|
$
|
0.06
|
$
|
0.136
|
||||
|
First Quarter 2013
|
$
|
0.0363
|
$
|
0.1
|
||||
|
Fourth Quarter 2012
|
$
|
0.036
|
$
|
0.043
|
||||
|
Third Quarter 2012
|
$
|
0.034
|
$
|
0.058
|
||||
|
Second Quarter 2012
|
$
|
0.0524
|
$
|
0.075
|
||||
|
First Quarter 2012
|
$
|
0.075
|
$
|
0.098
|
||||
| » |
We expect to spend approximately $35,000 per quarter through March 2015 on collaborative research and development of high strength polymers at the University of Notre Dame. If our financing will allow, management will give strong consideration to accelerating the pace of spending on research and development within the University of Notre Dame’s laboratories.
|
||
| » |
We expect to spend approximately $13,700 on collaborative research and development of high strength polymers and spider silk protein at the University of Wyoming over the next twelve months. This level of research spending at the university is also a requirement of our licensing agreement with the university. If our financing will allow, management will give strong consideration to accelerating the pace of spending on research and development within the University of Wyoming’s laboratories.
|
||
| » |
We will actively consider pursuing collaborative research opportunities with other university laboratories in the area of high strength polymers. If our financing will allow, management will give strong consideration to increasing the depth of our research to include polymer production technologies that are closely related to our core research
|
||
| » |
We will consider buying an established revenue producing company in a compatible business, in order to broaden our financial base and facilitate the commercialization of our products. We expect to use a combination of stock and cash for any such purchase.
|
||
| » |
We will also actively consider pursuing collaborative research opportunities with both private and university laboratories in areas of research which overlap the company’s existing research and development. One such potential area for collaborative research which the company is considering is protein expression platforms. If our financing will allow, management will give strong consideration to increasing the breadth of our research to include protein expression platform technologies.
|
||
| » |
We plan to actively pursue collaborative research and product testing, opportunities with companies in the biotechnology, materials, textile and other industries.
|
||
| » |
We plan to actively pursue collaborative commercialization, marketing and manufacturing opportunities with companies in the textile and material sectors for the fibers we developed and for any new polymers that we create in 2014.
|
||
| » |
We plan to actively pursue the development of commercial scale production of our recombinant materials including Monster Silk
TM
.
|
|
PAGE
|
1-2
|
REPORTS OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRMS
|
|
PAGE
|
3
|
BALANCE SHEETS AS OF DECEMBER 31, 2013 AND DECEMBER 31, 2012.
|
|
PAGE
|
4
|
STATEMENTS OF OPERATIONS FOR THE YEARS ENDED DECEMBER 31, 2013 AND DECEMBER 31, 2012 AND FOR THE PERIOD APRIL 25, 2006 (INCEPTION) TO DECEMBER 31, 2013.
|
|
PAGES
|
5
|
STATEMENT OF CHANGES IN STOCKHOLDERS’ DEFICIT FOR THE PERIOD FROM APRIL 25, 2006 (INCEPTION) TO DECEMBER 31, 2013.
|
|
PAGE
|
6
|
STATEMENTS OF CASH FLOWS FOR THE YEARS ENDED DECEMBER 31, 2013 AND DECEMBER 31, 2012 AND FOR THE PERIOD APRIL 25, 2006 (INCEPTION) TO DECEMBER 31, 2013.
|
|
PAGES
|
7-28
|
NOTES TO FINANCIAL STATEMENTS.
|
|
ASSETS
|
||||||||
|
December 31,
2013
|
December 31,
2012
|
|||||||
| (RESTATED) | ||||||||
|
Current Assets
|
||||||||
|
Cash
|
$ | 295,381 | $ | 53,782 | ||||
|
Prepaid expenses
|
1,743 | 2,270 | ||||||
|
Loan receivable
|
- | 6,000 | ||||||
|
Interest receivable
|
- | 192 | ||||||
|
Total Current Assets
|
297,124 | 62,244 | ||||||
|
Property and Equipment, net
|
14,093 | 16,508 | ||||||
|
Total Assets
|
$ | 311,217 | $ | 78,752 | ||||
|
LIABILITIES AND STOCKHOLDERS' DEFICIT
|
||||||||
|
Current Liabilities
|
||||||||
|
Accounts payable and accrued expenses
|
$ | 362,436 | $ | 246,964 | ||||
|
Current portion of loan payable
|
3,981 | 4,377 | ||||||
|
Royalty agreement payable - related party
|
64,720 | 66,000 | ||||||
|
Accounts payable and Accrued expenses - related party
|
1,081,482 | 886,449 | ||||||
|
Total Current Liabilities
|
1,512,619 | 1,203,790 | ||||||
|
Long Term Liabilities
|
||||||||
|
Convertible note payable - net of debt discount
|
- | 5,000 | ||||||
|
Loan payable, net of current portion
|
- | 4,378 | ||||||
|
Total Liabilities
|
1,512,619 | 1,213,168 | ||||||
|
Commitments and Contingencies
|
||||||||
|
Stockholders' Deficit
|
||||||||
|
Convertible Preferred stock Series A, no par value;
|
||||||||
|
2 and none shares issued and outstanding, respectively
|
5,217,800 | - | ||||||
|
Common stock Class A, no par value; unlimited shares authorized,
|
||||||||
|
635,241,994 and 604,115,638 shares issued and outstanding, respectively
|
7,810,920 | 6,360,920 | ||||||
|
Common stock Class B, no par value; unlimited shares authorized,
|
||||||||
|
no shares issued and outstanding
|
- | - | ||||||
|
Common Stock Issuable, 1,122,311 and 1,122,311 shares, respectively
|
22,000 | 22,000 | ||||||
|
Additional paid-in capital
|
2,053,236 | 1,320,337 | ||||||
|
Deficit accumulated during the development stage
|
(16,305,358 | ) | (8,837,673 | ) | ||||
| . | ||||||||
|
Total Stockholders' Deficit
|
(1,201,402 | ) | (1,134,416 | ) | ||||
|
Total Liabilities and Stockholders' Deficit
|
$ | 311,217 | $ | 78,752 | ||||
|
For the Years Ended
|
For the Period from April 25, 2006
|
|||||||||||
|
December 31,
2013
|
December 31,
2012
|
(Inception) to
December 31,
2013
|
||||||||||
| ( RESTATED) | (RESTATED) | |||||||||||
|
Revenue
|
$ | - | $ | - | $ | - | ||||||
|
Operating Expenses
|
||||||||||||
|
General and Administrative
|
1,375,528 | 379,326 | 3,315,030 | |||||||||
|
Public Relations
|
- | 400,000 | 619,890 | |||||||||
|
Amortization of Debt Discount
|
- | - | 120,000 | |||||||||
|
Professional Fees
|
178,373 | 48,667 | 513,448 | |||||||||
|
Officer's Salary
|
237,134 | 267,120 | 1,840,648 | |||||||||
|
Contract Settlement
|
- | - | 107,143 | |||||||||
|
Research and Development
|
489,434 | 465,293 | 1,791,443 | |||||||||
|
Total Operating Expenses
|
2,280,469 | 1,560,406 | 8,307,602 | |||||||||
|
Loss from Operations
|
(2,280,469 | ) | (1,560,406 | ) | (8,307,602 | ) | ||||||
|
Other Income/(Expenses)
|
||||||||||||
|
Gain on forgiveness of debt
|
6,775 | - | 6,775 | |||||||||
|
Other income
|
- | 3,000 | 7,881 | |||||||||
|
Bad debt expense
|
(6,238 | ) | - | (6,238 | ) | |||||||
|
Interest income
|
47 | 192 | 239 | |||||||||
|
Loss on settlement of accrued payroll-related party
|
(5,187,800 | ) | - | (5,187,800 | ) | |||||||
|
Change in fair value of embedded derivative liability
|
- | - | (2,790,185 | ) | ||||||||
|
Change in fair value of embedded derivative liability-related party
|
- | - | 119,485 | |||||||||
|
Interest expense
|
- | (45,707 | ) | (147,913 | ) | |||||||
|
Total Other Income/(Expenses)
|
(5,187,216 | ) | (42,515 | ) | (7,997,756 | ) | ||||||
|
Net (Loss) before Provision for Income Taxes
|
(7,467,685 | ) | (1,602,921 | ) | (16,305,358 | ) | ||||||
|
Provision for Income Taxes
|
- | - | - | |||||||||
|
Net (Loss)
|
$ | (7,467,685 | ) | $ | (1,602,921 | ) | $ | (16,305,358 | ) | |||
|
Net Income (Loss) Per Share - Basic and Diluted
|
$ | (0.01 | ) | $ | (0.00 | ) | ||||||
|
Weighted average number of shares outstanding
|
||||||||||||
|
during the period - Basic and Diluted
|
616,313,968 | 596,143,581 | ||||||||||
|
Common Stock -
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
Class A Shares
|
Deficit
|
|||||||||||||||||||||||||||||||||||||||||||||||
|
Preferred Stock - Series A
|
Common Stock - Class A
|
Common Stock - Class B
|
To be issued
|
Deferred
|
Accumulated during
|
|||||||||||||||||||||||||||||||||||||||||||
|
Shares
|
Par
|
Shares
|
Par
|
Shares
|
Par
|
Shares
|
Par
|
APIC
|
Compensation
|
Development Stage
|
Total
|
|||||||||||||||||||||||||||||||||||||
|
Balance, April 25, 2006
|
- | $ | - | - | $ | - | - | $ | - | - | $ | - | $ | - | - | $ | - | $ | - | |||||||||||||||||||||||||||||
|
Stock issued to founder
|
- | - | 332,292,000 | 180 | - | - | - | - | - | - | - | 180 | ||||||||||||||||||||||||||||||||||||
|
Stock issued for services ($.01/share)
|
- | - | 17,500,000 | 140,000 | - | - | - | - | - | - | - | 140,000 | ||||||||||||||||||||||||||||||||||||
|
Stock issued for services ($.01/share)
|
- | - | 700,000 | 5,600 | - | - | - | - | - | - | - | 5,600 | ||||||||||||||||||||||||||||||||||||
|
Stock contributed by shareholder
|
- | - | (11,666,500 | ) | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||||||||||
|
Stock issued for cash ($.05/share)
|
- | - | 4,000 | 200 | - | - | - | - | - | - | - | 200 | ||||||||||||||||||||||||||||||||||||
|
Stock issued for cash ($.05/share)
|
- | - | 4,000 | 200 | - | - | - | - | - | - | - | 200 | ||||||||||||||||||||||||||||||||||||
|
Fair value of warrants issued
|
- | - | - | - | - | - | - | - | 126,435 | - | - | 126,435 | ||||||||||||||||||||||||||||||||||||
|
Net Loss
|
- | - | - | - | - | - | - | - | - | - | (530,321 | ) | (530,321 | ) | ||||||||||||||||||||||||||||||||||
|
Balance, December 31, 2006
|
- | - | 338,833,500 | 146,180 | - | - | - | - | 126,435 | - | (530,321 | ) | (257,706 | ) | ||||||||||||||||||||||||||||||||||
|
Stock issued for cash ($.01/share)
|
- | - | 1,750,000 | 15,000 | - | - | - | - | - | - | - | 15,000 | ||||||||||||||||||||||||||||||||||||
|
Stock issued for cash ($.01/share)
|
- | - | 12,000,000 | 103,000 | - | - | - | - | - | - | - | 103,000 | ||||||||||||||||||||||||||||||||||||
|
Stock issued for cash ($.0003/share)
|
- | - | 9,000,000 | 3,000 | - | - | - | - | - | - | - | 3,000 | ||||||||||||||||||||||||||||||||||||
|
Stock issued for cash ($.01/share)
|
- | - | 1,875,000 | 15,000 | - | - | - | - | - | - | - | 15,000 | ||||||||||||||||||||||||||||||||||||
|
Stock issued for cash ($.01/share)
|
- | - | 1,875,000 | 15,000 | - | - | - | - | - | - | - | 15,000 | ||||||||||||||||||||||||||||||||||||
| - | ||||||||||||||||||||||||||||||||||||||||||||||||
|
Stock issued for services ($.01/share)
|
- | - | 2,000,000 | 16,000 | - | - | - | - | - | - | - | 16,000 | ||||||||||||||||||||||||||||||||||||
|
Stock issued for cash ($.01/share)
|
- | - | 13,125,000 | 105,000 | - | - | - | - | - | - | - | 105,000 | ||||||||||||||||||||||||||||||||||||
|
Stock issued for cash ($.003/share)
|
- | - | 80,495,000 | 241,485 | - | - | - | - | - | - | - | 241,485 | ||||||||||||||||||||||||||||||||||||
|
Stock issued for cash ($.003/share)
|
- | - | 200,000 | 600 | - | - | - | - | - | - | - | 600 | ||||||||||||||||||||||||||||||||||||
|
Stock issued for cash ($.003/share)
|
- | - | 8,300,000 | 24,900 | - | - | - | - | - | - | - | 24,900 | ||||||||||||||||||||||||||||||||||||
|
Stock issued for cash ($.003/share)
|
- | - | 25,000 | 75 | - | - | - | - | - | - | - | 75 | ||||||||||||||||||||||||||||||||||||
|
Stock issued for cash ($.003/share)
|
- | - | 120,000 | 360 | - | - | - | - | - | - | - | 360 | ||||||||||||||||||||||||||||||||||||
|
Stock issued for cash ($.003/share)
|
- | - | 1,025,000 | 3,075 | - | - | - | - | - | 3,075 | ||||||||||||||||||||||||||||||||||||||
|
Stock issued in connection to cash offering
|
- | - | 28,125,000 | 84,375 | - | - | - | - | (84,375 | ) | - | - | - | |||||||||||||||||||||||||||||||||||
|
Stock issued for services ($.01/share)
|
- | - | 600,000 | 6,000 | - | - | - | - | - | - | - | 6,000 | ||||||||||||||||||||||||||||||||||||
|
Net loss, for the year ended December 31, 2007
|
- | - | - | - | - | - | - | - | - | - | (472,986 | ) | (472,986 | ) | ||||||||||||||||||||||||||||||||||
|
Balance, December 31, 2007
|
- | - | 499,348,500 | 779,050 | - | - | - | - | 42,060 | - | (1,003,307 | ) | (182,197 | ) | ||||||||||||||||||||||||||||||||||
|
Stock issuable for services ($.01/share)
|
- | - | - | - | - | - | 400,000 | 4,000 | - | - | - | 4,000 | ||||||||||||||||||||||||||||||||||||
|
Net loss, for the year ended December 31, 2008
|
- | - | - | - | - | - | - | - | - | - | (1,721,156 | ) | (1,721,156 | ) | ||||||||||||||||||||||||||||||||||
|
Balance, December 31, 2008
|
- | - | 499,348,500 | 779,050 | - | - | 400,000 | 4,000 | 42,060 | - | (2,724,463 | ) | (1,899,353 | ) | ||||||||||||||||||||||||||||||||||
|
Stock issued for cash ($.01/share)
|
- | - | 2,500,000 | 25,000 | - | - | - | - | - | - | - | 25,000 | ||||||||||||||||||||||||||||||||||||
|
Stock issued for cash ($.008/share)
|
- | - | 366,599 | 3,000 | - | - | - | - | - | - | - | 3,000 | ||||||||||||||||||||||||||||||||||||
|
Stock issued for services
|
- | - | 280,000 | 14,000 | - | - | 722,311 | 18,000 | - | - | - | 32,000 | ||||||||||||||||||||||||||||||||||||
|
Stock issued for services
|
- | - | - | - | - | - | 10,000,000 | 200,000 | - | (103,333 | ) | - | 96,667 | |||||||||||||||||||||||||||||||||||
|
Net loss for the year ended December 31, 2009
|
- | - | - | - | - | - | - | - | - | - | (1,432,091 | ) | (1,432,091 | ) | ||||||||||||||||||||||||||||||||||
|
Balance, December 31, 2009
|
- | - | 502,495,099 | 821,050 | - | - | 11,122,311 | 222,000 | 42,060 | (103,333 | ) | (4,156,554 | ) | (3,174,777 | ) | |||||||||||||||||||||||||||||||||
|
Stock issued for services ($.01/share)
|
- | - | 540,000 | 5,400 | - | - | - | - | - | (5,000 | ) | - | 400 | |||||||||||||||||||||||||||||||||||
|
Stock issued for services ($.02/share)
|
- | - | 17,885,915 | 334,000 | - | - | - | - | - | - | - | 334,000 | ||||||||||||||||||||||||||||||||||||
|
Stock issued for services ($.08/share)
|
- | - | 387,500 | 31,000 | - | - | - | - | - | - | - | 31,000 | ||||||||||||||||||||||||||||||||||||
|
Stock issued for services ($.15/share)
|
- | - | 200,000 | 30,000 | - | - | - | - | - | - | - | 30,000 | ||||||||||||||||||||||||||||||||||||
|
Stock issued for services ($.05/share)
|
- | - | 280,000 | 14,000 | - | - | - | - | - | - | - | 14,000 | ||||||||||||||||||||||||||||||||||||
|
Warrants issued for services
|
- | - | - | - | - | - | - | - | 168,000 | (168,000 | ) | - | - | |||||||||||||||||||||||||||||||||||
|
Stock issued in connection with convertible note conversion
|
- | - | 5,694,451 | 100,000 | - | - | - | - | - | - | - | 100,000 | ||||||||||||||||||||||||||||||||||||
|
Stock issued in connection with convertible note conversion
|
- | - | 854,169 | 15,000 | - | - | - | - | - | - | - | 15,000 | ||||||||||||||||||||||||||||||||||||
|
Stock issued for cash ($.02/share)
|
- | - | 10,000,000 | 200,000 | - | - | (10,000,000 | ) | (200,000 | ) | - | - | - | - | ||||||||||||||||||||||||||||||||||
|
Stock issued for cash ($.01/share)
|
- | - | 4,000,000 | 28,632 | - | - | - | - | - | - | - | 28,632 | ||||||||||||||||||||||||||||||||||||
|
Stock issued for cash ($.02/share)
|
- | - | 4,513,116 | 70,000 | - | - | - | - | - | - | - | 70,000 | ||||||||||||||||||||||||||||||||||||
|
Stock issued for cash ($.08/share)
|
- | - | 1,179,245 | 100,000 | - | - | - | - | - | - | - | 100,000 | ||||||||||||||||||||||||||||||||||||
|
Stock issued for cash ($.06/share)
|
- | - | 1,157,407 | 75,000 | - | - | - | - | - | - | - | 75,000 | ||||||||||||||||||||||||||||||||||||
|
Exercise of 6,000,000 warrants in exchange for stock
|
- | - | 5,177,801 | 10,000 | - | - | - | - | 677,908 | - | - | 687,908 | ||||||||||||||||||||||||||||||||||||
|
Deferred compensation realized
|
- | - | - | - | - | - | - | - | - | 250,333 | - | 250,333 | ||||||||||||||||||||||||||||||||||||
|
Forgiveness of accrued payable to related party
|
- | - | - | - | - | - | - | - | 499,412 | 499,412 | ||||||||||||||||||||||||||||||||||||||
|
Forgiveness of derivative liability to related party
|
- | - | - | - | - | - | - | - | 2,102,795 | 2,102,795 | ||||||||||||||||||||||||||||||||||||||
|
Net loss for the year ended December 31, 2010
|
- | - | - | - | - | - | - | - | - | - | (1,782,888 | ) | (1,782,888 | ) | ||||||||||||||||||||||||||||||||||
|
Balance, December 31, 2010
|
- | - | 554,364,703 | 1,834,082 | - | - | 1,122,311 | 22,000 | 3,490,175 | (26,000 | ) | (5,939,442 | ) | (619,185 | ) | |||||||||||||||||||||||||||||||||
|
Stock issued for cash ($.06/share)
|
- | - | 1,470,588 | 100,000 | - | - | - | - | - | - | - | 100,000 | ||||||||||||||||||||||||||||||||||||
|
Stock issued for cash ($.05/share)
|
- | - | 2,083,333 | 100,000 | - | - | - | - | - | - | - | 100,000 | ||||||||||||||||||||||||||||||||||||
|
Stock issued for services ($.07/share)
|
- | - | 1,000,000 | 70,000 | - | - | - | - | - | - | - | 70,000 | ||||||||||||||||||||||||||||||||||||
|
Stock issued for services ($.07/share)
|
- | - | 1,029,412 | 70,000 | - | - | - | - | - | - | - | 70,000 | ||||||||||||||||||||||||||||||||||||
|
Stock issued for cash ($.07/share)
|
- | - | 1,420,455 | 100,000 | - | - | - | - | - | - | - | 100,000 | ||||||||||||||||||||||||||||||||||||
|
Stock issued for cash ($0.07/share)
|
- | - | 1,372,119 | 100,000 | - | - | - | - | - | - | - | 100,000 | ||||||||||||||||||||||||||||||||||||
|
Stock issued for cash ($0.08/share)
|
- | - | 1,314,406 | 100,000 | - | - | - | - | - | - | - | 100,000 | ||||||||||||||||||||||||||||||||||||
|
Stock issued for cash ($0.06/share)
|
- | - | 1,543,210 | 100,000 | - | - | - | - | - | - | - | 100,000 | ||||||||||||||||||||||||||||||||||||
|
Stock issued for license ($0.11/share)
|
- | - | 2,200,000 | 242,000 | - | - | - | - | - | - | - | 242,000 | ||||||||||||||||||||||||||||||||||||
|
Exercise of 20,000,000 warrants in exchange for stock
|
- | - | 19,767,985 | 2,569,838 | - | - | - | - | (2,569,838 | ) | - | - | - | |||||||||||||||||||||||||||||||||||
|
Deferred compensation realized
|
- | - | - | - | - | - | - | - | - | 26,000 | - | 26,000 | ||||||||||||||||||||||||||||||||||||
|
Net loss for the year ended December 31, 2011
|
- | - | - | - | - | - | - | - | - | - | (1,295,310 | ) | (1,295,310 | ) | ||||||||||||||||||||||||||||||||||
|
Balance, December 31, 2011
|
- | - | 587,566,211 | 5,385,920 | - | - | 1,122,311 | 22,000 | 920,337 | - | (7,234,752 | ) | (906,495 | ) | ||||||||||||||||||||||||||||||||||
|
Stock issued for cash ($0.06/share)
|
- | - | 1,562,500 | 100,000 | - | - | - | - | - | - | - | 100,000 | ||||||||||||||||||||||||||||||||||||
|
Stock issued for cash ($0.04/share)
|
- | - | 2,403,846 | 100,000 | - | - | - | - | - | - | - | 100,000 | ||||||||||||||||||||||||||||||||||||
|
Stock issued for cash ($0.05/share)
|
- | - | 1,923,077 | 100,000 | - | - | - | - | - | - | - | 100,000 | ||||||||||||||||||||||||||||||||||||
|
Stock issued for cash ($0.04/share)
|
- | - | 2,155,172 | 100,000 | - | - | - | - | - | - | - | 100,000 | ||||||||||||||||||||||||||||||||||||
|
Stock issued for cash ($0.02/share)
|
- | - | 1,004,832 | 25,000 | - | - | - | - | - | - | - | 25,000 | ||||||||||||||||||||||||||||||||||||
|
Shares issued for services ($0.10/share)
|
- | - | 3,000,000 | 300,000 | - | - | - | - | - | - | - | 300,000 | ||||||||||||||||||||||||||||||||||||
|
Shares issued for services ($0.06/share)
|
- | - | 300,000 | 18,000 | - | - | - | - | - | - | - | 18,000 | ||||||||||||||||||||||||||||||||||||
|
Shares issued for services ($0.06/share)
|
- | - | 1,600,000 | 96,000 | - | - | - | - | - | - | - | 96,000 | ||||||||||||||||||||||||||||||||||||
|
Shares issued for services ($0.06/share)
|
- | - | 1,600,000 | 96,000 | - | - | - | - | - | - | - | 96,000 | ||||||||||||||||||||||||||||||||||||
|
Shares issued for services ($0.04/Share)
|
- | - | 1,000,000 | 40,000 | - | - | - | - | - | - | - | 40,000 | ||||||||||||||||||||||||||||||||||||
|
Grant 100,000,000 warrants for services
|
- | - | - | - | - | - | - | - | 400,000 | - | - | 400,000 | ||||||||||||||||||||||||||||||||||||
|
Net loss for the year ended December 31, 2012
|
- | - | - | - | - | - | - | - | - | - | (1,602,921 | ) | (1,602,921 | ) | ||||||||||||||||||||||||||||||||||
|
Balance, December 31, 2012
|
- | - | 604,115,638 | 6,360,920 | - | - | 1,122,311 | 22,000 | 1,320,337 | - | (8,837,673 | ) | (1,134,416 | ) | ||||||||||||||||||||||||||||||||||
|
Stock issued for cash ($0.05/share)
|
- | - | 961,538 | 50,000 | - | - | - | - | - | - | - | 50,000 | ||||||||||||||||||||||||||||||||||||
|
Stock issued for cash ($0.05/share)
|
- | - | 945,537 | 50,000 | - | - | - | - | - | - | - | 50,000 | ||||||||||||||||||||||||||||||||||||
|
Stock issued for cash ($0.06/share)
|
- | - | 822,368 | 50,000 | - | - | - | - | - | - | - | 50,000 | ||||||||||||||||||||||||||||||||||||
|
Stock issued for cash ($0.08/share)
|
- | - | 884,434 | 75,000 | - | - | - | - | - | - | - | 75,000 | ||||||||||||||||||||||||||||||||||||
|
Stock issued for cash ($0.06/share)
|
- | - | 3,521,126 | 200,000 | - | - | - | - | - | - | - | 200,000 | ||||||||||||||||||||||||||||||||||||
|
Stock issued for cash ($0.05/share)
|
- | - | 1,838,235 | 100,000 | - | - | - | - | - | - | - | 100,000 | ||||||||||||||||||||||||||||||||||||
|
Stock issued for cash ($0.05/share)
|
- | - | 1,923,077 | 100,000 | - | - | - | - | - | - | - | 100,000 | ||||||||||||||||||||||||||||||||||||
|
Stock issued for cash ($0.05/share)
|
- | - | 2,100,840 | 100,000 | - | - | - | - | - | - | - | 100,000 | ||||||||||||||||||||||||||||||||||||
|
Stock issued for cash ($0.04/share)
|
- | - | 5,208,334 | 200,000 | - | - | - | - | - | - | - | 200,000 | ||||||||||||||||||||||||||||||||||||
|
Stock issued for cash ($0.04/share)
|
- | - | 3,063,725 | 125,000 | - | - | - | - | - | - | - | 125,000 | ||||||||||||||||||||||||||||||||||||
|
Exercise of 10,000,000 warrants in exchange for stock
|
- | - | 9,857,142 | 400,000 | - | - | - | - | (400,000 | ) | - | - | - | |||||||||||||||||||||||||||||||||||
|
Preferred Stock issued for settlement of accrued payroll-related party
|
2 | 5,217,800 | - | - | - | - | - | - | - | - | - | 5,217,800 | ||||||||||||||||||||||||||||||||||||
|
Grant 10,000,000 warrants for services
|
- | - | - | - | - | - | - | - | 736,816 | - | - | 736,816 | ||||||||||||||||||||||||||||||||||||
|
Grant 8,000,000 warrants for services, net of M2M adjustment for unvested warrants
|
- | - | - | - | - | - | - | - | 396,083 | - | - | 396,083 | ||||||||||||||||||||||||||||||||||||
|
Net loss for the year ended December 31, 2013
|
- | - | - | - | - | - | - | - | - | - | (7,467,685 | ) | (7,467,685 | ) | ||||||||||||||||||||||||||||||||||
|
Balance, December 31, 2013
|
2 | $ | 5,217,800 | 635,241,994 | $ | 7,810,920 | - | $ | - | 1,122,311 | $ | 22,000 | $ | 2,053,236 | $ | - | $ | (16,305,358 | ) | $ | (1,201,402 | ) | ||||||||||||||||||||||||||
|
For the Period from
|
||||||||||||
| April 25, 2006 | ||||||||||||
|
(Inception) to
|
||||||||||||
| For the Year Ended December 31, | December 31, | |||||||||||
| 2013 | 2012 | 2013 | ||||||||||
|
Cash Flows From Operating Activities:
|
(RESTATED) | (RESTATED) | ||||||||||
|
Net Loss
|
$ | (7,467,685 | ) | $ | (1,602,921 | ) | $ | (16,305,358 | ) | |||
|
Adjustments to reconcile net loss to net cash used in operations
|
||||||||||||
|
Depreciation expense
|
5,888 | 5,583 | 17,294 | |||||||||
|
Gain on forgiveness of debt
|
(6,775 | ) | (6,775 | ) | ||||||||
|
Stock issuable for services
|
- | - | 22,000 | |||||||||
|
Loss on settlement of accrued payroll - related party
|
5,187,800 | - | 5,187,800 | |||||||||
|
Change in Fair Value of Derivative Liability
|
- | - | 2,790,703 | |||||||||
|
Stock issued for services
|
- | 550,000 | 1,458,180 | |||||||||
|
Warrants issued to employees
|
- | - | 126,435 | |||||||||
|
Warrants issued to consultants
|
1,132,899 | 400,000 | 1,700,899 | |||||||||
|
Deferred compensation realized
|
- | - | 200,000 | |||||||||
|
Bad debt expense
|
6,238 | - | 6,238 | |||||||||
|
Changes in operating assets and liabilities:
|
||||||||||||
| (Decrease) in interest receivable | (46) | 0 | (46) | |||||||||
|
(Increase) Decrease in prepaid expenses
|
527 | (2,270 | ) | (1,743 | ) | |||||||
|
Increase in accrued expenses and other payables - related party
|
223,749 | 235,377 | 1,593,349 | |||||||||
|
Increase in accounts payable
|
117,251 | (148,691 | ) | 446,477 | ||||||||
|
Net Cash Used In Operating Activities
|
(800,154 | ) | (562,922 | ) | (2,764,547 | ) | ||||||
|
Cash Flows From Investing Activities:
|
||||||||||||
|
Loan receivable
|
- | - | (6,000 | ) | ||||||||
|
Interest receivable
|
- | (192 | ) | (192 | ) | |||||||
|
Purchase of Fixed Assets and Domain Name
|
(3,473 | ) | - | (31,387 | ) | |||||||
|
Net Cash Used In Investing Activities
|
(3,473 | ) | (192 | ) | (37,579 | ) | ||||||
|
Cash Flows From Financing Activities:
|
||||||||||||
|
Proceeds from Notes Payable - Stockholder
|
150,000 | - | 150,000 | |||||||||
|
Repayments of Notes Payable - Stockholder
|
(150,000 | ) | - | (150,000 | ) | |||||||
|
Proceeds from issuance of convertible note
|
- | - | 120,000 | |||||||||
|
Repayments of loan payable
|
(4,774 | ) | (3,513 | ) | 3,980 | |||||||
|
Proceeds from issuance of common stock
|
1,050,000 | 425,000 | 2,973,527 | |||||||||
|
Net Cash Provided by Financing Activities
|
1,045,226 | 421,487 | 3,097,507 | |||||||||
|
Net Increase (Decrease) in Cash
|
241,599 | (141,627 | ) | 295,381 | ||||||||
|
Cash at Beginning of Period
|
53,782 | 195,409 | - | |||||||||
|
Cash at End of Period
|
$ | 295,381 | $ | 53,782 | $ | 295,381 | ||||||
|
Supplemental disclosure of cash flow information:
|
||||||||||||
|
Cash paid for interest
|
$ | - | $ | - | $ | - | ||||||
|
Cash paid for taxes
|
$ | - | $ | - | $ | - | ||||||
|
Supplemental disclosure of non-cash investing and financing activities:
|
||||||||||||
|
Shares issued in connection with cashless warrants exercise
|
$ | 400,000 | $ | - | $ | 2,969,838 | ||||||
|
Shares issued for settlement of accrued payroll - related party
|
$ | 30,000 | $ | - | $ | 30,000 | ||||||
|
Shares issued in connection with convertible note payable
|
$ | - | $ | - | $ | 115,000 | ||||||
|
Beneficial conversion feature on convertible notes and related debt discount
|
$ | - | $ | - | $ | 120,000 | ||||||
|
December 31,
2013
|
December 31,
2012
|
|||||||
|
Stock Warrants (Exercise price - $0.001/share)
|
18,000,000
|
10,000,000
|
||||||
|
Convertible Preferred Stock
|
2
|
2
|
||||||
|
Total
|
18,000,002
|
18,000,002
|
||||||
| 2013 | 2012 | |||||||
|
Expected income tax recovery (expense) at the statutory rate of 34%
|
$
|
(2,539,012)
|
$
|
(544,999)
|
||||
|
Tax effect of expenses that are not deductible for income tax purposes (net of other amounts deductible for tax purposes)
|
2,153,127
|
324,053
|
||||||
|
Change in valuation allowance
|
385,853
|
220,946
|
||||||
|
Provision for income taxes
|
$
|
-
|
$
|
-
|
||||
|
Years Ended
December,
|
||||||||
|
2013
|
2012
|
|||||||
|
Deferred tax liability:
|
$ | - | $ | - | ||||
|
Deferred tax asset
|
||||||||
|
Net Operating Loss Carryforward
|
2,415,595 | 2,029,742 | ||||||
|
Valuation allowance
|
(2,415,595 | ) | (2,029,742 | ) | ||||
|
Net deferred tax asset
|
- | - | ||||||
|
Net deferred tax liability
|
$ | - | $ | - | ||||
|
o
|
Level 1 - Valuations based on quoted prices in active markets for identical assets or liabilities that an entity has the ability to access. We believe our carrying value of level 1 instruments approximate their fair value at December 31, 2013.
|
|
o
|
Level 2 - Valuations based on quoted prices for similar assets or liabilities, quoted prices for identical assets or liabilities in markets that are not active, or other inputs that are observable or can be corroborated by observable data for substantially the full term of the assets or liabilities.
|
|
o
|
Level 3 - Valuations based on inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities. We consider depleting assets, asset retirement obligations and net profit interest liability to be Level 3. We determine the fair value of Level 3 assets and liabilities utilizing various inputs, including NYMEX price quotations and contract terms.
|
|
2013
|
2012
|
|||
|
Level 1
|
$ |
-
|
$ -
|
|
|
Level 2
|
-
|
-
|
||
|
Level 3
|
-
|
-
|
||
|
Total
|
$ |
-
|
$ -
|
|
RESTATED BALANCE SHEET
|
Note
|
|||||||||||||||
|
As Reported
|
Adjustments
|
Restated
|
||||||||||||||
|
Total Assets
|
$ | 78,752 | $ | - | $ | 78,752 | ||||||||||
|
Total Liabilities
|
$ | 1,213,168 | $ | - | $ | 1,213,168 | ||||||||||
|
Commitments and Contingencies
|
||||||||||||||||
|
Stockholders' Deficit
|
||||||||||||||||
|
Preferred stock, no par value; unlimited shares authorized,
|
||||||||||||||||
|
none issued and outstanding
|
- | - | - | |||||||||||||
|
Common stock Class A, no par value; unlimited shares authorized,
|
||||||||||||||||
|
603,269,838 and 586,720,411 shares issued and outstanding, respectively
|
6,360,920 | - | 6,360,920 | |||||||||||||
|
Common stock Class B, no par value; unlimited shares authorized,
|
||||||||||||||||
|
no shares issued and outstanding
|
- | - | - | |||||||||||||
|
Common Stock Issuable, 1,122,311 and 1,122,311 shares, respectively
|
22,000 | - | 22,000 | 1 | ||||||||||||
|
Additional paid-in capital
|
920,337 | 400,000 | 1,320,337 | |||||||||||||
|
Deferred Compensation
|
- | - | - | |||||||||||||
|
Deficit accumulated during the development stage
|
(8,437,673 | ) | (400,000 | ) | (8,837,673 | ) | 1 | |||||||||
| . | ||||||||||||||||
|
Total Stockholders' Deficit
|
(1,134,416 | ) | - | (1,134,416 | ) | |||||||||||
|
Total Liabilities and Stockholders' Deficit
|
$ | 78,752 | $ | - | $ | 78,752 | ||||||||||
|
RESTATED STATEMENT OF OPERATIONS
|
||||||||||||||||
|
For the Year Ended
|
For the Year Ended
|
|||||||||||||||
|
December 31, 2012
|
December 31, 2012
|
|||||||||||||||
|
As Reported
|
Adjustments
|
Restated
|
||||||||||||||
|
Revenue
|
$ | - | $ | - | ||||||||||||
| - | ||||||||||||||||
|
Operating Expenses
|
- | |||||||||||||||
|
General and Administrative
|
379,326 | 379,326 | ||||||||||||||
|
Public Relations
|
- | 400,000 | 400,000 | 1 | ||||||||||||
|
Amortization of Debt Discount
|
- | - | ||||||||||||||
|
Professional Fees
|
48,667 | 48,667 | ||||||||||||||
|
Officer's Salary
|
267,120 | 267,120 | ||||||||||||||
|
Contract Settlement
|
- | - | ||||||||||||||
|
Research and Development
|
465,293 | 465,293 | ||||||||||||||
|
Total Operating Expenses
|
1,160,406 | 400,000 | 1,560,406 | |||||||||||||
| - | ||||||||||||||||
|
Loss from Operations
|
(1,160,406 | ) | (400,000 | ) | (1,560,406 | ) | ||||||||||
| - | ||||||||||||||||
|
Other Income/(Expenses)
|
- | |||||||||||||||
|
Other income
|
3,000 | 3,000 | ||||||||||||||
|
Interest income
|
192 | 192 | ||||||||||||||
|
Change in fair value of embedded derivative liability
|
- | - | ||||||||||||||
|
Change in fair value of embedded derivative liability-related party
|
- | - | ||||||||||||||
|
Interest expense
|
(45,707 | ) | (45,707 | ) | ||||||||||||
|
Other expense
|
- | - | ||||||||||||||
|
Total Other Income/(Expenses)
|
(42,515 | ) | - | (42,515 | ) | |||||||||||
| - | ||||||||||||||||
|
Net (Income) Loss before Provision for Income Taxes
|
(1,202,921 | ) | (400,000 | ) | (1,602,921 | ) | ||||||||||
| - | ||||||||||||||||
|
Provision for Income Taxes
|
- | - | - | |||||||||||||
| - | ||||||||||||||||
|
Net Income (Loss)
|
$ | (1,202,921 | ) | $ | (400,000 | ) | $ | (1,602,921 | ) | |||||||
| - | ||||||||||||||||
|
Net Income (Loss) Per Share - Basic and Diluted
|
$ | (0.00 | ) | $ | (0.00 | ) | ||||||||||
|
Weighted average number of shares outstanding
|
||||||||||||||||
|
during the period - Basic and Diluted
|
596,143,581 | 596,143,581 | ||||||||||||||
|
RESTATED STATEMENT OF OPERATIONS
|
||||||||||||||||
|
For the Period from April 25, 2006 (Inception) to December 31, 2012
|
For the Period from April 25, 2006 (Inception) to December 31, 2012
|
|||||||||||||||
|
As Reported
|
Adjustments
|
Restated
|
||||||||||||||
|
Revenue
|
$ | - | $ | - | ||||||||||||
| - | ||||||||||||||||
|
Operating Expenses
|
- | |||||||||||||||
|
General and Administrative
|
1,939,502 | 1,939,502 | ||||||||||||||
|
Public Relations
|
219,890 | 400,000 | 619,890 | 1 | ||||||||||||
|
Amortization of Debt Discount
|
120,000 | 120,000 | ||||||||||||||
|
Professional Fees
|
335,075 | 335,075 | ||||||||||||||
|
Officer's Salary
|
1,603,514 | 1,603,514 | ||||||||||||||
|
Contract Settlement
|
107,143 | 107,143 | ||||||||||||||
|
Research and Development
|
1,302,009 | 1,302,009 | ||||||||||||||
|
Total Operating Expenses
|
5,627,133 | 400,000 | 6,027,133 | |||||||||||||
| - | ||||||||||||||||
|
Loss from Operations
|
(5,627,133 | ) | (400,000 | ) | (6,027,133 | ) | ||||||||||
| - | ||||||||||||||||
|
Other Income/(Expenses)
|
- | |||||||||||||||
|
Other income
|
7,881 | 7,881 | ||||||||||||||
|
Interest income
|
192 | 192 | ||||||||||||||
|
Change in fair value of embedded derivative liability
|
(2,790,185 | ) | (2,790,185 | ) | ||||||||||||
|
Change in fair value of embedded derivative liability-related party
|
119,485 | 119,485 | ||||||||||||||
|
Interest expense
|
(147,913 | ) | (147,913 | ) | ||||||||||||
|
Total Other Income/(Expenses)
|
(2,810,540 | ) | - | (2,810,540 | ) | |||||||||||
| - | ||||||||||||||||
|
Net (Income) Loss before Provision for Income Taxes
|
(8,437,673 | ) | (400,000 | ) | (8,837,673 | ) | ||||||||||
| - | ||||||||||||||||
|
Provision for Income Taxes
|
- | - | - | |||||||||||||
| - | ||||||||||||||||
|
Net Income (Loss)
|
$ | (8,437,673 | ) | $ | (400,000 | ) | $ | (8,837,673 | ) | |||||||
|
RESTATED STATEMENTS OF CASH FLOWS
|
||||||||||||||||
|
For the Year Ended
|
For the Year Ended
|
|||||||||||||||
|
December 31, 2012
|
December 31, 2012
|
|||||||||||||||
|
As Reported
|
Adjustments
|
Restated
|
||||||||||||||
|
Cash Flows From Operating Activities:
|
||||||||||||||||
|
Net Loss
|
$ | (1,202,921 | ) | $ | (400,000 | ) | $ | (1,602,921 | ) | 1 | ||||||
|
Adjustments to reconcile net loss to net cash used in operations
|
||||||||||||||||
|
Depreciation expense
|
5,583 | 5,583 | ||||||||||||||
|
Stock issuable for services
|
- | - | ||||||||||||||
|
Change in Fair Value of Derivative Liability
|
- | - | ||||||||||||||
|
Stock issued for services
|
550,000 | 550,000 | ||||||||||||||
|
Warrants issued to employees
|
- | - | ||||||||||||||
|
Warrants issued to consultants
|
- | 400,000 | 400,000 | |||||||||||||
|
Deferred compensation realized
|
- | - | ||||||||||||||
|
Changes in operating assets and liabilities:
|
- | |||||||||||||||
|
(Increase)Decrease in prepaid expenses
|
(2,270 | ) | (2,270 | ) | ||||||||||||
|
(Increase)Decrease in other receivables
|
- | |||||||||||||||
|
Increase in accrued expenses and other payables - related party
|
238,977 | 238,977 | ||||||||||||||
|
Increase in accounts payable
|
(152,291 | ) | (152,291 | ) | ||||||||||||
|
Net Cash Used In Operating Activities
|
(562,922 | ) | - | (562,922 | ) | |||||||||||
|
RESTATED STATEMENTS OF CASH FLOWS
|
||||||||||||||||
|
For the Period from April 25, 2006 (Inception) to December 31, 2012
|
For the Period from April 25, 2006 (Inception) to December 31, 2012
|
|||||||||||||||
|
As Reported
|
Adjustments
|
Restated
|
||||||||||||||
|
Cash Flows From Operating Activities:
|
||||||||||||||||
|
Net Loss
|
$ | (8,437,673 | ) | $ | (400,000 | ) | $ | (8,837,673 | ) | 1 | ||||||
|
Adjustments to reconcile net loss to net cash used in operations
|
||||||||||||||||
|
Depreciation expense
|
11,406 | 11,406 | ||||||||||||||
|
Stock issuable for services
|
22,000 | 22,000 | ||||||||||||||
|
Change in Fair Value of Derivative Liability
|
2,790,703 | 2,790,703 | ||||||||||||||
|
Stock issued for services
|
1,458,180 | 1,458,180 | ||||||||||||||
|
Warrants issued to employees
|
126,435 | 126,435 | ||||||||||||||
|
Warrants issued to consultants
|
168,000 | 400,000 | 568,000 | 1 | ||||||||||||
|
Deferred compensation realized
|
200,000 | 200,000 | ||||||||||||||
|
Changes in operating assets and liabilities:
|
- | |||||||||||||||
|
(Increase)Decrease in prepaid expenses
|
(2,270 | ) | (2,270 | ) | ||||||||||||
|
Increase in accrued expenses and other payables - related party
|
1,369,600 | 1,369,600 | ||||||||||||||
|
Increase in accounts payable
|
329,226 | 329,226 | ||||||||||||||
|
Net Cash Used In Operating Activities
|
(1,964,393 | ) | - | (1,964,393 | ) | |||||||||||
|
As of
December 31,
2013
|
As of
December 31,
2012
|
|||||||
|
Automobile
|
$
|
25,828
|
$
|
25,828
|
||||
|
Office Equipment
|
5,560
|
2,086
|
||||||
|
Less Accumulated Depreciation
|
(17,295
|
)
|
(11,406
|
)
|
||||
|
Total Property and Equipment
|
$
|
14,093
|
$
|
16,508
|
||||
|
Expected dividends
|
0 | % | ||
|
Expected volatility
|
283.23 | % | ||
|
Expected term
|
10 years
|
|||
|
Risk free interest rate
|
1.69. | % | ||
|
Expected forfeitures
|
0 | % | ||
|
Expected dividends
|
0 | % | ||
|
Expected volatility
|
183.35 | % | ||
|
Expected term
|
5 years
|
|||
|
Risk free interest rate
|
1.50. | % | ||
|
Expected forfeitures
|
0 | % | ||
|
Grant Date
|
|||||
|
Expected dividends
|
0 | % | |||
|
Expected volatility
|
96.35 | % | |||
|
Expected term
|
3 years
|
||||
|
Risk free interest rate
|
1.45. | % | |||
|
Expected forfeitures
|
0 | % | |||
| Number of Warrants | Weighted Average Exercise Price | Weighted Average Remaining Contractual Life (in Years) | ||||||||||
| Balance, December 31, 2011 | - | $ | - | |||||||||
| Granted | 10,000,000 | 0.001 | ||||||||||
| Exercised | ||||||||||||
| Cancelled/Forfeited | - | - | ||||||||||
| Balance, December 31, 2012 | 10,000,000 | 0.001 | 9.90 | |||||||||
| Granted | 18,000,000 | $ | 0.001 | |||||||||
| Exercised | (10,000,000 | ) | $ | - | ||||||||
| Cancelled/Forfeited | - | |||||||||||
| Balance, December 31, 2013 | 18,000,000 | $ | 0.001 | 2.9 | ||||||||
| Intrinsic Value | 918,000 | |||||||||||
| Exercise Price | Warrants Outstandning | Warrants Exercisable | Weighted Average Remaining Contractual Life | Aggregate Intrinsic Value | ||||||||||||||
| $ | 0.001 | 28,000,000 | 18,000,000 | 2.9 | 918,000 | |||||||||||||
| Exercise Price | Warrants Outstandning | Warrants Exercisable | Weighted Average Remaining Contractual Life | Aggregate Intrinsic Value | ||||||||||||||
| $ | 0.001 | 10,000,000 | 10,000,000 | 9.895890411 | 365,000 | |||||||||||||
|
●
|
Common stock Class A, unlimited number of shares authorized, no par value
|
|
●
|
Common stock Class B, unlimited number of shares authorized, no par value
|
|
●
|
Preferred stock, unlimited number of shares authorized, no par value
|
|
Series A PS Valuation
|
||||
|
Debt converted – related party
|
$ | (30,000 | ) | |
|
Valuation of Series A PS issued as consideration
|
5,217,800 | |||
|
Loss on settlement of debt
|
$ | 5,187,800 | ||
|
●
|
Within 30 days of the date of this agreement, a warrant for six hundred thousand shares of the Company’s common stock to be exercisable on the 14 month anniversary of this agreement for a period of 12 months with a cashless exercise provision.
|
|
●
|
Within 30 days of the date of this agreement, a warrant for one million shares of the Company’s common stock to be exercisable on the 20 month anniversary of this agreement for a period of 12 months with a cashless exercise provision.
|
|
●
|
Within 30 days of the date of this agreement, a warrant for two million shares of the Company’s common stock to be exercisable on the 32 month anniversary of this agreement for a period of 12 months with a cashless exercise provision.
|
|
●
|
Based on the consultants reaching two sets of benchmarks, two separate warrants for one million five hundred thousand shares of the Company’s common stock to be exercisable on the 28 month anniversary of this agreement for a period of 12 months with a cashless exercise provision.
|
|
●
|
On the three year anniversary, assuming the consultant acted in good faith and the Company’s board of directors approval, a warrant for one million five hundred thousand shares of the Company’s common stock to be exercisable on the 28 month anniversary of this agreement for a period of 12 months with a cashless exercise provision.
|
|
–
|
We do not have a system in place to ensure all of our consulting agreements are timely reconciled to the financial statements.
|
|
1.
|
We will continue to educate our management personnel to increase its ability to comply with the disclosure requirements and financial reporting controls; and
|
|
2.
|
We will increase management oversight of accounting and reporting functions in the future; and
|
|
3.
|
As soon as we can raise sufficient capital or our operations generate sufficient cash flow, we will hire personnel to handle our accounting and reporting functions.
|
|
NAME
|
AGE
|
POSITION
|
DATE APPOINTED
|
|||
|
Kim Thompson
|
52
|
President, Chief Executive Officer, Director, and Chief Financial Officer
|
April 25, 2006
|
|
Name and principal position
|
Year
|
Salary
($)
|
Bonus
($)
|
Stock Awards
($)
|
Option Awards
($)
|
Non-Equity Incentive Plan Compensation
($)
|
Nonqualified Deferred Compensation Earnings ($)
|
All Other Compensation
($)
|
Total
($)
|
|||||||||||||||||||||||||
|
Kim Thompson
|
||||||||||||||||||||||||||||||||||
|
President, CEO, CFO and Director
|
2013
|
$
|
237,134
|
0
|
0
|
$
|
0
|
0
|
$
|
0
|
$
|
8,793
|
(1)
|
$
|
245,927
|
|||||||||||||||||||
|
2012
|
$
|
222,600
|
44,520
|
0
|
$
|
0
|
0
|
$
|
0
|
$
|
40,950.81
|
(2)
|
$
|
308,070.81
|
||||||||||||||||||||
|
1)
|
In 2013, Kim Thompson received $8,793 in medical insurance and medical reimbursement pursuant to an employment agreement entered into with us.
|
|
2)
|
In 2012, Kim Thompson received $10,950.81 in medical insurance and medical reimbursement, and $30,000 in retirement fund contributions pursuant to an employment agreement entered into with us.
|
|
Title of Class
|
Name and Address of Beneficial Owner
|
Amount and
Nature
of Beneficial
Owner
|
Percent of
Class (1)
|
||||||
|
Class A Common Stock
|
Kim Thompson
120 N. Washington Square, Suite 805
Lansing, MI 48933
|
276,031,421
|
42.17
|
%
|
|||||
|
Class A Common Stock
|
All executive officers and directors as a group (1 Person)
|
276,031,421
|
42.17
|
%
|
|||||
|
●
|
approved by our audit committee; or
|
|
●
|
entered into pursuant to pre-approval policies and procedures established by the audit committee, provided the policies and procedures are detailed as to the particular service, the audit committee is informed of each service, and such policies and procedures do not include delegation of the audit committee's responsibilities to management.
|
|
1.
|
List of Financial Statements.
|
|
●
|
Reports of Independent Registered Public Accounting Firms.
|
|
●
|
Balance Sheets at December 31, 2013 and 2012 (Restated)
|
|
●
|
Statements of Operations for the years ended December 31, 2013 and 2012 (Restated) and for the period from April 25, 2006 (inception) to December 31, 2013 (Restated)
|
|
●
|
Statements of Stockholders’ Equity/(Deficit) for the years ended December 31, 2013 and 2012 and for the period from April 25, 2006 (inception) to December 31, 2013
|
|
●
|
Statements of Cash Flows for the years ended December 31, 2013 and 2012 (Restated) and for the period from April 25, 2006 (inception) to December 31, 2013 (Restated)
|
|
●
|
Notes to Financial Statements for the years ended December 31, 2013 and 2012 and for the period from April 25, 2006 (inception) to December 31, 2013
|
|
2.
|
List of all Financial Statement Schedules.
|
|
3
.
|
Exhibits required by Item 601 of Regulation S-K. The following exhibits are filed as a part of, or incorporated by reference into, this Report:
|
|
EXHIBIT NUMBER
|
DESCRIPTION
|
|
|
3.1*
|
Articles of Incorporation.
|
|
|
3.2
|
Articles of Amendment (filed as Exhibit 3.2 to the registration statement on Form S-1, SEC File No. 333-162316, filed on October 2, 2009, and incorporated by reference herein).
|
|
|
3.3*
|
By-Laws.
|
|
|
10.1*
|
Addendum to the Employment Contract, dated November 6, 2006, by and between Kraig Biocraft Laboratories, Inc. and Kim Thompson and Employment Contract, dated as of April 26, 2006, by and between Kraig Biocraft Laboratories, Inc. and Kim Thompson.
|
|
|
10.2*
|
Securities Purchase Agreement between Kraig Biocraft Laboratories and Worth Equity Fund, L.P. and Mutual Release.
|
|
|
10.3*
|
Securities Purchase Agreement between Kraig Biocraft Laboratories and Lion Equity.
|
|
|
10.4
|
Amended Letter Agreement, dated September 14, 2009, by and between Kraig Biocraft Laboratories and Calm Seas Capital, LLC. (filed as Exhibit 10.4 to the registration statement on Form S-1, SEC File No. 333-162316, filed on October 2, 2009, and incorporated by reference herein).
|
|
|
10.5
|
Exclusive License Agreement, effective as of May 8, 2006, by and between The University of Wyoming and Kraig Biocraft Laboratories, Inc. (filed as Exhibit 10.5 to the Form 10-K for the year ended December 31, 2009, filed on April 15, 2010 and incorporated by reference herein).
|
|
|
10.6
|
Addendum to the Founder’s Stock Purchase and Intellectual Property Transfer Agreement, dated December 26, 2006, and the Founder’s Stock Purchase and Intellectual Property Transfer Agreement dated April 26, 2006 (filed as Exhibit 10.6 to amendment no. 2 to the registration statement on Form S-1, SEC File No. 333-162316, filed on January 25, 2010, and incorporated by reference herein).
|
|
|
10.7
|
Intellectual Property/Collaborative Research Agreement, dated March 20, 2010, by and between Kraig Biocraft Laboratories and The University of Notre Dame du Lac (filed as exhibit 10.7 to the Form 10-K for the year ended December 31, 2009, filed on April 15, 2010 and incorporated by reference herein)
|
|
|
14.1**
|
Code of Business Conduct and Ethics.
|
|
|
31.1
#
|
Certification of Chief Executive Officer/Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
|
32.1
#
|
Certification of Chief Executive Officer/Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
|
101 #
|
Interactive data files.
|
|
Kraig Biocraft Laboratories, Inc.
|
|||
|
Dated: April 15, 2014
|
By:
|
/s/ Kim Thompson
|
|
|
Kim Thompson
Chief Executive Officer
(Principal Executive Officer and
Principal Financial and Accounting Officer)
|
|||
|
Name
|
Title
|
Date
|
||
|
/s/ Kim Thompson
|
Chief Executive Officer and Sole Director
|
April 15, 2014
|
||
|
Kim Thompson
|
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 |
|---|