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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nevada
|
91-1975651
|
|
|
(State
or other jurisdiction of
|
(I.R.S.
Empl. Ident. No.)
|
|
|
incorporation
or organization)
|
|
|
Large Accelerated Filer
|
¨
|
Accelerated Filer
¨
|
|
Non-Accelerated Filer
|
¨
(Do not check if a smaller reporting company)
|
Smaller reporting company
x
|
|
Class of Securities
|
|
Shares Outstanding
|
|
Common Stock, $0.001 par value
|
|
12,335,481
|
|
Page
|
||
|
Condensed
Consolidated Balance Sheets
|
2
|
|
|
Unaudited
Condensed Consolidated Statements of Operations
|
3
|
|
|
Unaudited
Condensed Consolidated Statements of Cash Flows
|
4
|
|
|
Unaudited
Condensed Consolidated Statement of Changes in Stockholders’
Equity
|
5
|
|
|
Notes
to Unaudited Condensed Consolidated Financial Statements
|
6
|
|
September
|
December
31,
|
|||||||
|
2010
|
2009
|
|||||||
|
(Unaudited)
|
||||||||
|
ASSETS
|
||||||||
|
Current
Assets
|
||||||||
|
Cash
and cash equivalents
|
$ | 3,569,526 | $ | 3,028,791 | ||||
|
Marketable
securities
|
10,429,252 | 0 | ||||||
|
Restricted
cash
|
263,619 | 652,174 | ||||||
|
Accounts
receivable - project revenue and reimbursable project
costs
|
1,271,360 | 2,421,088 | ||||||
|
Prepaid
expenses & other current assets
|
528,635 | 574,095 | ||||||
|
Total
Current Assets
|
16,062,392 | 6,676,148 | ||||||
|
Property
Plant and Equipment -net
|
79,343 | 97,559 | ||||||
|
Other
Assets
|
||||||||
|
Patent
costs - net
|
289,561 | 241,845 | ||||||
|
Security
deposits
|
120,486 | 120,486 | ||||||
|
Total
Other Assets
|
410,047 | 362,331 | ||||||
|
Total
Assets
|
$ | 16,551,782 | $ | 7,136,038 | ||||
|
LIABILITIES
AND STOCKHOLDERS EQUITY
|
||||||||
|
Current
Liabilities
|
||||||||
|
Accounts
payable and accrued liabilities
|
$ | 1,634,889 | $ | 2,162,221 | ||||
|
Total
Liabilities
|
1,634,889 | 2,162,221 | ||||||
|
Commitments
and contingencies
|
||||||||
|
Stockholders'
Equity
|
||||||||
|
Preferred
stock, $0.001 par value, 50,000,000 authorized shares, no shares issued
and outstanding
|
- | - | ||||||
|
Common
stock, $0.001 par value, 500,000,000 authorized, 12,419,967 shares issued,
12,334,018 shares outstanding at September 30, 2010 and 10,168,412
shares issued and
outstanding at December 31, 2009
|
12,334 | 10,168 | ||||||
|
Additional
paid in capital - stock and stock equivalents
|
68,917,377 | 53,652,185 | ||||||
|
Deficit
|
(54,082,318 | ) | (48,723,286 | ) | ||||
|
Common
stock reserved for issuance, 10,087 shares and 5,721 shares at September
30, 2010 and December 31, 2009, respectively
|
69,500 | 34,750 | ||||||
|
Total
Stockholders' Equity
|
14,916,893 | 4,973,817 | ||||||
|
Total
Liabilities and Stockholders' Equity
|
$ | 16,551,782 | $ | 7,136,038 | ||||
|
Three
Months Ended
|
Nine
Months Ended
|
|||||||||||||||
|
September
30,
|
September
30,
|
|||||||||||||||
|
2010
|
2009
|
2010
|
2009
|
|||||||||||||
|
Revenue:
|
||||||||||||||||
|
Consulting
Revenue
|
$ | 2,050,456 | $ | 2,009,548 | $ | 6,411,883 | $ | 8,384,086 | ||||||||
|
Cost
of Consulting Services Provided
|
1,255,877 | 1,289,552 | 4,024,275 | 4,926,916 | ||||||||||||
|
Gross
Margin
|
794,579 | 719,996 | 2,387,608 | 3,457,170 | ||||||||||||
|
Operating
Expenses
|
||||||||||||||||
|
General
and administrative
|
1,942,132 | 2,686,165 | 6,642,487 | 7,291,426 | ||||||||||||
|
Research
and development expenses
|
562,783 | 325,044 | 1,142,043 | 1,337,961 | ||||||||||||
|
Total
Operating Expenses
|
2,504,915 | 3,011,209 | 7,784,530 | 8,629,387 | ||||||||||||
|
Operating
loss
|
(1,710,336 | ) | (2,291,213 | ) | (5,396,922 | ) | (5,172,217 | ) | ||||||||
|
Other
Income and (Expenses)
|
||||||||||||||||
|
Interest
income
|
3,809 | 5,197 | 4,857 | 21,717 | ||||||||||||
|
Other
|
35,563 | (907 | ) | 33,033 | (5,834 | ) | ||||||||||
|
Total
Other Income and Expenses
|
39,372 | 4,290 | 37,890 | 15,883 | ||||||||||||
|
Net loss
before income taxes
|
(1,670,964 | ) | (2,286,923 | ) | (5,359,032 | ) | (5,156,334 | ) | ||||||||
|
Income
taxes
|
0 | 0 | 0 | 0 | ||||||||||||
|
Net loss
|
$ | (1,670,964 | ) | $ | (2,286,923 | ) | $ | (5,359,032 | ) | $ | (5,156,334 | ) | ||||
|
Net
Loss Per Common Share, Basic and diluted
|
$ | (0.14 | ) | $ | (0.23 | ) | $ | (0.50 | ) | $ | (0.51 | ) | ||||
|
Weighted
Average Number of shares outstanding for the period used to compute per
share data - (prior reporting period restated to reflect 1 for 30 reverse
stock split)
|
11,703,932 | 10,140,767 | 10,730,225 | 9,987,178 | ||||||||||||
|
Nine
Months Ended
|
||||||||
|
September
30,
|
||||||||
|
2010
|
2009
|
|||||||
|
Operating
Activities:
|
||||||||
|
Net
Loss
|
$ | (5,359,032 | ) | $ | (5,156,334 | ) | ||
|
Adjustments
to reconcile net loss from operations to net cash used in operating
activities:
|
||||||||
|
Stock
based compensation
|
2,259,348 | 3,694,604 | ||||||
|
Depreciation
and amortization
|
18,216 | 20,084 | ||||||
|
Unrealized
gain on marketable securities
|
(38,638 | ) | 0 | |||||
|
Changes
in non-cash operating working capital items:
|
||||||||
|
Accounts
receivable - fees and reimburseable project costs
|
1,149,728 | 3,287,683 | ||||||
|
Prepaid
expenses and other current assets
|
45,460 | (458,098 | ) | |||||
|
Accounts
payable, accrued liabilities and other current liabilities
|
176,405 | (3,057,656 | ) | |||||
|
Net
Cash Used In Operating Activities
|
(1,748,513 | ) | (1,669,717 | ) | ||||
|
Investing
Activities:
|
||||||||
|
Marketable
securities
|
(10,390,614 | ) | 0 | |||||
|
Property
and equipment
|
0 | (13,102 | ) | |||||
|
Patent
costs
|
(47,716 | ) | (23,970 | ) | ||||
|
Net
Cash Used In Investing Activities
|
(10,438,330 | ) | (37,072 | ) | ||||
|
Financing
Activities:
|
||||||||
|
Proceeds
from the issuance of common stock - net of offering costs
|
12,582,575 | 0 | ||||||
|
Redemption
of common stock into treasury stock
|
(243,552 | ) | 0 | |||||
|
Restricted
cash
|
388,555 | (1,409 | ) | |||||
|
Net
Cash Provided by (Used In) Financing Activities
|
12,727,578 | (1,409 | ) | |||||
|
Net
Increase (Decrease) In Cash and Cash Equivalents
|
540,735 | (1,708,198 | ) | |||||
|
Cash
and Cash Equivalents, Beginning of Period
|
3,028,791 | 5,580,244 | ||||||
|
Cash
and Cash Equivalents, End of Period
|
$ | 3,569,526 | $ | 3,872,046 | ||||
|
Supplemental
Disclosure of Cash Flow Information
|
||||||||
|
Cash
paid during the year:
|
||||||||
|
Interest
paid
|
$ | 0 | $ | 0 | ||||
|
Income
taxes paid
|
$ | 0 | $ | 266,000 | ||||
|
Non-Cash
Financing Activity
|
||||||||
|
Retirement
of Treasury Stock
|
$ | 243,552 | $ | 0 | ||||
|
Grant
of Common Stock for Payment of Accrued Liabilities
|
$ | 703,737 | $ | 0 | ||||
|
Common
Stock
|
Additional
|
Stock
Committed
|
Deferred
Stock
|
Stockholders’
|
||||||||||||||||||||||||
|
Shares
|
Amount
|
Paid-in
Capital
|
Deficit
|
Future
Issuance
|
Compensation
|
Equity
|
||||||||||||||||||||||
|
Balance
- December 31, 2008
|
10,049,769 | $ | 10,050 | $ | 48,898,894 | $ | (41,489,974 | ) | $ | 114,787 | $ | (225,959 | ) | $ | 7,307,798 | |||||||||||||
|
Stock-based
compensation
|
4,483,735 | 139,000 | 226,252 | 4,848,987 | ||||||||||||||||||||||||
|
Net
loss for the year
|
(7,233,312 | ) | (7,233,312 | ) | ||||||||||||||||||||||||
|
Shares
issued - non cash
|
108,026 | 108 | 675,722 | (219,037 | ) | (456,793 | ) | 0 | ||||||||||||||||||||
|
Shares
issued - cash (options exercised)
|
10,617 | 10 | 50,334 | 50,344 | ||||||||||||||||||||||||
|
Balance
- December 31, 2009 - originally reported
|
10,168,412 | 10,168 | 54,108,685 | (48,723,286 | ) | 34,750 | (456,500 | ) | 4,973,817 | |||||||||||||||||||
|
Reclassification
of deferred compensation to additional paid-in capital
|
(456,500 | ) | 456,500 | |||||||||||||||||||||||||
|
Balance
- December 31, 2009 - reclassfied
|
10,168,412 | 10,168 | 53,652,185 | (48,723,286 | ) | 34,750 | 0 | 4,973,817 | ||||||||||||||||||||
|
Stock-based
compensation
|
65,280 | 66 | 2,224,532 | 34,750 | 2,259,348 | |||||||||||||||||||||||
|
Shares
issued - options exercised and stock redeemed and retired
|
30,334 | 30 | 460,155 | 460,185 | ||||||||||||||||||||||||
|
Net
loss for the period
|
(5,359,032 | ) | (5,359,032 | ) | ||||||||||||||||||||||||
|
Shares
issued - registered direct offering - net of offering
costs
|
2,069,992 | 2,070 | 12,580,505 | 12,582,575 | ||||||||||||||||||||||||
|
Balance
- September 30, 2010
|
12,334,018 | $ | 12,334 | $ | 68,917,377 | $ | (54,082,318 | ) | $ | 69,500 | $ | 0 | 14,916,893 | |||||||||||||||
|
i.
|
The
date at which a commitment for performance by the counterparty to earn the
equity instruments is reached (a performance
commitment)
|
|
ii.
|
The
date at which the counterparty’s performance is
complete.
|
|
Consulting
|
Technology
|
Corporate
and
Eliminations
|
Total
|
|||||||||||||||||||||||||||||
|
2010
|
2009
|
2010
|
2009
|
2010
|
2009
|
2010
|
2009
|
|||||||||||||||||||||||||
|
Revenue
|
2,050,456 | 1,941,382 | 0 | 68,166 | 0 | 0 | 2,050,456 | 2,009,548 | ||||||||||||||||||||||||
|
Segment
Profit – Pre Tax
|
697,326 | 570,588 | (610,444 | ) | (402,388 | ) | (1,757,846 | ) | (2,455,123 | ) | (1,670,964 | ) | (2,286,923 | ) | ||||||||||||||||||
|
Total
Assets
|
1,271,360 | 2,008,435 | 289,561 | 379,553 | 14,990,861 | 5,539,403 | 16,551,782 | 7,927,391 | ||||||||||||||||||||||||
|
Property
Additions
|
0 | 0 | 0 | 0 | 0 | 1,900 | 0 | 1,900 | ||||||||||||||||||||||||
|
Interest
Expense
|
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||
|
Depreciation
|
0 | 0 | 0 | 0 | 4,800 | 7,080 | 4,800 | 7,080 | ||||||||||||||||||||||||
|
Consulting
|
Technology
|
Eliminations
|
Total
|
|||||||||||||||||||||||||||||
|
2010
|
2009
|
2010
|
2009
|
2010
|
2009
|
2010
|
2009
|
|||||||||||||||||||||||||
|
Revenue
|
6,069,333 | 8,315,921 | 342,550 | 68,166 | 0 | 0 | 6,411,883 | 8,384,087 | ||||||||||||||||||||||||
|
Segment
Profit – Pre Tax
|
1,670,902 | 3,170,607 | (1,058,744 | ) | (1,415,304 | ) | (5,971,190 | ) | (6,911,638 | ) | (5,359,032 | ) | (5,156,335 | ) | ||||||||||||||||||
|
Total
Assets
|
1,271,360 | 2,008,435 | 289,561 | 379,553 | 14,990,861 | 5,539,403 | 16,551,782 | 7,927,391 | ||||||||||||||||||||||||
|
Property
Additions
|
0 | 0 | 0 | 0 | 0 | 13,102 | 0 | 13,102 | ||||||||||||||||||||||||
|
Interest
Expense
|
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||
|
Depreciation
|
0 | 0 | 0 | 0 | 18,216 | 20,084 | 18,216 | 20,084 | ||||||||||||||||||||||||
|
Accounts payable and accrued expenses consisted
of the following:
|
September
30,
2010
|
December,
31
2009
|
||||||
|
Trade
Payables
|
$
|
365,627
|
$
|
296,120
|
||||
|
Accrued
Expenses
|
551,669
|
928,054
|
||||||
|
Accrued
Payroll and Payroll Benefits
|
717,793
|
938,047
|
||||||
|
$
|
1,635,089
|
$
|
2,162,221
|
|||||
|
(i)
|
No more than an aggregate of
1,250,000 shares can be granted for the purchase of restricted common
shares during the term of the stock
plan;
|
|
(ii)
|
The maximum number of shares of
common stock with respect to which options may be granted to any one
person during any fiscal year may not exceed 266,667 shares;
and
|
|
(iii)
|
The maximum number of restricted
shares that may be granted to any one person during any fiscal
year may not exceed 166,667 common
shares.
|
|
Stock
Options Outstanding
|
2010
|
|||
|
Beginning
of the year
|
1,785,204
|
|||
|
Granted
|
139,091
|
|||
|
Exercised
|
-128,139
|
|||
|
Forfeited
|
||||
|
Expired
|
-32,035
|
|||
|
End
of period
|
1,764,121
|
|||
|
Options
exercisable
|
1,311,232
|
|||
|
i).
|
A total of 566,874 non-qualified
5-10 year options have been issued, and are outstanding, to advisory board
members at exercise prices of $4.50 to $14.40 per
share.
|
|
ii).
|
A total of 1,068,622
non-qualified 5-10 year options have been issued, and are
outstanding, to our directors, officers and employees at
exercise prices of $5.70 to $23.85 per share. From this total, 622,484
options are outstanding to the Chief Executive Officer who is also a
director, with remaining contractual lives of 5.2- 9.5 years.
All other options issued have a remaining contractual life ranging from
1.0 years to 9.5 years.
|
|
iii).
|
A total of 128,625 non-qualified
5-10 year options have been issued, and are outstanding, to
our consultants at exercise prices of $6.30 to $19.20 per
share.
|
|
Stock Options Outstanding
|
Stock Options Vested
|
|||||||||||||||
|
Exercise Prices
|
Weighted
Average
Remaining
Contractual Life
- Years
|
Number of
Awards
|
Number of
Awards
|
Weighted
Average
Exercise Price
|
||||||||||||
|
$4.50
- $8.70
|
8.06
|
777,914
|
343,081
|
$ |
6.69
|
|||||||||||
|
$9.00
- $12.90
|
5.39
|
185,674
|
176,877
|
$ |
10.46
|
|||||||||||
|
$13.20-$18.90
|
4.08
|
493,865
|
484,606
|
$ |
13.96
|
|||||||||||
|
$19.20-$23.85
|
4.90
|
306,668
|
306,668
|
$ |
22.84
|
|||||||||||
|
Total
|
6.11
|
1,764,121
|
1,311,232
|
$ |
13.66
|
|||||||||||
|
Number of Units
|
Weighted
Average
Grant
Date
Fair
Value
|
|||||||
|
Total awards
outstanding at December 31, 2009
|
95,658 | $ | 6.13 | |||||
|
Units
granted
|
41,723 | $ | 8.66 | |||||
|
Units
Exercised/Released
|
-51,432 | $ | 6.36 | |||||
|
Total awards
outstandings at September 30, 2010
|
85,949 | $ | 7.23 | |||||
|
Total
units vested
|
0 | |||||||
|
Total
units nonvested
|
85,949 | $ | 7.23 | |||||
|
Total
shares outstanding at September 30, 2010
|
85,949 | $ | 7.23 | |||||
|
Year
Ended December 31,
|
|||||||||||||||||||||||
|
2010
|
2011
|
2012
|
2013
|
2014
|
Thereafter
|
Total
|
|||||||||||||||||
|
Scheduled
vesting—restricted stock units
|
2,038 | 35,765 | 34,237 | 13,909 | 85,949 | ||||||||||||||||||
|
Nine months ended
|
||||||||
|
9/30/2010
|
9/30/2009
|
|||||||
|
Average
risk-free interest rate
|
3.59
|
% |
3.61
|
% | ||||
|
Average
expected life
|
10
|
10
|
||||||
|
Expected
volatility
|
98.57%
|
97.63%
|
||||||
|
Expected
dividends
|
0
|
%
|
0
|
%
|
||||
|
Shares of
|
||||||||
|
Common
|
||||||||
|
Stock
|
Amount
|
|||||||
|
Stock-based
compensation
|
10,087
|
$
|
69,500
|
|||||
|
Deferred
Tax Assets
|
Total
Amount
|
Deferred
Tax Asset Amount
|
||||||||||||||
|
2010
|
2009
|
2010
|
2009
|
|||||||||||||
|
Capitalized
start up costs
|
$
|
6,229,747
|
$
|
7,125,807
|
$
|
2,491,898
|
$
|
2,850,323
|
||||||||
|
Stock-based
compensation
|
19,290,550
|
17,929,307
|
7,716,220
|
7,171,723
|
||||||||||||
|
Net
operating loss carryforward
|
22,881,026
|
15,956,432
|
9,152,410
|
6,382,573
|
||||||||||||
|
Less:
valuation allowance
|
(19,360,529
|
)
|
(16,404,619)
|
|||||||||||||
|
$
|
-
|
$
|
-
|
|||||||||||||
|
Total
|
||||
|
Year
ending - December 31, 2010
|
134,117
|
|||
|
Year
ending - December 31, 2011
|
564,109
|
|||
|
Year
ending - December 31, 2012
|
586,136
|
|||
|
Year
ending - December 31, 2013
|
609,016
|
|||
|
Total
minimum lease payments
|
$
|
1,893,378
|
||
|
ITEM 2.
|
MANAGEMENT'S DISCUSSION AND
ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS
|
|
Consulting
|
Technology
|
Corporate and
Eliminations
|
Total
|
|||||||||||||||||||||||||||||
|
2010
|
2009
|
2010
|
2009
|
2010
|
2009
|
2010
|
2009
|
|||||||||||||||||||||||||
|
Revenue
|
2,050,456 | 1,941,382 | 0 | 68,166 | 0 | 0 | 2,050,456 | 2,009,548 | ||||||||||||||||||||||||
|
Segment
Profit (Loss) – Pre Tax
|
697,326 | 570,588 | (610,444 | ) | (402,388 | ) | (1,757,846 | ) | (2,455,123 | ) | (1,670,964 | ) | (2,286,923 | ) | ||||||||||||||||||
|
Total
Assets
|
1,271,360 | 2,008,435 | 289,561 | 379,553 | 14,990,861 | 5,539,403 | 16,551,782 | 7,927,391 | ||||||||||||||||||||||||
|
Property
Additions
|
0 | 0 | 0 | 0 | 0 | 1,900 | 0 | 1,900 | ||||||||||||||||||||||||
|
Interest
Expense
|
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||
|
Depreciation
|
0 | 0 | 0 | 0 | 4,800 | 7,080 | 4,800 | 7,080 | ||||||||||||||||||||||||
|
Consulting
|
Technology
|
Eliminations
|
Total
|
|||||||||||||||||||||||||||||
|
2010
|
2009
|
2010
|
2009
|
2010
|
2009
|
2010
|
2009
|
|||||||||||||||||||||||||
|
Revenue
|
6,069,333 | 8,315,921 | 342,550 | 68,166 | 0 | 0 | 6,411,883 | 8,384,087 | ||||||||||||||||||||||||
|
Segment
Profit
(Loss) – Pre Tax
|
1,670,902 | 3,170,607 | (1,058,744 | ) | (1,415,304 | ) | (5,971,190 | ) | (6,911,638 | ) | (5,359,032 | ) | (5,156,335 | ) | ||||||||||||||||||
|
Total
Assets
|
1,271,360 | 2,008,435 | 289,561 | 379,553 | 14,990,861 | 5,539,403 | 16,551,782 | 7,927,391 | ||||||||||||||||||||||||
|
Property
Additions
|
0 | 0 | 0 | 0 | 0 | 13,102 | 0 | 13,102 | ||||||||||||||||||||||||
|
Interest
Expense
|
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||
|
Depreciation
|
0 | 0 | 0 | 0 | 18,216 | 20,084 | 18,216 | 20,084 | ||||||||||||||||||||||||
|
Three Months Ended
|
||||||||||||||||
|
30
-
Sep
|
(Decrease)
|
(Decrease)
|
||||||||||||||
|
2010
|
2009
|
Change $
|
Change %
|
|||||||||||||
|
Consulting
Revenues
|
$ | 2,050,456 | 2,009,548 | $ | 40,908 | 2 | % | |||||||||
|
Cost
of services provided
|
||||||||||||||||
|
Consulting
expenses
|
$ | 1,255,877 | 1,289,552 | $ | (33,675 | ) | -3 | % | ||||||||
|
%
of total revenues
|
61 | % | 64 | % | ||||||||||||
|
Gross
profit
|
$ | 794,579 | $ | 719,996 | $ | 74,583 | 10 | % | ||||||||
|
%
of total revenues
|
39 | % | 36 | % | ||||||||||||
|
Operating
Expenses
|
||||||||||||||||
|
General
and administrative
|
$ | 1,942,132 | $ | 2,686,165 | $ | (744,033 | ) | -28 | % | |||||||
|
%
of total revenues
|
95 | % | 134 | % | ||||||||||||
|
Research
and development expenses
|
$ | 562,783 | $ | 325,044 | $ | 237,739 | 73 | % | ||||||||
|
%
of total revenues
|
27 | % | 16 | % | ||||||||||||
|
Total
Operating Loss
|
$ | (1,710,336 | ) | $ | (2,291,213 | ) | $ | (580,877 | ) | -25 | % | |||||
|
%
of total revenues
|
-83 | % | -114 | % | ||||||||||||
|
Other
Income and (Expenses)
|
||||||||||||||||
|
Interest
income/expense, other
|
$ | 39,372 | $ | 4,290 | $ | 35,082 | 818 | % | ||||||||
|
%
of total revenues
|
2 | % | 0 | % | ||||||||||||
|
Net
loss - before income taxes
|
$ | (1,670,964 | ) | $ | (2,286,923 | ) | $ | (615,959 | ) | -27 | % | |||||
|
%
of total revenues
|
-81 | % | -114 | % | ||||||||||||
|
Nine Months Ended
|
||||||||||||||||
|
30-Sep
|
(Decrease)
|
(Decrease)
|
||||||||||||||
|
2010
|
2009
|
Change $
|
Change %
|
|||||||||||||
|
Consulting
Revenues
|
$ | 6,411,883 | 8,384,086 | $ | (1,972,203 | ) | -24 | % | ||||||||
|
Cost
of services provided
|
||||||||||||||||
|
Consulting
expenses
|
$ | 4,024,275 | 4,926,916 | $ | (902,641 | ) | -18 | % | ||||||||
|
%
of total revenues
|
63 | % | 59 | % | ||||||||||||
|
Gross
profit
|
$ | 2,387,608 | $ | 3,457,170 | $ | (1,069,562 | ) | -31 | % | |||||||
|
%
of total revenues
|
37 | % | 41 | % | ||||||||||||
|
Operating
Expenses
|
||||||||||||||||
|
General
and administrative
|
$ | 6,642,487 | $ | 7,291,426 | $ | (648,939 | ) | -9 | % | |||||||
|
%
of total revenues
|
104 | % | 87 | % | ||||||||||||
|
Research
and development expenses
|
$ | 1,142,043 | $ | 1,337,961 | $ | (195,918 | ) | -15 | % | |||||||
|
%
of total revenues
|
18 | % | 16 | % | ||||||||||||
|
Total
Operating Loss
|
$ | (5,396,922 | ) | $ | (5,172,217 | ) | $ | 224,705 | 4 | % | ||||||
|
%
of total revenues
|
-84 | % | -62 | % | ||||||||||||
|
Other
Income and (Expenses)
|
||||||||||||||||
|
Interest
income/expense, other
|
$ | 37,890 | $ | 15,883 | $ | 22,007 | 139 | % | ||||||||
|
%
of total revenues
|
1 | % | 0 | % | ||||||||||||
|
Net
loss - before income taxes
|
$ | (5,359,032 | ) | $ | (5,156,334 | ) | $ | 202,698 | 4 | % | ||||||
|
%
of total revenues
|
-84 | % | -62 | % | ||||||||||||
|
Cash Flow
|
||||||||
|
Nine Months Ended
|
||||||||
|
September 30,
|
||||||||
|
2010
|
2009
|
|||||||
|
Net
cash provided by (used in) operating activities
|
$ | (1,748,513 | ) | $ | (1,669,717 | ) | ||
|
Net
cash used in investing activities
|
$ | (10,438,330 | ) | $ | (37,072 | ) | ||
|
Net
cash provided by (used in) financing activities
|
$ | 12,727,578 | $ | (1,409 | ) | |||
|
Net
cash inflow (outflow)
|
$ | 540,735 | $ | (1,708,198 | ) | |||
|
•
|
the
volatility of our stock price;
|
|
•
|
the expected life of the
option;
|
|
•
|
risk free interest rates;
and
|
|
•
|
expected dividend
yield.
|
|
Exhibit
Number
|
Description
|
|
|
31.1
|
Rule
13a-14(a)/15d-14(a) Certification - Principal Executive
Officer
|
|
|
31.2
|
Rule
13a-14(a)/15d-14(a) Certification - Principal Accounting
Officer
|
|
|
32
|
Section
1350 Certifications
|
|
By:
|
/s/ Seth Grae
|
|
|
Seth
Grae
|
||
|
Chief
Executive Officer,
|
||
|
President
and Director
|
||
|
(Principal
Financial Officer)
|
||
|
By:
|
/s/ James Guerra
|
|
|
James
Guerra
|
||
|
Chief
Operating Officer and
|
||
|
Chief
Financial Officer
|
||
|
(Principal
Financial Officer and
|
||
|
Principal
Accounting Officer)
|
||
|
Exhibit
Number
|
|
Description
|
|
31.1
|
Rule
13a-14(a)/15d-14(a) Certification - Principal Executive
Officer
|
|
|
31.2
|
Rule
13a-14(a)/15d-14(a) Certification - Principal Accounting
Officer
|
|
|
32
|
Section
1350 Certifications
|
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 |
|---|