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 UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
FOR THE FISCAL YEAR ENDED DECEMBER 31, 2014
|
|
o
|
TRANSITION REPORT UNDER SECTION13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
FOR THE TRANSITION PERIOD FROM __________ TO __________
|
|
NEVADA
(State or other jurisdiction of incorporation or organization)
|
20-4754291
(I.R.S. Employer Identification No.)
|
|
Large accelerated filer
o
|
Accelerated filer
o
|
||
|
Non-accelerated filer
o
|
(Do not check if smaller reporting company)
|
Smaller reporting company
x
|
|
|
●
|
that a broker or dealer approve a person's account for transactions in penny stocks; and
|
|
●
|
the broker or dealer receives from the investor a written agreement to the transaction, setting forth the identity and quantity of the penny stock to be purchased.
|
|
●
|
obtain financial information and investment experience objectives of the person; and
|
|
●
|
make a reasonable determination that the transactions in penny stocks are suitable for that person and the person has sufficient knowledge and experience in financial matters to be capable of evaluating the risks of transactions in penny stocks.
|
|
●
|
sets forth the basis on which the broker or dealer made the suitability determination; and
|
|
●
|
that the broker or dealer received a signed, written agreement from the investor prior to the transaction.
|
|
Fiscal 2014
|
Fiscal 2013
|
|||||||||||||||
|
Quarter Ended
|
High
|
Low
|
High
|
Low
|
||||||||||||
|
March 31
|
$
|
0.1788
|
$
|
0.0822
|
$
|
0.99
|
$
|
0.305
|
||||||||
|
June 30
|
$
|
0.2999
|
$
|
0.1373
|
$
|
0.99
|
$
|
0.20
|
||||||||
|
September 30
|
$
|
0.23
|
$
|
0.0701 |
$
|
0.60
|
$
|
0.24
|
||||||||
|
December 31
|
$
|
0.2799
|
$
|
0.01
|
$
|
0.57
|
$
|
0.05
|
||||||||
|
Plan category
|
Number of securities
to be issued upon
exercise of
outstanding options,
warrants and rights
|
Weighted average
exercise price of
outstanding options,
warrants and rights
|
Number of securities
remaining available for future issuance under equity compensation plans (excluding securities reflected in column (a)
|
|||||||||
|
(a)
|
(b)
|
(c)
|
||||||||||
|
Equity compensation plans approved by security holders
|
-0-
|
$
|
-0-
|
-0-
|
||||||||
|
Equity compensation plans not approved by security holders
|
-0-
|
$
|
-0-
|
-0-
|
||||||||
|
Total
|
-0-
|
$
|
-0-
|
-0-
|
||||||||
|
Name
|
Age
|
Position
|
|||
|
David Lee
|
55 |
Chief Executive Officer, Acting Chief Financial Officer and Director
|
|||
|
Stanley Levy
|
75 |
Vice President and Chief Technology Officer
|
|||
|
Steven C. Bartling
|
52 |
Director
|
|||
|
Dennis LePon
|
68 |
Director
|
|||
|
•
|
the subject of any bankruptcy petition filed by or against any business of which such person was a general partner or executive officer either at the time of the bankruptcy or within two years prior to that time;
|
|
•
|
convicted in a criminal proceeding or is subject to a pending criminal proceeding (excluding traffic violations and other minor offenses);
|
|
•
|
subject to any order, judgment, or decree, not subsequently reversed, suspended or vacated, of any court of competent jurisdiction or any Federal or State authority, permanently or temporarily enjoining, barring, suspending or otherwise limiting his involvement in any type of business, securities or banking activities;
|
|
•
|
found by a court of competent jurisdiction (in a civil action), the Commission or the Commodity Futures Trading Commission to have violated a federal or state securities or commodities law.
|
|
•
|
the subject of, or a party to, any Federal or State judicial or administrative order, judgment, decree, or finding, not subsequently reversed, suspended or vacated, relating to an alleged violation of (a) any Federal or State securities or commodities law or regulation; (b) any law or regulation respecting financial institutions or insurance companies including, but not limited to, a temporary or permanent injunction, order of disgorgement or restitution, civil money penalty or temporary or permanent cease-and-desist order, or removal or prohibition order; or (c) any law or regulation prohibiting mail or wire fraud or fraud in connection with any business entity; or
|
|
•
|
the subject of, or a party to, any sanction or order, not subsequently reversed, suspended or vacated, of any self-regulatory organization (as defined in Section 3(a)(26) of the Exchange Act (15 U.S.C. 78c(a)(26))), any registered entity (as defined in Section 1(a)(29) of the Commodity Exchange Act (7 U.S.C. 1(a)(29))), or any equivalent exchange, association, entity or organization that has disciplinary authority over its members or persons associated with a member. |
|
•
|
appointing, retaining and overseeing the work of the independent auditors, including resolving disagreements between the management and the independent auditors relating to financial reporting;
|
|
|
•
|
approving all auditing and non-auditing services permitted to be performed by the independent auditors;
|
|
•
|
reviewing annually the independence and quality control procedures of the independent auditors;
|
|
•
|
reviewing, approving, and overseeing risks arising from proposed related party transactions;
|
|
•
|
discussing the annual audited financial statements with the management;
|
|
•
|
meeting separately with the independent auditors to discuss critical accounting policies, management letters, recommendations on internal controls, the auditor’s engagement letter and independence letter and other material written communications between the independent auditors and the management; and
|
|
|
•
|
monitoring the risks associated with management resources, structure, succession planning, development and selection processes, including evaluating the effect the compensation structure may have on risk decisions.
|
|
Name and Principal Position
|
Year
|
Salary
($)
|
Bonus
($)
|
Stock Awards
|
Option
Awards
($)
|
Non-Equity Incentive Plan Compensation
($)
|
Non-Qualified Deferred Compensation
|
All Other Compensation
($)
|
Total
($)
|
||||||||||||||||||||||||
|
David Lee - CEO and
|
2014
|
$
|
144,000
|
$
|
144,000
|
||||||||||||||||||||||||||||
|
Acting CFO
|
2013
|
$
|
144,000
|
0
|
0
|
0
|
0
|
0
|
0
|
$
|
144,000
|
||||||||||||||||||||||
|
Stanley Levy – CTO
|
2014
|
$
|
79,200
|
$
|
79,200
|
||||||||||||||||||||||||||||
|
2013
|
$
|
132,000
|
0
|
0
|
0
|
0
|
0
|
0
|
$
|
132,000
|
|||||||||||||||||||||||
|
·
|
all directors and nominees, naming them,
|
|
·
|
our executive officers,
|
|
·
|
our directors and executive officers as a group, without naming them, and
|
|
·
|
persons or groups known by us to own beneficially 5% or more of our common stock:
|
|
Title of Class
|
Name of
Beneficial Owner
|
Number of Shares
Beneficially Owned
|
Percent of Total (1)
|
|||
|
Common Stock
|
David Lee
|
2,278,651
|
15.8%
|
|||
|
Common Stock
|
Stanley Levy
|
873,877
|
6.7%
|
|||
|
Common Stock
|
Steven C. Bartling
|
583,397
|
4.6%
|
|||
|
Common Stock
|
Dennis LePon
|
116,668
|
*
|
|||
|
Common Stock
|
All Executive Officers and Directors as a Group (4 persons )
|
3,852,593
|
28.0%
|
|||
|
Common Stock
|
Ed and Esther Bouryng
1145 Bellview Rd
McLean, VA 22102
|
796,279
|
6.1%
|
|||
|
Description
|
||
|
Articles of Incorporation of BioSolar Labs, Inc. filed with the Nevada Secretary of State on April 24, 2006. ( Incorporated by reference to the Company’s Registration Statement on Form SB-2 filed with the SEC on November 22, 2006)
|
||
|
3.2
|
Articles of Amendment of Articles of Incorporation of BioSolar Labs, Inc. filed with the Nevada Secretary of State on May 25, 2006.( Incorporated by reference to the Company’s Registration Statement on Form SB-2 filed with the SEC on November 22, 2006)
|
|
|
3.3
|
Articles of Amendment of Articles of Incorporation of BioSolar Labs, Inc. filed with the Nevada Secretary of State on June 8, 2006. ( Incorporated by reference to the Company’s Registration Statement on Form SB-2 filed with the SEC on November 22, 2006)
|
|
|
3.4
|
Articles of Amendment of Articles of Incorporation of BioSolar Labs, Inc. filed with the Nevada Secretary of State on July 18, 2011. ( Incorporated by reference to the Company’s Registration Statement on Form Current 8-K filed with the SEC on July 19, 2011)
|
|
3.4
|
Bylaws of BioSolar, Inc.( Incorporated by reference to the Company’s Registration Statement on Form SB-2 filed with the SEC on November 22, 2006)
|
|
10.1
|
Form of Subscription Agreement dated as of May 26, 2006. (Incorporated by reference to the Company’s Registration Statement on Form SB-2 filed with the SEC on November 22, 2006)
|
|
|
10.2
|
Form of Subscription Agreement dated as of July 17, 2006. (Incorporated by reference to the Company’s Registration Statement on Form SB-2 filed with the SEC on November 22, 2006)
|
|
|
10.3
|
Form of Subscription Agreement dated as of October 11, 2006. (Incorporated by reference to the Company’s Registration Statement on Form SB-2 filed with the SEC on November 22, 2006)
|
|
|
10.4
|
Sales Representation Agreement between BioSolar, Inc. and Tomark Industries, Inc. dated March 3, 2012. (Portions of this exhibit have been omitted and filed separately with the Securities and Exchange Commission pursuant to a request for confidential treatment request)(Filed as an exhibit to the Company’s current report on Form 10Q filed on November 2, 2012)
|
|
|
10.5
|
Toll Extrusion Film Sale Agreement between BioSolar, Inc. and JPS Elastomerics Corp. dba Stevens Urethane (Stevens) dated June 1, 2012.(Filed as an exhibit to the Company’s current report on Form 10Q filed on November 2, 2012)
|
|
|
10.6
|
Securities Purchase Agreement between BioSolar, Inc. and Asher Enterprises, Inc. dated as of October 3, 2012. (Filed as an exhibit to the Company’s current report on Form 10Q filed on November 2, 2012)
|
|
|
10.7
|
Form of Note issued pursuant to the Securities Purchase Agreement between BioSolar, Inc. and Asher Enterprises, Inc. dated as of October 3, 2012. (Filed as an exhibit to the Company’s current report on Form 10Q filed on November 2, 2012)
|
|
|
14.1
|
Code of Ethics (Incorporated by reference to the Company’s annual report on Form 10-K filed with the SEC on March 25, 2008)
|
|
|
31.1
|
Certification by Chief Executive Officer and Acting Chief Financial Officer pursuant to Sarbanes-Oxley Section 302 (filed herewith).
|
|
|
32.1
|
Certification by Chief Executive Officer and Acting Chief Financial Officer pursuant to 18 U.S.C. Section 1350 (filed herewith).
|
|
EX-101.INS
|
XBRL Instance Document
|
|
|
EX-101.SCH
|
XBRL Taxonomy Extension Schema Document
|
|
|
EX-101.CAL
|
XBRL Taxonomy Extension Calculation Linkbase
|
|
|
EX-101.DEF
|
XBRL Taxonomy Extension Definition Linkbase
|
|
|
EX-101.LAB
|
XBRL Taxonomy Extension Labels Linkbase
|
|
|
EX-101.PRE
|
XBRL Taxonomy Extension Presentation Linkbase
|
|
BioSolar, Inc.
|
|||||
|
By:
|
/s/ David Lee
|
||||
|
CHIEF EXECUTIVE OFFICER (PRINCIPAL EXECUTIVE OFFICER) AND ACTING
CHIEF FINANCIAL OFFICER (PRINCIPAL ACCOUNTING AND FINANCIAL OFFICER)
|
|||||
|
SIGNATURE
|
TITLE
|
DATE
|
||
|
/S/ DAVID LEE
|
CHIEF EXECUTIVE OFFICER
|
March 23, 2015
|
||
|
DAVID LEE
|
(PRINCIPAL EXECUTIVE OFFICER), ACTING CHIEF FINANCIAL OFFICER
|
|||
|
(PRINCIPAL ACCOUNTING AND
|
||||
|
FINANCIAL OFFICER) AND
|
||||
|
CHAIRMAN OF THE BOARD
|
March 23, 2015
|
|||
|
/s/ STEVEN C. BARTLING
|
DIRECTOR
|
|||
|
STEVEN C. BARTLING
|
March 23, 2015
|
|||
|
/S/ DENNIS LEPON
|
DIRECTOR
|
|||
|
DENNIS LEPON
|
March 23, 2015
|
|
/s/ Liggett, Vogt & Webb, P.A.
|
|
|
Liggett, Vogt & Webb, P.A
.
|
| BIOSOLAR, INC. | ||||||||
|
BALANCE SHEETS
|
||||||||
|
December 31, 2014
|
December 31, 2013
|
|||||||
|
ASSETS
|
||||||||
|
CURRENT ASSETS
|
||||||||
|
Cash
|
$ | 146,640 | $ | 158,350 | ||||
|
Prepaid expenses
|
45,620 | 8,303 | ||||||
|
TOTAL CURRENT ASSETS
|
192,260 | 166,653 | ||||||
|
PROPERTY AND EQUIPMENT
|
||||||||
|
Machinery and equipment
|
82,635 | 81,791 | ||||||
|
Less accumulated depreciation
|
(50,937 | ) | (42,996 | ) | ||||
|
NET PROPERTY AND EQUIPMENT
|
31,698 | 38,795 | ||||||
|
OTHER ASSETS
|
||||||||
|
Patents
|
85,830 | 47,098 | ||||||
|
Deposit
|
770 | 770 | ||||||
|
TOTAL OTHER ASSETS
|
86,600 | 47,868 | ||||||
|
TOTAL ASSETS
|
$ | 310,558 | $ | 253,316 | ||||
|
LIABILITIES AND SHAREHOLDERS' DEFICIT
|
||||||||
|
CURRENT LIABILITIES
|
||||||||
|
Accounts payable
|
$ | 6,982 | $ | 665 | ||||
|
Accrued expenses
|
35,272 | 50,148 | ||||||
|
Derivative liability
|
3,320,943 | 361,170 | ||||||
|
Convertible promissory notes less debt discount of $307,604 and $152,928 respectively
|
532,396 | 194,072 | ||||||
|
TOTAL CURRENT LIABILITIES
|
3,895,593 | 606,055 | ||||||
|
SHAREHOLDERS' DEFICIT
|
||||||||
|
Preferred stock, $0.0001 par value;
|
||||||||
|
10,000,000 authorized common shares
|
- | - | ||||||
|
Common stock, $0.0001 par value;
|
||||||||
|
500,000,000 authorized common shares
|
||||||||
|
11,846,354 and 9,041,281 shares issued and outstanding, respectively
|
1,184 | 904 | ||||||
|
Additional paid in capital
|
6,822,815 | 6,625,212 | ||||||
|
Accumulated deficit
|
(10,409,034 | ) | (6,978,855 | ) | ||||
|
TOTAL SHAREHOLDERS' DEFICIT
|
(3,585,035 | ) | (352,739 | ) | ||||
|
TOTAL LIABILITIES AND SHAREHOLDERS' DEFICIT
|
$ | $310,558 | $ | 253,316 | ||||
| BIOSOLAR, INC. | ||||||||
|
STATEMENTS OF OPERATIONS
|
||||||||
| FOR THE YEARS ENDED DECEMBER 31, 2014 AND 2013 | ||||||||
|
For the Years End
|
||||||||
|
December 31, 2014
|
December 31, 2013
|
|||||||
|
REVENUE
|
$ | - | $ | - | ||||
|
OPERATING EXPENSES
|
||||||||
|
General and administrative expenses
|
513,730 | 653,903 | ||||||
|
Research and development
|
69,809 | 27,953 | ||||||
|
Depreciation and amortization
|
7,941 | 8,203 | ||||||
|
TOTAL OPERATING EXPENSES
|
591,480 | 690,059 | ||||||
|
LOSS FROM OPERATIONS BEFORE OTHER INCOME
|
(591,480 | ) | (690,059 | ) | ||||
|
TOTAL OTHER INCOME/(EXPENSES)
|
||||||||
|
Interest income
|
30 | 99 | ||||||
|
Loss on change in derivative liability
|
(2,645,222 | ) | (188,261 | ) | ||||
|
Interest expense
|
(193,507 | ) | (322,355 | ) | ||||
|
TOTAL OTHER INCOME/(EXPENSES)
|
(2,838,699 | ) | (510,517 | ) | ||||
|
NET LOSS
|
$ | (3,430,179 | ) | $ | (1,200,576 | ) | ||
|
BASIC AND DILUTED LOSS PER SHARE
|
$ | (0.33 | ) | $ | (0.16 | ) | ||
|
WEIGHTED-AVERAGE COMMON SHARES OUTSTANDING
|
||||||||
|
BASIC AND DILUTED
|
10,411,873 | 7,601,521 | ||||||
|
STATEMENT OF SHAREHOLDERS' DEFICIT
FOR THE YEARS ENDED DECEMBER 31, 2014 AND 2013
|
||||||||||||||||||||||||||||
|
Preferred Stock
|
Common Stock
|
Paid-in
|
Accumulated
|
|||||||||||||||||||||||||
|
Shares
|
Amount
|
Shares
|
Amount
|
Capital
|
Deficit
|
Total
|
||||||||||||||||||||||
|
Balance at December 31, 2012
|
- | $ | - | 6,434,413 | $ | 643 | $ | 5,676,680 | $ | (5,778,279 | ) | $ | (100,956 | ) | ||||||||||||||
|
Issuance of common shares for cash at prices of $0.22 and $0.28 per share
|
- | - | 1,530,631 | 153 | 398,138 | - | 398,291 | |||||||||||||||||||||
|
Issuance of common shares for converted promissory notes at fair value
|
- | - | 1,076,237 | 108 | 436,766 | - | 436,874 | |||||||||||||||||||||
|
Adjustment of beneficial conversion feature
|
- | - | - | - | (20,369 | ) | - | (20,369 | ) | |||||||||||||||||||
|
Stock compensation cost
|
- | - | - | - | 133,997 | - | 133,997 | |||||||||||||||||||||
|
Net loss for the year ended December 31, 2013
|
- | - | - | - | - | (1,200,576 | ) | (1,200,576 | ) | |||||||||||||||||||
|
Balance at December 31, 2013
|
- | - | 9,041,281 | 904 | 6,625,212 | (6,978,855 | ) | (352,739 | ) | |||||||||||||||||||
|
Issuance of common shares for converted promissory notes
|
- | - | 2,805,073 | 280 | 145,720 | - | 146,000 | |||||||||||||||||||||
|
Stock based compensation
|
- | - | - | - | 51,883 | - | 51,883 | |||||||||||||||||||||
|
Net loss for the year ended December 31, 2014
|
- | - | - | - | - | (3,430,179 | ) | (3,430,179 | ) | |||||||||||||||||||
|
Balance at December 31, 2014
|
- | $ | - | 11,846,354 | $ | 1,184 | $ | 6,822,815 | $ | (10,409,034 | ) | $ | $(3,585,035 | ) | ||||||||||||||
|
BIOSOLAR, INC.
FOR THE YEARS ENDED DECEMBER 31, 2014 AND 2013
|
||||||||
|
For the Years Ended
|
||||||||
|
December 31, 2014
|
December 31, 2013
|
|||||||
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
|
Net loss
|
$ | (3,430,179 | ) | $ | (1,200,576 | ) | ||
|
Adjustment to reconcile net loss to net cash
|
||||||||
|
used in operating activities
|
||||||||
|
Depreciation and amortization expense
|
7,941 | 8,203 | ||||||
|
Stock based compensation
|
51,883 | 133,997 | ||||||
|
Beneficial conversion feature
|
- | (4,584 | ) | |||||
|
Loss on change in derivative liability
|
2,645,222 | 188,261 | ||||||
|
Amortization of debt discount recognized as interest expense
|
159,874 | 307,442 | ||||||
|
Changes in Assets and Liabilities
|
||||||||
|
(Increase) Decrease in:
|
||||||||
|
Prepaid expenses
|
(37,317 | ) | 3,220 | |||||
|
Increase (Decrease) in:
|
||||||||
|
Accounts payable
|
6,317 | (8,588 | ) | |||||
|
Accrued expenses
|
124,125 | 118,050 | ||||||
|
NET CASH USED IN OPERATING ACTIVITIES
|
(472,134 | ) | (454,575 | ) | ||||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
|
Purchase of equipment
|
(844 | ) | - | |||||
|
Patent expenditures
|
(38,732 | ) | (5,808 | ) | ||||
|
NET CASH USED IN INVESTING ACTIVITIES
|
(39,576 | ) | (5,808 | ) | ||||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
|
Proceeds from convertible promissory notes
|
500,000 | 177,500 | ||||||
|
Proceeds from issuance of common stock, net of issuance cost
|
- | 398,291 | ||||||
|
NET CASH PROVIDED IN FINANCING ACTIVITIES
|
500,000 | 575,791 | ||||||
|
NET (DECREASE)/INCREASE IN CASH
|
(11,710 | ) | 115,408 | |||||
|
CASH, BEGINNING OF PERIOD
|
158,350 | 42,942 | ||||||
|
CASH, END OF PERIOD
|
$ | 146,640 | $ | 158,350 | ||||
|
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
|
||||||||
|
Interest paid
|
$ | 529 | $ | 597 | ||||
|
Taxes paid
|
$ | - | $ | - | ||||
|
SUPPLEMENTAL SCHEDULE OF NON-CASH TRANSACTIONS
|
||||||||
|
Accrued salaries exchanged for promissory notes
|
$ | 128,000 | $ | - | ||||
|
Common stock issued for convertible notes and accrued interest
|
$ | 146,000 | $ | 436,873 | ||||
|
Computer equipment
|
5 Years
|
|
Machinery & equipment
|
10 Years
|
|
For the years ended
|
||||||||
|
December 31, ,
|
||||||||
|
2014
|
2013
|
|||||||
|
(Loss) to common shareholders (Numerator)
|
$ | (3,430,179 | ) | $ | (1,200,576 | ) | ||
|
Basic and diluted weighted average number of common shares outstanding (Denominator)
|
10,411,873 | 7,601,521 | ||||||
|
|
·
|
Level 1, defined as observable inputs such as quoted prices for identical instruments in active markets; |
|
|
·
|
Level 2, defined as inputs other than quoted prices in active markets that are either directly or indirectly observable such as quoted prices for similar instruments in active markets or quoted prices for identical or similar instruments in markets that are not active; and
|
|
|
·
|
Level 3, defined as unobservable inputs in which little or no market data exists, therefore requiring an entity to develop its own assumptions, such as valuations derived from valuation techniques in which one or more significant inputs or significant value drivers are unobservable.
|
|
Total
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
|||||||||||||
|
Derivative Liability
|
$ | 3,320,943 | $ | - | $ | - | $ | 3,320,943 | ||||||||
|
Total liabilities measured at fair value
|
$ | 3,320,943 | $ | - | $ | - | $ | 3,320,943 | ||||||||
|
Total
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
|||||||||||||
|
Derivative Liability
|
$ | 361,170 | $ | - | $ | - | $ | 361,170 | ||||||||
|
Total liabilities measured at fair value
|
$ | 361,170 | $ | - | $ | - | $ | 361,170 | ||||||||
|
Beginning balance as of January 1, 2013
|
$
|
-
|
||
|
Fair value of derivative liabilities issued
|
455,786
|
|||
|
Conversion of notes payable
|
(282,877)
|
|||
|
Loss on change in derivative liability
|
188,261
|
|||
|
Beginning balance as of December 31, 2013
|
$
|
361,170
|
||
|
Fair value of derivative liabilities issued
|
314,551
|
|||
|
Loss on change in derivative liability
|
2,645,222
|
|||
|
Ending balance as of December 31, 2014
|
$
|
3,320,943
|
|
3.
|
CAPITAL STOCK
|
|
12/31/2014
|
12/31/2013
|
|||||||||||||||
|
Weighted
|
Weighted
|
|||||||||||||||
|
Number
|
average
|
Number
|
average
|
|||||||||||||
|
of
|
exercise
|
of
|
exercise
|
|||||||||||||
|
Options
|
price
|
Options
|
price
|
|||||||||||||
|
Outstanding, beginning of period
|
836,667
|
$
|
1.43
|
236,667
|
$
|
4.05
|
||||||||||
|
Granted
|
-
|
0.40
|
600,000
|
0.40
|
||||||||||||
|
Exercised
|
-
|
-
|
-
|
-
|
||||||||||||
|
Expired
|
-
|
-
|
-
|
-
|
||||||||||||
|
Outstanding, end of period
|
836,667
|
$
|
1.43
|
836,667
|
$
|
1.43
|
||||||||||
|
Exercisable at the end of period
|
811,667
|
$
|
1.46
|
611,667
|
$
|
1.81
|
||||||||||
|
Weighted
|
||||||||||||||
|
Average
|
||||||||||||||
|
Stock
|
Stock
|
Remaining
|
||||||||||||
|
Exercisable
|
Options
|
Options
|
Contractual
|
|||||||||||
|
Prices
|
Outstanding
|
Exercisable
|
Life (years)
|
|||||||||||
| $ | 4.05 | 236,667 | 236,667 | 1.23 | ||||||||||
| 0.40 | 600,000 | 575,000 | 3.17 | |||||||||||
|
Total
|
836,667 | 811,667 | ||||||||||||
|
Weighted
|
||||||||||||||
|
Average
|
||||||||||||||
|
Stock
|
Stock
|
Remaining
|
||||||||||||
|
Exercisable
|
Options
|
Options
|
Contractual
|
|||||||||||
|
Prices
|
Outstanding
|
Exercisable
|
Life (years)
|
|||||||||||
| $ | 4.05 | 236,667 | 236,667 | 2.23 | ||||||||||
| 0.40 | 600,000 | 375,000 | 4.17 | |||||||||||
|
Total
|
836,667 | 611,667 | ||||||||||||
|
12/31/2013
|
||
|
Risk free interest rate
|
0.75% | |
|
Stock volatility factor
|
82.00% | |
|
Weighted average expected option life
|
5 years
|
|
|
Expected dividend yield
|
None
|
|
12/31/2014
|
12/31/2013
|
|||||||||||||||
|
Weighted
|
Weighted
|
|||||||||||||||
|
Number
|
average
|
Number
|
average
|
|||||||||||||
|
of
|
exercise
|
of
|
exercise
|
|||||||||||||
|
Warrants
|
price
|
Warrants
|
price
|
|||||||||||||
|
Outstanding, beginning of period
|
245,000
|
$
|
0.97
|
245,000
|
$
|
0.97
|
||||||||||
|
Granted
|
-
|
-
|
-
|
|
||||||||||||
|
Exercised
|
-
|
-
|
-
|
-
|
||||||||||||
|
Expired
|
-
|
-
|
-
|
-
|
||||||||||||
|
Outstanding, end of period
|
245,000
|
$
|
0.97
|
245,000
|
$
|
0.97
|
||||||||||
|
Exercisable at the end of period
|
245,000
|
$
|
0.97
|
245,000
|
$
|
0.97
|
||||||||||
|
2014
|
2013
|
|||||
|
Risk free interest rate
|
0.02% - 0.58 | % | 0.04% - 0.38 | % | ||
|
Stock volatility factor
|
104.46% - 149.81 | % | 65.07% - 274.85 | % | ||
|
Weighted average expected option life
|
6 mos - 2 years
|
6 mos - 2 years
|
||||
|
Expected dividend yield
|
None
|
None
|
|
2014
|
2013
|
|||||||
|
Book income
|
$ | (1,372,071 | ) | $ | (480,230 | ) | ||
|
Depreciation
|
(420 | ) | (720 | ) | ||||
|
Meals and entertainment
|
350 | 530 | ||||||
|
Stock compensation and other non-cash charges
|
1,142,791 | 250,040 | ||||||
|
Accrued payroll
|
(14,400 | ) | (53,600 | ) | ||||
|
Valuation Allowance
|
243,750 | 283,980 | ||||||
|
Income tax expense
|
$ | - | $ | - | ||||
|
2014
|
2013
|
|||||||
|
Deferred tax assets:
|
||||||||
|
NOL carryover
|
$ | 2,299,720 | $ | 2,021,190 | ||||
|
R & D credit
|
47,640 | 45,990 | ||||||
|
Accrued payroll
|
- | 36,000 | ||||||
|
Deferred tax liabilites:
|
||||||||
|
Depreciation
|
(7,670 | ) | (7,240 | ) | ||||
|
Less Valuation Allowance
|
(2,339,690 | ) | (2,095,940 | ) | ||||
|
Net deferred tax asset
|
$ | - | $ | - | ||||
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 |
|---|