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
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
¨
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
Nevada
(State or other jurisdiction of incorporation or
organization)
|
|
20-5150818
(I.R.S. Employer Identification No.)
|
|
¨
Large accelerated filer
|
¨
Accelerated filer
|
|
|
¨
Non-accelerated filer
|
|
x
Small reporting company
|
|
Class
|
Outstanding shares as of May 9, 2011
|
|
|
Common Stock, $0.001 par value
|
73,791,578
|
|
Page
|
||
|
PART 1-FINANCIAL INFORMATION
|
3
|
|
|
Item 1. Financial Statements
|
F-2
|
|
|
Balance Sheets as of March 31, 2011 (unaudited) and December 31, 2010
|
F-2
|
|
|
Statements of Operations (unaudited) for the three months ended March 31, 2011 and March 31, 2010.
|
F-3
|
|
|
Statements of Cash Flows (unaudited) for the three months ended March 31, 2011 and March 31, 2010.
|
F-4
|
|
|
Statement of Stockholder’s Equity (Deficit) for the year ended December 31, 2010 and the three months ended March 31, 2011 (unaudited)
|
F-5
|
|
|
Notes to Financial Statements
|
F-6
|
|
|
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
5
|
|
|
Item 3. Quantitative and Qualitative Disclosures about Market Risk
|
7
|
|
|
Item 4. Control and Procedures
|
7
|
|
|
PART II-OTHER INFORMATION
|
8
|
|
|
Item 1. Legal Proceedings
|
8
|
|
|
Item 1A. Risk Factors
|
8
|
|
|
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
|
10
|
|
|
Item 6. Exhibits
|
10
|
|
|
SIGNATURES
|
11
|
|
PAGE
|
||
|
BALANCE SHEETS
|
F-1
|
|
|
STATEMENTS OF OPERATIONS
|
F-2
|
|
|
STATEMENTS OF CASH FLOWS
|
F-3
|
|
|
STATEMENTS OF STOCKHOLDERS EQUITY
|
F-4
|
|
|
FOOTNOTES TO FINANCIAL STATEMENTS
|
|
F-5
|
|
As of
|
||||||||
|
March 31, 2011
|
December 31, 2010
|
|||||||
|
|
(Unaudited)
|
|||||||
|
ASSETS
|
||||||||
|
Current assets:
|
||||||||
|
Cash
|
$ | - | $ | 26,168 | ||||
|
Accounts receivable
|
150 | 150 | ||||||
|
Total current assets
|
150 | 26,318 | ||||||
|
Property and Equipment:
|
||||||||
|
Computer equipment, computer software and furniture, net
|
11,685 | 12,429 | ||||||
|
Software license and website development, net
|
87,196 | 101,139 | ||||||
|
Total property and equipment
|
98,881 | 113,568 | ||||||
|
Other Assets:
|
||||||||
|
Deposits
|
19,756 | 19,756 | ||||||
|
Total other assets
|
19,756 | 19,756 | ||||||
| $ | 118,787 | $ | 159,642 | |||||
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||||
|
Current liabilities:
|
||||||||
|
Cash Overdraft
|
$ | 25,339 | $ | - | ||||
|
Accounts payable
|
313,231 | 297,730 | ||||||
|
Accrued expense
|
10,744 | 24,010 | ||||||
|
Deferred revenue
|
- | 3,587 | ||||||
|
Due to Shareholders
|
626,785 | 508,249 | ||||||
|
Loan Payable
|
179,624 | 110,833 | ||||||
|
Liability to issue shares
|
270,475 | 53,000 | ||||||
|
Total current liabilities
|
1,426,198 | 997,409 | ||||||
|
Stockholders' equity:
|
||||||||
|
Preferred stock; $.001 par value, 25,000,000 shares
|
||||||||
|
authorized, 2,863,335 shares issued and
|
||||||||
|
outstanding respectively
|
2,863 | 2,863 | ||||||
|
Common stock; $.001 par value, 300,000,000 shares
|
||||||||
|
authorized, 72,143,828 and 70,313,828 shares issued and
|
||||||||
|
outstanding, respectively
|
72,144 | 70,314 | ||||||
|
Additional paid in capital
|
7,540,303 | 7,104,986 | ||||||
|
Deficit accumulated
|
(8,922,721 | ) | (8,015,930 | ) | ||||
|
Total stockholders' equity
|
(1,307,411 | ) | (837,767 | ) | ||||
| $ | 118,787 | $ | 159,642 | |||||
|
(Unaudited)
|
||||||||
|
Three Months Ended March 31,
|
||||||||
|
2011
|
2010
|
|||||||
|
Revenue
|
$ | 36,517 | $ | 45,778 | ||||
|
Cost of goods sold
|
(26,015 | ) | (31,357 | ) | ||||
|
Gross margin
|
10,502 | 14,421 | ||||||
|
Operating expenses:
|
||||||||
|
General and administrative expenses
|
803,815 | 612,507 | ||||||
|
Research & Development
|
- | 2,500 | ||||||
|
Depreciation and amortization expense
|
14,688 | 249,018 | ||||||
|
Total operating expenses
|
818,503 | 864,025 | ||||||
|
(Loss) from operations
-
|
(808,001 | ) | (849,604 | ) | ||||
|
Other income (expense):
|
||||||||
|
Interest expense
|
(98,790 | ) | - | |||||
|
Total other income (expense)
|
(98,790 | ) | - | |||||
|
(Loss) before provision for income taxes
|
(906,791 | ) | (849,604 | ) | ||||
|
Provision for income taxes
|
- | |||||||
|
Net (loss)
|
$ | (906,791 | ) | $ | (849,604 | ) | ||
|
Basic and diluted loss per share
|
$ | (0.013 | ) | $ | (0.015 | ) | ||
|
Basic and diluted weighted average
common shares outstanding
|
71,004,161 | 57,615,618 | ||||||
|
(Unaudited)
|
||||||||
|
Three Months Ended March 31,
|
||||||||
|
2011
|
2010
|
|||||||
|
Operating activities:
|
||||||||
|
Net loss
|
$ | (906,791 | ) | $ | (849,604 | ) | ||
|
Adjustments to reconcile net loss to
|
||||||||
|
net cash used in operating activities:
|
||||||||
|
Depreciation
|
14,689 | 249,018 | ||||||
|
Amortization of beneficial conversion
|
98,790 | - | ||||||
|
Stock compensation expense
|
172,146 | 128,910 | ||||||
|
Stock issued for services - Non-cash
|
120,000 | 188,120 | ||||||
|
Changes in operating assets and liabilities:
|
||||||||
|
Decrease (increase) in accounts receivable
|
- | (4,565 | ) | |||||
|
Increase in cash overdraft
|
25,339 | - | ||||||
|
Increase in accounts payable
|
15,501 | 75,157 | ||||||
|
Decrease in deferred revenue
|
(3,587 | ) | 8,308 | |||||
|
Increase in accrued expense
|
(13,266 | ) | 73,498 | |||||
|
Net cash (used in) operating activities
|
(477,179 | ) | (131,158 | ) | ||||
|
Investing activities:
|
||||||||
|
Purchase of long term assets
|
- | (3,750 | ) | |||||
|
Financing activities:
|
||||||||
|
Increase in liability to issue shares
|
217,475 | - | ||||||
|
Proceeds from borrowing
|
42,500 | - | ||||||
|
Proceeds of advances from shareholders
|
118,536 | - | ||||||
|
Proceeds from sale of common stock
|
102,500 | 165,350 | ||||||
|
Payment of borrowings
|
(30,000 | ) | - | |||||
|
Net cash provided by financing activities
|
451,011 | 165,350 | ||||||
|
Net changes in cash
|
(26,168 | ) | 30,442 | |||||
|
Cash, beginning of year
|
26,168 | 5,748 | ||||||
|
Cash, end of period
|
$ | - | $ | 36,190 | ||||
|
Cash paid during the period for:
|
||||||||
|
Interest paid
|
- | - | ||||||
|
Tax paid
|
- | - | ||||||
|
Non Cash Investing and Financing Activities:
|
||||||||
|
Issuance of common stock for services
|
$ | 120,000 | $ | 188,120 | ||||
|
Voluntary conversion of shareholders advance to paid in Capital
|
$ | - | $ | - | ||||
|
Common stock issued for equipment
|
$ | - | $ | - | ||||
|
Common stock issued for software/technology
|
$ | - | $ | - | ||||
|
Additional
|
||||||||||||||||||||||||||||||||
|
Subscription
|
Paid-in | |||||||||||||||||||||||||||||||
| Shares |
Amount
|
Shares
|
Receivable
|
(Deficit)
|
||||||||||||||||||||||||||||
|
Balances December 31, 2009
|
4,230,002 | $ | 4,230 | 54,895,714 | $ | 54,896 | $ | - | $ | 4,817,805 | $ | (2,572,257 | ) | $ | 2,304,674 | |||||||||||||||||
|
Issuance of common stock for cash
|
||||||||||||||||||||||||||||||||
|
January 6, 2010 one issuance at $0.45
|
100,000 | $ | 100 | 44,900 | 45,000 | |||||||||||||||||||||||||||
|
January 27, 2010 one issuance at $0.043
|
1,600,000 | $ | 1,600 | 68,400 | 70,000 | |||||||||||||||||||||||||||
|
March 9, 2010 one issuance at $0.05
|
400,000 | $ | 400 | 19,600 | 20,000 | |||||||||||||||||||||||||||
|
March 9, 2010 one issuance at $0.045
|
33,333 | $ | 33 | 14,967 | 15,000 | |||||||||||||||||||||||||||
|
March 9, 2010 one issuance at $0.045
|
23,000 | $ | 23 | 10,327 | 10,350 | |||||||||||||||||||||||||||
| - | ||||||||||||||||||||||||||||||||
|
Issuance of common stock for services
|
- | |||||||||||||||||||||||||||||||
|
January 6, 2010 one issuance at $0.04
|
100,000 | $ | 100 | 3,900 | 4,000 | |||||||||||||||||||||||||||
|
January 6, 2010 one issuance at $0.04
|
200,000 | $ | 200 | 7,800 | 8,000 | |||||||||||||||||||||||||||
|
January 6, 2010 one issuance at $0.04
|
28,000 | $ | 28 | 1,092 | 1,120 | |||||||||||||||||||||||||||
|
March 17, 2010 one issuance at $0.025
|
7,000,000 | $ | 7,000 | 168,000 | 175,000 | |||||||||||||||||||||||||||
| - | ||||||||||||||||||||||||||||||||
|
Stock Compensation Expense
|
128,911 | 128,911 | ||||||||||||||||||||||||||||||
|
Net loss for the period ended March 31, 2010
|
(849,604 | ) | (849,604 | ) | ||||||||||||||||||||||||||||
|
Balances March 31, 2010
|
4,230,002 | $ | 4,230 | 64,380,047 | $ | 64,380 | $ | - | $ | 5,285,702 | $ | (3,421,861 | ) | $ | 1,932,451 | |||||||||||||||||
|
Issuance of common stock for cash
|
||||||||||||||||||||||||||||||||
|
April 5, 2010 one issuance at $0.45
|
26,500 | $ | 27 | 11,898 | 11,925 | |||||||||||||||||||||||||||
|
April 5, 2010 one issuance at $0.45
|
155,400 | $ | 155 | 69,775 | 69,930 | |||||||||||||||||||||||||||
|
April 5, 2010 one issuance at $0.45
|
22,222 | $ | 22 | 9,978 | 10,000 | |||||||||||||||||||||||||||
|
June 2, 2010 one issuance at $0.45
|
50,000 | $ | 50 | 22,450 | 22,500 | |||||||||||||||||||||||||||
|
June 18, 2010 one issuance at $0.45
|
534,192 | $ | 534 | 239,852 | 240,386 | |||||||||||||||||||||||||||
| - | ||||||||||||||||||||||||||||||||
|
Issuance of common stock for services
|
- | |||||||||||||||||||||||||||||||
|
June 2, 2010 one issuance at $0.45
|
15,000 | $ | 15 | 6,735 | 6,750 | |||||||||||||||||||||||||||
|
June 2, 2010 one issuance at $0.45
|
4,522 | $ | 5 | 2,030 | 2,035 | |||||||||||||||||||||||||||
|
June 2, 2010 one issuance at $0.45
|
55,555 | $ | 56 | 24,944 | 25,000 | |||||||||||||||||||||||||||
|
June 18, 2010 one issuance at $0.45
|
200,000 | $ | 200 | 89,800 | 90,000 | |||||||||||||||||||||||||||
| - | ||||||||||||||||||||||||||||||||
|
Conversion of preferred shares to common shares at 1.25 to 1
|
(1,000,000 | ) | (1,000 | ) | 1,250,000 | $ | 1,250 | (250 | ) | - | ||||||||||||||||||||||
|
Issuance of common stock to adjust issue price
|
11,111 | $ | 11 | 4,989 | 5,000 | |||||||||||||||||||||||||||
|
Stock Compensation Expense
|
128,910 | 128,910 | ||||||||||||||||||||||||||||||
|
Net loss for the period ended June 30, 2010
|
(856,139 | ) | (856,139 | ) | ||||||||||||||||||||||||||||
|
Balances June 30, 2010
|
3,230,002 | $ | 3,230 | 66,704,549 | $ | 66,705 | $ | - | $ | 5,896,813 | $ | (4,278,000 | ) | $ | 1,688,748 | |||||||||||||||||
|
Issuance of common stock for cash
|
||||||||||||||||||||||||||||||||
|
August 6, 2010 one issuance at $0.45
|
47,223 | $ | 47 | 21,203 | 21,250 | |||||||||||||||||||||||||||
|
September 7, 2010 one issuance at $0.25
|
124,446 | $ | 124 | 30,987 | 31,112 | |||||||||||||||||||||||||||
|
September 15, 2010 one issuance at $0.25
|
100,000 | $ | 100 | 24,900 | 25,000 | |||||||||||||||||||||||||||
|
September 22, 2010 one issuance at $0.45
|
55,740 | $ | 56 | 25,027 | 25,083 | |||||||||||||||||||||||||||
| - | ||||||||||||||||||||||||||||||||
|
Issuance of common stock for services
|
- | |||||||||||||||||||||||||||||||
|
August 6, 2010 one issuance at $0.45
|
25,000 | $ | 25 | 975 | 1,000 | |||||||||||||||||||||||||||
|
August 6, 2010 one issuance at $0.45
|
100,000 | $ | 100 | 44,900 | 45,000 | |||||||||||||||||||||||||||
|
September 15, 2010 one issuance at $0.25
|
135,000 | $ | 135 | 33,615 | 33,750 | |||||||||||||||||||||||||||
|
September 15, 2010 one issuance at $0.40
|
125,000 | $ | 125 | 49,875 | 50,000 | |||||||||||||||||||||||||||
|
September 15, 2010 one issuance at $0.45
|
42,500 | $ | 43 | 19,083 | 19,125 | |||||||||||||||||||||||||||
|
September 22, 2010 one issuance at $0.45
|
10,068 | $ | 10 | 4,521 | 4,531 | |||||||||||||||||||||||||||
|
September 22, 2010 one issuance at $0.25
|
550,000 | $ | 550 | 136,950 | 137,500 | |||||||||||||||||||||||||||
| - | ||||||||||||||||||||||||||||||||
|
Conversion of preferred shares to common shares at 1.25 to 1
|
(366,667 | ) | (367 | ) | 458,334 | $ | 458 | (92 | ) | - | ||||||||||||||||||||||
|
Stock Compensation Expense
|
128,910 | 128,910 | ||||||||||||||||||||||||||||||
|
Beneficial Conversion Feature of Promissory Note
|
100,000 | 100,000 | ||||||||||||||||||||||||||||||
|
Net loss for the period ended September 30, 2010
|
(1,159,287 | ) | (1,159,287 | ) | ||||||||||||||||||||||||||||
|
Balances September 30, 2010
|
2,863,335 | $ | 2,863 | 68,477,860 | $ | 68,478 | $ | - | $ | 6,517,667 | $ | (5,437,287 | ) | $ | 1,151,722 | |||||||||||||||||
|
Issuance of common stock for cash
|
||||||||||||||||||||||||||||||||
|
October 27, 2010 one issuance at $0.20
|
100,000 | $ | 100 | 19,900 | 20,000 | |||||||||||||||||||||||||||
|
October 29, 2010 one issuance at $0.25
|
50,000 | $ | 50 | 12,450 | 12,500 | |||||||||||||||||||||||||||
|
November 16, 2010 two issuances at $0.25
|
100,000 | $ | 100 | 24,900 | 25,000 | |||||||||||||||||||||||||||
|
December 28, 2010 Debt Conversion at $0.18
|
421,414 | $ | 421 | 75,433 | 75,855 | |||||||||||||||||||||||||||
|
December 28, 2010 Debt Conversion at $0.10
|
545,000 | $ | 545 | 53,955 | 54,500 | |||||||||||||||||||||||||||
|
Issuance of common stock for services
|
- | |||||||||||||||||||||||||||||||
|
October 27, 2010 three issuances at $0.25
|
340,000 | $ | 340 | 84,660 | 85,000 | |||||||||||||||||||||||||||
|
October 1, 2010 three issuances at $0.25
|
100,000 | $ | 100 | 24,900 | 25,000 | |||||||||||||||||||||||||||
|
Issuance of common stock to adjust issue price
|
179,554 | $ | 180 | 44,709 | 44,889 | |||||||||||||||||||||||||||
|
Stock Compensation Expense
|
128,910 | 128,910 | ||||||||||||||||||||||||||||||
|
Beneficial Conversion Feature of Promissory Note
|
117,500 | 117,500 | ||||||||||||||||||||||||||||||
|
Net loss for the period ended December 31, 2010
|
(2,578,643 | ) | (2,578,643 | ) | ||||||||||||||||||||||||||||
|
Balances December 31, 2010
|
2,863,335 | $ | 2,863 | 70,313,828 | $ | 70,314 | $ | - | $ | 7,104,986 | $ | (8,015,930 | ) | $ | (837,767 | ) | ||||||||||||||||
|
Issuance of common stock for cash
|
||||||||||||||||||||||||||||||||
|
March 4, 2011 six issuances at $0.10
|
1,025,000 | $ | 1,025 | 101,475 | 102,500 | |||||||||||||||||||||||||||
|
Issuance of common stock for services
|
||||||||||||||||||||||||||||||||
|
January 13, 2011 one issuance at $0.25
|
40,000 | $ | 40 | 9,960 | 10,000 | |||||||||||||||||||||||||||
|
January 31, 2011 one issuance at $0.25
|
200,000 | $ | 200 | 49,800 | 50,000 | |||||||||||||||||||||||||||
|
February 11, 2011 one issuance at $0.25
|
200,000 | $ | 200 | 49,800 | 50,000 | |||||||||||||||||||||||||||
|
March 1, 2011 one issuance at $0.25
|
40,000 | $ | 40 | 9,960 | 10,000 | |||||||||||||||||||||||||||
|
Issuance of common stock to adjust issue price
|
325,000 | $ | 325 | (325 | ) | - | ||||||||||||||||||||||||||
|
Stock Compensation Expense
|
172,147 | 172,147 | ||||||||||||||||||||||||||||||
|
Beneficial Conversion Feature of Promissory Note
|
42,500 | 42,500 | ||||||||||||||||||||||||||||||
|
Net loss for the period ended March 31, 2011
|
(906,791 | ) | (906,791 | ) | ||||||||||||||||||||||||||||
|
Balances March 31, 2011
|
2,863,335 | $ | 2,863 | 72,143,828 | $ | 72,144 | $ | - | $ | 7,540,303 | $ | (8,922,721 | ) | $ | (1,307,411 | ) | ||||||||||||||||
|
March 31,
|
December 31,
|
|||||||
|
2011
|
2010
|
|||||||
|
Property and Equipment
|
||||||||
|
Equipment
|
$ | 16,689 | $ | 16,689 | ||||
|
Software
|
167,910 | 167,910 | ||||||
|
Total property and equipment before accumulated depreciation
|
184,599 | 184,599 | ||||||
|
Less accumulated depreciation
|
(85,718 | ) | (71,031 | ) | ||||
|
Total property and equipment
|
$ | 98,881 | $ | 113,568 | ||||
|
|
·
|
$100,000 loan received September 22, 2010 due March 22, 2011 including interest at 5%. The convertible promissory note provides the holder the right to convert at any time, all or any unpaid principal and interest into shares of the Company’s common stock at a price equal to $0.10 per share.
|
|
|
·
|
$80,000 loan received October 8, 2010 due July 11, 2011 including interest at 8%. The convertible promissory note provides the holder the right to convert at any time, all or any unpaid principal and interest into shares of the Company’s common stock at a price equal to 61% of the market price.
|
|
|
·
|
$37,500 loan received November 29, 2010 due September 1, 2011 including interest at 8%. The convertible promissory note provides the holder the right to convert at any time, all or any unpaid principal and interest into shares of the Company’s common stock at a price equal to 61% of the market price.
|
|
|
·
|
$42,500 loan received February 9, 2011 due November 11, 2011 including interest at 8%. The convertible promissory note provides the holder the right to convert at any time, all or any unpaid principal and interest into shares of the Company’s common stock at a price equal to 61% of the market price.
|
|
Date
|
Number of
Shares
|
Value
|
||||||
|
January 2011
|
240,000 | $ | 60,000 | |||||
|
February 2011
|
200,000 | 50,000 | ||||||
|
March 2011
|
1,390,000 | 112,500 | ||||||
|
Total Common Issuances
|
1,830,000 | $ | 222,500 | |||||
|
Date of Grant
|
Warrants
Granted
|
Exercise
Price
|
Warrants
Outstanding
as of 3/31/2011
|
Expiration
Dates
|
|||||||||
|
December 2010
|
2,222,789 | $ | 0.20-0.80 | 1,465,223 |
May 2011-December 2011
|
||||||||
|
January 2011
|
4,050,000 | $ | 0.15-0.21 | 4,050,000 |
January 2012
|
||||||||
|
February 2011
|
1,350,000 | $ | 0.20 | 1,350,000 |
February 2012
|
||||||||
|
March 2011
|
475,000 | $ | 0.20 | 475,000 |
March 2012
|
||||||||
|
Total
|
8,097,789 | 7,340,223 | |||||||||||
|
Owed To
|
Consulting,
legal and
administrative
|
Loan
|
Accounting
Services
|
|||||||||
|
Rowland W. Day II
|
$ | 410,133 | $ | 208,363 | ||||||||
|
John R. Williams
|
$ | 8,289 | ||||||||||
|
Three Months Ended
|
||||||||
|
March 31, 2011
|
March 31, 2010
|
|||||||
|
Exercise Price
|
$ | 0.10 | $0.35 - $0.10 | |||||
|
Expected dividend yield
|
0 | % | 0 | % | ||||
|
Expected stock price volatility
|
185 | % | 418.5 | % | ||||
|
Risk-free interest rate
|
0.30 | % | 1.56 | % | ||||
|
Number
|
Weighted
|
|||||||||||||||
|
of Shares
|
Average
|
Weighted
|
||||||||||||||
|
Remaining
|
Exercise
|
Average
|
Aggregate
|
|||||||||||||
|
Subject to Exercise
|
Options
|
Price
|
Life (Years)
|
Value
|
||||||||||||
|
Outstanding as of January 1, 2010
|
700,000 | $ | 0.14 | 5.00 | $ | 150,000 | ||||||||||
|
Granted – 2010
|
1,400,000 | $ | 0.025 | 5.00 | $ | 1,365,000 | ||||||||||
|
Forfeited – 2010
|
- | $ | - | - | ||||||||||||
|
Exercised – 2010
|
- | $ | - | - | - | |||||||||||
|
Outstanding as of December 31, 2010
|
2,100,000 | .06 | 5.00 | $ | 1,515,000 | |||||||||||
|
Granted – 2011
|
2,330,000 | $ | .10 | 1.28 | $ | 429,420 | ||||||||||
|
Forfeited – 2011
|
(440,000 | ) | $ | .01 | 5.00 | (24,056 | ) | |||||||||
|
Exercised – 2011
|
- | $ | - | - | - | |||||||||||
|
Outstanding as of March 31, 2011
|
3,990,000 | $ | .08 | 3.04 | $ | 1,920,364 | ||||||||||
|
Exercisable as of March 31, 2011
|
997,298 | $ | .675 | - | $ | 704,127 | ||||||||||
|
|
|
Number of
Non-
vested
Shares
Subject to
Options
|
|
|
Weighted-
Average
Grant-
Date
Fair Value
|
|
||
|
Non-vested as of December 31, 2010
|
1,493,000
|
$
|
0.721
|
|||||
|
Non-vested granted —period ended March 31, 2011
|
2,330,000
|
$
|
0.18
|
|||||
|
Vested — quarter ended March 31, 2011
|
(390,298)
|
$
|
0.438
|
|||||
|
Forfeited — quarter ended March 31, 2011
|
(440,000)
|
$
|
(.05)
|
|||||
|
Non-vested as of March 31, 2011
|
2,992,702 |
$
|
0.48
|
|||||
|
No.
|
Description of Exhibit
|
|
|
31.1
|
Rule 13a-14(a) Certification of Chief Executive Officer
|
|
|
31.2
|
Rule 13e-14(a) Certification of Chief Financial Officer
|
|
|
32.1
|
Certification of Chief Executive Officer Pursuant to 18 U.S.C. Section 1350, as Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
|
|
32.2
|
|
Certification of Chief Financial Officer Pursuant to 18 U.S.C. Section 1350, as Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
|
Date:
|
May 13, 2011
|
By:
|
/s/ Rowland W. Day II
|
|
Rowland W. Day II,
|
|||
|
Principal Executive Officer
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|